---

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549



---

FORM 10-K



---

(Mark One)



|x | ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ------------------------------------------------------------------------------------

For the fiscal year ended January 31, 2007

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 0-21764



---

Perry Ellis International, Inc.

(Exact Name of Registrant as Specified in Its Charter)



---



|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|Florida                                                        |  | 59-1162998                          
|(State or Other Jurisdiction of Incorporation or Organization) |  | (I.R.S. Employer Identification No.)

|                                         |  |           
|---------------------------------------- |  | ----------
|                                         | 
|3000 N.W. 107th Avenue Miami, Florida    |  | 33172     
|(Address of Principal Executive Offices) |  | (Zip Code)

(305) 592-2830

(Registrants telephone number, including area code)

Securities registered pursuant to
Section 12(b) of the Act: None

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

Common Stock, par value $.01 per share

(Title of each class)



---

Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act.     Yes ̈No  x

Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Act.     Yes ̈No  x

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

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 the 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. ̈

Indicate by check mark whether the registrant is a large accelerated
filer, an accelerated filer, or a non-accelerated filer. See definition of accelerated filer and large accelerated filer in Rule 12b-2 of the Exchange Act. (Check one):

Large accelerated filer ̈Accelerated
filer  x    Non- accelerated filer ̈

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange
Act)    Yes ̈No  x

The aggregate market value of the voting stock held by non-affiliates of the registrant is approximately $189,564,687 (as of July 31, 2006).

The number of shares outstanding of the registrants Common Stock is 14,687,871 (as of April 10, 2007).

DOCUMENTS INCORPORATED BY REFERENCE

The following
documents are incorporated by reference:

Portions of the Companys Proxy Statement for the 2007 Annual MeetingPart III



---



---

Unless the context otherwise requires, all references to Perry Ellis, the
Company, we, us or our include Perry Ellis International, Inc. and its subsidiaries. References in this report to the Tropical acquisition refer to our acquisition of certain domestic operating assets
of Tropical Sportswear Intl Corporation and its subsidiaries and Tropicals United Kingdom subsidiary in February 2005. References in this report to annual financial data for Perry Ellis refer to fiscal years ended January 31. This
Form 10-K contains references to trademarks held by us and those of third parties.

General information about Perry Ellis can be
found at www.pery.com. We make our annual report on Form 10-K, quarterly reports on Form 10-Q, current report on Form 8-K and amendments to these reports filed or furnished pursuant to Section 13 or 15(d) of the Securities Exchange Act
of 1934 available free of charge on our website, as soon as reasonably practicable after they are electronically filed with the SEC.

FORWARD-LOOKING STATEMENTS

We caution readers that this report and the portions of the proxy statement incorporated by
reference into this report include forward-looking statements as that term is used in the Private Securities Litigation Reform Act of 1995. Forward-looking statements are based on current expectations rather than historical facts and
they are indicated by words or phrases such as anticipate, could, may, might, potential, predict, should, estimate, expect,
project, believe, intend, plan, envision, continue, intend, target, contemplate, or will and similar words or phrases or
comparable terminology. We have based such forward-looking statements on our current expectations, assumptions, estimates and projections. While we believe these expectations, assumptions, estimates and projections are reasonable, such
forward-looking statements are only predictions and involve known and unknown risks and uncertainties, and other factors that may cause actual results, performance or achievements to be materially different from any future results, performance or
achievements expressed or implied by such forward-looking statements, many of which are beyond our control. Some of the factors that could affect our financial performance, cause actual results to differ from our estimates, or underlie such
forward-looking statements, are as set forth below and in various places in this report and in the portions of the proxy statement incorporated by reference, including under the headings Item 1 Business, Item 1A Risk
Factors, and Item 7 Managements Discussion and Analysis of Financial Condition and Results of Operations in this report. These factors include:



| |  |  | general economic conditions,
| | - |  | ----------------------------



| |  |  | a significant decrease in business from or loss of any of our major customers or programs,
| | - |  | ------------------------------------------------------------------------------------------



| |  |  | anticipated and unanticipated trends and conditions in our industry, including the impact of recent or future retail and wholesale consolidation,
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | the effectiveness of our planned advertising, marketing and promotional campaigns,
| | - |  | ----------------------------------------------------------------------------------



| |  |  | our ability to contain costs,
| | - |  | -----------------------------



| |  |  | disruptions in the supply chain,
| | - |  | --------------------------------



| |  |  | our future capital needs and our ability to obtain financing,
| | - |  | -------------------------------------------------------------



| |  |  | our ability to integrate acquired businesses, trademarks, tradenames and licenses,
| | - |  | ----------------------------------------------------------------------------------



| |  |  | our ability to predict consumer preferences and changes in fashion trends and consumer acceptance of both new designs and newly introduced products,
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | the termination or non-renewal of any material license agreements to which we are a party,
| | - |  | ------------------------------------------------------------------------------------------



| |  |  | changes in the costs of raw materials, labor and advertising,
| | - |  | -------------------------------------------------------------



| |  |  | our ability to carry out growth strategies including expansion in international and direct to consumer retail markets,
| | - |  | ----------------------------------------------------------------------------------------------------------------------



| |  |  | the level of consumer spending for apparel and other merchandise,
| | - |  | -----------------------------------------------------------------



| |  |  | our ability to compete,
| | - |  | -----------------------



| |  |  | exposure to foreign currency risk and interest rate risk,
| | - |  | ---------------------------------------------------------



1



---

| |  |  | possible disruption in commercial activities due to terrorist activity and armed conflict, and
| | - |  | ----------------------------------------------------------------------------------------------



| |  |  | other factors set forth in this report and in our other Securities and Exchange Commission (SEC) filings.
| | - |  | -----------------------------------------------------------------------------------------------------------

You are cautioned that all forward-looking statements involve risks and uncertainties, detailed in our filings with the SEC. You are cautioned not to
place undue reliance on these forward-looking statements, which are valid only as of the date they were made. We undertake no obligation to update or revise any forward-looking statements to reflect new information or the occurrence of unanticipated
events or otherwise.



2



---

PART I



|Item 1. | Business
|------- | --------

Overview

We are one of the leading apparel companies in the United States. We control a portfolio of major brands, some of which were established over 100 years
ago. We design, source, market and license our products nationally and internationally at multiple price points and across all major levels of retail distribution in up to 15,000 doors. Our portfolio of highly recognized brands includes the Perry
Ellis® family of brands, which we believe together
generate over $1 billion in annual retail sales, Axis®, Tricots St. Raphael®, Jantzen®, John
Henry®, Cubavera®, the Havanera Co.®, Natural Issue®, Munsingwear®, Grand Slam®, Original Penguin® by Munsingwear®
(Original Penguin), Mondo di Marco®,
Redsand®, Pro Player®, Manhattan®, Axist®, Savane®, Farah®, Gotcha®, Girl Star® and
MCD®. We also (i) license the Nike® brand for swimwear and swimwear accessories,
(ii)license the JAG® brand for mens and
womens swimwear and cover-ups, (iii) are the worldwide master licensee for PING® golf apparel, (iv) license the PGA TOUR®, including Champions Tour for golf apparel, and (v) are the Dockers® licensee for outerwear.

We distribute our products primarily to wholesale
customers that represent all major levels of retail distribution including department stores, national and regional chain stores, mass merchants, specialty stores, sporting goods stores, green grass golf shops, the corporate wear market, as well as
clubs and independent retailers in the United States, Canada, the United Kingdom and Europe. Our largest customers include Federated/May Department Stores, Inc. (Federated/May), Dillards Inc. (Dillards), Wal-Mart
Stores, Inc. (Wal-Mart), J.C. Penney Company (J.C. Penney), and Kohls Corporation (Kohls). As of March 1, 2007, we also operated 35 Perry Ellis retail outlet stores located primarily in upscale
retail outlet malls across the United States as well as 5 Original Penguin retail stores located in upscale demographic markets. In addition, we leverage our design, sourcing and logistics expertise by offering a limited number of private label
programs to retailers. In order to maximize the worldwide exposure of our brands and generate high margin royalty income, we license our brands through 45 domestic and 94 international license agreements.

Our wholesale business, which is comprised of mens and womens sportswear, swimwear and swimwear accessories, accounted for 97% of our total
revenues in fiscal 2007, and our licensing business accounted for approximately 3% of our total revenues in fiscal 2007. We have traditionally focused on the mens sportswear market, which represented approximately 92% of our total wholesale
revenues in fiscal 2007, while our womens and mens swimwear market represented approximately 8% of our total wholesale revenues in fiscal 2007.

Our licensing business is a significant contributor to our operating income. We license the brands we own to third parties for the manufacturing and marketing of various products in distribution channels and countries
in which we do not distribute those brands, including mens and womens apparel and footwear, mens suits, underwear, loungewear, outerwear, fragrances, eyewear and accessories. These licensing arrangements raise the overall awareness
of our brands without requiring us to make capital investments or incur additional operating expenses.

On February 26, 2005, we
acquired certain domestic operating assets of Tropical Sportswear Intl Corporation and its subsidiaries and Tropicals United Kingdom subsidiary. Tropical was a leading designer, marketer and distributor of mens branded and private
label bottoms to all channels of distribution. With the Tropical acquisition, we have become one of the largest suppliers of mens bottoms in the United States, added significant revenues, further strengthened and balanced our product mix, and
added to our portfolio of brands. The Tropical acquisition also provided us with a state-of-the-art distribution facility in Tampa, Florida and a strong platform to expand our existing brands into Europe as a result of the acquired U.K. subsidiary.

We employ a three-dimensional strategy in the design, sourcing, marketing and licensing of our products that focuses on diversity of
brands, products and distribution channels. Through this strategy, we provide our products to a broad range of customers, which reduces our reliance on any single distribution channel, customer, or demographic group and minimizes competition among
our brands.

Diversity of Brands. We maintain a portfolio of 27 highly recognized brands that we either own or license.
We are focused on brands that appeal to fashion conscious consumers across all income levels. We design, source, market and license most of our products on a brand-by-brand basis targeting distinct consumer demographic and lifestyle profiles. For
example, we market the Perry Ellis and Original Penguin brands to higher-income consumers and market the Grand Slam, John Henry and the Havanera Co. brands to middle-income consumers. In addition, we market brands that appeal to women through our
family of swimwear products, which include Jantzen, Nike, JAG, and Perry Ellis, as well as through Original Penguin swimwear and sportswear.



3



---

Diversity of Product Categories. We design and market apparel in a broad range of
mens product categories and select womens product categories, which increases the stability of our business. Our menswear offerings include casual sportswear and bottoms, dress shirts and pants, jeans wear, golf apparel, sweaters, sports
apparel, swimwear and swim accessories, active wear, outerwear and leather accessories. Our womens wear offerings include swimwear, swim accessories and sportswear. We believe that our product diversity decreases our dependence on any one
product or fashion trend and has contributed substantially to our growth.

Diversity of Distribution Channels. We market
our products through all major levels of retail distribution, which allows us to reach a broad range of consumers in the United States, Canada, the United Kingdom and Europe. We distribute through department stores, national and regional chain
stores, mass merchants, specialty stores, sporting goods stores, green grass golf shops, the corporate wear market, as well as clubs and other independent retailers in the United States, Canada and the United Kingdom. Our products are distributed
through up to 15,000 doors at some of the nations leading retailers, including Federated/May, Dillards, Wal-Mart, J.C. Penney, Kohls, and Mervyns LLC (Mervyns).

The following table illustrates the current diversity of the brands and products we produce and market and their respective distribution channels:



|                          |  |                                                                |  |                                                    |  |                              |  |                                         
|------------------------- |  | -------------------------------------------------------------- |  | -------------------------------------------------- |  | ---------------------------- |  | ----------------------------------------
|Distribution Channels     |  | Sportswear                                                     |  | Bottoms/ Jeans Wear                                |  | Golf                         |  | Action Sportsbrands/ Swim               
|Luxury Stores             |  | Original PenguinTricots St. RaphaelAxis                        |  | Original Penguin                                   |  | PING                         |  | Original Penguin                        
|                          |  |                                                                |  |                                                   
|Department Stores         |  | Perry EllisPerry Ellis PortfolioSavaneAxisCubavera             |  | Perry EllisPerry Ellis PortfolioSavaneStore Brands |  | PGA TOURPINGChampions Tour   |  | Perry EllisNike SwimJantzenRedsandMCDJAG
|                          |  |                                                                |  |                                                   
|Chain Stores              |  | Natural IssueThe Havanera Co.AxistJohn
HenryDockersFarah U.K.  |  | Natural IssueStore BrandsAxistFarah                |  | PGA TOURPro PlayerGrand Slam |  | Nike SwimGotchaGirl StarJAG             
|                          |  |                                                                |  |                                                   
|Mass Merchants            |  | Store Brands                                                   |  | Store Brands                                       |  | Store Brands                 |  |                                         
|                          |  |                                                                |  |                                                   
|Green Grass/Corporate (1) |  | CubaveraPerry Ellis                                            |  |                                                    |  | PINGPGA TOUR                 |  |                                         
|                          |  |                                                                |  |                                                   
|Specialty Stores          |  | Mondo di MarcoTricots St. RaphaelAxisManhattanOriginal Penguin |  |                                                    |  |                              |  | JantzenNike SwimGotcha MCDRedsandJAG    
|                          |  |                                                                |  |                                                   
|Direct Retail             |  | Original PenguinPerry Ellis                                    |  | Original PenguinPerry Ellis                        |  |                              |  | Original Penguin                        

---

|(1) | This channel includes high-end and specialty golf shops and resorts.
|--- | --------------------------------------------------------------------

Our Competitive Strengths

We believe that our competitive strengths position us to capitalize on several trends that have
affected the apparel industry in recent years. These trends include:



| |  |  | the consolidation of the department and chain store distribution channels into a smaller number of larger retailers and the increased importance of mass merchants
in certain apparel segments,
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | the increased dependence of retailers on reliable suppliers who have design expertise, advanced systems and technology, and the ability to quickly meet changing
consumer tastes,
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | the continued importance of strong brands as a source of product differentiation.
| | - |  | ---------------------------------------------------------------------------------

We believe that we have the following competitive strengths in our industry:



4



---

Portfolio of nationally and internationally recognized brands. We currently own or
license a portfolio of 27 brands, which enjoy high recognition within their respective consumer segments. We believe that these brands have built a loyal following of fashion-conscious consumers and retailers who desire high quality, well-designed
products. We license the Dockers, Nike, PING, JAG, Champions Tour and PGA TOUR brands, which we believe are highly recognizable brands within their various product categories. We also license several of our brands to third parties for products in
distribution channels and countries in which we do not distribute those brands. We believe that brand recognition is critical in the apparel industry, where strong brand names help define consumer preferences and drive selling space at retailers.

Diversified product offering and distribution model. We market a diverse array of products under our numerous brands at
multiple price points and across multiple levels of retail distribution. Our menswear offerings include casual sportswear and bottoms, dress shirts and pants, jeans wear, golf apparel, sweaters, sports apparel, swimwear and swim accessories, active
wear, outerwear and leather accessories. Our womens wear offerings include swimwear, sportswear and swim accessories. Our products are distributed through up to 15,000 doors at department stores, national and regional chain stores, mass
merchants, specialty stores, sporting goods stores, green grass golf shops, the corporate wear market and independent retailers in the United States and Canada. As a result of the Tropical acquisition, we have successfully expanded product and brand
distribution in the United Kingdom and Europe, and believe opportunities exist for further international expansion of our brand base. As of March 1, 2007, we also operated 35 Perry Ellis retail outlets and 5 Original Penguin retail stores and
believe opportunity exists to further expand our retail store base. Our diversified product offerings and distribution model reduce our reliance on any one product, demographic group, merchandise preference or distribution channel and minimizes
competition among our brands.

Strong relationships with our retailers. We believe that our established relationships
with retailers allow us to maximize the selling space dedicated to our products, monitor our brand presentation and merchandising selection, and proactively introduce new brands and products. Because of our quality brands and products, dedication to
customer service, design expertise and sourcing capabilities, we have developed and maintained long-standing relationships with our largest customers, including Dillards (more than 25 years), Federated/May (more than 25 years), J.C. Penney
(more than 25 years), Wal-Mart (16 years), and Kohls (13 years).

Strong licensing capabilities and
relationships. We license many of the brands we own, and, as a result, have gained experience in identifying potential licensing opportunities. We have established relationships with many licensees and believe these relationships
provide opportunities to grow our revenues and earnings. Our brands are solidly positioned in retail outlets at all major levels of retail distribution and have increased our exposure nationally and internationally. We believe that our broad
portfolio of brands also appeals to licensees because it gives licensees the opportunity to sell their products into different distribution channels. For example, a manufacturer of mens accessories might license the Cubavera brand to enter the
department store channel. By licensing our owned brands, we offer consumers a complete product assortment by brand. We also coordinate our marketing efforts with licensees, thereby maximizing exposure for our brands and our return on investment.

Sophisticated global low-cost sourcing capabilities. We have sourced our products globally for approximately 40 years
and employ sophisticated logistics and supply chain management systems to maintain maximum flexibility. Our network of worldwide company owned sourcing offices and some agents enables us to meet our customers needs in an efficient and high
quality manner without relying on any one vendor, factory, or country. In fiscal 2007, based on the total dollar value, we sourced our products from Asia (65%), Central and South America (26%) and the Middle East (9%). We maintain a staff of
experienced sourcing professionals in five offices in China (including Hong Kong), as well as in the United States, South Korea, Taiwan, Vietnam, Bangladesh, Nicaragua, and the Dominican Republic. Our sourcing offices closely monitor our suppliers
and provide strict quality assurance analyses that allow us to consistently maintain our high quality standard for our customers. We have a compliance department that works closely with our quality assurance staff to ensure that our sourcing
partners comply with Company-mandated and country-specific labor and employment regulations. We believe that sourcing our products overseas allows us to manage our inventories more effectively and avoid incurring the costs of maintaining and
operating production facilities. Because of our sourcing experience, capabilities and relationships, we believe that we are well positioned to take advantage of the changing textile and apparel quota environment.

Design expertise and advanced technology. We maintain a staff of designers, merchandisers and artists who are supported by a staff of
design professionals, including assistant designers, technical designers, graphic artists and production assistants. Our in-house design staff designs substantially all of our products using advanced computer-aided design technology that minimizes
the time-intensive and costly production of sewn prototypes prior to customer approval. In addition, this technology provides our customers with products that have been custom designed for their specific needs and meet current fashion trends. We
employ advanced fabric and design technologies to ensure a proper fit and outstanding performance when we create our womens and mens swimwear. We regularly upgrade our computer technology to enhance our design capabilities, facilitate
communication with our global suppliers and customers on a real-time basis, react faster to new product developments by competitors and meet changes in customer needs.



5



---

We use PerrySolutions, our software system, which enables our sales planners to manage our retail
customers inventory at the SKU level. This system helps maximize the sales and margins of our products by increasing inventory turns for the retailer, which in turn reduces our product returns and markdowns and increases our profitability. We
also use PerrySolutions during the assortment planning process to allocate the correct quantities for the initial rollout of product at retail.

Proven ability to integrate acquisitions. Since 1993, we have been successful in selectively acquiring, managing, developing and positioning 27 highly recognized brands within our business, including Munsingwear (1996),
Perry Ellis (1999), John Henry (1999), Manhattan (1999), Jantzen (2002), the brands owned by Perry Ellis Menswear, LLC and Redsand (2003), the brands owned by Tropical (2005) and Gotcha, Girl Star and MCD (2005/2006).

As part of an extensive integration process for each brand, we have:



| |  |  | improved the responsiveness to market trends by applying our design and sourcing expertise,
| | - |  | -------------------------------------------------------------------------------------------



| |  |  | communicated new positioning of our new brands through various wide-ranging marketing programs,
| | - |  | -----------------------------------------------------------------------------------------------



| |  |  | solidified our management team to design, market and license brands,
| | - |  | --------------------------------------------------------------------



| |  |  | repositioned the brands into different distribution channels to address the needs in those channels,
| | - |  | ----------------------------------------------------------------------------------------------------



| |  |  | renegotiated existing licensing agreements and sought new licensing opportunities in new segments and markets, and
| | - |  | ------------------------------------------------------------------------------------------------------------------



| |  |  | extended our sourcing and distribution capabilities to the products to include international wholesale and retail distribution.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------

Experienced management team. Our senior management team averages more than 28 years in the apparel industry and has extensive
experience in growing and rejuvenating brands, structuring licensing agreements, and building strong relationships with global suppliers and retailers. In addition, George Feldenkreis, our chairman and chief executive officer, and Oscar Feldenkreis,
our vice chairman, president and chief operating officer, renewed their employment agreements through February 1, 2010.

Our Business Strategy

Our strategy is to continue to pursue our three-dimensional approach by developing and enhancing our portfolio of brands, increasing
the scope of our product offerings and expanding distribution for our brands, while continuing our focus on growth and profitability through the execution of the following strategies:

Continue to strengthen the competitive position and recognition of our brands. We intend to continue enhancing the recognition of our
brands by aggressively marketing our brands to both consumers and retailers. We manage each brand individually, developing a distinct brand and marketing strategy for every product category and distribution channel. We participate in cooperative
advertising in print and broadcast media, as well as market directly to consumers through billboards, event sponsorships, celebrity sponsorships, special event advertisements and advertisements in selected periodicals. In addition, we continue to
have a strong presence at trade shows, such as M.A.G.I.C. in Las Vegas, Market Week in New York, and golf, surf and swim shows and events throughout the country. Licensing our brands to third parties also enhances brand recognition by
providing increased customer exposure domestically and internationally, as well as opportunities for future product extensions.

Continue to diversify our product line. We intend to continue to expand the range of our product lines, thereby capitalizing on the name recognition, popularity, and discrete target customer segmentation of our major
brands. The Perry Ellis Menswear acquisition took us into the mens better market and collection market for sportswear, dress shirts, bottoms and leather accessories and, through the Axis and Tricots St. Raphael brands into the better
sportswear market. We have used the Axis and Tricots St. Raphael brands, as well as the expertise of Perry Ellis Menswears sales and marketing personnel, to expand our sweater business. In 2006, we began a licensing agreement with Levi Strauss
to offer Dockers outerwear product. In addition, we will continue to seek opportunities that will expand our collection of products.

Increase penetration in each channel. We will continue to selectively pursue new ways to increase our penetration of existing channels of distribution for our products, focusing on maintaining the integrity of our
products and reinforcing our image at existing and new retail stores, as well as introducing our products to geographic areas and consumer sectors that are presently less familiar



6



---

with our products. We will also seek to expand our business with our existing customers by offering them products that are compelling and different from
those in the marketplace and by capitalizing on our relationships with them by offering them more of our products.

Adapt to our
continually changing marketplace. We will continue to make the necessary investments and implement strategies to meet the growing needs of our customers on a timely basis in the ever-changing apparel industry. We are currently
focusing on expanding our business in the following areas:



| |  |  | We have successfully focused on Hispanics, the largest minority group in the United States, by developing the Cubavera, the Havanera Co. and the Sobrino brands.
These brands specifically target the Hispanic market and consumers that embrace the Hispanic lifestyle brands. We also develop and sell to retailers Hispanic-inspired sportswear under private label brands. We look to continue expansion of this
product category.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | We re-introduced the Original Penguin brand in fiscal 2003, to specifically target Generation X and Y men and women who are suburban upper-middle class. The product
line is primarily sold at upscale department and upper tier specialty stores, as well as in five of our own upscale retail locations, and includes apparel, shoes and accessory items. We believe this brand has significant growth opportunities as we
expand our product categories into premium denim and womens sportswear and our distribution to include an increasing number of direct retail store locations.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | With the consummation of the Tropical acquisition we became one of the largest suppliers of mens bottoms in the United States. We are uniquely positioned to
provide both sportswear and bottoms under our portfolio of brands and look for further expansion in this product category, including further expansion in our Savane brand.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | With the acquisition of the Gotcha, Girl Star and MCD brands, coupled with the growth of our Redsand brand, we will continue to pursue ways to increase our
penetration of the action sportsbrand category.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | We are a top producer of golf lifestyle products with multiple brands including PGA TOUR, Grand Slam, PING, and Champions Tour, across multiple distribution
channels and look for further expansion in this area.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | We expect to increase the presence of our brands in Europe utilizing our United Kingdom subsidiary. Farah brand bottoms currently hold the top market share position
in the United Kingdom and we successfully introduced the Original Penguin brand on a pan European basis in fiscal 2007. We look to generate further expansion of Original Penguin and of our other brands internationally.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | With the advent of the Dockers license arrangement in 2006, we were able increase our presence in the outerwear market and expand product offerings and
distribution.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | We have several initiatives to increase our direct to consumer sales, including further expansion of our Perry Ellis retail outlet stores and our recent launch of
E-commerce web sites.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Expand our licensing opportunities. Since our acquisition of Munsingwear in
1996, we have significantly expanded the licensing of our brands to third parties for various product categories. We intend to continue to license our brands to existing and new licensees as profitable opportunities arise. We will also use our brand
portfolio to expand our licensing activities in womens wear, sportswear, and fragrances. We continue to explore licensing opportunities where we see opportunities for growth, such as Latin America, Europe and Asia. We will continue to provide
our licensing partners with strong brands, design expertise and innovative marketing strategies. In addition to the revenues and brand awareness that licensing provides us, we also believe that licensing our brands benefits us by reducing the
volatility of our operating income.

Pursue strategic acquisitions and opportunities. We intend to continue our strategy
of making selective acquisitions to expand our portfolio of brands and add new product lines as our industry continues to follow the consolidation trend of our retailers. We will continue to internally develop new brands and logical extensions of
existing brands as opportunities in the marketplace arise. We intend to pursue acquisition opportunities in a disciplined manner as they become available and focus on products or categories that have high consumer awareness and are difficult to
duplicate from a technical or logistical standpoint. Since our initial public offering in 1993, we have acquired, or obtained licenses for, several brands, including Munsingwear, Perry Ellis, John Henry, Manhattan, Jantzen, PING, Nike, Dockers,
Mondo di Marco, Axis, Tricots St. Raphael, Redsand, Pro Player, PGA TOUR, Savane, Farah, Champions Tour, Links Edition, Gotcha, Girl Star and MCD. We believe that our history of selectively acquiring under-marketed or under-performing brands and
incorporating them into our efficient infrastructure generates a superior return on investment for us.



7



---

Recent Developments

In November 2005, we completed the acquisition of primarily all of the worldwide intellectual property of the leading California lifestyle company Gotcha International, including the Gotcha, Girl Star, and MCD
trademarks.

In April 2006, we reached an agreement with Levi Straus & Co. for the manufacture and distribution of Dockers® mens cloth outerwear in the United States and
Mexico. The line encompasses mens jackets, coats and synthetic fleece. We believe that this acquisition broadens our sportswear arena by diversifying our product base, attracting new customers and strengthening our relationships with existing
customers.

In May 2006, we entered into a licensing agreement with JAG Licensing, LLC to manufacture and distribute JAG mens and
womens swimwear and cover-ups in the United States, Canada and Mexico.

On December 6, 2006, the Company signed a definitive
agreement with and re-acquired from Parlux Fragrances Inc. (Parlux) for $42 million all rights, titles, interests, tangible and intangible assets, and for $21 million, inventory that Parlux maintained pursuant to a global license
agreement to manufacture and distribute perfumery, fragrances, lotions, toiletries and cosmetics under the Perry Ellis brand. The agreement to re-acquire the Perry Ellis fragrance license and related assets in a cash transaction for a total of
approximately $63 million was effective as of December 6, 2006, of which the inventory portion is subject to potential post-closing price adjustments. The Company funded this acquisition through its senior credit facility.

Subsequently, on January 25, 2007, the Company entered into an agreement (the Agreement) with Falic Fashion Group, LLC, a Florida
limited liability company and a wholly owned subsidiary of Duty Free Americas, Inc. (Falic), pursuant to which the Company agreed to sell to Falic the assets purchased from Parlux. The total sales price for the assets sold was
approximately $63 million of which $42 million related to tangible and intangible assets and $21 million was attributed to inventory and is subject to certain post-closing price adjustments.

Simultaneously with our sale of the fragrance assets, we entered into a license agreement with Falic pursuant to which we granted Falic an exclusive
worldwide license to use certain trademarks in connection with the Perry Ellis brand with respect to the manufacture, advertising and sale of fragrance and other related products.

Brands

In fiscal 2007, approximately 78% of our total revenues were from branded label sales as
compared to 75% in fiscal 2006. We currently own 21 and license 6 nationally recognized brands and the products are sourced and sold through all major levels of retail distribution. Our owned brands include the Perry Ellis family, Axis, Tricots St.
Raphael, Jantzen, John Henry, Cubavera, the Havanera Co., Natural Issue, Munsingwear, Grand Slam, Original Penguin, Mondo di Marco, Redsand, Pro Player, Manhattan, Axist, Savane, Farah, Gotcha, Girl Star and MCD. We have developed over 42 sub-brands
from these brands, including Perry Ellis America and Southpoint. We also distribute the PING, Nike, JAG, Dockers, Champions Tour and PGA TOUR brands under license arrangements.

We license the Perry Ellis brand, our premier brand, and many of our other brands for products in distribution channels in which we do not sell directly
to retailers. In addition, we license our brands internationally. Our depth of brand selection enables us to target consumers across a wide range of ages, incomes and lifestyles, reduces our reliance on any single distribution channel, customer or
demographic group, and minimizes competition among brands.

Perry Ellis. The Perry Ellis and Perry Ellis portfolio brands, which we
believe together generate over $1 billion in annual retail sales, are associated with elegance, quality, value, comfort and innovative designs. The Perry Ellis brand appeals primarily to higher-income, status conscious, professional men. The Perry
Ellis branded products are sold in upscale department, specialty, and major department stores. We also license the Perry Ellis brand to third parties for a wide variety of apparel and non-apparel products.

Axis and Axist. The Axis brand is associated with the casual California lifestyle that affords quality, value, comfort and innovative
designs. The Axis brand appeals primarily to higher-income, status conscious, professional men. We sell sportswear and activewear under the Axis brand, which is sold primarily at upscale department and specialty stores. The Axist brand appeals to
middle-income men. The brand is associated with quality and value and is exclusively sold at Kohls.



8



---

Tricots St. Raphael. The Tricots St. Raphael brand is associated with a sophisticated traditional
lifestyle featuring quality, unique designs and fabrics. The Tricots St. Raphael brand appeals primarily to higher-income, status conscious, professional 40-60 year-old men. We sell sportswear and sweaters under the Tricots St. Raphael brand, which
is sold primarily at upscale department and specialty stores.

Jantzen. The Jantzen brand has a history of over 90 years and has
been synonymous with swimwear design and innovation. The brands iconic red diving girl logo has evolved for almost a century and remains eternally timeless. Utilizing its rich archival collection combined with its modern day approach to
marketing, the collection is sold in upscale, specialty and major department stores.

John Henry. The John Henry brand appeals to
middle-income men. The brand is well known, is associated with quality and value, and is primarily sold in national and regional chain stores. Our John Henry product offerings form a dress casual collection as John Henry is considered a
designer brand at national and regional chain stores.

Cubavera and the Havanera Co. The Cubavera and the Havanera Co. brands appeal
to Hispanic males between the ages of 25-45 and consumers who embrace Hispanic lifestyle brands. Cubavera is currently sold in major department stores as well as specialty stores around the country, while the Havanera Co. brand is sold exclusively
at JC Penney.

Natural Issue. The Natural Issue brand appeals to middle-income men. Natural Issues products include dress
casual shirts, sweaters and pants. We have expanded our pants products to include the Natural Issue Executive Khaki pants line with cotton fabric, as well as twill and corduroy fabrics. Natural Issue is primarily sold in national and regional chain
stores.

Grand Slam. Grand Slam is an American heritage brand and appeals to middle-income men who prefer classic casual golf
apparel. The Grand Slam brand is primarily sold at Kohls.

Original Penguin. We re-introduced the Original Penguin brand with
its signature penguin icon logo in fiscal 2003, which is a lifestyle product for the Generation X and Y men and women who are suburban upper-middle class. The line offers vintage inspired sportswear that its targeted consumers fathers used to
wear. The product line is primarily sold at upscale department and upper tier specialty stores and includes apparel, shoes and accessory items. The brand was introduced to the European market in fiscal 2007.

Mondo di Marco. The Mondo di Marco collection represents the essence of its Italian heritage with a modern sportswear approach and appeals to
status-driven men. The brand is sold at upscale department stores and upper tier specialty stores.

Redsand. Founded
on the beaches of Southern California, Redsand is firmly rooted in the progressive youth culture. Inspired by the independent spirit fundamental to the coastal lifestyle, the brand is designed to inspire self-expression and is a product of the
fusion of nature, music, surf and art. Redsand is sold in national specialty and surf store chains.

Pro Player. Pro Player is
an authentic brand with tremendous unisex and cross-generational appeal. The brand is committed to innovative design and quality fabrics, and appeals to health conscious men who enjoy outdoor activities. The brand is sold at national and
regional chain stores.

Savane. This brand is associated with quality, value, performance and innovative designs and appeals
primarily to middle-income, professional men. Its products are sold in department stores and specialty stores.

Farah. This brand is
associated with value and comfort and appeals primarily to middle-income, men in the United Kingdom. Farah brand bottoms currently hold the top market share position in the United Kingdom with its products distributed in department stores, specialty
stores, mail order and discount club markets.

Gotcha.We acquired the Gotcha brand during fiscal 2006. The brand is marketed as an
accessible California youth lifestyle brand, widely distributed to mid-tier and action sports accounts. The company has a strong portfolio of licensees, both domestically and internationally, selected for their expertise in specific categories.

Girl Star.We acquired the Girl Star brand during fiscal 2006. Juniors swimwear launched in 2007 with placement in better
department stores and specialty accounts. In 2008 we will continue to develop this distribution, while candidates are interviewed for complementary product lines.



9



---

MCD.We acquired the MCD brand during fiscal 2006. The brand will be relaunched focusing on the
action sports specialty market. The spring 2007 program will target the hardcore surf/skate youth consumer.

Manhattan. The
Manhattan brand is associated with dress casual apparel sold primarily to mass merchants and upscale specialty stores.

Dockers. We
have a license agreement with Levi Straus & Co. to manufacture and distribute mens cloth outerwear in the United States and Mexico. The line includes mens jackets, coats and synthetic fleece. We believe that this license
agreement broadens our product base and attracts new customers.

PGA TOUR and Champions Tour.We are the exclusive U.S. mens
apparel licensee for the PGA TOUR and Champions Tour brands for department and chain store channels of distribution. The license expires July 31, 2007 and contains a five year automatic renewal. The PGA TOUR features the games biggest
names and most competitive players in the world. The official season covers virtually every major market in North America with hundreds of thousands of on-site fans and millions of television viewers worldwide. Products under the PGA TOUR label
include golf shirts, outerwear, sweaters, pants and shorts. The brand is sold to mid-tier department stores and sporting good stores. Our agreement with the PGA TOUR also includes the rights to sell apparel under the Champions Tour label. The
Champions Tour showcases the most accomplished and revered players in golf. Formerly called the Senior PGA TOUR, the Champions Tour has been labeled the most successful senior sports venture in history. Products under both the PGA TOUR and the
Champions Tour label include golf shirts, outerwear, sweaters, pants and shorts. The brand is sold exclusively through Federated/May Department Stores.

Nike. We have a license agreement with Nike to design and market mens, womens, juniors, boys and girls swimwear, mens and juniors competitive swimwear, and swimwear
apparel and accessories. Swim products are sold through sporting good stores, specialty stores, team dealers and department stores. The license agreement expires in May 2009, with a potential renewal through 2011.

JAG. We acquired the exclusive license for JAG branded mens and womens swimwear and cover-ups in May 2006. The license expires
June 30, 2011 and we have the automatic option to renew the license for three years. This brand has been a major player in the swimwear arena for the past two decades. JAG swimwear is intended for an active woman seeking functionality and style
from her swimwear. It is sold in major department stores, national chains and specialty stores.

PING. We are the worldwide master
licensee for mens, boys and ladies apparel for the prestigious PING golf brand, which appeals to golfers and high-income, status conscious men. The license expires in December 2008, with annual renewal extensions. The brand is a
well-known golf brand, which we positioned to be associated with the highest standard of quality in the golf business. Products under this brand include golf shirts, sweaters, shorts and outerwear. The brand is sold primarily in golf shops, top-tier
specialty, department stores and the corporate wear market.

Private Label. In addition to our sales of branded products, we sell
products to retailers for marketing as private label for their own store lines. In fiscal 2007, we sold private label products to Kohls, Dillards, J.C. Penney, Mervyns, Sears, BJs Wholesale Club, Stein Mart, Inc. and Wal-Mart. Private
label sales generally yield lower gross margins than sales of comparable branded products. Private label sales accounted for approximately 22% and 25% of our total revenues during fiscal 2007 and 2006, respectively. The majority of our fiscal 2007
private label sales relate to our bottoms product category, which utilizes our production and replenishment expertise.

Products and Product Design

We offer a broad line of high quality mens casual sportswear, dress shirts and pants, jeans wear, golf apparel, sweaters, sports
apparel, outerwear, swimwear and swim accessories, active wear and leather accessories. Our womens wear offerings include swimwear and swim accessories and sportswear. Substantially all of our products are designed by our in-house staff
utilizing our advanced computer-aided design technology. This technology enables us to produce computer-generated simulated samples that display how a particular style will look in a given color and fabric before it is actually produced. These
samples can be printed on paper or directly onto fabric to accurately present the colors and patterns to a potential customer. In addition, we can quickly alter the simulated sample in response to our customers comments, such as change of
color, print layout, collar style and trimming, pocket details and/or placket treatments. The use of computer-aided design technology minimizes the time-consuming and costly need to produce actual sewn samples prior to retailer approval, allows us
to create custom-designed products meeting the specific needs of customers and reduces a products time to market, from conception to the delivery of the product to customers.



10



---

In designing our apparel products, we seek to promote consumer appeal by combining functional, colorful
and high quality fabrics with creative designs and graphics. Styles, color schemes and fabrics are also selected to encourage consumers to coordinate outfits and form collections, thereby encouraging multiple purchases. Our designers stay abreast of
the latest design trends, fabrics, colors, styles and consumer preferences by attending trade shows, periodically conducting market research in Europe and the United States and using outside consultants. Our purchasing department also seeks to
improve the quality of our fabrics by staying informed about the latest trends in fabric all over the world. In addition, we actively monitor the retail sales of our products to determine changes in consumer trends.

In accordance with standard industry practices for licensed products, we have the right to approve the concepts and designs of all products produced and
distributed by our licensees.

Our products include:

Tops. We offer a broad line of sport shirts, dress shirts, sweaters, fleece, outerwear and jackets. This includes cotton and cotton-blend printed, yarn-dyed and solid knit shirts, cotton woven shirts, silk,
cotton and rayon printed button front sport shirts, linen sport shirts, golf shirts, and embroidered knits and woven shirts. Our shirt line also includes dress shirts, dress casual shirts, brushed twill shirts, jacquard knits and yarn-dyed flannels.
Additionally, we are one of the leading distributors of guayabera-style shirts in the United States. We market shirts under a number of our own brands as well as the private labels of our retail customers. Our tops are produced in a wide range of
mens sizes, including sizes for the big and tall mens market. Sales of tops accounted for approximately 44%, 46%, and 60% of our net sales during fiscal 2007, 2006, and 2005, respectively. The reduction of tops sales as a percentage of
total net sales in fiscal 2007 from previous years is a direct result of the Tropical acquisition in February, 2005.

Bottoms. Our
bottoms line includes a variety of styles of wool, wool-blend, linen and polyester/rayon dress pants, casual pants in cotton and polyester/cotton and linen/cotton walking shorts. We market our bottoms as single items or as a collection to complement
our shirt lines. Sales of bottoms accounted for approximately 45%, 44%, and 19% of our net sales during fiscal 2007, 2006, and 2005, respectively. The sale of bottoms in fiscal 2007 continued to represent a greater percentage of our net sales as a
result of the Tropical acquisition.

Swimwear. Our swimwear line includes womens, mens and juniors swimwear and
accessories. Sales of swimwear and accessories accounted for approximately 8%, 7% and 13% of net sales during fiscal 2007, 2006 and 2005, respectively. The slight increase over fiscal 2006 reflects the introduction of the JAG line, as well as our
continued focus on improving profitability and distribution of the Jantzen line.

Accessories. We also offer accessories under our
existing brands, as well as private label. The majority of the accessories we sell are leather accessories. Accessories accounted for approximately 3%, 3%, and 8% of net sales during each of fiscal 2007, 2006 and 2005, respectively.

Licensing Operations

We license the brands we own,
and sublicense some of the brands we license, to third parties for various product categories in distribution channels and countries where we do not distribute our brands. Licensing enhances the images of our brands by widening the range, product
offerings and distribution of products sold under our brands without requiring us to make capital investments or incur additional operating expenses. As a result of this strategy, we have gained experience in identifying potential licensing
opportunities and have established relationships with many licensees. Our licensing operation is also a significant contributor to our operating income.

As of January 31, 2007, we were the licensor in 139 license agreements, 45 domestic and 94 international, for various products including footwear, mens suits, sportswear, dress shirts and bottoms,
underwear, loungewear, outerwear, active wear, neckwear, fragrances, eyewear and accessories. Wholesale sales of licensed products by our licensees were approximately $444 million, $438 million, and $456 million in fiscal 2007, 2006, and 2005,
respectively. We received royalties from these sales of approximately $22.2 million, $21.9 million, and $22.8 million in fiscal 2007, 2006, and 2005, respectively. We believe that our long-term licensing opportunities will continue to grow
domestically and internationally. See our Consolidated Financial Statements and the related notes in this report for further information.

Although the Perry Ellis brand has international recognition, we still perceive the brand to be under-penetrated in international markets such as Europe and Asia. We are actively attempting to obtain licensees for the Perry Ellis brand in
international markets. We believe that our brand and licensing experience will enable us to capitalize on these international opportunities and that the Tropical acquisition will assist us in this endeavor. In addition, we believe that the Jantzen
brands history of over 90 years will allow us to take advantage of many domestic and international licensing opportunities.



11



---

To maintain a brands image, we closely monitor our licensees and approve all licensed products. In
evaluating a prospective licensee, we consider the candidates experience, financial stability, manufacturing performance and marketing ability. We also evaluate the marketability and compatibility of the proposed products with our other
products. We regularly monitor product design, development, merchandising and marketing of licensees, and schedule meetings throughout the year with licensees to ensure quality, uniformity and consistency with our products. We also give our
licensees a view of our products and fashion collections and our expectations of where its products should be positioned in the marketplace. In addition to approving, in advance, all of our licensees products, we also approve their
advertising, promotional and packaging materials.

As part of our licensing strategy, we work with our licensees to further enhance the
development, image, and sales of their products. We offer licensees marketing support, and our relationships with retailers help the licensees generate higher revenues.

Our license agreements generally extend for a period of three to five years with options to renew prior to expiration for an additional multi-year period based upon a licensee meeting certain performance criteria. The
typical agreement requires that the licensee pay us the greater of a royalty based on a percentage of the licensees net sales of the licensed products or a guaranteed minimum royalty that typically increases over the term of the agreement.
Generally, licensees are required to contribute to us additional monies for advertising and promotion of the licensed products in their covered territory.

Marketing, Distribution and Customers

We market our apparel products to customers principally through the direct efforts of
our in-house sales staff, independent commissioned sales representatives who work exclusively for us, and other non-exclusive independent commissioned sales representatives who generally market other product lines as well as ours. We also attend
major industry trade shows and market weeks in the apparel industry and trade shows in our swimwear, golf, and corporate businesses.

We operate 35 retail outlet stores through which we sell Perry Ellis products directly to the public. These retail stores are generally located in upscale retail outlet malls. We also operate 5 retail stores through which we sell Original
Penguin products and 1 store near one of our corporate warehouse facilities. We recently launched E-commerce web sites for our Perry Ellis and Original Penguin brands.

We believe that customer service is a key factor in successfully marketing our apparel products. We coordinate efforts with customers to develop products meeting their specific needs using our design expertise and
computer-aided design technology. Utilizing our sourcing capabilities, we strive to produce and deliver products to our customers on a timely basis.

Our in-house sales staff is responsible for customer follow-up and support, including monitoring prompt order fulfillment and timely delivery. We utilize EDI and the Internet for certain customers in order to provide
advance-shipping notices, process orders and conduct billing operations. In addition, certain customers use the EDI system to communicate their weekly inventory requirements per store to us. We then fill these orders either by shipping directly to
the individual stores or by sending shipments, individually packaged and bar coded by store, to a centralized customer distribution center.

We use PerrySolutions, our software system that enables our sales planners to manage our retail customers inventory at the SKU level. This system helps maximize the sales and margins of our products by increasing inventory turns for
the retailer, which in turn reduces our product returns and markdowns and increases our profitability. We also use demographic mapping data software that helps us develop specific micro-market plans for our customers and provide them with enhanced
returns on our various product lines.

We have recently invested in the Oracle Retail (formally known as Retek and Profit Logic) suite of
products with the goal of reducing markdowns, increasing inventory turns and increasing revenues while automating the process. The different modules will allow us to monitor our customers product by store and quickly react to changes in
consumer behavior. The suite also includes best of breed store inventory and point of sales software, which will allow us to keep just in time inventory at our retail stores. This investment shows our commitment to understanding our consumer in
order to strengthen our brands as well as our effort to support the continued expansion of our direct retail businesses. Additionally we invested in Trade Management Oracle Financials software to quickly and positively resolve customer claims, while
tracking employee accountability.

We sell merchandise to a broad spectrum of retailers, including national and regional chain, upscale
department, mass merchant and specialty stores. Our largest customers include Federated/May, Dillards, Wal-Mart, J.C. Penney, and Kohls. We have developed and maintained long-standing relationships with these customers, including
Dillards (more than 25 years), Federated/May (more than 25 years), J.C. Penney (more than 25 years), Wal-Mart (16 years) and Kohls (13 years). We also sell merchandise to corporate wear distributors.



12



---

Net sales to our five largest customers accounted for approximately 50%, 46%, and 32% of net sales in
fiscal 2007, 2006, and 2005, respectively. For fiscal 2007, three customers accounted for over 10% of net sales Kohls, Federated/May and Wal-Mart accounted for approximately 13%, 11% and 11% of net sales, respectively. For fiscal 2006, two
customers accounted for over 10% of net sales Federated/May and Wal-Mart accounted for 13% and 11% of net sales, respectively. For fiscal 2005, no customer accounted for more than 10% of net sales.

Advertising and Promotions

We advertise to customers
through print advertisements in a variety of consumer and trade magazines and newspapers and through outdoor advertising such as billboards strategically placed to be viewed by consumers. In order to promote our mens sportswear at the retail
level, we participate in cooperative advertising in print and broadcast media, which features our products in our customers advertisements. The cost of this cooperative advertising is shared with our customers. We also conduct various in-store
marketing activities with our customers, such as retail events and promotions, the costs of which are shared by our customers. These events and promotions are in great part orchestrated to coincide with high volume shopping times such as holidays
(Christmas and Thanksgiving) and Fathers Day. In addition to event promotion, we place perennial displays and signs of our products in retail establishments.

We use direct consumer advertising in selected markets featuring the Perry Ellis, Cubavera, the Havanera Co., Jantzen, Savane and Original Penguin brand names through the placement of highly visible billboards,
sponsorships and special event advertising. We also maintain informational websites featuring our brands. We create and implement editorial and public relations strategies designed to heighten the visibility of our brands. All of these activities
are coordinated around each brand in an integrated marketing approach.

These same strategies, modified for each individual market are used
for our international efforts in more than a dozen other countries.

Seasonality and Backlog

Our products have historically been geared towards lighter weight apparel generally worn during the spring and summer months. We believe that this
seasonality has been reduced with our introduction of fall, winter and holiday merchandise. The swimwear business, however, is highly seasonal in nature, with the vast majority of our sales occurring in our first and fourth quarter.

We generally receive orders from our retailers approximately five to seven months prior to shipment. For the majority of our sales, we have orders from
our retailers before we place orders with our suppliers. A summary of the order and delivery cycle for our four primary selling seasons, excluding swimwear, is illustrated below:



|                   |  |                      |  |                             
|------------------ |  | -------------------- |  | ----------------------------
|Merchandise Season |  | Advance Order Period |  | Delivery Period to Retailers
|Spring             |  | July to September    |  | January to March            
|Summer             |  | October to December  |  | April and May               
|Fall               |  | January to March     |  | June to September           
|Holiday            |  | April to June        |  | October and November        

Sales and receivables are recorded when inventory is shipped. Our backlog of orders includes
confirmed and unconfirmed orders, which we believe, based on our past experience and industry practice will be confirmed. As of April 1, 2007, the backlog for orders of our products, all of which are expected to be shipped during fiscal 2008,
was approximately $388 million, as compared to approximately $343 million as of April 1, 2006. The amount of unfilled orders at a point in time is affected by a number of factors, including the mix of product, the timing of the receipt and
processing of customer orders and the scheduling of the sourcing and shipping of the product, which in most cases depends on the desires of the customer. Our backlog is also affected by an on-going trend among retailers to reduce the lead-time on
their orders. In recent years, our customers have been more cautious of their inventory levels and have delayed placing orders and re-orders compared to our previous experience. Due to these factors, and because of the Tropical acquisition, a
comparison of unfilled orders from period to period is not necessarily meaningful and may not be indicative of eventual actual shipments.

Supply of
Products and Quality Control

We currently use independent contract manufacturers to supply the substantial majority of the products we
sell. Of the total dollar value of sourced products in fiscal 2007, 65% was sourced from suppliers in Asia, 26% was sourced from suppliers in South and Central America and 9% was sourced from suppliers in the Middle East, respectively. We believe
that the use of numerous



13



---

independent contract manufacturers allows us to maximize production flexibility, while avoiding significant capital expenditures, work-in-process inventory
build-ups and the costs of maintaining and operating production facilities. We have had relationships with some suppliers for as long as 30 years, however, none of these relationships are formal or require either party to purchase or supply any
fixed quantity of product.

The vast majority of our products are purchased as full packages, where we place an order with the
supplier and the supplier purchases all the raw materials, assembles the garments and ships them to our distribution facilities or third party facilities.

We maintain a staff of experienced sourcing professionals in five offices in China (including Hong Kong), as well as the United States, South Korea, Taiwan, Vietnam and the Dominican Republic. This staff sources our
products worldwide, monitors our suppliers purchases of raw material, and monitors production at contract manufacturing facilities in order to ensure quality control and timely delivery. We also operate through independent agents in Asia and
the Middle East. Our personnel based in our Miami, Florida office perform similar functions with respect to our suppliers in Central America. We conduct inspections of samples of each product prior to cutting by contractors during the manufacturing
process and prior to shipment. We also have full-time quality assurance inspectors in Latin America and the Caribbean and in each of our overseas offices.

Generally, the foreign contractors purchase the raw material in accordance with our specifications. Raw materials, which are in most instances made and/or colored especially for us, consist principally of piece goods
and yarn and are specified by us from a number of foreign and domestic textile mills and converters.

We are committed to ethical sourcing
standards and require our independent contractors to comply with our code of conduct. We monitor compliance by our foreign contract manufacturers with applicable laws and regulations relating to, for example, the payment of wages, working conditions
and the environment. As part of our compliance program, we maintain compliance departments in the United States and overseas and routinely perform audits of our contract manufacturers and require corrective action when appropriate.

Import and Import Restrictions

Our import operations
are subject to constraints imposed by bilateral trade agreements between the United States and a number of foreign countries. These agreements impose quotas on the amount and type of goods that can be imported into the United States from some
countries. Most of our imported products are also subject to United States customs duties.

We closely monitor developments in quotas,
duties, and tariffs and continually seek to minimize our exposure to these risks through, among other things, geographical diversification of our contract manufacturers, maintaining our overseas offices, allocating overseas production to product
categories where more quotas are available, and shifting of production among countries and manufacturers.

Under the terms of the World
Trade Organization (WTO) Agreement on Textiles and Clothing, WTO members removed all quotas effective January 1, 2005, and the current environment over textile quotas continues to rapidly change. While the danger of quota embargoes
has largely subsided since the removal of quotas for most WTO member countries, threats to some apparel categories in China (and most recently, Vietnam) present themselves on occasion through proposed protectionist legislation in the US Congress.
These events are closely monitored and our board and executive level memberships in various apparel trade associations ensure early awareness and communication to our sourcing staff.

We believe that our extensive management and sourcing capability, our flexible sourcing model, and our experience and relationships throughout the world
enable us to take advantage of the changing textile and apparel environment. Because of our sourcing experience, capabilities and relationships, we believe we are well positioned to take advantage of the changing textile and apparel quota
environment.

Competition

The apparel
industry is highly competitive and fragmented. Our competitors include numerous apparel designers, manufacturers, importers, licensors, and our own customers private label programs, many of which are larger and have greater financial and
marketing resources than we have available to us. We believe that the principal competitive factors in the industry are: (1) brand name and brand identity, (2) timeliness, reliability and quality of services provided, (3) market share
and visibility, (4) price, and (5) the ability to anticipate customer and consumer demands and maintain appeal of products to customers.



14



---

We strive to focus on these points and have proven our ability to anticipate and respond quickly to
customer demands with our brands, range of products and our ability to operate within the industrys production and delivery constraints. We believe that our continued dedication to customer service, product assortment and quality control, as
well as our aggressive pursuit of licensing and acquisition opportunities, directly addresses the competitive factors in all market segments. Our established brands and relationships with retailers have resulted in a loyal following of customers.

We understand that the level of competition and the nature of our competitors vary by product segment. In particular, in the mass market
channel, manufacturers constitute our main competitors in this less expensive segment of the market, while high profile domestic and foreign designers and licensors account for our main competitors in the more upscale segment of the market. Although
we have been able to compete successfully to date, there can be no assurance that significant new competitors will not develop in the future.

Trademarks

Our material trademarks are registered with the United States Patent and Trademark Office and in other
countries. We regard our trademarks and other proprietary rights as valuable assets that are critical in the marketing of our products, and, therefore, we vigorously protect our trademarks against infringements.

Employees

As of March 20, 2007, we had
approximately 1,930 employees worldwide compared to approximately 1,950 employees as of March 23, 2006. Some of our employees at our Winnsboro, South Carolina distribution facility are subject to a collective bargaining agreement, which expires
in August 2008. None of our other employees are subject to collective bargaining agreements. We consider our employee relations to be satisfactory.



|Item 1A. | Risk Factors
|-------- | ------------

Our business faces certain risks. The
risks described below may not be the only risks we face. Additional risks that we do not yet know of or that we currently think are immaterial may also impair our business. If any of the events or circumstances described as risks below or elsewhere
in this report actually occurs, our business, results of operations or financial condition could be materially and adversely affected.

We rely on a
few key customers, and a significant decrease in business from the loss of any one key customer or key program would substantially reduce our revenues and harm our business.

We derive a significant amount of our revenues from a few major customers. For example, net sales to our five largest customers totaled approximately 50%,
46%, and 32% of net sales during fiscal 2007, fiscal 2006, and fiscal 2005, respectively. For fiscal 2007, three customers accounted for over 10% of net sales Kohls, Federated/May and Wal-Mart accounted for 13%, 11% and 11% of net sales
respectively. For fiscal 2006, two customers accounted for over 10% of net sales, Federated/May and Wal-Mart accounted for approximately 13% and 11% of net sales, respectively. During fiscal 2005, no customer accounted for more then 10% of our net
sales. A significant decrease in business from or loss of any of our major customers could harm our financial condition by causing a significant decline in revenues attributable to such customers.

Although we have long-standing relationships with many of our customers, we do not have long-term contracts with any of them and purchases generally
occur on an order-by-order basis. We believe that purchasing decisions are generally made independently by individual department stores within a company-controlled group. There has been a trend, however, toward more centralized purchasing decisions.
As such decisions become more centralized, the risk to us of such concentration increases. Furthermore, our customers could curtail or cease their business with us because of changes in their strategic and operational initiatives, such as an
increased focus on private label, consolidation with another retailer, changes in our customers buying patterns, financial instability and other reasons. If our customers curtail or cease business with us, our revenues could significantly
decrease and our financial condition could be significantly harmed.

We may not be able to anticipate consumer preferences and fashion trends, which
could negatively affect acceptance of our products by retailers and consumers and result in a significant decrease in net sales.

Our failure to anticipate, identify and respond effectively to changing consumer demands and fashion trends could adversely affect acceptance of our products by retailers and consumers and may result in a significant decrease in net sales
or leave us with a substantial amount of unsold inventory. We believe that our success depends on our ability to anticipate, identify and respond to changing fashion trends in a timely manner. Our products must appeal to a broad range of consumers
whose preferences cannot be



15



---

predicted with certainty and are subject to rapid change. We may not be able to continue to develop appealing styles or successfully meet constantly changing
consumer demands in the future. In addition, any new products or brands that we introduce may not be successfully received by retailers and consumers. Due to the fact that we began marketing womens apparel with the acquisition of the Jantzen
swimwear business in fiscal 2003, we may be more subject to additional changes in fashion trends as womens fashion trends have historically changed more rapidly than mens. If our products are not successfully received by retailers and
consumers and we are left with a substantial amount of unsold inventory, we may be forced to rely on markdowns or promotional sales to dispose of excess, slow-moving inventory. If this occurs, our business, financial condition, results of operations
and prospects may be harmed.

We are dependent upon the revenues generated by our licensing alliances and the loss or inability to renew certain
licenses could reduce our royalty income and consequently reduce our net income.

Although a relatively small portion of our net
income is derived from licensing income received from our licensing partners, the interruption of the business of several of our licensing partners or the lose of several licenses at any one time could adversely affect our royalty income and net
income. Licensing income accounted for $22.2 million or 2.7 % of total revenues for fiscal 2007.

We currently license the Dockers,
PING, Nike, JAG, Champions Tour and PGA TOUR brands from third parties. These licenses vary in length of term, renewal conditions and royalty obligations. The average term of these licenses is three to five years with automatic renewals depending
upon whether we achieve certain targeted sales goals. We may not be able to renew or extend any of these licenses on favorable terms, if at all. If we are unable to renew or extend any of these licenses, we could experience a decrease in net sales.

Our business could be harmed if we do not deliver quality products in a timely manner.

Our sourcing, logistics and technology functions operate within substantial production and delivery requirements and subjects us to the risks associated
with unaffiliated manufacturers, transportation and other risks. If we do not comply with customer product requirements or meet their delivery requirements, our customers could reduce our selling prices, require significant margin support, reduce
the amount of business they do with us, or cease to do business with us, all of which would harm our business.

Because we do business abroad, our
business could be harmed if changes, in political or economic stability, laws, exchange rates, or foreign trade policies should occur.

Our relationship with our foreign suppliers subjects us to the risks of doing business abroad. As a result of our suppliers, in some instances, being at great geographic distances from us, our transportation costs are increased and longer
lead times are required, which reduces our flexibility. Our finished goods are also subject to import duties, quotas and other restrictions. Other risks in doing business with foreign suppliers include political or economic instability, any
significant fluctuations in the value of the dollar against foreign currencies, terrorist activities, and restrictions on the transfer of funds. Although we have not been affected in a material way by any of the foregoing factors, we cannot predict
the likelihood or frequency of any such events occurring and any material disruption may have an adverse affect on our business.

We may face
challenges integrating the operations of any businesses we may acquire, which may negatively impact our business.

As part of our
strategy of making selective acquisitions, we acquire new brands and product categories. Acquisitions have inherent risks, including the risk that the projected sales and net income from the acquisition may not be generated, the risk that the
integration is more costly and takes longer than anticipated, risks of retaining key personnel, and risks associated with unanticipated events and unknown legal liabilities. Any of these and other risks may harm our business.

With respect to previous acquisitions, we faced many challenges in consolidating functions and integrating management procedures, personnel and
operations in an efficient and effective manner, which if not managed as projected, could have negatively impacted our business. Some of these challenges included increased demands on management related to the significant increase in the size and
diversity of our business after the acquisition, the dedication of managements attention to implement our strategies for the business, the retention and integration of key employees, determining aspects of the acquired business that were to be
kept separate and distinct from our other businesses, and difficulties in assimilating corporate culture and practices into ours. We expect that we will face similar challenges if we make significant acquisitions in the future.



16



---

We have a significant amount of debt, which could have important negative consequences to us, including making it
difficult for us to satisfy all of our obligations in the event we experience financial difficulties.

We have a significant amount
of debt. As of January 2007, we had $237 million of debt outstanding (excluding amounts outstanding under our letter of credit facilities).

Our substantial indebtedness could have important consequences, including:



| |  |  | making it more difficult for us to satisfy our obligations with respect to our senior subordinated notes, including our ability to repurchase such notes upon the
occurrence of a change of control,
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | increasing our vulnerability to adverse general economic and industry conditions and adverse changes in governmental regulations,
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------



| |  |  | limiting our ability to obtain additional financing to fund capital expenditures, acquisitions and other general corporate requirements,
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------



| |  |  | requiring us to dedicate a substantial portion of our cash flow from operations to payments on our indebtedness, thereby reducing the availability of our cash flow
to fund capital expenditures, acquisitions or other general corporate purposes,
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | limiting our flexibility in planning for, or reacting to, changes in our business and the industry in which we operate, and
| | - |  | ---------------------------------------------------------------------------------------------------------------------------



| |  |  | placing us at a competitive disadvantage compared to our less leveraged competitors.
| | - |  | ------------------------------------------------------------------------------------

Our ability to pay interest on our indebtedness and to satisfy our other debt obligations will depend upon, among other things, our future operating
performance and cash flow and our ability to refinance indebtedness when necessary. Each of these factors is, to a large extent, dependent on general economic, financial, competitive, legislative, regulatory and other factors beyond our control. If,
in the future, we cannot generate sufficient cash from operations to make scheduled payments on our indebtedness or to meet our liquidity needs or other obligations, we will need to refinance our existing debt, obtain additional financing or sell
assets. We cannot assure that we will be able to renegotiate or refinance any of our debt on commercially reasonable terms or at all. In addition, our interest expense may increase if general economic conditions result in an increasing interest rate
environment because most of our debt is based on variable as opposed to fixed rates. We cannot assure that our business will generate cash flow, or that we will be able to obtain funding sufficient to satisfy our debt service requirements.

We operate in a highly competitive and fragmented industry and our failure to successfully compete could result in a loss of one or more significant
customers.

The apparel industry is highly competitive and fragmented. Our competitors include numerous apparel designers,
manufacturers, importers and licensors, many of which have greater financial and marketing resources than us. We believe that the principal competitive factors in the apparel industry are:



| |  |  | brand name and brand identity,
| | - |  | ------------------------------



| |  |  | timeliness, reliability and quality of services provided,
| | - |  | ---------------------------------------------------------



| |  |  | market share and visibility,
| | - |  | ----------------------------



| |  |  | price, and
| | - |  | ----------



| |  |  | the ability to anticipate customer and consumer demands and maintain appeal of products to customers.
| | - |  | -----------------------------------------------------------------------------------------------------

The level of competition and the nature of our competitors varies by product segment with low-margin, mass-market manufacturers being our main
competitors in the less expensive segment of the market and U.S. and foreign designers and licensors competing with us in the more upscale segment of the market. If we do not maintain our brand names and identities and continue to provide high
quality and reliable services on a timely basis at competitive prices, we may not be able to continue to compete in our industry. If we are unable to compete successfully, we could lose one or more of our significant customers, which, if not
replaced, could negatively impact our sales and financial performance.



17



---

We depend on certain key personnel the loss of which could negatively impact our ability to manage our business.

Our future success depends to a significant extent on retaining the services of certain executive officers and directors, in
particular George Feldenkreis, our chairman of the board and chief executive officer, and Oscar Feldenkreis, our president and chief operating officer. They are each party to an employment agreement which expires in 2010. The loss of the services of
either George Feldenkreis or Oscar Feldenkreis, or any other key member of management, could have a material adverse effect on our ability to manage our business. Our continued success is dependent upon our ability to attract and retain qualified
management, administrative and sales personnel to support our future growth. Our inability to do so may have a significant negative impact on our ability to manage our business.



|Item 1B. | Unresolved Staff Comments
|-------- | -------------------------

None.



|Item 2. | Properties
|------- | ----------

We own our principal executive and
administrative office, warehouse and distribution facility, which is located in a 230,000 square foot facility in Miami, Florida. This facility is encumbered by an $11.2 million mortgage, due August 1, 2009. For purposes of potential future
expansion, we own approximately three acres of land adjacent to this facility.

We lease two facilities from our chairman and chief
executive officer, in Miami, totaling approximately 66,000 square feet, which house warehouse distribution and administrative office functions. These facilities have ten year leases expiring in 2014.

We own a 345,000 square foot distribution center in Seneca, South Carolina, a 380,000 square foot distribution facility in Winnsboro, South Carolina, and
a 305,000 square foot distribution facility in Tampa, Florida. The facility in Tampa, Florida is encumbered by a $14.9 million mortgage due June 7, 2016.

We own three administrative office units totaling 12,000 square feet in a building in Beijing, China. These facilities are encumbered by $1.1 million in mortgages due October 12, 2015.

We lease several locations in New York City, totaling approximately 157,000 square feet, with leases expiring from December 2007 to May 2014. These
locations are used for office, design, and showroom space.

We lease 19,000 square feet for office space used by our swimwear business in
Portland, Oregon, pursuant to a lease, which expires in December 2009.

We lease 10,700 square feet for office space used by our action
sportsbrand business in Irving, California, pursuant to a lease, which expires in August 2008.

We lease 5,540 square feet of office space
used by our outerwear business in Seattle, Washington, pursuant to a lease which expires 2011.

We lease 10,000 square feet of office space
used by our California lifestyle sportswear brands in Los Angeles, California, pursuant to a lease which expires 2010.

We also lease 40
retail stores, comprising approximately 105,000 square feet of selling space.



|Item 3. | Legal Proceedings
|------- | -----------------

In January 2007, Victory
International (USA) LLC (Victory) filed a lawsuit against us and other named defendants in the United States District Court for the District of New Jersey, alleging fraud, interference with contract and other violations, in connection
with our rejection of consent to the request by Parlux Fragrances, Inc. (Parlux) to assign the Perry Ellis fragrance license to Victory. In March 2007, Victory filed an amended complaint adding additional defendants, and adding
allegations of price fixing and racketeering by defendants. Victory is seeking $250 million in damages. We believe we have defenses to all claims raised in this lawsuit and are vigorously defending the lawsuit. In addition, we believe that this
claim is without merit and that under the terms of our purchase agreement with Parlux we have indemnification rights.



18



---

Accordingly, pursuant to the Agreement dated
December 6, 2006, between Parlux and us for the purchase of the fragrance assets and termination of the Perry Ellis fragrance license, we have notified Parlux that we are seeking indemnification and reimbursement for all costs and expenses
relating to the Victory lawsuit. In February 2007, Parlux filed a complaint in the Circuit Court of the 11thJudicial Circuit in and for Miami-Dade County, Florida against us seeking declaratory relief that Parlux does not have an obligation to indemnify us for the costs and expenses relating to the Victory litigation, and we filed our answer. In March
2007, Parlux filed a motion for speedy disposition, which is pending. We believe that this claim is without merit and we are vigorously defending the claim.

We are also a party to other pending legal proceedings arising in the normal course of business, including claims arising from the use of trademarks. We do not believe that the resolution of any pending claims will
have a material adverse effect on our business, financial condition or results of operations.



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

Not Applicable.

PART II



|Item 5. | Market for Registrants Common Equity and Related Shareholder Matters
|------- | ---------------------------------------------------------------------



|(a) | Market Information
|--- | ------------------

Our common stock is currently listed
for trading on the NASDAQ Global Select Market under the symbol PERY and was previously listed for trading on the Nasdaq Global Market (formerly the Nasdaq National Market) under the symbol PERY since June 1999. Prior to that
date, our trading symbol was SUPI based upon our former name, Supreme International Corporation. The following table sets forth, for the periods indicated, the range of high and low per share bids of our common stock as reported by the
Nasdaq National Market. Such quotations represent inter-dealer prices, without retail mark-up, mark-down or commission and may not necessarily represent actual transactions. Fiscal 2006 and 2007 share prices have been restated to give effect to the
3 for 2 stock split in December 2006.



|                 |  |      |       |     |   |      
|---------------- |  | ---- | ----- | --- | - | -----
|                 |  | High |       | Low
|Fiscal Year 2006 |  |      |       |     |   |      
|First Quarter    |  | $    | 15.81 |     | $ | 13.13
|Second Quarter   |  |      | 16.17 |     |   | 12.63
|Third Quarter    |  |      | 17.50 |     |   | 13.10
|Fourth Quarter   |  |      | 15.02 |     |   | 12.55
|                 |  |     
|Fiscal Year 2007 |  |      |       |     |   |      
|First Quarter    |  | $    | 15.40 |     | $ | 13.77
|Second Quarter   |  |      | 17.43 |     |   | 14.73
|Third Quarter    |  |      | 25.17 |     |   | 16.09
|Fourth Quarter   |  |      | 30.09 |     |   | 23.14



|(b) | Holders
|--- | -------

As of April 10, 2007, there were
approximately 132 shareholders of record of our common stock. We believe the number of beneficial owners of our common stock is in excess of 1,100.



|(c) | Dividends
|--- | ---------

We have not paid any cash dividends since our
inception and do not contemplate doing so in the near future. Payment of cash dividends is prohibited under our senior credit facility and indentures governing our senior secured notes and senior subordinated notes. See Notes 15 through 19 to the
consolidated financial statements of Perry Ellis included in Item 8 of this Report. Any future decision regarding payment of cash dividends will depend on our earnings and financial position and such other factors, as our board of directors
deems relevant.



|(d) | Securities Authorized for Issuance under Equity Compensation Plans
|--- | ------------------------------------------------------------------



19



---

Equity Compensation Plan Information for Fiscal 2007

The following table summarizes as of January 31, 2007 the shares of our common stock subject to outstanding awards or available for future awards under our equity compensation plans.



|                                                           |  |                                                                                         |  |                                                                             |      |                                                                                                                                           |          
|---------------------------------------------------------- |  | --------------------------------------------------------------------------------------- |  | --------------------------------------------------------------------------- | ---- | ----------------------------------------------------------------------------------------------------------------------------------------- | ---------
|Plan Category                                              |  | Number of shares to be issued upon exercise of outstanding options, warrants and rights |  | Weighted-average exercise price of outstanding options, warrants and rights |      | Number of shares remaining available for future
issuance under equity compensation plans (excluding shares reflected in the first column)
|Equity compensation plans approved by security holders(1)  |  | 1,957,548                                                                               |  | $                                                                           | 9.88 |                                                                                                                                           | 1,415,915
|Equity compensation plans not approved by security holders |  |                                                                                        |  |                                                                             |     |                                                                                                                                           |         
|                                                           |  |                                                                                         |  |                                                                             |      |                                                                                                                                           |          
|Total                                                      |  | 1,957,548                                                                               |  | $                                                                           | 9.88 |                                                                                                                                           | 1,415,915
|                                                           |  |                                                                                         |  |                                                                             |      |                                                                                                                                           |          

---

|(1) | Represents awards made pursuant to our 2002 Equity Compensation Plan, our 1993 Stock Option Plan and our 2005 Long Term Plan.
|--- | -----------------------------------------------------------------------------------------------------------------------------



|(e) | Performance Graph
|--- | -----------------

The following graph compares the cumulative total
shareholder return on our common stock with the cumulative total shareholder return on the Nasdaq Composite and The S&P Apparel, Accessories & Luxury Goods Index commencing on February 1, 2002 and ending January 31, 2007. The
graph presented in our 2006 proxy statement compared the cumulative total shareholder return on our common stock with the cumulative total return on the Nasdaq Stock Market  U. S. Index. We have changed the index to the Nasdaq Composite Index
because the Nasdaq Stock Market  U. S. index was eliminated in July 2006. As a result of the elimination of the Nasdaq Stock Market  U. S. Index, we cannot provide a comparison of the newly selected index to the previously used index The
graph assumes that $100 was invested on February 1, 2002 in our common stock or in the Nasdaq Composite Index and The S&P Apparel, Accessories & Luxury Goods Index, and that all dividends are reinvested. Past performance is not
necessarily indicative of future performance.



20



---

LOGO



|                                          |  |          |        |      |   |        |  |      |        |      |   |        |  |   |        |  |   |       
|----------------------------------------- |  | -------- | ------ | ---- | - | ------ |  | ---- | ------ | ---- | - | ------ |  | - | ------ |  | - | ------
|                                          |  | Base2002 |        | 2003 |   | 2004   |  | 2005 |        | 2006 |   | 2007  
|Perry Ellis International, Inc.           |  | $        | 100.00 |      | $ | 232.27 |  | $    | 296.53 |      | $ | 281.33 |  | $ | 270.80 |  | $ | 601.80
|NASDAQ Composite                          |  |          | 100.00 |      |   | 67.71  |  |      | 106.18 |      |   | 110.50 |  |   | 128.60 |  |   | 128.35
|S & P Apparel, Accessories & Luxury Goods |  |          | 100.00 |      |   | 96.51  |  |      | 112.90 |      |   | 143.20 |  |   | 157.76 |  |   | 201.50



|(f) | Sales of Unregistered Securities
|--- | --------------------------------

Between February 2006
and April 2006, we granted stock options to three employees to purchase an aggregate of 23,400 shares of our common stock at exercise prices ranging between $13.77 and $15.09 per share. These options were all granted at the fair market value of
our common stock on the date of grant, vest over a period of between four and five years and expire 10 years after the date of issuance. The grants of these options were made in private transactions, without registration, pursuant to the
exemption from registration provided by Section (4)(2) of the Securities Act of 1933, as amended.



|(g) | Purchase of Equity Securities by the Issuer and Affiliated Purchasers.
|--- | ----------------------------------------------------------------------

During the last quarter of fiscal 2007, we did not purchase any shares of our common stock, no one made any such purchases on our behalf, and none of our affiliates purchased any shares of our common stock except upon
the exercise of outstanding stock options.



21



---

|Item 6. | Selected Financial Data
|------- | -----------------------

Summary Historical
Financial Information

(Amounts in thousands, except for per share data)

The following selected financial data is qualified by reference to, and should be read in conjunction with, the Consolidated Financial Statements of
Perry Ellis and related Notes thereto included in Item 8 of this report and Item 7. Managements Discussion and Analysis of Financial Condition and Results of Operations. Shares and per share data have been restated to give
effect to the 3 for 2 stock split in December 2006.



|                                                         |  |      |         |   |      |   |          |      |  |   |         |   |  |      |         |   |  |   |         |  
|-------------------------------------------------------- |  | ---- | ------- | - | ---- | - | -------- | ---- |  | - | ------- | - |  | ---- | ------- | - |  | - | ------- | -
|Fiscal Year Ended January 31,                            |  | 2007 |         |   | 2006 |   |          | 2005 |  |   | 2004    |   |  | 2003 |        
|Income Statement Data:                                   |  |      |         |   |      |   |          |      |  |   |         |   |  |      |         |   |  |   |         |  
|Net sales                                                |  | $    | 807,616 |   |      | $ | 827,504  |      |  | $ | 633,774 |   |  | $    | 484,198 |   |  | $ | 277,028 |  
|Net royalty income                                       |  |      | 22,226  |   |      |   | 21,910   |      |  |   | 22,807  |   |  |      | 21,718  |   |  |   | 28,813  |  
|                                                         |  |      |         |   |      |   |          |      |  |   |         |   |  |      |         |   |  |   |         |  
|Total revenues                                           |  |      | 829,842 |   |      |   | 849,414  |      |  |   | 656,581 |   |  |      | 505,916 |   |  |   | 305,841 |  
|Cost of sales                                            |  |      | 554,046 |   |      |   | 586,900  |      |  |   | 448,531 |   |  |      | 338,781 |   |  |   | 205,001 |  
|                                                         |  |      |         |   |      |   |          |      |  |   |         |   |  |      |         |   |  |   |         |  
|Gross profit                                             |  |      | 275,796 |   |      |   | 262,514  |      |  |   | 208,050 |   |  |      | 167,135 |   |  |   | 100,840 |  
|Selling, general and administrative expenses             |  |      | 204,883 |   |      |   | 195,236  |      |  |   | 153,282 |   |  |      | 117,300 |   |  |   | 63,850  |  
|Depreciation and amortization                            |  |      | 11,608  |   |      |   | 9,557    |      |  |   | 6,557   |   |  |      | 5,043   |   |  |   | 3,583   |  
|                                                         |  |      |         |   |      |   |          |      |  |   |         |   |  |      |         |   |  |   |         |  
|Operating income                                         |  |      | 59,305  |   |      |   | 57,721   |      |  |   | 48,211  |   |  |      | 44,792  |   |  |   | 33,407  |  
|Costs on early extinguishment of debt                    |  |      | 2,963   |   |      |   |         |      |  |   |        |   |  |      | 7,317   |   |  |   |        |  
|Interest expense                                         |  |      | 21,114  |   |      |   | 21,930   |      |  |   | 14,575  |   |  |      | 16,414  |   |  |   | 15,795  |  
|                                                         |  |      |         |   |      |   |          |      |  |   |         |   |  |      |         |   |  |   |         |  
|Income before minority interest and income tax provision |  |      | 35,228  |   |      |   | 35,791   |      |  |   | 33,636  |   |  |      | 21,061  |   |  |   | 17,612  |  
|                                                         |  |      |         |   |     
|Minority interest                                        |  |      | 508     |   |      |   | 470      |      |  |   | 467     |   |  |      | 214     |   |  |   | 89      |  
|                                                         |  |      |         |   |     
|Income taxes                                             |  |      | 12,311  |   |      |   | 12,639   |      |  |   | 12,207  |   |  |      | 7,695   |   |  |   | 6,726   |  
|                                                         |  |      |         |   |      |   |          |      |  |   |         |   |  |      |         |   |  |   |         |  
|Net income                                               |  | $    | 22,409  |   |      | $ | 22,682   |      |  | $ | 20,962  |   |  | $    | 13,152  |   |  | $ | 10,797  |  
|                                                         |  |      |         |   |      |   |          |      |  |   |         |   |  |      |         |   |  |   |         |  
|Net income per share:                                    |  |      |         |   |      |   |          |      |  |   |         |   |  |      |         |   |  |   |         |  
|Basic                                                    |  | $    | 1.55    |   |      | $ | 1.59     |      |  | $ | 1.53    |   |  | $    | 1.14    |   |  | $ | 1.13    |  
|Diluted                                                  |  |      | 1.45    |   |      |   | 1.51     |      |  |   | 1.44    |   |  |      | 1.06    |   |  |   | 1.10    |  
|                                                         |  |      |         |   |     
|Weighted average number of shares outstanding            |  |      |         |   |      |   |          |      |  |   |         |   |  |      |         |   |  |   |         |  
|Basic                                                    |  |      | 14,504  |   |      |   | 14,301   |      |  |   | 13,685  |   |  |      | 11,525  |   |  |   | 9,581   |  
|Diluted                                                  |  |      | 15,455  |   |      |   | 15,050   |      |  |   | 14,598  |   |  |      | 12,444  |   |  |   | 9,825   |  
|                                                         |  |      |         |   |     
|Other Financial Data:                                    |  |      |         |   |      |   |          |      |  |   |         |   |  |      |         |   |  |   |         |  
|EBITDA (a)                                               |  | $    | 70,913  |   |      | $ | 67,278   |      |  | $ | 54,768  |   |  | $    | 49,835  |   |  | $ | 36,990  |  
|Cash flows from operations                               |  |      | 31,596  |   |      |   | 80,546   |      |  |   | 23,080  |   |  |      | (11,314 | ) |  |   | (16,796 | )
|Cash flows from investing                                |  |      | (16,755 | ) |      |   | (106,641 | )    |  |   | (17,786 | ) |  |      | (44,887 | ) |  |   | (47,349 | )
|Cash flows from financing                                |  |      | (20,360 | ) |      |   | 30,520   |      |  |   | (1,217  | ) |  |      | 52,409  |   |  |   | 67,479  |  
|Capital expenditures                                     |  |      | (15,968 | ) |      |   | (14,460  | )    |  |   | (13,971 | ) |  |      | (8,673  | ) |  |   | (22,077 | )
|                                                         |  |      |         |   |     
|Balance Sheet Data (at year end):                        |  |      |         |   |      |   |          |      |  |   |         |   |  |      |         |   |  |   |         |  
|Working capital                                          |  | $    | 229,682 |   |      | $ | 228,550  |      |  | $ | 207,803 |   |  | $    | 192,931 |   |  | $ | 119,898 |  
|Total assets                                             |  |      | 593,206 |   |      |   | 570,014  |      |  |   | 514,960 |   |  |      | 480,401 |   |  |   | 331,237 |  
|Total debt (b)                                           |  |      | 237,737 |   |      |   | 259,245  |      |  |   | 233,031 |   |  |      | 257,158 |   |  |   | 194,432 |  
|Total stockholders' equity                               |  |      | 246,634 |   |      |   | 219,380  |      |  |   | 194,568 |   |  |      | 150,883 |   |  |   | 99,402  |  



22



---

| | a) | EBITDA represents earnings before interest expense, cost on early extinguishment of debt, depreciation and amortization, minority interest and income taxes as outlined below in
tabular format. EBITDA is not a measurement of financial performance under accounting principles generally accepted in the United States of America, and does not represent cash flow from operations. EBITDA is presented solely as a supplemental
disclosure because we believe that it is a common measure of operating performance in the apparel industry. The following provides a reconciliation of net income to EBITDA:
| | -- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|                                           |      |   |        |  |      |        |      |   |        |  |   |        |  |   |       
|------------------------------------------ | ---- | - | ------ |  | ---- | ------ | ---- | - | ------ |  | - | ------ |  | - | ------
|Fiscal Year Ended January 31, In thousands |      |   |        |  |      |        |      |   |        | 
|                                           | 2007 |   | 2006   |  | 2005 |        | 2004 |   | 2003  
|Net income                                 |      | $ | 22,409 |  | $    | 22,682 |      | $ | 20,962 |  | $ | 13,152 |  | $ | 10,797
|                                           |      |   |        |  |     
|Dep reciation & amortization               |      |   | 11,608 |  |      | 9,557  |      |   | 6,557  |  |   | 5,043  |  |   | 3,583 
|Interest exp ense                          |      |   | 21,114 |  |      | 21,930 |      |   | 14,575 |  |   | 16,414 |  |   | 15,795
|Income taxes                               |      |   | 12,311 |  |      | 12,639 |      |   | 12,207 |  |   | 7,695  |  |   | 6,726 
|Minority interest                          |      |   | 508    |  |      | 470    |      |   | 467    |  |   | 214    |  |   | 89    
|Costs of early extinguishment of debt      |      |   | 2,963  |  |      |       |      |   |       |  |   | 7,317  |  |   |      
|                                           |      |   |        |  |      |        |      |   |        |  |   |        |  |   |       
|EBITDA                                     |      | $ | 70,913 |  | $    | 67,278 |      | $ | 54,768 |  | $ | 49,835 |  | $ | 36,990
|                                           |      |   |        |  |      |        |      |   |        |  |   |        |  |   |       



| | b) | Total debt includes balances outstanding under Perry Ellis senior credit facility, senior secured notes, senior subordinated notes, real estate mortgages, and lease payable
long term.
| | -- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|Item 7. | Managements Discussion and Analysis of Financial Condition and Results of Operations
|------- | -------------------------------------------------------------------------------------

Overview

We began operations in 1967 as Supreme International Corporation and initially focused our
efforts on marketing guayabera shirts, and other mens apparel products targeted at the Hispanic market in Florida and Puerto Rico. Over time we expanded our product line to offer a variety of mens sport shirts. In 1988, we developed the
Natural Issue brand and completed our initial public offering in 1993. In 1996, we began an expansion strategy through the acquisition of brands including the Munsingwear family of brands in 1996, the John Henry and Manhattan brands from Perry Ellis
Menswear in 1999 and the Perry Ellis brand in 1999. Following the Perry Ellis acquisition, we changed our name from Supreme International Corporation to Perry Ellis International, Inc. to better reflect the name recognition that the brand provided.
In 2002, we acquired the Jantzen brand and in June 2003 we acquired Perry Ellis Menswear, our largest licensee, giving us greater control of the Perry Ellis brand, as well as adding other brands owned by Perry Ellis Menswear. In February 2005, we
completed the Tropical acquisition, making us one of the largest suppliers of bottoms in the United States. In January 2006, we completed the acquisition of primarily all of the worldwide intellectual property of the leading California
lifestyle company Gotcha International, including the Gotcha, Girl Star and MCD logo trademarks and the intellectual property license agreements.

We are one of the leading apparel companies in the United States. We control a portfolio of major brands, some of which were established over 100 years ago. We design, source, market and license our products nationally and internationally
at multiple price points and across all major levels of retail distribution in up to 15,000 doors. Our portfolio of highly recognized brands includes the Perry Ellis family of brands, which we believe together generate over $1 billion in annual
retail sales, Axis, Tricots St. Raphael, Jantzen, John Henry, Cubavera, the Havanera Co., Natural Issue, Munsingwear, Grand Slam, Original Penguin, Mondo di Marco, Redsand, Pro Player, Manhattan, Axist, Savane, Farah, Gotcha, Girl Star and MCD. We
also (i) license the Nike brand for swimwear and swimwear accessories, (ii) license the JAG, across multiple distribution channels and look for further expansion in this area. brand for mens and womens swimwear and cover-ups,
(iii) are the worldwide master licensee for PING golf apparel, (iv) license the PGA TOUR, including Champions Tour for golf apparel, and (v) are the Dockers licensee for outerwear.



23



---

We distribute our products primarily to wholesale customers that represent all major levels of retail
distribution including department stores, national and regional chain stores, mass merchants, specialty stores, sporting goods stores, green grass golf shops, the corporate wear market, as well as clubs and independent retailers in the United
States, Canada, the United Kingdom and Europe. Our largest customers include Federated/May, Dillards, Wal-Mart, J.C. Penney, and Kohls. As of March 1, 2007, we also operated 35 Perry Ellis retail outlet stores located primarily in
upscale retail outlet malls across the United States as well as 5 Original Penguin retail stores located in upscale demographic markets. In addition, we leverage our design, sourcing and logistics expertise by offering a limited number of private
label programs to retailers. In order to maximize the worldwide exposure of our brands and generate high margin royalty income, we license our brands through approximately 45 domestic and approximately 94 international license agreements.

Our wholesale business, which is comprised of mens and womens sportswear, swimwear and swimwear accessories, accounted for 97%
of our total revenues in fiscal 2007, and our licensing business accounted for approximately 3% of our total revenues in fiscal 2007. We have traditionally focused on the mens sportswear market, which represented approximately 92% of our total
wholesale revenues in fiscal 2007, while our womens and mens swimwear market represented approximately 8% of our total wholesale revenues in fiscal 2007.

Our licensing business is a significant contributor to our operating income. We license the brands we own to third parties for the manufacturing and marketing of various products in distribution channels and countries
in which we do not distribute those brands, including mens and womens apparel and footwear, mens suits, underwear, loungewear, outerwear, fragrances, eyewear and accessories. These licensing arrangements raise the overall awareness
of our brands without requiring us to make capital investments or incur additional operating expenses.

On February 26, 2005, we
acquired certain domestic operating assets of Tropical Sportswear Intl Corporation and its subsidiaries and Tropicals United Kingdom subsidiary. Tropical was a leading designer, marketer and distributor of mens branded and private
label bottoms to all channels of distribution. With the Tropical acquisition, we have become one of the largest suppliers of mens bottoms in the United States, added significant revenues, further strengthened and balanced our product mix, and
added to our portfolio of brands. The Tropical acquisition also provided us with a state-of-the-art distribution facility in Tampa, Florida and a strong platform to expand our existing brands into Europe as a result of the acquired U.K. subsidiary.

We employ a three-dimensional strategy in the design, sourcing, marketing and licensing of our products that focuses on diversity of
brands, products and distribution channels. Through this strategy, we provide our products to a broad range of customers, which reduces our reliance on any single distribution channel, customer, or demographic group and minimizes competition among
our brands.

Our products have historically been geared towards lighter weight apparel generally worn during the spring and summer months.
We believe that this seasonality has been reduced with our introduction of fall, winter, and holiday merchandise. Our swimwear business, however, is highly seasonal in nature, with the significant majority of its sales occurring in our first and
fourth quarters. Our higher-priced products generally tend to be less sensitive to either economic or weather conditions. Seasonality can be affected by a variety of factors, including the mix of advance and fill-in orders, the amount of sales to
different distribution channels, and overall product mix among traditional merchandise, fashion merchandise and swimwear. We expect that revenues for our second quarter will typically be lower than our other quarters due to the impact of seasonal
sales.

We believe that our future growth will come as a result of organic growth from our continued emphasis on our existing brands; new
and expanded product lines; domestic and international licensing opportunities; international, direct retail and E-commerce opportunities and selective acquisitions and opportunities that fit strategically with our business model. Our future results
may be impacted by risks and trends set forth in Item 1A. Risk Factors and elsewhere in this report.



24



---

Recent Accounting Pronouncements

See Notes to the Consolidated Financial Statements in Item 8. Financial Statements and Supplementary Data for recent accounting pronouncements.

Critical Accounting Policies

Included in the
footnotes to the consolidated financial statements in this report is a summary of all significant accounting policies used in the preparation of our consolidated financial statements. We follow the accounting methods and practices as required by
accounting principles generally accepted in the United States of America (GAAP). In particular, our critical accounting policies and areas we use judgment are in the areas of revenue recognition, the estimated collectability of accounts
receivable, the recoverability of obsolete or overstocked inventory, the impairment of long-lived assets that are our trademarks, the recoverability of deferred tax assets, the measurement of retirement related benefits and stock-based compensation.

Revenue Recognition. Sales are recognized at the time legal title to the product passes to the customer, generally FOB Perry
Ellis distribution facilities, net of trade allowances and a provision for estimated returns and other allowances. Royalty income is recognized when earned on the basis of the terms specified in the underlying contractual agreements. We
believe that our revenue recognition policies conform to Topic 13: Revenue Recognition.

Accounts Receivable. We maintain an
allowance for doubtful accounts receivables and an allowance for estimated trade discounts, co-op advertising, allowances provided to retail customers to flow goods through the retail channel, and losses resulting from the inability of our retail
customers to make required payments considering historical and anticipated trends. Management review theses allowances and considers the aging of account balances, historical bad debt experience, changes in customer creditworthiness, current
economic trends, customer payment activity and other relevant factors. Should any of these factors change, the estimates made by management may also change, which could affect the level of future provisions.

Inventories. Our inventories are valued at the lower of cost or market value. Estimates and judgment are required in determining what items to
stock and at what levels, and what items to discontinue and how to value them. We evaluate all of our inventory style-size-color stock keeping units, or SKUs, to determine excess or slow-moving SKUs based on orders on hand and projections of future
demand and market conditions. For those units in inventory that are so identified, we estimate their market value or net sales value based on current realization trends. If the projected net sales value is less than cost, on an individual SKU basis,
we write down inventory to reflect the lower value. This methodology recognizes projected inventory losses at the time such losses are evident rather than at the time goods are actually sold.

Intangible Assets. We have, at the present time, only one class of indefinite lived assets,
trademarks. We review our intangible assets with indefinite useful lives for possible impairments on an annual basis in accordance with Statement of Financial Accounting Standards (SFAS) No. 142 and perform impairment testing as of
February 1stof each year by among other things, obtaining independent third party valuations. We evaluate the
fair value of our identifiable intangible assets for purposes of recognition and measurement of impairment losses. Evaluating indefinite useful life assets for impairment involves certain judgments and estimates, including the
interpretation of current economic indicators and market valuations, and our strategic plans with regard to our operations, historical and anticipated performance of our operations and other factors. If we incorrectly anticipate these trends or
unexpected events occur, our results of operations could be materially affected.

Deferred Taxes. We account for income taxes under the
liability method. Deferred tax assets and liabilities are recognized based on the differences between financial statement and tax basis of assets and liabilities using presently enacted tax rates. A valuation allowance is recorded, if required, to
reduce deferred tax assets to that portion which is expected to more likely than not be realized.



25



---

The ultimate realization of the deferred tax asset is dependent upon the generation of future taxable income during the periods prior to the expiration of
the related net operating losses. If our estimates and assumptions about future taxable income are not appropriate, the value of our deferred tax asset may not be recoverable, and may result in an increase to our valuation allowance that will impact
current earnings.

In addition to judgments associated with valuation accounts, our current tax provision can be affected by our mix of
income and identification or resolution of uncertain tax positions. Because income from domestic and international sources may be taxed at different rates, the shift in mix during a year or over years can cause the effective tax rate to change. We
base our rate during the year on our best estimate of an annual effective rate, and update those estimates quarterly.

Retirement-Related Benefits. The pension obligations related to our defined benefit pension plans are developed from actuarial valuations. Inherent in these valuations are key assumptions, including the discount rate, expected return
of plan assets, future compensation increases, and other factors, which are updated on an annual basis. Management is required to consider current market conditions, including changes in interest rates, in making these assumptions. Actual results
that differ from the assumptions are accumulated and amortized over future periods, and therefore, generally affect the recognized pension expense or benefit and our pension obligation in future periods. The fair value of plan assets is based on the
performance of the financial markets, particularly the equity markets. Therefore, the market value of the plan assets can change dramatically in a relatively short period of time. Additionally, the measurement of the plans benefit obligation
is highly sensitive to changes in interest rates. As a result, if the equity market declines and/or interest rates decrease, the plans estimated accumulated benefit obligation could exceed the fair value of the plan assets and therefore, we
would be required to establish an additional minimum liability, which would result in a reduction in shareholders equity for the amount of the shortfall. For fiscal 2007, 2006 and 2005, we did not record an additional minimum pension
liability.

Stock-Based Compensation.Our stock-based award programs are intended to attract, retain and provide incentives for
talented employees, officers and directors, and to align stockholder and employee interests. As of January 31, 2007, we had three stock-based compensation plans.

In December 2004, the Financial Accounting Standards Board (FASB) issued SFAS No. 123(R), Share-Based Payment, which amended SFAS No. 123. SFAS No. 123(R) requires
that share-based awards granted to employees be fair valued on the date of grant and the related expense recognized over the requisite service period, which is generally the vesting period of the award. We adopted SFAS No. 123(R) on
February 1, 2006, the first day of fiscal 2007. Prior to fiscal 2006, we accounted for stock-based compensation under Accounting Principles Board (APB) Opinion No. 25 which required recognition of compensation expense using the
intrinsic value method, whereby compensation expense was determined as the excess of the market value of the underlying stock over the exercise price of the option at the date of grant. Consequently, no stock-based compensation expense for stock
option grants was reflected in net income as all options granted had an exercise price equal to the market value of the underlying common stock on the date of grant.

Beginning February 1, 2007, we have applied the modified prospective application of SFAS No. 123(R) to all our stock-based awards. In accordance with SFAS No. 123(R), compensation cost must be
recognized over the requisite service period if it is probable that the performance condition will be satisfied. We use our best judgment to determine whether it is probable the performance conditions will be satisfied at each reporting period and
record compensation costs accordingly; however, the recognition or non-recognition of such compensation cost remains subject to uncertainty. If the performance conditions are not met for performance vesting restricted stock, no compensation costs
will be recognized for those shares and any compensation cost recognized previously for those shares will be reversed.



26



---

The fair value of these options is estimated at the date of grant using the Black-Scholes Option Pricing
Model. This model was developed for use in estimating the fair value of traded options that have no vesting restrictions and are fully transferable. In addition, option valuation models require the input of highly subjective assumptions including:
expected volatility based on the historical price of the our common stock over the expected life of the option; the risk free rate of return based on the U.S. Treasury yield curve in effect at the time of grant for the expected term of the option;
the expected life based on the period of time the options are expected to be outstanding using historical data to estimate option exercise and employee termination; and dividend yield based on our history and expectation of dividend payments. If
actual results differ significantly from these estimates, stock-based compensation expense and our results of operations could be materially impacted.

Our Results of Operations for Fiscal 2007

The following table sets forth, for the periods indicated, selected items in our
consolidated statements of income expressed as a percentage of total revenues:



|                                                 |  |       |   |  |       |   |  |       |  
|------------------------------------------------ |  | ----- | - |  | ----- | - |  | ----- | -
|Fiscal Year Ended January 31                     |  | 2007  |   |  | 2006  |   |  | 2005  |  
|Net sales                                        |  | 97.3  | % |  | 97.4  | % |  | 96.5  | %
|Royalty income                                   |  | 2.7   | % |  | 2.6   | % |  | 3.5   | %
|                                                 |  |       |   |  |       |   |  |       |  
|Total revenues                                   |  | 100.0 | % |  | 100.0 | % |  | 100.0 | %
|Cost of sales                                    |  | 66.8  | % |  | 69.1  | % |  | 68.3  | %
|                                                 |  |       |   |  |       |   |  |       |  
|Gross profit                                     |  | 33.2  | % |  | 30.9  | % |  | 31.7  | %
|Selling, general and administrative expenses     |  | 24.7  | % |  | 23.0  | % |  | 23.3  | %
|Depreciation and amortization                    |  | 1.4   | % |  | 1.1   | % |  | 1.0   | %
|                                                 |  |       |   |  |       |   |  |       |  
|Operating income                                 |  | 7.1   | % |  | 6.8   | % |  | 7.3   | %
|Costs on early extinguishment of debt            |  | 0.4   | % |  | 0.0   | % |  | 0.0   | %
|Interest expense                                 |  | 2.5   | % |  | 2.6   | % |  | 2.2   | %
|                                                 |  |       |   |  |       |   |  |       |  
|Income before minority interest and income taxes |  | 4.2   | % |  | 4.2   | % |  | 5.1   | %
|Minority interest                                |  | 0.0   | % |  | 0.0   | % |  | 0.0   | %
|Income tax provision                             |  | 1.5   | % |  | 1.5   | % |  | 1.9   | %
|                                                 |  |       |   |  |       |   |  |       |  
|Net income                                       |  | 2.7   | % |  | 2.7   | % |  | 3.2   | %
|                                                 |  |       |   |  |       |   |  |       |  

The following is a discussion of our results of operations for the fiscal year ended
January 31, 2007 (fiscal 2007) as compared with the fiscal year ended January 31, 2006 (fiscal 2006) and fiscal 2006 compared with the fiscal year ended January 31, 2005 (fiscal 2005).

Our Fiscal 2007 Results as compared to our Fiscal 2006 Results

Net sales. Net sales in fiscal 2007 were $807.6 million, a decrease of $19.9 million, or 2.4%, from $827.5 million in fiscal 2006. This decline is mainly due to approximately $55 million from the impact of
retail consolidation and the elimination of certain private label sportswear programs during the first half of the year, offset by net sales increases across a number of our business units, including bottoms, Perry Ellis accessories, swimwear and
action sports, direct retail and international.

Accessories

Royalty income. Royalty income in fiscal 2007 was $22.2 million, an increase of $0.3 million, or 1.4%, from $21.9 million in fiscal 2006. The increase was due primarily to our addition of the Gotcha trademarks,
as well as an increase in royalty income from the Farah and Savane licenses, offset by lower fragrance royalties. Royalty income is derived from agreements entered into by us with our licensees, which average three to five years in length. The vast
majority of our license agreements require licensees to pay us a royalty based on net sales and require licensees to pay a guaranteed minimum royalty. Approximately 75% of our royalty income was attributable to guaranteed minimum royalties with the
balance attributable to royalty income in excess of the guaranteed minimums for fiscal 2007.



27



---

Gross profit. Gross profit was $275.8 million in fiscal 2007, an increase of $13.3 million, or
5.0%, from $262.5 million in fiscal 2006. Despite lower sales during fiscal 2007, as compared to fiscal 2006, gross profit increased because of improved wholesale margins as discussed below. As a percentage of total revenue, gross profit margins
were 33.2% in fiscal 2007 compared to 30.9% in fiscal 2006, an increase of 230 basis points.The improvement in the gross profit percentage was a result of improved wholesale margins, particularly Perry Ellis, swimwear, international, and
direct to consumer retail.

Wholesale gross profit margins (which exclude the impact of royalty income) were 31.4% in fiscal 2007, compared
to 29.1% in fiscal 2006. As described above, the increase came as a result of improved gross profit margin across several businesses, and strong retail sell-through performance which lowered our end of season clearance/markdown support and decreased
off-price sales, as a result of better inventory planning and improved sourcing costs.

Selling, general and administrative
expenses. Selling, general and administrative expenses in fiscal 2007 were $204.9 million, an increase of $9.7 million, or 5.0%, from $195.2 million in fiscal 2006. As a percentage of total revenues, selling, general and administrative expenses
increased to 24.7% in fiscal 2007 as compared to 23.0% in fiscal 2006. The increase in selling, general and administrative expenses, on a percentage basis, is attributed to startup costs related to our expansion in direct to consumer retail, our
wholesale expansion of Original Penguin in Europe and initial costs associated with the establishment of our Seattle based outerwear and JAG swimwear operations, offset by efficiencies in distribution and planned reductions in other selling, general
and administrative expenses. Selling, general and administrative expenses also include approximately $0.8 million, or $0.05 per fully diluted share, related to stock option compensation expense as a result of the adoption of SFAS No. 123(R) and
the introduction in our Long-Term Incentive Compensation plan of restricted share awards.

Depreciation and amortization.
Depreciation and amortization in fiscal 2007 was $11.6 million, an increase of $2.0 million, or 20.8%, from $9.6 million in fiscal 2006. The increase is primarily due to an increase in property and equipment purchased during the second half of
fiscal 2006 and the first half of fiscal 2007. As of January 31, 2007, we owned approximately $72.0 million of property, plant and equipment as compared to approximately $66.6 million as of January 31, 2006.

Cost on early extinguishment of debt.We incurred debt extinguishment costs of
approximately $3.0 million during the first quarter of fiscal 2007, including call premium costs, write-off of bond issuance costs and costs associated with the termination of derivatives related to the redemption of our 91/2% senior secured notes on March 15, 2006.

Interest expense. Interest expense in fiscal 2007 was $21.1 million, a decrease of $.8 million, or 3.7%, from $21.9 million in fiscal 2006. The
overall decrease in interest expense is primarily attributable to the decrease in our average borrowings under our senior credit facility, a shift of borrowings from the credit facility to a new lower interest rate mortgage, and the elimination of
the senior secured notes payable during the first quarter of Fiscal 2007. The overall decrease was offset by increased interest expense primarily attributable to the impact of the elimination of the interest rate swaps on our senior subordinated
notes and the increase in prime and LIBOR rates during fiscal 2007 as compared to fiscal 2006. We ended fiscal 2007 with $61.3 million in borrowings on our senior credit facility compared to a balance of $40.4 million for fiscal 2006.

Income taxes. The income tax provision for fiscal 2007 was $12.3 million, a $0.3 million decrease as compared to $12.6 million for fiscal 2006.
For fiscal 2007, our effective tax rate was 34.9% as compared to 35.3% in fiscal 2006. The primary decrease in the effective rate was due to higher international operations which experience a lower tax rate.



28



---

Net income. Net income in fiscal 2007 was $22.4 million, a decrease of $.3 million, or 1.3%, from
$22.7 million in fiscal 2006 as a result of the above-mentioned factors.

Our Fiscal 2006 Results as compared to our Fiscal 2005 Results

Net sales. Net sales in fiscal 2006 were $827.5 million, an increase of $193.7 million, or 30.6%, from $633.8 million in
fiscal 2005. The mens wholesale business grew by 34.7% or approximately $220.0 million, consisting of organic growth of 2.6%, or approximately $17 million, and 32.1%, or approximately $203.0 million attributed to the Tropical acquisition. This
growth was partially offset by the planned reduction in our swimwear business of approximately $27 million.

Royalty income. Royalty
income in fiscal 2006 was $21.9 million, a decrease of $0.9 million, or 3.9%, from $22.8 million in fiscal 2005. The decrease in royalty income was principally due to the termination of our Perry Ellis active and womens wear licenses,
partially offset by the addition of new licensing agreements, as well as increased royalty income from existing licenses such as Original Penguin, Pro Player, Farah and Savane. Royalty income is derived from agreements entered into by us with our
licensees, which average three years in length. The vast majority of our license agreements require licensees to pay us a royalty based on net sales and require licensees to pay a guaranteed minimum royalty. Approximately 71% of our royalty income
was attributable to guaranteed minimum royalties with the balance attributable to royalty income in excess of the guaranteed minimums for fiscal 2006.

Gross profit. Gross profit was $262.5 million in fiscal 2006, an increase of $54.4 million, or 26.1%, from $208.1 million in fiscal 2005. The increase in gross profit was primarily attributed to the increase in
the gross profit of the mens wholesale business in the amount of approximately $56.8 million, offset by a decline in the gross profit dollars in our swimwear business due to lower sales levels and royalty income. As a percentage of total
revenue, gross profit margins were 30.9% in fiscal 2006 compared to 31.7% in fiscal 2005. The decline in gross profit margins as a percentage of total revenues is due to a decline in royalty income as a percentage of our total revenues (due to the
Tropical acquisition). Wholesale gross profit margins (which exclude the impact of royalty income) were essentially flat at 29.1% in fiscal 2006, compared to 29.2% in fiscal 2005.

Selling, general and administrative expenses. Selling, general and administrative expenses in fiscal 2006 were $195.2 million, an increase of
$41.9 million, or 27.3%, from $153.3 million in fiscal 2005. As a percentage of total revenues, selling, general and administrative expenses improved slightly to 23.0% in fiscal 2006 as compared to 23.3% in fiscal 2005, primarily as a result of
cost-effective expense management during the year. The increase in selling, general and administrative expenses is primarily attributable to additional expenses incurred by our acquisition of the Tropical business, offset by the results of expense
management strategies.

Depreciation and amortization. Depreciation and amortization in fiscal 2006 was $9.6 million, an increase of
$3.0 million, or 45.5%, from $6.6 million in fiscal 2005. The increase is due to depreciation expense as a result of the Tropical acquisition in the amount of $0.9 million for fiscal 2006, as well as, the impact of property, equipment and systems
purchases during fiscal 2006 and 2005. As of January 31, 2006, we owned approximately $66.6 million of property, plant and equipment as compared to approximately $49.0 million as of January 31, 2005.

Interest expense. Interest expense in fiscal 2006 was $21.9 million, an increase of $7.3 million, or 50.0%, from $14.6 million in fiscal 2005. The
overall increase in interest expense is primarily attributable to: (i) increased indebtedness under our senior credit facility as a result of the Tropical acquisition, (ii) the impact of the elimination of the interest rate swaps on our
senior subordinated notes, and (iii) the impact of increased Prime and LIBOR rates during fiscal 2006. We ended fiscal 2006 with $40.4 million in borrowings on our senior credit facility compared to a balance of $10.8 million for fiscal 2005.

Income taxes. The income tax provision for fiscal 2006 was $12.6 million, a $0.4 million increase as compared to $12.2 million for
fiscal 2005. For fiscal 2006, our effective tax rate was 35.3% as compared to 36.3% in fiscal 2005. The primary decrease in the effective rate was due to a lower tax rate experienced by our international operations.



29



---

Net income. Net income in fiscal 2006 was $22.7 million, an increase of $1.7 million, or 8.1%,
from $21.0 million in fiscal 2005 as a result of the above-mentioned factors.

Our Liquidity and Capital Resources

We rely primarily upon cash flow from operations and borrowings under our senior credit facility and letter of credit facilities to finance our
operations, acquisitions and capital expenditures. We believe that as a result of the planned growth in our business, our working capital requirements will increase to accommodate higher accounts receivable and inventories. As of
January 31, 2007, our total working capital was $229.7 million as compared to $228.6 million as of January 31, 2006. We believe that our cash flows from operations and borrowings under our senior credit facility and letter of credit
facilities are sufficient to meet our working capital needs. We also believe that our real estate assets, which have a net book value of $28.7 million at January 31, 2007, have a substantially higher market value of approximately $50 million.
These real estate assets provide us with additional capital resources. Additional borrowings against these real estate assets, however, would be subject to certain loan to value criteria established by lending institutions. Currently we have
mortgage loans on these properties totaling $27.1 million.

Net cash provided by operating activities was $31.6 million in fiscal 2007 as
compared to cash provided by operating activities of $80.5 million in fiscal 2006 and $23.1 million in fiscal 2005. The decrease of $48.9 million in the level of cash provided by operating activities in fiscal 2007 as compared to fiscal 2006 is
primarily attributable to the collection of accounts receivable and the turnover of inventory acquired in the Tropical acquisition during fiscal 2006 that did not occur in fiscal 2007, an increase in accounts receivable of $5.2 million and inventory
of $11.5 million in fiscal 2007 as compared to a decrease in accounts receivable of $13.3 million and inventory of $29.4 million during fiscal 2006. The increase of $57.4 million in the level of cash used in operating activities in fiscal 2006 as
compared to fiscal 2005 is primarily attributable to the decrease in inventory, and the increase in accounts payable and accrued expenses, and higher net income.

Net cash used in investing activities was $16.8 million in fiscal 2007, which primarily reflects the purchases of property and equipment of $16.0 million, marketable securities of $2.6 million and re-acquisition of
certain fragrance assets under the Perry Ellis name from Parlux, offset by the sale of the same assets for $63 million. Net cash used in investing activities was $106.6 million in fiscal 2006, which primarily reflects the acquisition of Tropical,
net of cash acquired, for $79.9 million, the purchases of property and equipment of $14.5 million and the purchase of additional trademarks of $12.3 million in the Gotcha acquisition. Net cash used in investing activities was $17.8 million in fiscal
2005, which primarily reflects the purchases of property and equipment of $14.0 million and the purchase of additional trademarks of $3.8 million.

Net cash used in financing activities in fiscal 2007 was $20.4 million, which primarily reflects payments of $58.4 million to extinguish our senior secured notes and $0.6 million in connection with the termination of the swap agreements.
The use of cash was off set by net borrowings of $21.0 million from our senior credit facility, as well as proceeds from our Tampa facility real estate mortgage loan of $14.8 million and proceeds from the exercise of stock options of $2.7 million.
Net cash provided by financing activities in fiscal 2006 was $30.5 million, which primarily reflects the net borrowings on our senior credit facility of $29.6 million, proceeds from the exercise of employee stock options of $2.1 million and the
payment for the termination of the swap agreement of $1.2 million. Net cash used in financing activities in fiscal 2005 was $1.2 million, which primarily reflects the net payments to our senior credit facility of $23.9 million, net proceeds of $21.1
million from our public offering of 950,000 shares of common stock completed in June 2004 and proceeds from the exercise of employee stock options of $0.9 million.



30



---

Acquisitions

On December 6, 2006, the Company signed a definitive agreement with and re-acquired from Parlux Fragrances Inc. (Parlux) for $42 million all rights, titles, interests, tangible and intangible assets,
and for $21 million, inventory that Parlux maintained pursuant to a global license agreement to manufacture and distribute perfumery, fragrances, lotions, toiletries and cosmetics under the Perry Ellis brand. The agreement to re-acquire the Perry
Ellis fragrance license and related assets in a cash transaction for a total of approximately $63 million was effective as of December 6, 2006, of which the inventory portion is subject to potential post-closing price adjustments. The Company
funded this acquisition through its senior credit facility.

Subsequently, on January 25, 2007, the Company entered into an agreement
(the Agreement) with Falic Fashion Group, LLC, a Florida limited liability company and a wholly owned subsidiary of Duty Free Americas, Inc. (Falic), pursuant to which the Company agreed to sell to Falic the assets purchased
from Parlux. The total sales price for the assets sold was approximately $63 million of which $42 million related to tangible and intangible assets and $21 million was attributed to inventory and is subject to certain post-closing price adjustments.

Simultaneously with our sale of the fragrance assets, we entered into a license agreement with Falic pursuant to which we granted Falic an
exclusive worldwide license to use certain trademarks in connection with the Perry Ellis brand with respect to the manufacture, advertising and sale of fragrance and other related products.

On February 26, 2005, we acquired certain domestic operating assets of Tropical and its subsidiaries and Tropicals United Kingdom subsidiary
for $83.4 million. The acquisition was funded from our senior credit facility. Tropical was a leading designer, marketer and distributor of mens branded and private label bottoms to all channels of distribution. With the Tropical acquisition,
we believe we have become one of the largest suppliers of mens bottoms in the United States, added significant revenues, further strengthened and balanced our product mix, and added to our portfolio of brands. The Tropical acquisition also
provides us with a state-of-the-art distribution facility in Tampa, Florida and a strong platform to expand our existing brands into Europe as a result of the acquired U.K. subsidiary.

Senior Credit Facility

The following is a description of the terms of the senior credit
facility with Wachovia Bank, National Association, as amended, and does not purport to be complete and is subject to, and qualified in its entirety by reference to, all the provisions of the senior credit facility: (i) the line is up to $175
million, except for a short term increase to $210 million which will expire May 1, 2007 to accommodate the Parlux transaction; (ii) the inventory borrowing limit is $90 million; (iii) the sublimit for letters of credit is up to $60
million; (iv) the amount of letter of credit facilities available outside of the facility is $100 million and (v) the outstanding balance is due at the maturity date of February 1, 2009.

Certain Covenants. The senior credit facility contains certain covenants, which, among other things, requires us to maintain a minimum EBITDA if
availability falls below a certain minimum. It may restrict our ability and the ability of our subsidiaries to, among other things, incur additional indebtedness in certain circumstances, redeem or repurchase capital stock, make certain investments,
or sell assets. We are prohibited from paying cash dividends under these covenants. We are currently in compliance with all of our covenants under the senior credit facility. We could be materially harmed if we violate any covenants as the lenders
under the senior credit facility could declare all amounts outstanding thereunder, together with accrued interest, to be immediately due and payable. If we are unable to repay those amounts, the lenders could proceed against our assets. In addition,
a violation could also constitute a cross-default under the indenture and mortgage, resulting in all of our debt obligations becoming immediately due and payable, which we may not be able to satisfy.

Borrowing Base. Borrowings under the senior credit facility are limited under its terms to a borrowing base calculation, which generally restricts
the outstanding balances to the lesser of either (1) the sum of (a) 85.0% of eligible receivables plus (b) 85.0% of our eligible factored accounts receivables up to $50.0 million plus (c) the lesser of (i) the inventory loan limit, or (ii) the
lesser of (A) 65.0% of eligible finished goods inventory, or (B) 85.0% of the net recovery percentage (as defined in the senior credit facility) of



31



---

eligible inventory, or (2) the loan limit; and in each case minus (x) 35.0% of the amount of outstanding letters of credit for eligible inventory,
(y) the full amount of all other outstanding letters of credit issued pursuant to the senior credit facility which are not fully secured by cash collateral, and (z) licensing reserves for which we are the licensee of certain branded
products.

Interest. Interest on the principal balance under the senior credit facility accrues, at our option, at either
(a) our bank prime lending rate with adjustments depending upon our quarterly average excess availability plus excess cash or leverage ratio or (b) 1.30% above the rate quoted by our bank as the average monthly Eurodollar Rate for 1-month
Eurodollar deposits with 20 to 25 basis point adjustments depending upon our quarterly average excess availability plus excess cash and leverage ratio at the time of borrowing.

Security. As security for the indebtedness under the senior credit facility, we granted the lenders a first priority security interest in
substantially all of our existing and future assets other than our trademark portfolio, including, without limitation, accounts receivable, inventory deposit accounts, general intangibles, equipment and capital stock or membership interests, as the
case may be, of certain subsidiaries.

Letter of Credit Facilities

As of January 31, 2007, we maintained six U.S. dollar letter of credit facilities totaling $160.0 million, one letter of credit facility totaling
$3.2 million utilized by our Canadian joint venture, and one letter of credit facility totaling $0.6 million utilized by our United Kingdom subsidiary. Each letter of credit is secured primarily by the consignment of merchandise in transit under
that letter of credit and certain subordinated liens on our assets. As of January 31, 2007, there was $102.6 million available under existing letter of credit facilities.

$57 Million Senior Secured Notes Payable

In March 2002, we issued $57.0 million 91/2% senior secured notes due March 15, 2009. On
March 15, 2006, we exercised the call provision of the $57.0 million 91/2% senior secured notes. The call
provision permitted the notes to be redeemed at a premium of 102.375%, and in connection with this transaction, we incurred costs on early extinguishment of debt of approximately $3.0 million during the first quarter of fiscal 2007, including call
premium costs, write-off of bond issue costs and costs associated with the termination of derivatives related to the senior secured notes.

$150 million Senior Subordinated Notes Payable

In fiscal
2004, we issued $150 million 87/8% senior subordinated notes, due September 15, 2013. The proceeds of
this offering were used to redeem previously issued $100 million 121/4% senior subordinated notes and to pay
down the outstanding balance of the senior credit facility at that time. The proceeds to us were $146.8 million yielding an effective interest rate of 9.1%.

Certain Covenants. The indenture governing the senior subordinated notes contains certain covenants which restrict our ability and the ability of our subsidiaries to, among other things, incur additional
indebtedness in certain circumstances, redeem or repurchase capital stock, make certain investments, or sell assets. We are currently in compliance with all of the covenants in this indenture. We are prohibited from paying cash dividends under these
covenants. We could be materially harmed if we violate any covenants because the indentures trustee could declare the outstanding notes, together with accrued interest, to be immediately due and payable, which we may not be able to satisfy. In
addition, a violation could also constitute a cross-default under the senior credit facility, the letter of credit facilities and the real estate mortgage resulting in all of our debt obligations becoming immediately due and payable, which we may
not be able to satisfy.



32



---

Real Estate Mortgages

In fiscal 2003, we acquired our main administrative office, warehouse and distribution facility in Miami and partially financed the acquisition of the facility with an $11.6 million mortgage. The real estate mortgage
loan contains certain covenants. We are currently in compliance with all of our covenants under the real estate mortgage loan. We could be materially harmed if we violate any covenants because the lender under the real estate mortgage could declare
all amounts outstanding thereunder to be immediately due and payable, which we may not be able to satisfy. In addition, a violation could constitute a cross-default under our senior credit facility, the letter of credit facilities and indenture
relating to our senior subordinated notes resulting in all our of debt obligations becoming immediately due and payable, which we may not be able to satisfy. The mortgage loan matures on August 1, 2009. Interest is fixed at 7.123%

In October 2005, we acquired three administrative office units in a building in Beijing, China. The aggregate purchase price was $2.3 million,
including closing costs. These purchases were partially financed with three variable interest mortgage loans totaling $1.2 million dollars in the aggregate. The mortgage loans mature on October 12, 2015. Interest rate is at Prime.

In June 2006, we entered into a mortgage loan for $15 million secured by our Tampa facility. The loan is due on June 7, 2016. Principal
and interest of $297,000 are due quarterly based on a 20 year amortization with the outstanding principal due at maturity. Interest is set at 6.25% for the first five years, at which point it will be reset based on the terms and conditions of the
promissory note.

Contractual Obligations and Commercial Contingent Commitments

The following tables illustrate the balance of our contractual obligations and commercial contingent commitments as of January 31, 2007 and include
the effects of the transactions and amendments discussed above that occurred during the year ended January 31, 2007:



|                                                                          |  |                                                       |         |                 |   |           |  |           |         |               |   |       |  |   |        
|------------------------------------------------------------------------- |  | ----------------------------------------------------- | ------- | --------------- | - | --------- |  | --------- | ------- | ------------- | - | ----- |  | - | -------
|                                                                          |  | Payments Due by Period                               
|                                                                          |  | (in thousands)                                       
|Contractual Obligations                                                   |  | Total                                                 |         | Less than1 year |   | 1-3 years |  | 4-5 years |         | After 5 years
|Senior subordinated notes payable                                         |  | $                                                     | 150,000 |                 | $ |          |  | $         |        |               | $ |      |  | $ | 150,000
|                                                                          |  |                                                       |         |                 |   |           |  |           |         |               |   |       |  |   |        
|Senior credit facility                                                    |  | $                                                     | 61,347  |                 | $ |          |  | $         | 61,347  |               | $ |      |  | $ |       
|                                                                          |  |                                                       |         |                 |   |           |  |           |         |               |   |       |  |   |        
|Real estate mortgages                                                     |  | $                                                     | 27,277  |                 | $ | 469       |  | $         | 12,235  |               | $ | 172   |  | $ | 14,401 
|                                                                          |  |                                                       |         |                 |   |           |  |           |         |               |   |       |  |   |        
|Operating leases                                                          |  | $                                                     | 48,205  |                 | $ | 9,505     |  | $         | 24,374  |               | $ | 5,555 |  | $ | 8,771  
|                                                                          |  |                                                       |         |                 |   |           |  |           |         |               |   |       |  |   |        
|Royalty minimum guaranties                                                |  | $                                                     | 22,038  |                 | $ | 4,643     |  | $         | 15,409  |               | $ | 1,986 |  | $ |       
|                                                                          |  |                                                       |         |                 |   |           |  |           |         |               |   |       |  |   |        
|Total contractual cash obligations                                        |  | $                                                     | 308,867 |                 | $ | 14,617    |  | $         | 113,365 |               | $ | 7,713 |  | $ | 173,172
|                                                                          |  |                                                       |         |                 |   |           |  |           |         |               |   |       |  |   |        
|                                                                          | 
|                                                                          |  | Amount of Contingent Commitment Expiration Per Period
|Other Commercial Contingent Commitments                                   |  | Total                                                 |         | Less than1 year |   | 1-3 years |  | 4-5 years |         | After 5 years
|Letters of credit                                                         |  | $                                                     | 56,541  |                 | $ | 56,541    |  | $         |        |               | $ |      |  | $ |       
|                                                                          |  |                                                       |         |                 |   |           |  |           |         |               |   |       |  |   |        
|Standby letters of credit                                                 |  | $                                                     | 4,602   |                 | $ | 4,602     |  | $         |        |               | $ |      |  | $ |       
|                                                                          |  |                                                       |         |                 |   |           |  |           |         |               |   |       |  |   |        
|Total commercial commitments                                              |  | $                                                     | 61,143  |                 | $ | 61,143    |  | $         |        |               | $ |      |  | $ |       
|                                                                          |  |                                                       |         |                 |   |           |  |           |         |               |   |       |  |   |        
|Total contractual obligations and other commercial contingent commitments |  | $                                                     | 370,010 |                 | $ | 75,760    |  | $         | 113,365 |               | $ | 7,713 |  | $ | 173,172
|                                                                          |  |                                                       |         |                 |   |           |  |           |         |               |   |       |  |   |        

Management believes that the combination of borrowing availability under the amended senior credit
facility, letter of credit facilities, and funds anticipated to be generated from operating activities, will be sufficient to meet our operating and capital needs in the foreseeable future.

Off-Balance Sheet Arrangements

We are not a
party to any off-balance sheet arrangements, as defined by applicable GAAP and SEC rules.

Derivative Financial Instruments

Derivative financial instruments such as interest rate swap contracts and foreign exchange contracts, are recognized in the
financial statements and measured at fair value regardless of the purpose or intent for holding them. Changes in the fair value of derivative financial instruments are either recognized in income or shareholders equity (as a component of
comprehensive income), depending on whether the derivative qualifies to be used to hedge changes in fair value or cash flows. See Item 7A  Quantitative and Qualitative Disclosures About Market Risk for further discussion about
derivative financial instruments.

Effects of Inflation and Foreign Currency Fluctuations

We do not believe that inflation or foreign currency fluctuations significantly affected our financial position and results of operations as of and for
the fiscal year ended January 31, 2007.



33



---

|Item 7A. | Quantitative and Qualitative Disclosures About Market Risk
|-------- | ----------------------------------------------------------

The market risk inherent in our financial statements represents the potential changes in the fair value, earnings or cash flows arising from changes in interest rates. We manage this exposure through regular operating and financing
activities and, when deemed appropriate, through the use of derivative financial instruments. Our policy allows the use of derivative financial instruments for identifiable market risk exposure, including interest rate. Our significant derivative
financial contracts are discussed below.

Derivatives on $57 Million Senior Secured Notes Payable

We had an interest rate swap and option (the $57 million Swap Agreement) for an
aggregate notional amount of $57 million in order to manage the overall borrowing costs associated with our 91/2% senior secured notes. In March 2006, we terminated the $57 million Swap Agreement. See footnote 17 to the consolidated financial statements for further information. The $57 million Swap Agreement was a fair value hedge
as it was designated against the 91/2% senior secured notes carrying a fixed rate of interest and converted such
notes to variable rate debt. The $57 million Swap Agreement was reflected at fair value in our consolidated balance sheet with a corresponding offset to the designated item. The fair value of the $57 million Swap Agreement recorded on our condensed
consolidated balance sheet was $0.5 million as of January 31, 2006.

We also had an interest rate cap agreement (the $57 million Cap Agreement) for an aggregate notional amount of $57 million associated with the 91/2% senior secured notes. In March 2006, we terminated the $57 million Cap Agreement. See footnote 17 to the consolidated financial statements for further information.
The $57 million Cap Agreement capped the interest rate on the senior secured notes at 10%. The $57 million Cap Agreement did not qualify for hedge accounting treatment, resulting in a $30,000 and $50,000 decrease of recorded interest expense on the
consolidated statement of income for the fiscal years ended January 31, 2007 and 2006, respectively and a $300,000 increase of recorded interest expense on the consolidated statement of income for the fiscal year ended January 31, 2005.
The fair value of the $57 million Cap Agreement recorded on our condensed consolidated balance sheet was ($586,000) as of January 31, 2006.

In fiscal 2003, we entered into an interest rate floor agreement for an aggregate notional amount
of $57 million associated with the 91/2% senior secured notes. The $57 million Floor Agreement expired on
March 15, 2005.

Derivatives on $150 million Senior Subordinated Notes Payable

We had interest rate swap agreements (the $150 million Swap Agreement) with Merrill
Lynch & Co., Inc. (Merrill) and Wachovia Bank N. A. (Wachovia) each with a notional amount of $75 million for an aggregate notional amount of $150 million in order to manage the overall borrowing costs associated
with the senior subordinated notes. The $150 million Swap Agreement was scheduled to terminate on September 15, 2013. Under the $150 million Swap Agreement, we were entitled to receive semi-annual interest payments on September 15 and
March 15 at a fixed rate of 87/8% and were obligated to make semi-annual interest payments on
September 15 and March 15 at a floating rate based on the six-month LIBOR rate plus 394 basis points for the period through September 15, 2013.

On April 29, 2005, we terminated the $75 million notional amount swap agreement with Wachovia. In connection with the termination, we paid $495,000. The termination payment was comprised of the fair market value
of the swap in the amount of $578,000 less accrued interest of $83,000. The fair value at the termination date will be amortized over the remaining life of the $150 million senior subordinated notes payable.

On May 2, 2005, we terminated the $75 million notional amount swap agreement with Merrill. In connection with the termination, we paid $540,000. The
termination payment was comprised of the fair market value of the swap in the amount of $632,000 less accrued interest of $92,000. The fair value will be amortized over the remaining life of the $150 million senior subordinated notes payable.



34



---

The table below provides information about the Companys derivative financial instruments and other
financial instruments that are sensitive to changes in interest rates, including interest rate swaps and debt obligations:

Expected Maturity Date

Fiscal Years Ended January 31,

(In
Millions)



|                                   |  |                |      |   |           |   |      |           |  |   |             |   |  |      |      |   |            |   |      |       |  |   |       |   |  |   |       |   |  |   |      
|---------------------------------- |  | -------------- | ---- | - | --------- | - | ---- | --------- |  | - | ----------- | - |  | ---- | ---- | - | ---------- | - | ---- | ----- |  | - | ----- | - |  | - | ----- | - |  | - | -----
|                                   |  | Less than 1 yr |      |   | 1 - 3 yrs |   |      | 4 - 5 yrs |  |   | After 5 yrs |   |  |      |      |   | Fair Value
|                                   |  | 2008           |      |   | 2009      |   |      | 2010      |  |   | 2011        |   |  | 2012 |      |   | Thereafter |   |      | Total |  |   | 2007 
|Long-term Liabilities:             |  |                |      |   |           |   |      |           |  |   |             |   |  |      |      |   |            |   |      |       |  |   |       |   |  |   |       |   |  |   |      
|Senior Subordinated Notes Payable  |  | $              | 0.0  |   |           | $ | 0.0  |           |  | $ | 0.0         |   |  | $    | 0.0  |   |            | $ | 0.0  |       |  | $ | 150.0 |   |  | $ | 150.0 |   |  | $ | 153.4
|Fixed Interest Rate                |  |                | 8.88 | % |           |   | 8.88 | %         |  |   | 8.88        | % |  |      | 8.88 | % |            |   | 8.88 | %     |  |   | 8.88  | % |  |   | 8.88  | % |  |   |      
|                                   |  |                |      |   |           |   |      |          
|Real Estate Mortgage               |  | $              | 0.2  |   |           | $ | 0.2  |           |  | $ | 10.8        |   |  | $    | 0.0  |   |            | $ | 0.0  |       |  | $ | 0.0   |   |  | $ | 11.2  |   |  | $ | 11.2 
|Fixed Interest Rate                |  |                | 7.12 | % |           |   | 7.12 | %         |  |   | 7.12        | % |  |      | N/A  |   |            |   | N/A  |       |  |   | N/A   |   |  |   | 7.12  | % |  |   |      
|                                   |  |                |      |   |           |   |      |          
|Real Estate Mortgage               |  | $              | 0.1  |   |           | $ | 0.1  |           |  | $ | 0.1         |   |  | $    | 0.1  |   |            | $ | 0.1  |       |  | $ | 0.6   |   |  | $ | 1.1   |   |  | $ | 1.1  
|Variable Rate (B)                  |  |                | 8.25 | % |           |   | 8.25 | %         |  |   | 8.25        | % |  |      | 8.25 | % |            |   | 8.25 | %     |  |   | 8.25  | % |  |   | 8.25  | % |  |   |      
|                                   |  |                |      |   |           |   |      |          
|Real Estate Mortgage               |  | $              | 0.2  |   |           | $ | 0.3  |           |  | $ | 0.3         |   |  | $    | 0.3  |   |            | $ | 0.1  |       |  | $ | 13.8  |   |  | $ | 15.0  |   |  | $ | 15.0 
|Variable Rate (C)                  |  |                | 6.25 | % |           |   | 6.25 | %         |  |   | 6.25        | % |  |      | 6.25 | % |            |   | 8.25 | %     |  |   | 8.25  | % |  |   | 6.25  | % |  |   |      
|                                   |  |                |      |   |           |   |      |          
|Senior Credit Facility             |  | $              | 0.0  |   |           | $ | 0.0  |           |  | $ | 61.3        |   |  | $    | 0.0  |   |            | $ | 0.0  |       |  | $ | 0.0   |   |  | $ | 61.3  |   |  | $ | 61.3 
|Average Variable Interest Rate (A) |  |                | 6.62 | % |           |   | 6.62 | %         |  |   | 6.62        | % |  |      | N/A  |   |            |   | N/A  |       |  |   | N/A   |   |  |   | 6.62  | % |  |   |      

---

|(A) | Senior credit facility has a variable rate of interest of either 1) the published prime lending rate or 2) Eurodollar rate with adjustments of both rates based on meeting certain
financial conditions.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(B) | Real estate mortgage has a variable rate of Prime. Average variable rates for all periods are based on the rates in effect on January 31, 2007.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------

|(C) | Real estate mortgage has a fixed rate for the first five years, at which point it will be reset based on the terms and conditions of the promissory note.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------



|Item 8. | Financial Statements And Supplementary Data
|------- | -------------------------------------------

See
pages F-1 through F-38 appearing at the end of this report.



|Item 9. | Changes in and Disagreements with Accountants on Accounting and Financial Disclosure
|------- | ------------------------------------------------------------------------------------

None.



|Item 9A. | Controls and Procedures
|-------- | -----------------------

As required by Exchange
Act Rule 13a-15(b), we carried out an evaluation, under the supervision and with the participation of our Chairman of the Board and Chief Executive Officer and our Chief Financial Officer, of the effectiveness of the design and operation of our
disclosure controls and procedures as of January 31, 2007.

The purpose of disclosure controls is to ensure that information required
to be disclosed in our reports filed with the SEC is recorded, processed, summarized and reported within the time periods specified in the SECs rules and forms. Disclosure controls are also designed with the objective of ensuring that such
information is accumulated and communicated to our management, including our Chief Executive Officer and our Chief Financial Officer, to allow timely decisions regarding required disclosure. The purpose of internal controls is to provide reasonable
assurance that our transactions are properly authorized, our assets are safeguarded against unauthorized or improper use and our transactions are properly recorded and reported to permit the preparation of our financial statements in conformity with
generally accepted accounting principles.



35



---

Our management does not expect that our disclosure controls or our internal controls will prevent all
errors and all fraud. A control system, no matter how well conceived and operated, can provide only reasonable rather than absolute assurance that the objectives of the control system are met. The design of a control system must also reflect the
fact that there are resource constraints, with the benefits of controls considered relative to their costs. Because of the inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that all control issues
and instances of fraud (if any) within the company have been detected. These inherent limitations include the realities that judgments in decision-making can be faulty and that simple errors or mistakes can occur. Controls can also be circumvented
by the individual acts of some persons, by collusion of two or more people, or by management override of the control. The design of any system of controls also is based in part upon certain assumptions about the likelihood of future events, and
there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions; over time, controls may become inadequate because of changes in conditions, or the degree of compliance with the policies or
procedures may deteriorate. Because of the inherent limitations in a cost-effective control system, misstatements due to error or fraud may occur and not be detected.

Our internal controls are evaluated on an ongoing basis by our internal audit function and by other personnel in our organization. The overall goals of these various evaluation activities are to monitor our disclosure
and internal controls and to make modifications as necessary, as disclosure and internal controls are intended to be dynamic systems that change (including improvements and corrections) as conditions warrant. Part of this evaluation is to determine
whether there were any significant deficiencies or material weaknesses in our internal controls, or whether we had identified any acts of fraud involving personnel who have a significant role in our internal controls. Significant deficiencies are
control issues that could have a significant adverse effect on the ability to record, process, summarize and report financial data in the financial statements. Material weaknesses are particularly serious conditions where the internal control does
not reduce to a relatively low level the risk that misstatements caused by error or fraud may occur in amounts that would be material in relation to the financial statements and not be detected within a timely period by employees in the normal
course of performing their assigned functions.

Based upon this evaluation, our Chairman of the Board and Chief Executive Officer and our
Chief Financial Officer concluded that, subject to the limitations noted above, both our disclosure controls and procedures and our internal controls and procedures were effective as of January 31, 2007 in timely alerting them to material
information required to be included in our periodic SEC filings and that information required to be disclosed by us in these periodic filings was recorded, processed, summarized and reported within the time periods specified in the SECs rules
and forms and that our internal controls were effective as of January 31, 2007 to provide reasonable assurance that our financial statements were fairly presented in conformity with generally accepted accounting principles.

During January 2007, the payroll function was brought in house, and as such, certain interim internal controls were put in place and we are currently
evaluating our system of internal controls for any additional controls required.

Other than the changes noted above, there have been no
other changes in our internal controls over financial reporting that occurred during our last fiscal quarter that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.



36



---

MANAGEMENTS REPORT ON INTERNAL CONTROL

April 16, 2007

To the Stockholders of Perry Ellis International, Inc.

Management of Perry Ellis International is responsible for establishing and maintaining adequate internal control over financial reporting. Internal
control over financial reporting is a process designed by, or under the supervision of, the companys principal executive and principal financial officers and effected by the companys board of directors, management and other personnel to
provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles and includes those policies and procedures
that:



| |  |  | pertain to the maintenance of records that in reasonable detail accurately and fairly reflect the transactions and dispositions of the assets of the company;
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted
accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of the companys assets that could have a
material effect on the financial statements.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Because of inherent limitations, internal control over financial reporting
may not prevent or detect misstatements. Projections of any evaluation of effectiveness to future periods are subject to the risks that controls may become inadequate because of changes in conditions, or that the degree of compliance with the
policies or procedures may deteriorate.

Management assessed the effectiveness of the companys internal control over financial
reporting as of January 31, 2007. In making this assessment, management used the criteria set forth by the Committee of Sponsoring Organizations of the Treadway Commission inInternal Control-Integrated Framework.

Based on our assessment, management believes that, as of January 31, 2007, the companys internal control over financial reporting was
effective.

The companys independent registered public accounting firm, Deloitte & Touche LLP, has issued an attestation
report on our assessment of the companys internal control over financial reporting. Their report appears on the following page.



|                                                  |  |  |  |                        
|------------------------------------------------- |  |  |  | -----------------------
|/s/ George Feldenkreis                            |  |  |  | /s/ George Pita        
|George Feldenkreis                                |  |  |  | George Pita            
|Chairman of the Board and Chief Executive Officer |  |  |  | Chief Financial Officer



37



---

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Board of Directors and Stockholders of Perry Ellis International, Inc.

Miami, Florida

We have audited managements assessment, included in the accompanying Managements Report on Internal Control, that Perry
Ellis International, Inc. and subsidiaries (the Company) maintained effective internal control over financial reporting as of January 31, 2007, based on criteria established in Internal ControlIntegrated Frameworkissued by the Committee of Sponsoring Organizations of the Treadway Commission. The Companys management is responsible for maintaining effective internal control over financial reporting and for its assessment of the effectiveness of
internal control over financial reporting. Our responsibility is to express an opinion on managements assessment and an opinion on the effectiveness of the Companys internal control over financial reporting based on our audit.

We conducted our audit in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we
plan and perform the audit to obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects. Our audit included obtaining an understanding of internal control over
financial reporting, evaluating managements assessment, testing and evaluating the design and operating effectiveness of internal control, and performing such other procedures as we considered necessary in the circumstances. We believe
that our audit provides a reasonable basis for our opinions.

A companys internal control over financial reporting is a process designed by, or under
the supervision of, the companys principal executive and principal financial officers, or persons performing similar functions, and effected by the companys board of directors, management, and other personnel to provide reasonable
assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A companys internal control over financial reporting
includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable
assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with
authorizations of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the companys assets that could have a material
effect on the financial statements.

Because of the inherent limitations of internal control over financial reporting, including the possibility of
collusion or improper management override of controls, material misstatements due to error or fraud may not be prevented or detected on a timely basis. Also, projections of any evaluation of the effectiveness of the internal control over
financial reporting to future periods are subject to the risk that the controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.

In our opinion, managements assessment that the Company maintained effective internal control over financial reporting as of January 31, 2007, is fairly
stated, in all material respects, based on the criteria established in Internal ControlIntegrated Frameworkissued by the Committee of Sponsoring Organizations of the Treadway Commission. Also in our opinion, the Company
maintained, in all material respects, effective internal control over financial reporting as of January 31, 2007, based on the criteria established in Internal ControlIntegrated Frameworkissued by the Committee of Sponsoring
Organizations of the Treadway Commission.



38



---

We have also audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States),
the consolidated financial statements as of and for the year ended January 31, 2007 of the Company and our report dated April 16, 2007 expressed an unqualified opinion on those financial statements.



|                            
|----------------------------
|/s/ Deloitte & Touche LLP   
|                            
|Certified Public Accountants
|Miami, Florida              
|                            
|April 16, 2007              



39



---

|Item 9B. | Other Information
|-------- | -----------------

Not applicable.

PART III



|Item 10. | Directors, Executive Officers and Corporate Governance.
|-------- | -------------------------------------------------------

Information regarding our directors and executive officers required by this item is included in our Proxy Statement relating to our 2007 Annual Meeting under the captions Election of Directors and Management and is
incorporated herein by reference.

Information regarding our audit committee and our audit committee financial expert required by this item
is included in our Proxy Statement relating to our 2007 Annual Meeting under the caption Meetings and Committees of the Board of Directors and is incorporated herein by reference.

Information regarding compliance with Section 16 of the Securities Exchange Act of 1934 is included in our Proxy Statement relating to our 2007
Annual Meeting under the caption Section 16(a) Beneficial Ownership Reporting Compliance and is incorporated herein by reference.

We have adopted a Code of Ethics that applies to all of our directors, officers, and employees. The Code of Ethics is posted on our website at www.pery.com. Amendments to, and waivers granted under, our Code of Ethics, if any, will
be posted to our website as well.

Information describing any material changes to the procedures by which security holders may recommend
nominees to our board of directors is included in our Proxy Statement related to our 2007 Annual Meting under the caption Election of Directors.



|Item 11. | Executive Compensation.
|-------- | -----------------------

Information required by
this item is included in our Proxy Statement related to our 2007 Annual Meeting under the captions Executive Compensation, Compensation Discussion and Analysis, Summary Compensation Table, Grants of
Plan-Based Awards in Last Fiscal year, Outstanding Equity Awards Held at End of Fiscal 2007, Options Exercised and Stock Vested, Pension Benefits and Nonqualified Deferred Compensation, Compensation of
Directors, Employment Agreements, Compensation Committee Interlocks and Insider Participation and Compensation Committee Report and is incorporated herein by reference.



|Item 12. | Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters
|-------- | ----------------------------------------------------------------------------------------------

Information required by this item is included in our Proxy Statement related to our 2007 Annual Meeting under the captions Security Ownership of
Certain Beneficial Owners and Management and Equity Compensation Plan Information for Fiscal 2007 and is incorporated herein by reference.



|Item 13. | Certain Relationships, Related Transactions and Director Independence.
|-------- | ----------------------------------------------------------------------

Information required by this item is included in our Proxy Statement related to our 2007 Annual Meeting under the captions Certain Relationships and Related Transactions and Meetings and Committees
of the Board of Directors and is incorporated herein by reference.



40



---

|Item 14. | Principal Accounting Fees and Services.
|-------- | ---------------------------------------

Information required by
this item is included in our Proxy Statement related to our 2007 Annual Meeting Statement under the caption Principal Accountant Fees and Services and is incorporated herein by reference.



|Item 15. | Exhibits and Financial Statement Schedules.
|-------- | -------------------------------------------



|(a) | Documents filed as part of this report
|--- | --------------------------------------



| | (1) | Consolidated Financial Statements.
| | --- | ----------------------------------

The
following Consolidated Financial Statements of Perry Ellis International, Inc. and subsidiaries are included in Part II, Item 8:



|                                                                                                                            |  |     
|--------------------------------------------------------------------------------------------------------------------------- |  | ----
|                                                                                                                            |  | Page
|Report of Independent Registered Public Accounting Firm                                                                     |  | F-2 
|                                                                                                                            | 
|Consolidated Balance Sheets as of January 31, 2007 and 2006                                                                 |  | F-3 
|                                                                                                                            | 
|Consolidated Statements of Income for each of the three years in the period ended January 31, 2007                          |  | F-4 
|                                                                                                                            | 
|Consolidated Statements of Changes in Stockholders Equity for each of the three years in the period ended January 31, 2007 |  | F-5 
|                                                                                                                            | 
|Consolidated Statements of Cash Flows for each of the three years in the period ended January 31, 2007                      |  | F-6 
|                                                                                                                            | 
|Notes to Consolidated Financial Statements                                                                                  |  | F-8 



| | (2) | Consolidated Financial Statement Schedules
| | --- | ------------------------------------------

All schedules required by applicable Securities and Exchange Commission regulations are either not required under the related instructions, are inapplicable or the required information has been included in the Consolidated Financial
Statements and therefore such schedules have been omitted.



| | (3) | Exhibits
| | --- | --------



|           |  |                                                                                                                           
|---------- |  | --------------------------------------------------------------------------------------------------------------------------
|Exhibit No |  | Description of Exhibit                                                                                                    
|3.1        |  | Registrants Amended and Restated Articles of Incorporation (1)                                                           
|           | 
|3.2        |  | Articles of Amendment to Articles of Incorporation (2)                                                                    
|           | 
|3.3        |  | Registrants Amended and Restated Bylaws (3)                                                                              
|           | 
|4.1        |  | Form of Common Stock Certificate (3)                                                                                      
|           | 
|4.2        |  | Indenture dated March 22, 2002 between the Registrant and State Street, as amended (5)                                    
|           | 
|4.3        |  | Pledge and Security Agreement dated March 22, 2002 by and among the Registrant, Jantzen Apparel Corp. and State Street (5)



41



---

|      |  |                                                                                                                                                                          
|----- |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|      | 
|4.4   |  | Specimen Forms of 91/2% Senior Secured Notes Due March 15, 2009 (5)                                                                                                      
|      | 
|4.5   |  | Indenture dated September 22, 2003 between the Registrant and U.S. Bank Trust National Association (6)                                                                   
|      | 
|4.6   |  | Specimen Forms of 8 7/8% Senior Subordinated Notes Due September 15, 2013 (6)                                                                                            
|      | 
|10.1  |  | Form of Indemnification Agreement between the Registrant and each of the Registrants Directors and Officers (4)(18)                                                     
|      | 
|10.2  |  | 1993 Stock Option Plan (3)(4)                                                                                                                                            
|      | 
|10.3  |  | Directors Stock Option Plan (3)(4)                                                                                                                                       
|      | 
|10.4  |  | Profit Sharing Plan (4)(7)                                                                                                                                               
|      | 
|10.5  |  | Incentive Compensation Plan (4)(8)                                                                                                                                       
|      | 
|10.6  |  | Loan and Security Agreement dated as of October 1, 2002 by and among the Registrant, Jantzen, Inc., and Congress Financial Corporation (the Senior Credit Facility)
(9)
|      | 
|10.7  |  | 2002 Stock Option Plan (4)(10)                                                                                                                                           
|      | 
|10.8  |  | Amendment No. 1 dated June 19, 2003 to the Senior Credit Facility (11)                                                                                                   
|      | 
|10.9  |  | Amendment No. 2 dated September 22, 2003 to the Senior Credit Facility (6)                                                                                               
|      | 
|10.10 |  | Amendment No. 3 dated December 1, 2003 to the Senior Credit Facility (12)                                                                                                
|      | 
|10.11 |  | Amendment No. 4 dated February 25, 2004 to the Senior Credit Facility (12)                                                                                               
|      | 
|10.12 |  | Form of Stock Option Agreement (4)(13)                                                                                                                                   
|      | 
|10.13 |  | Amendment No. 6 dated September 30,2004 to the Senior Credit Facility (13)                                                                                               
|      | 
|10.14 |  | Employment Agreement dated September 28, 2004 between George Pita and the Registrant (4)(14)                                                                             
|      | 
|10.15 |  | Asset Purchase Agreement, dated December 16, 2004, by and among the Registrant, Tropical Sportswear Intl and certain of Tropicals subsidiaries (15)                    
|      | 
|10.16 |  | Bidding Procedures Order (16)                                                                                                                                            
|      | 
|10.17 |  | Amendment No. 7 dated February 26, 2005 to the Senior Credit Facility (17)                                                                                               
|      | 
|10.18 |  | Employment Agreement dated May 1, 2005 between George Pita and the Registrant (4) (19)                                                                                   
|      | 
|10.19 |  | Employment Agreement dated May 1, 2005 between Alberto De Cardenas and the Registrant (4)(19)                                                                            
|      | 
|10.20 |  | Employment Agreement dated June 7, 2005 between George Feldenkreis and the Registrant (4)(20)                                                                            
|      | 
|10.21 |  | Employment Agreement dated June 7, 2005 between Oscar Feldenkreis and the Registrant (4)(20)                                                                             



42



---

|      |  |                                                                                                                                                               
|----- |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------
|      | 
|10.22 |  | 2005 Long Term Incentive Compensation Plan, as amended (4)(20)                                                                                                
|      | 
|10.23 |  | 2005 Management Incentive Compensation Plan (4)(20)                                                                                                           
|      | 
|10.24 |  | Employment Agreement dated as of August 1, 2005 between Paul Rosengard and the Registrant(4)(21)                                                              
|      | 
|10.25 |  | Form of Stock Option Agreement pursuant to the 2005 Long-Term Incentive Compensation Plan (4)(22)                                                             
|      | 
|10.26 |  | Form of Restricted Stock Agreement pursuant to the 2005 Long-Term Incentive Compensation Plan (4)(22)                                                         
|      | 
|10.27 |  | Perry Ellis International, Inc. Fiscal 2006 Management Incentive Plan (22)                                                                                    
|      | 
|10.28 |  | Amendment No. 5 dated July 1, 2004 to the Senior Credit Facility (23)                                                                                         
|      | 
|10.29 |  | Amendment No. 8 dated September 30, 2005 to the Senior Credit Facility (23)                                                                                   
|      | 
|10.30 |  | Amendment No. 9 dated February 24, 2006 to the Senior Credit Facility (23)                                                                                    
|      | 
|10.31 |  | Business lease dated July 1, 2004 between Holish Enterprises and the Registrant for 8,000 square feet(23)                                                     
|      | 
|10.32 |  | Business lease dated July 1, 2004 between George Feldenkreis and the Registrant for 50,000 square feet on warehouse space(23)                                 
|      | 
|10.33 |  | Business lease between George Feldenkreis and the Registrant for 16,000 square feet of office Space(23)                                                       
|      | 
|10.34 |  | Promissory Note dated June 7, 2006 in favor Commercebank, N.A.(24)                                                                                            
|      | 
|10.35 |  | Mortgage and Security Agreement dated June 7, 2006 in favor Commercebank, N.A.(24)                                                                            
|      | 
|10.36 |  | Amendment No. 10 dated August 28, 2006 to the Senior Credit Facility(25)                                                                                      
|      | 
|10.37 |  | Amendment No. 11 dated November 29, 2006 to the Senior Credit Facility(26)                                                                                    
|      | 
|10.38 |  | Amendment No. 12 dated December 6, 2006 to the Senior Credit Facility(26)                                                                                     
|      | 
|10.39 |  | Agreement dated December 6, 2006 with Parlux Fragrances, Inc.(26)                                                                                             
|      | 
|10.40 |  | Agreement dated January 25, 2007 between Perry Ellis International, Inc. and Falic Fashion Group, LLC(27)                                                     
|      | 
|10.41 |  | Employment Agreement dated May 1, 2006 between Stephen Harriman and the Registrant (4)(28)                                                                    
|      | 
|21.1  |  | Subsidiaries of the Registrant (28)                                                                                                                           
|      | 
|23.1  |  | Consent of Deloitte & Touche LLP, registered public accounting firm regarding financial statements of the Registrant (28)                                     
|      | 
|31.1  |  | Certification of Chief Executive Officer pursuant to Rule 13a-14(a) and Rule 15d-14(a), promulgated under the Securities Exchange Act of 1934, as amended (28)
|      | 
|31.2  |  | Certification of Chief Financial Officer pursuant to Rule 13a-14(a) and Rule 15d-14(a), promulgated under the Securities Exchange Act of 1934, as amended (28)



43



---

|     |  |                                                                                                                                                      
|---- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------
|     | 
|32.1 |  | Certification of Chief Executive Officer pursuant to 18 U.S.C Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002(28) 
|     | 
|32.2 |  | Certification of Chief Financial Officer pursuant to 18 U.S.C Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (28)

---

|(1) | Previously filed as an Exhibit to the Registrants Proxy Statement for its 1998 Annual Meeting and incorporated herein by reference.
|--- | ------------------------------------------------------------------------------------------------------------------------------------

|(2) | Previously filed as an annex to the Registrants Proxy Statement for its 2003 Annual Meeting and incorporated herein by reference.
|--- | ----------------------------------------------------------------------------------------------------------------------------------

|(3) | Previously filed as an Exhibit to the Registrants Registration Statement on Form S-1 (File No. 33-60750) and incorporated herein by reference.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------

|(4) | Management Contract or Compensation Plan.
|--- | -----------------------------------------

|(5) | Previously filed as an Exhibit to the Registrants Annual Report on Form 10-K for the year ended January 31, 2002 and incorporated herein by reference.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------

|(6) | Previously filed as filed as an Exhibit to the Registrants Registration Statement on Form S-4 (File No.33-110616) and incorporated herein by reference.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------

|(7) | Previously filed as an Exhibit to the Registrants Registration Statement on Form S-1 (File No. 33-96304) and incorporated herein by reference.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------

|(8) | Previously filed as an Exhibit to the Registrants Proxy Statement for its 2000 Annual Meeting and incorporated herein by reference.
|--- | ------------------------------------------------------------------------------------------------------------------------------------

|(9) | Previously filed as an Exhibit to the Registrants Quarterly Report on Form 10-Q for the quarterly period ended October 31, 2002, as amended and incorporated herein by
reference.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(10) | Previously filed as an Annex to the Registrants Proxy Statement for its 2002 Annual Meeting and incorporated herein by reference.
|---- | ----------------------------------------------------------------------------------------------------------------------------------

|(11) | Previously filed as an Exhibit to the Registrants Quarterly Report on Form 10-Q for the quarter ended July 31, 2003 and incorporated herein by reference.
|---- | ----------------------------------------------------------------------------------------------------------------------------------------------------------

|(12) | Previously filed as an Exhibit to the Registrants Annual Report on Form 10-K for the fiscal year ended January 31, 2004 and incorporated herein by reference.
|---- | --------------------------------------------------------------------------------------------------------------------------------------------------------------

|(13) | Previously filed as an Exhibit to the Registrants Quarterly Report on Form 10-Q for the quarterly period ended October 31, 2004 and incorporated herein by reference.
|---- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(14) | Previously filed as an Exhibit to the Registrants Current Report on Form 8-K dated November 1, 2004 and incorporated herein by reference.
|---- | ------------------------------------------------------------------------------------------------------------------------------------------

|(15) | Previously filed as an Exhibit to the Registrants Current Report on Form 8-K dated December 16, 2004 and incorporated herein by reference.
|---- | -------------------------------------------------------------------------------------------------------------------------------------------

|(16) | Previously filed as an Exhibit to the Registrants Current Report on Form 8-K dated January 25, 2005 and incorporated herein by reference.
|---- | ------------------------------------------------------------------------------------------------------------------------------------------



44



---

|(17) | Previously filed as an Exhibit to the Registrants Current Report on Form 8-K dated February 26, 2005 and incorporated herein by reference.
|---- | -------------------------------------------------------------------------------------------------------------------------------------------

|(18) | Previously filed as an Exhibit to the Registrants Annual Report on Form 10-K for the fiscal year ended January 31, 2005 and incorporated herein by reference.
|---- | --------------------------------------------------------------------------------------------------------------------------------------------------------------

|(19) | Previously filed as an Exhibit to the Registrants Quarterly Report on Form 10-Q for the quarterly period ended April 30, 2005 and incorporated herein by reference.
|---- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(20) | Previously filed as an Exhibit to the Registrants Current Report on Form 8-K dated June 7, 2005 and incorporated herein by reference.
|---- | --------------------------------------------------------------------------------------------------------------------------------------

|(21) | Previously filed as an Exhibit to the Registrants Current Report on Form 8-K dated August 17, 2005 and incorporated herein by reference.
|---- | -----------------------------------------------------------------------------------------------------------------------------------------

|(22) | Previously filed as an Exhibit to the Registrants Quarterly Report on Form 10-Q for the quarterly period ended July 31, 2005 and incorporated herein by reference.
|---- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(23) | Previously filed as an Exhibit to the Registrants Annual Report on Form 10-K for the fiscal year ended January 31, 2006 and incorporated herein by reference.
|---- | --------------------------------------------------------------------------------------------------------------------------------------------------------------

|(24) | Previously filed as an Exhibit to the Registrants Current Report on Form 8-K dated June 13, 2006 and incorporated herein by reference.
|---- | ---------------------------------------------------------------------------------------------------------------------------------------

|(25) | Previously filed as an Exhibit to the Registrants Quarterly Report on Form 10-Q for the quarterly period ended July 31, 2006 and incorporated herein by reference.
|---- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(26) | Previously filed as an Exhibit to the Registrants Quarterly Report on Form 10-Q for the quarterly period ended October 31, 2006 and incorporated herein by reference.
|---- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(27) | Previously filed as an Exhibit to the Registrants Current Report on Form 8-K dated January 29, 2007 and incorporated herein by reference.
|---- | ------------------------------------------------------------------------------------------------------------------------------------------

|(28) | Filed herewith.
|---- | ---------------



|(b) | Item 601 Exhibits
|--- | -----------------

The exhibits required by
Item 601 of Regulation S-K are set forth in (a) (3) above.



|(c) | Financial Statement Schedules
|--- | -----------------------------

The financial statement
schedules required by Regulation S-K are set forth in (a) (2) above.



45



---

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.



|                      |  |  |  |                                 |  |                                                                     
|--------------------- |  |  |  | ------------------------------- |  | --------------------------------------------------------------------
|                      |  |  |  | PERRY ELLIS INTERNATIONAL, INC.
|                      |  |  | 
|Dated: April 16, 2007 |  |  |  | By:                             |  | /s/ GEORGE FELDENKREIS                                              
|                      |  |  |  |                                 |  | George Feldenkreis Chairman of the Board and Chief Executive Officer

Pursuant to the requirements of the Securities 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.



|                                          |  |                                                                                 |  |               
|----------------------------------------- |  | ------------------------------------------------------------------------------- |  | --------------
|Name and Signature                        |  | Title                                                                           |  | Date          
|                                          |  |                                                                                
|/S/ GEORGE FELDENKREIS George Feldenkreis |  | Chairman of the Board and Chief Executive Officer (Principal Executive Officer) |  | April 16, 2007
|                                          | 
|                                          |  |                                                                                
|/S/ OSCAR FELDENKREIS Oscar Feldenkreis   |  | Vice Chairman of the Board, President, Chief Operating Officer and Director     |  | April 16, 2007
|                                          | 
|                                          |  |                                                                                
|/S/ GEORGE PITA George Pita               |  | Chief Financial Officer (Principal Financial and Accounting Officer)            |  | April 16, 2007
|                                          | 
|                                          |  |                                                                                
|/S/ JOE ARRIOLA Joe Arriola               |  | Director                                                                        |  | April 16, 2007
|                                          | 
|                                          |  |                                                                                
|/S/ RONALD BUCH Ronald Buch               |  | Director                                                                        |  | April 16, 2007
|                                          | 
|                                          |  |                                                                                
|/S/ GARY DIX Gary Dix                     |  | Director                                                                        |  | April 16, 2007
|                                          | 
|                                          |  |                                                                                
|/S/ SALOMON HANONO Salomon Hanono         |  | Director                                                                        |  | April 16, 2007
|                                          | 
|                                          |  |                                                                                
|/S/ JOSEPH P. LACHER Joseph P. Lacher     |  | Director                                                                        |  | April 16, 2007
|                                          | 
|                                          |  |                                                                                
|/S/ LEONARD MILLER Leonard Miller         |  | Director                                                                        |  | April 16, 2007
|                                          | 
|                                          |  |                                                                                
|/S/ LINDA PLATZNER Linda Platzner         |  | Director                                                                        |  | April 16, 2007
|                                          | 



46



---

INDEX TO FINANCIAL STATEMENTS



|                                                                                                                            |  |    
|--------------------------------------------------------------------------------------------------------------------------- |  | ---
|PERRY ELLIS INTERNATIONAL, INC. AND SUBSIDIARIES                                                                            |  |    
|                                                                                                                            | 
|Report of Independent Registered Public Accounting Firm                                                                     |  | F-2
|                                                                                                                            | 
|Consolidated Balance Sheets as of January 31, 2007 and 2006                                                                 |  | F-3
|                                                                                                                            | 
|Consolidated Statements of Income for each of the three years in the period ended January 31, 2007                          |  | F-4
|                                                                                                                            | 
|Consolidated Statements of Changes in Stockholders Equity for each of the three years in the period ended January 31, 2007 |  | F-5
|                                                                                                                            | 
|Consolidated Statements of Cash Flows for each of the three years in the period ended January 31, 2007                      |  | F-6
|                                                                                                                            | 
|Notes to Consolidated Financial Statements                                                                                  |  | F-8



F-1



---

R
EPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Board of Directors and Stockholders of Perry Ellis
International, Inc.

Miami, Florida

We have audited the
accompanying consolidated balance sheets of Perry Ellis International, Inc. and subsidiaries (the Company) as of January 31, 2007 and 2006, and the related consolidated statements of income, stockholders' equity, and cash flows for
each of the three years in the period ended January 31, 2007. These financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on these financial statements based on our
audits.

We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). 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 Perry Ellis International, Inc and subsidiaries at January 31, 2007 and 2006, and the results of their operations and their cash flows for each of the three years in the period ended January 31, 2007, in conformity with
accounting principles generally accepted in the United States of America.

We have also audited, in accordance with the standards of the Public Company
Accounting Oversight Board (United States), the effectiveness of the Company's internal control over financial reporting as of January 31, 2007, based on the criteria established in Internal ControlIntegrated Framework issued by
the Committee of Sponsoring Organizations of the Treadway Commission and our report dated April 16, 2007 expressed an unqualified opinion on management's assessment of the effectiveness of the Company's internal control over financial reporting
and an unqualified opinion on the effectiveness of the Company's internal control over financial reporting.



|                            
|----------------------------
|/s/ DELOITTE & TOUCHE LLP   
|                            
|Certified Public Accountants
|Miami, Florida              
|                            
|April 16, 2007              



F-2



---

P
ERRY ELLIS INTERNATIONAL, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEET

AS OF JANUARY 31,

(amounts in
thousands, except share data)



|                                                                                             |  |      |         |      |   |        
|-------------------------------------------------------------------------------------------- |  | ---- | ------- | ---- | - | -------
|                                                                                             |  | 2007 |         | 2006
|ASSETS                                                                                       |  |      |         |      |   |        
|Current Assets:                                                                              |  |      |         |      |   |        
|Cash and cash equivalents                                                                    |  | $    | 4,514   |      | $ | 9,412  
|Accounts receivable, net                                                                     |  |      | 157,420 |      |   | 152,529
|Inventories, net                                                                             |  |      | 139,690 |      |   | 126,413
|Marketable securities                                                                        |  |      | 2,581   |      |   |       
|Deferred income taxes                                                                        |  |      | 2,443   |      |   | 9,062  
|Prepaid income taxes                                                                         |  |      |        |      |   | 707    
|Other current assets                                                                         |  |      | 7,948   |      |   | 6,470  
|                                                                                             |  |      |         |      |   |        
|Total current assets                                                                         |  |      | 314,596 |      |   | 304,593
|                                                                                             |  |     
|Property and equipment, net                                                                  |  |      | 71,989  |      |   | 66,592 
|Intangible assets                                                                            |  |      | 192,656 |      |   | 183,090
|Deferred income taxes                                                                        |  |      | 1,751   |      |   | 3,372  
|Other assets                                                                                 |  |      | 12,214  |      |   | 12,367 
|                                                                                             |  |      |         |      |   |        
|TOTAL                                                                                        |  | $    | 593,206 |      | $ | 570,014
|                                                                                             |  |      |         |      |   |        
|LIABILITIES & STOCKHOLDERS' EQUITY                                                           |  |      |         |      |   |        
|Current Liabilities:                                                                         |  |      |         |      |   |        
|Accounts payable                                                                             |  | $    | 44,295  |      | $ | 51,763 
|Accrued expenses and other liabilities                                                       |  |      | 20,628  |      |   | 12,147 
|Accrued interest payable                                                                     |  |      | 5,822   |      |   | 6,514  
|Accrued income taxes payable                                                                 |  |      | 1,166   |      |   |       
|Current portion - real estate mortgages                                                      |  |      | 469     |      |   | 229    
|Unearned revenues                                                                            |  |      | 2,883   |      |   | 1,096  
|Other current liabilities                                                                    |  |      | 9,651   |      |   | 4,294  
|                                                                                             |  |      |         |      |   |        
|Total current liabilities                                                                    |  |      | 84,914  |      |   | 76,043 
|                                                                                             |  |      |         |      |   |        
|Senior subordinated notes payable, net                                                       |  |      | 149,079 |      |   | 148,914
|Senior secured notes payable, net                                                            |  |      |        |      |   | 56,923 
|Senior credit facility                                                                       |  |      | 61,347  |      |   | 40,391 
|Real estate mortgages                                                                        |  |      | 26,604  |      |   | 12,336 
|Deferred pension obligation                                                                  |  |      | 13,412  |      |   | 13,721 
|Other long term liabilities                                                                  |  |      | 8,854   |      |   | 452    
|                                                                                             |  |      |         |      |   |        
|Total long-term liabilities                                                                  |  |      | 259,296 |      |   | 272,737
|                                                                                             |  |      |         |      |   |        
|Total liabilities                                                                            |  |      | 344,210 |      |   | 348,780
|                                                                                             |  |      |         |      |   |        
|Minority Interest                                                                            |  |      | 2,362   |      |   | 1,854  
|                                                                                             |  |      |         |      |   |        
|Stockholders' Equity:                                                                        |  |      |         |      |   |        
|Preferred stock $.01 par value; 5,000,000 shares authorized; no shares issued or outstanding |  |      |        |      |   |       
|Common stock $.01 par value; 100,000,000 shares authorized;                                  |  |      |         |      |   |        
|14,640,608 shares issued and outstanding as of January 31, 2007 and                          |  |      |         |      |   |        
|14,407,622 shares issued and outstanding as of January 31, 2006                              |  |      | 146     |      |   | 144    
|Additional paid-in-capital                                                                   |  |      | 94,252  |      |   | 90,036 
|Retained earnings                                                                            |  |      | 151,388 |      |   | 128,979
|Accumulated other comprehensive income                                                       |  |      | 848     |      |   | 221    
|                                                                                             |  |      |         |      |   |        
|Total stockholders' equity                                                                   |  |      | 246,634 |      |   | 219,380
|                                                                                             |  |      |         |      |   |        
|TOTAL                                                                                        |  | $    | 593,206 |      | $ | 570,014
|                                                                                             |  |      |         |      |   |        

See notes to consolidated financial statements



F-3



---

P
ERRY ELLIS INTERNATIONAL, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME

FOR THE YEARS ENDED JANUARY 31,

(amounts in thousands, except per share data)

|                                                         |  |      |         |      |   |         |  |   |        
|-------------------------------------------------------- |  | ---- | ------- | ---- | - | ------- |  | - | -------
|                                                         |  | 2007 |         | 2006 |   | 2005   
|Revenues                                                 |  |      |         |      |   |         |  |   |        
|Net sales                                                |  | $    | 807,616 |      | $ | 827,504 |  | $ | 633,774
|Royalty income                                           |  |      | 22,226  |      |   | 21,910  |  |   | 22,807 
|                                                         |  |      |         |      |   |         |  |   |        
|Total revenues                                           |  |      | 829,842 |      |   | 849,414 |  |   | 656,581
|Cost of sales                                            |  |      | 554,046 |      |   | 586,900 |  |   | 448,531
|                                                         |  |      |         |      |   |         |  |   |        
|Gross profit                                             |  |      | 275,796 |      |   | 262,514 |  |   | 208,050
|Operating expenses                                       |  |      |         |      |   |         |  |   |        
|Selling, general and administrative expenses             |  |      | 204,883 |      |   | 195,236 |  |   | 153,282
|Depreciation and amortization                            |  |      | 11,608  |      |   | 9,557   |  |   | 6,557  
|                                                         |  |      |         |      |   |         |  |   |        
|Total operating expenses                                 |  |      | 216,491 |      |   | 204,793 |  |   | 159,839
|                                                         |  |      |         |      |   |         |  |   |        
|Operating income                                         |  |      | 59,305  |      |   | 57,721  |  |   | 48,211 
|Costs on early extinguishment of debt                    |  |      | 2,963   |      |   |        |  |   |       
|Interest expense                                         |  |      | 21,114  |      |   | 21,930  |  |   | 14,575 
|                                                         |  |      |         |      |   |         |  |   |        
|Income before minority interest and income tax provision |  |      | 35,228  |      |   | 35,791  |  |   | 33,636 
|Minority interest                                        |  |      | 508     |      |   | 470     |  |   | 467    
|Income tax provision                                     |  |      | 12,311  |      |   | 12,639  |  |   | 12,207 
|                                                         |  |      |         |      |   |         |  |   |        
|Net income                                               |  | $    | 22,409  |      | $ | 22,682  |  | $ | 20,962 
|                                                         |  |      |         |      |   |         |  |   |        
|Net income per share                                     |  |      |         |      |   |         |  |   |        
|Basic                                                    |  | $    | 1.55    |      | $ | 1.59    |  | $ | 1.53   
|                                                         |  |      |         |      |   |         |  |   |        
|Diluted                                                  |  | $    | 1.45    |      | $ | 1.51    |  | $ | 1.44   
|                                                         |  |      |         |      |   |         |  |   |        
|Weighted average number of shares outstanding            |  |      |         |      |   |         |  |   |        
|Basic                                                    |  |      | 14,504  |      |   | 14,301  |  |   | 13,685 
|Diluted                                                  |  |      | 15,455  |      |   | 15,050  |  |   | 14,598 

See notes to consolidated financial statements



F-4



---

C
ONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS EQUITY

FOR THE YEARS ENDED JANUARY 31, 2007, 2006
and 2005

(amounts in thousands, except share data)



|                                                        |        |              |        |                            |     |  |                |        |   |                                          |   |      |                        |  |   |                   |   |       |   |        |   |  |   |         |  |   |         |  
|------------------------------------------------------- | ------ | ------------ | ------ | -------------------------- | --- |  | -------------- | ------ | - | ---------------------------------------- | - | ---- | ---------------------- |  | - | ----------------- | - | ----- | - | ------ | - |  | - | ------- |  | - | ------- | -
|                                                        |        | COMMON STOCK |        | ADDITIONAL PAID-IN CAPITAL |     |  | TREASURY STOCK |        |   | ACCUMULATED OTHER COMPRE- HENSIVE INCOME |   |      | COMPRE- HENSIVE INCOME |  |   | RETAINED EARNINGS |   | TOTAL |  
|                                                        |        |              |        |                            |     | 
|                                                        | SHARES |              | AMOUNT |                            |     |  |                |        |  
|BALANCE, FEBRUARY 1, 2004                               |        | 12,652,520   |        | $                          | 127 |  | $              | 66,032 |   |                                          | $ | (933 | )                      |  | $ | 322               |   |       |   |        |   |  | $ | 85,335  |  | $ | 150,883 |  
|Exercise of stock options                               |        | 113,147      |        |                            | 1   |  |                | 910    |   |                                          |   |     |                        |  |   |                  |   |       |   |        |   |  |   |        |  |   | 911     |  
|Tax benefit for exercise of non-qualified stock options |        |             |        |                            |    |  |                | 394    |   |                                          |   |     |                        |  |   |                  |   |       |   |        |   |  |   |        |  |   | 394     |  
|Issuance of common stock                                |        | 1,425,000    |        |                            | 14  |  |                | 21,094 |   |                                          |   |     |                        |  |   |                  |   |       |   |        |   |  |   |        |  |   | 21,108  |  
|Net income                                              |        |             |        |                            |    |  |                |       |   |                                          |   |     |                        |  |   |                  |   |       | $ | 20,962 |   |  |   | 20,962  |  |   | 20,962  |  
|Other comprehensive income                              |        |             |        |                            |    |  |                |       |   |                                          |   |     |                        |  |   | 310               |   |       |   | 310    |   |  |   |        |  |   | 310     |  
|                                                        |        |              |        |                            |     |  |                |        |   |                                          |   |      |                        |  |   |                   |   |       |   |        |   |  |   |         |  |   |         |  
|Comprehensive income                                    |        |              |        |                            |     |  |                |        |   |                                          |   |      |                        |  |   |                   |   |       |   | 21,272 |   |  |   |         |  |   |         |  
|                                                        |        |              |        |                            |     |  |                |        |   |                                          |   |      |                        |  |   |                   |   |       |   |        |   |  |   |         |  |   |         |  
|Retirement of treasury stock                            |        |             |        |                            |    |  |                | (933   | ) |                                          |   | 933  |                        |  |   |                  |   |       |   |        |   |  |   |        |  |   |        |  
|                                                        |        |              |        |                            |     |  |                |        |   |                                          |   |      |                        |  |   |                   |   |       |   |        |   |  |   |         |  |   |         |  
|BALANCE, JANUARY 31, 2005                               |        | 14,190,667   |        |                            | 142 |  |                | 87,497 |   |                                          |   |     |                        |  |   | 632               |   |       |   |        |   |  |   | 106,297 |  |   | 194,568 |  
|Exercise of stock options                               |        | 216,955      |        |                            | 2   |  |                | 2,083  |   |                                          |   |     |                        |  |   |                  |   |       |   |        |   |  |   |        |  |   | 2,085   |  
|Tax benefit for exercise of non-qualified stock options |        |             |        |                            |    |  |                | 427    |   |                                          |   |     |                        |  |   |                  |   |       |   |        |   |  |   |        |  |   | 427     |  
|Restricted shares issued                                |        |              |        |                            |     |  |                | 29     |   |                                          |   |     |                        |  |   |                  |   |       |   |        |   |  |   |        |  |   | 29      |  
|Net income                                              |        |             |        |                            |    |  |                |       |   |                                          |   |     |                        |  |   |                  |   |       |   | 22,682 |   |  |   | 22,682  |  |   | 22,682  |  
|Other comprehensive loss                                |        |             |        |                            |    |  |                |       |   |                                          |   |     |                        |  |   | (411              | ) |       |   | (411   | ) |  |   |        |  |   | (411    | )
|                                                        |        |              |        |                            |     |  |                |        |   |                                          |   |      |                        |  |   |                   |   |       |   |        |   |  |   |         |  |   |         |  
|Comprehensive income                                    |        |              |        |                            |     |  |                |        |   |                                          |   |      |                        |  |   |                   |   |       |   | 22,271 |   |  |   |         |  |   |         |  
|                                                        |        |              |        |                            |     |  |                |        |   |                                          |   |      |                        |  |   |                   |   |       |   |        |   |  |   |         |  |   |         |  
|BALANCE, JANUARY 31, 2006                               |        | 14,407,622   |        |                            | 144 |  |                | 90,036 |   |                                          |   |     |                        |  |   | 221               |   |       |   |        |   |  |   | 128,979 |  |   | 219,380 |  
|Exercise of stock options                               |        | 232,986      |        |                            | 2   |  |                | 2,660  |   |                                          |   |     |                        |  |   |                  |   |       |   |        |   |  |   |        |  |   | 2,662   |  
|Tax benefit for exercise of non-qualified stock options |        |             |        |                            |    |  |                | 708    |   |                                          |   |     |                        |  |   |                  |   |       |   |        |   |  |   |        |  |   | 708     |  
|Restricted shares and options issued as compensation    |        |             |        |                            |    |  |                | 848    |   |                                          |   |     |                        |  |   |                  |   |       |   |        |   |  |   |        |  |   | 848     |  
|Net income                                              |        |             |        |                            |    |  |                |       |   |                                          |   |     |                        |  |   |                  |   |       |   | 22,409 |   |  |   | 22,409  |  |   | 22,409  |  
|Other comprehensive income                              |        |             |        |                            |    |  |                |       |   |                                          |   |     |                        |  |   | 627               |   |       |   | 627    |   |  |   |        |  |   | 627     |  
|                                                        |        |              |        |                            |     |  |                |        |   |                                          |   |      |                        |  |   |                   |   |       |   |        |   |  |   |         |  |   |         |  
|Comprehensive income                                    |        |              |        |                            |     |  |                |        |   |                                          |   |      |                        |  |   |                   |   |       | $ | 23,036 |   |  |   |         |  |   |         |  
|                                                        |        |              |        |                            |     |  |                |        |   |                                          |   |      |                        |  |   |                   |   |       |   |        |   |  |   |         |  |   |         |  
|BALANCE, JANUARY 31, 2007                               |        | 14,640,608   |        | $                          | 146 |  | $              | 94,252 |   |                                          | $ |     |                        |  | $ | 848               |   |       |   |        |   |  | $ | 151,388 |  | $ | 246,634 |  
|                                                        |        |              |        |                            |     |  |                |        |   |                                          |   |      |                        |  |   |                   |   |       |   |        |   |  |   |         |  |   |         |  

See notes to consolidated financial statements



F-5



---

P
ERRY ELLIS INTERNATIONAL, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

FOR THE YEARS ENDED JANUARY 31,

(amounts in thousands)



|                                                                                          |  |      |          |   |      |   |          |      |  |   |          |  
|----------------------------------------------------------------------------------------- |  | ---- | -------- | - | ---- | - | -------- | ---- |  | - | -------- | -
|                                                                                          |  | 2007 |          |   | 2006 |   |          | 2005 | 
|CASH FLOWS FROM OPERATING ACTIVITIES:                                                     |  |      |          |   |      |   |          |      |  |   |          |  
|Net income                                                                                |  | $    | 22,409   |   |      | $ | 22,682   |      |  | $ | 20,962   |  
|Adjustments to reconcile net income to net cash provided by operating activities:         |  |      |          |   |      |   |          |      |  |   |          |  
|Depreciation and amortization                                                             |  |      | 11,163   |   |      |   | 8,915    |      |  |   | 5,781    |  
|Provision for bad debts                                                                   |  |      | 358      |   |      |   | 565      |      |  |   | 1,400    |  
|Tax benefit from exercise of stock options                                                |  |      | (708     | ) |      |   |         |      |  |   |         |  
|Amortization of debt issue cost                                                           |  |      | 774      |   |      |   | 928      |      |  |   | 1,049    |  
|Amortization of discounts                                                                 |  |      | 203      |   |      |   | 326      |      |  |   | 202      |  
|Deferred income taxes                                                                     |  |      | 8,241    |   |      |   | 10,891   |      |  |   | 10,200   |  
|Stock option issued as compensation                                                       |  |      | 848      |   |      |   | 29       |      |  |   |         |  
|Costs on early extinguishment of debt                                                     |  |      | 2,963    |   |      |   |         |      |  |   |         |  
|Minority interest                                                                         |  |      | 508      |   |      |   | 470      |      |  |   | 467      |  
|Loss on disposal of property and equipment                                                |  |      |         |   |      |   | 106      |      |  |   |         |  
|Other                                                                                     |  |      |         |   |      |   |         |      |  |   | (117     | )
|Changes in operating assets and liabilities (net of effects of acquisition transactions): |  |      |          |   |      |   |          |      |  |   |          |  
|Accounts receivable, net                                                                  |  |      | (5,249   | ) |      |   | 13,293   |      |  |   | (20,640  | )
|Inventories                                                                               |  |      | (11,491  | ) |      |   | 29,423   |      |  |   | (4,411   | )
|Other current assets and prepaid income taxes                                             |  |      | (507     | ) |      |   | (373     | )    |  |   | 1,318    |  
|Other assets                                                                              |  |      | 232      |   |      |   | (342     | )    |  |   | (6,515   | )
|Accounts payable and accrued expenses                                                     |  |      | (5,066   | ) |      |   | (7,357   | )    |  |   | 12,144   |  
|Income taxes payable                                                                      |  |      | 1,874    |   |      |   |         |      |  |   |         |  
|Accrued interest payable                                                                  |  |      | (709     | ) |      |   | 1,714    |      |  |   | 1,060    |  
|Other current liabilities and unearned revenues                                           |  |      | 6,062    |   |      |   | 1,172    |      |  |   | 180      |  
|Deferred pension obligation                                                               |  |      | (309     | ) |      |   | (1,896   | )    |  |   |         |  
|                                                                                          |  |      |          |   |      |   |          |      |  |   |          |  
|Net cash provided by operating activities                                                 |  |      | 31,596   |   |      |   | 80,546   |      |  |   | 23,080   |  
|                                                                                          |  |      |          |   |      |   |          |      |  |   |          |  
|CASH FLOWS FROM INVESTING ACTIVITIES:                                                     |  |      |          |   |      |   |          |      |  |   |          |  
|Purchase of property and equipment                                                        |  |      | (15,968  | ) |      |   | (14,460  | )    |  |   | (13,971  | )
|Purchase of marketable securities                                                         |  |      | (2,571   | ) |      |   |         |      |  |   |         |  
|Purchase of fragrance assets, net                                                         |  |      | (59,410  | ) |      |   |         |      |  |   |         |  
|Sale of fragrance assets, net                                                             |  |      | 63,000   |   |      |   |         |      |  |   |         |  
|Purchase of intangible and other assets                                                   |  |      | (1,806   | ) |      |   | (12,279  | )    |  |   | (3,815   | )
|Payment for acquired businesses, net of cash acquired                                     |  |      |         |   |      |   | (79,902  | )    |  |   |         |  
|                                                                                          |  |      |          |   |      |   |          |      |  |   |          |  
|Net cash used in investing activities                                                     |  |      | (16,755  | ) |      |   | (106,641 | )    |  |   | (17,786  | )
|                                                                                          |  |      |          |   |      |   |          |      |  |   |          |  
|CASH FLOWS FROM FINANCING ACTIVITIES:                                                     |  |      |          |   |      |   |          |      |  |   |          |  
|Borrowings from senior credit facility                                                    |  |      | 352,822  |   |      |   | 270,019  |      |  |   | 99,950   |  
|Payments on senior credit facility                                                        |  |      | (331,866 | ) |      |   | (240,399 | )    |  |   | (123,894 | )
|Payments on termination of swap agreements                                                |  |      | (616     | ) |      |   | (1,210   | )    |  |   |         |  
|Payments on senior subordinated notes                                                     |  |      | (58,354  | ) |      |   |         |      |  |   |         |  
|Payments on real estate mortgage                                                          |  |      | (285     | ) |      |   | (168     | )    |  |   | (67      | )
|Borrowings on real estate mortgage                                                        |  |      | 14,783   |   |      |   |         |      |  |   |         |  
|Payments on capital leases                                                                |  |      | (214     | ) |      |   | (234     | )    |  |   |         |  
|Proceeds from exercise of stock options                                                   |  |      | 2,662    |   |      |   | 2,085    |      |  |   | 911      |  
|Tax benefit from exercise of stock options                                                |  |      | 708      |   |      |   | 427      |      |  |   | 394      |  
|Proceeds from new stock issuance                                                          |  |      |         |   |      |   |         |      |  |   | 21,108   |  
|Other                                                                                     |  |      |         |   |      |   |         |      |  |   | 381      |  
|                                                                                          |  |      |          |   |      |   |          |      |  |   |          |  
|Net cash (used in) provided by financing activities                                       |  |      | (20,360  | ) |      |   | 30,520   |      |  |   | (1,217   | )
|                                                                                          |  |      |          |   |      |   |          |      |  |   |          |  
|Effect of exchange rate changes on cash and cash equivalents                              |  |      | 621      |   |      |   | (411     | )    |  |   | 310      |  
|                                                                                          |  |      |          |   |      |   |          |      |  |   |          |  
|NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS                                      |  |      | (4,898   | ) |      |   | 4,014    |      |  |   | 4,387    |  
|CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR                                            |  |      | 9,412    |   |      |   | 5,398    |      |  |   | 1,011    |  
|                                                                                          |  |      |          |   |      |   |          |      |  |   |          |  
|CASH AND CASH EQUIVALENTS AT END OF YEAR                                                  |  | $    | 4,514    |   |      | $ | 9,412    |      |  | $ | 5,398    |  
|                                                                                          |  |      |          |   |      |   |          |      |  |   |          |  



F-6



---

Continued



|                                                                               |  |   |        |   |  |   |        |   |  |   |       
|------------------------------------------------------------------------------ |  | - | ------ | - |  | - | ------ | - |  | - | ------
|SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:                              |  |   |        |   |  |   |        |   |  |   |       
|Cash paid during the period for:                                               |  |   |        |   |  |   |        |   |  |   |       
|Interest                                                                       |  | $ | 21,608 |   |  | $ | 19,890 |   |  | $ | 13,515
|                                                                               |  |   |        |   |  |   |        |   |  |   |       
|Income taxes                                                                   |  | $ | 1,021  |   |  | $ | 2,566  |   |  | $ | 847   
|                                                                               |  |   |        |   |  |   |        |   |  |   |       
|NON-CASH FINANCING AND INVESTING ACTIVITIES:                                   |  |   |        |   |  |   |        |   |  |   |       
|Change in fair value of mark-to-market interest rate swap/option               |  | $ | (544   | ) |  | $ | (4,835 | ) |  | $ | 699   
|                                                                               |  |   |        |   |  |   |        |   |  |   |       
|Retirement of treasury shares                                                  |  | $ |       |   |  | $ |       |   |  | $ | 933   
|                                                                               |  |   |        |   |  |   |        |   |  |   |       
|Financing of building acquisition                                              |  | $ |       |   |  | $ | 1,200  |   |  | $ |      
|                                                                               |  |   |        |   |  |   |        |   |  |   |       
|Accrued purchases of property and equipment                                    |  | $ | 170    |   |  | $ | 2,385  |   |  | $ |      
|                                                                               |  |   |        |   |  |   |        |   |  |   |       
|Payables in connection with purchase and sale of fragrance assets and licenses |  | $ | 5,660  |   |  | $ |       |   |  | $ |      
|                                                                               |  |   |        |   |  |   |        |   |  |   |       
|Unrealized gain on marketable securities                                       |  | $ | 10     |   |  | $ |       |   |  | $ |      
|                                                                               |  |   |        |   |  |   |        |   |  |   |       

See notes to consolidated financial statements.



F-7



---

P
ERRY ELLIS INTERNATIONAL, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

FOR EACH OF THE THREE YEARS IN THE PERIOD ENDED JANUARY 31, 2007



|1. | General
|-- | -------

Perry Ellis International, Inc. and
Subsidiaries (the Company) is one of the leading apparel companies in the United States and controls a portfolio of major brands, some of which were established over 100 years ago. The Company designs, sources, markets and licenses
products nationally and internationally at multiple price points and across all major levels of retail distribution. The Companys portfolio of highly recognized brands includes the Perry Ellis® family of brands, Axis®, Tricots St. Raphael®, Jantzen®, John Henry®, Cubavera®, the Havanera Co.®, Natural Issue®,
Munsingwear®, Grand Slam®, Original Penguin® by Munsingwear® (Original Penguin), Mondo di Marco®, Redsand®, Pro Player®, Manhattan®, Axist®, Savane®, Farah®, Gotcha®, Girl Star® and MCD®. The Company also (i) licenses the Nike® brand for swimwear and swimwear accessories, (ii) licenses the JAG® brand for mens and womens swimwear and cover-ups, (iii) is the worldwide master licensee for PING® golf apparel, (iv) licenses the PGA TOUR®, including Champions Tour for golf apparel, and (v) is the Dockers® licensee for outerwear.



|2. | Summary of Significant Accounting Policies
|-- | ------------------------------------------

The
following is a summary of the Company's significant accounting policies:

PRINCIPLES OF CONSOLIDATION - The consolidated financial
statements include the accounts of Perry Ellis International, Inc. and its wholly-owned and controlled subsidiaries. All intercompany transactions and balances have been eliminated in consolidation. The ownership interest in consolidated
subsidiaries of non-controlling shareholders is reflected as minority interest. The Companys consolidation principles would also consolidate any entity in which the Company would be deemed a primary beneficiary.

USE OF ESTIMATES - The preparation of financial statements in conformity with accounting principles generally accepted in the United States of
America requires management to make estimates and assumptions that affect the amounts in the consolidated financial statements and the accompanying notes. Actual results could differ from those estimates.

FAIR VALUE OF FINANCIAL INSTRUMENTS - The carrying amounts of accounts receivable, accounts payable, accrued expenses, and accrued interest
payable approximates fair value due to their short-term nature. The carrying amount of the senior credit facility approximates fair value due to the frequent resets of its floating interest rate.As of January 31, 2007 and 2006, the fair
value of the $150 million senior subordinated notes payable was approximately $153.3 million and $148.5 million, respectively, based on quoted market prices. As of January 31, 2005, the fair value of the $57 million senior secured notes payable
was approximately $58.4, based on quoted market prices. These estimated fair value amounts have been determined using available market information or other appropriate valuation methodologies. See footnotes 14 and 22 to the consolidated financial
statements for additional disclosure related to the fair value of financial instruments.

MARKETABLE SECURITIES- All marketable
securities are classified as available-for-sale. Investments are stated at fair value. The estimated fair value of the marketable securities is based on quoted prices in an active market. Gains and losses on investment transactions are determined
using the specific identification method and are recognized in income based on settlement dates. Unrealized gains and losses on securities available-for-sale are included in accumulated other comprehensive income until realized. Management evaluates
securities held with unrealized losses for other-than-temporary impairment at least on a quarterly basis. Consideration is given to (a) the length of time and the extent to which the fair value has been less than cost; (b) the financial
condition and near-term prospects of the issuer; and (c) the intent and ability of the Company to retain its investment in the issuer for a period of time sufficient to allow for any anticipated recovery in fair value.



F-8



---

INVENTORIES - Inventories are stated at the lower of cost (weighted moving average cost) or market. Cost
principally consists of the purchase price (adjusted for lower of cost or market), customs, duties, freight, insurance and commissions to buying agents.

PROPERTY AND EQUIPMENT - Property and equipment are stated at cost. Depreciation is computed using the straight-line method over the estimated useful lives of the assets. Amortization of leasehold improvements
and capital leases is computed using the straight-line method over the shorter of the lease term or estimated useful lives of the improvements. The useful lives are as follows:



|                                  |  |                              
|--------------------------------- |  | -----------------------------
|Asset Class                       |  | Average Useful Lives in Years
|Furniture, fixtures and equipment |  | 3-10                         
|Vehicles                          |  | 7                            
|Leasehold improvements            |  | 4-15                         
|Buildings                         |  | 39                           

INTANGIBLE ASSETS - Intangible assets primarily represent costs incurred in connection with the
acquisition of brand names and license rights. As of January 31, 2007 and 2006, intangible assets represented one class of indefinite lived assets, trademarks. In accordance with Statement of Financial Accounting Standards (SFAS)
No. 142, "Goodwill and Other Intangible Assets," those assets were identified as intangible assets with an indefinite useful life, and accordingly, are not being amortized. The Company assesses the carrying value of intangible assets on
an annual basis.

DEFERRED DEBT ISSUE COSTS - Costs incurred in connection with financing transactions have been capitalized and are
being amortized on a straight-line basis, which approximates the interest method, over the term of the related debt instrument. Unamortized debt issue costs are included in other assets in the consolidated balance sheet.

LONG-LIVED ASSETS - Management reviews long-lived assets for possible impairment whenever events or circumstances indicate that the carrying
amount of an asset may not be recoverable. If there is an indication of impairment, management prepares an estimate of future cash flows (undiscounted and without interest charges) expected to result from the use of the asset and its eventual
disposition. If these cash flows are less than the carrying amount of the asset, an impairment loss is recognized to reduce the asset to its estimated fair value. Preparation of estimated expected future cash flows is inherently subjective and is
based on management's best estimate of assumptions concerning future conditions. There has not been any material impairment to long-lived assets in fiscal 2007, 2006 or 2005.

RETIREMENT-RELATED BENEFITS - The Company accounts for its defined benefit pension plan and its non-pension post retirement benefit plans using actuarial
models. These models use an attribution approach that generally spreads the individual events over the service lives of the employees in the plan. The principle underlying the required attribution approach is that employees render service over their
service lives on a relatively consistent basis and therefore, the income statement effects of pensions or non-pension postretirement benefit plans are earned in, and should follow, the same pattern.

The principal components of the net periodic pension calculations are the expected long-term rate of return on plan assets, discount rate and the rate of
compensation increases. The Company uses long-term historical actual return information, the mix of investments that comprise plan assets, and future estimates of long-term investment returns by reference to external sources to develop its expected
return on plan assets. The discount rate assumptions used for pension and non-pension postretirement benefit plan accounting reflects the rates available on high-quality fixed income debt instruments at the Companys fiscal year end.



F-9



---

ADVERTISING AND RELATED COSTSThe Companys accounting
policy relating to advertising and related costs is to expense these costs in the period incurred. Advertising and related costs were $21.7 million, $17.2 million and $19.5 million for the years ended January 31, 2007, 2006 and 2005,
respectively, and are included in selling, general and administrative expenses.

COST OF SALESCost of sales includes
costs to acquire and source inventory, produce inventory for sale, and provisions for inventory shrinkage and obsolescence. These costs include costs of purchased products, inbound freight, custom duties, buying commissions, cargo insurance, customs
inspection and licensed product royalty expenses.

SELLING, GENERAL AND ADMINISTRATIVE EXPENSESSelling expenses include
costs incurred in the selling of merchandise. General and administrative expenses include costs incurred in the administration or general operations of the business. Selling, general and administrative expenses include employee and related costs,
advertising, professional fees, distribution, warehouse costs, and other related selling costs.

REVENUE RECOGNITION - Sales are
recognized at the time title transfers to the customer, generally upon shipment. Trade allowances and a provision for estimated returns and other allowances are recorded at the time sales are made. Royalty income is recognized when earned on the
basis of the terms specified in the underlying contractual agreements. A liability for unearned royalty income is recognized when licensees pay contractual obligations before being earned or when up front fees are collected. This liability is
recognized as royalty income over the applicable term of the respective license agreement. The Company operates predominantly in North America, with over 95% of its sales in this market. Three customers accounted for approximately 13%, 11% and 11%,
respectively, of net sales for fiscal 2007. Two customers accounted for approximately 13% and 11%, respectively, of net sales for fiscal 2006. No customer accounted for more than 10% of net sales in fiscal 2005. The Company does not believe that
concentrations of sales and credit risk represent a material risk of loss with respect to its financial position as of January 31, 2007.

ADVERTISING REIMBURSEMENTS  The majority of the Companys license agreements require licensees to reimburse the Company for advertising placed on behalf of the licensees based on a percentage of the licensee net sales. The
Company records earned advertising reimbursements received from its licensees as a reduction of the related advertising costs in selling, general and administrative expenses. For the fiscal years 2007, 2006 and 2005, the Company has reduced selling,
general and administrative expenses by $2.8 million, $3.3 million and $3.8 million of licensee reimbursements, respectively.Unearned advertising reimbursements result when a licensee pays required reimbursements prior to the Company
incurring the advertising expense. A liability is recorded for these unearned advertising reimbursements.

FOREIGN CURRENCY TRANSLATION
 For the Companys international operations, local currencies are generally considered their functional currencies. The Company translates assets and liabilities to their U.S. dollar equivalents at rates in effect at the balance sheet
date and revenue and expenses are translated at average monthly exchange rates. Translation adjustments resulting from this process are recorded in stockholders equity as a component of accumulated other comprehensive income.

INCOME TAXES  Deferred income taxes result primarily from timing differences in the recognition of expenses for tax and financial reporting
purposes and are accounted for in accordance with SFAS No. 109, Accounting for Income Taxes, which requires the liability method of computing deferred income taxes. Under the liability method, deferred taxes are adjusted for tax rate
changes as they occur.

NET INCOME PER SHARE - Basic net income per share is computed by dividing net income by the weighted average shares
of outstanding common stock. The calculation of diluted net income per share is similar to basic earnings per share except that the denominator includes potentially dilutive common stock. The potentially dilutive common stock included in the
Company's computation of diluted net income per share includes the effects of stock options and warrants as determined using the treasury stock method.



F-10



---

The following table sets forth the computation of basic and diluted income per share.



|                                                   |  |                                       |        |      |   |        |  |   |       
|-------------------------------------------------- |  | ------------------------------------- | ------ | ---- | - | ------ |  | - | ------
|                                                   |  | 2007                                  |        | 2006 |   | 2005  
|                                                   |  | (in thousands, except per share data)
|Numerator                                          |  |                                       |        |      |   |        |  |   |       
|Net income                                         |  | $                                     | 22,409 |      | $ | 22,682 |  | $ | 20,962
|                                                   |  |                                       |        |      |   |        |  |   |       
|Denominator:                                       |  |                                       |        |      |   |        |  |   |       
|Basic income per share - weighted average shares   |  |                                       | 14,504 |      |   | 14,301 |  |   | 13,685
|Dilutive effect: stock options                     |  |                                       | 951    |      |   | 749    |  |   | 913   
|                                                   |  |                                       |        |      |   |        |  |   |       
|Diluted income per share - weighted average shares |  |                                       | 15,455 |      |   | 15,050 |  |   | 14,598
|                                                   |  |                                       |        |      |   |        |  |   |       
|Basic income per share                             |  | $                                     | 1.55   |      | $ | 1.59   |  | $ | 1.53  
|                                                   |  |                                       |        |      |   |        |  |   |       
|Diluted income per share                           |  | $                                     | 1.45   |      | $ | 1.51   |  | $ | 1.44  
|                                                   |  |                                       |        |      |   |        |  |   |       
|Antidilutive effect: stock options(1)              |  |                                       | 177    |      |   | 219    |  |   | 227   
|                                                   |  |                                       |        |      |   |        |  |   |       

---

|(1) | Represents weighted average of
stock options to purchase shares of common stock that were not included in computing diluted income per share because their effects were antidilutive for the respective periods.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

All prior year amounts have been restated to give affect to the 3-for-2 stock split declared during December 2006. See footnote 4 to the consolidated
financial statements for further information.

ACCOUNTING FOR STOCK-BASED COMPENSATION- In December 2004, the Financial Accounting
Standards Board (FASB) issued SFAS No. 123R, "Share-Based Payment," which requires that the cost resulting from all share-based payment transactions be recognized in the financial statements. This Statement establishes fair
value as the measurement objective in accounting for share-based payment arrangements and requires all entities to apply a fair-value-based measurement method in accounting for share-based payment transactions with employees except for equity
instruments held by employee share ownership plans.

The Company adopted SFAS No. 123R on February 1, 2006 using the modified
prospective application option. As a result, the compensation cost for the portion of awards granted before February 1, 2006 for which the requisite service had not been rendered and that were outstanding as of February 1, 2006 will be
recognized as the remaining requisite service is rendered. In addition, the adoption of SFAS No. 123R has required the Company to change from recognizing the effect of forfeitures as they occur to estimating the number of outstanding
instruments for which the requisite service is not expected to be rendered. The Company is also required to change the amortization period for employees eligible to retire from the period over which the awards vest to the period from the grant date
to the date the employee is eligible to retire.

On January 25, 2006, the Companys Compensation Committee approved the
accelerated vesting of certain unvested stock options granted to employees having per share exercise prices equal to or greater than $12.73 (the closing market price on January 25, 2006). Approximately 64,500 options to purchase shares became
exercisable immediately as a result of the vesting acceleration. The primary purpose of the accelerated vesting was to eliminate future compensation expense the Company would have otherwise recognized in its consolidated statement of income with
respect to these accelerated options upon the adoption SFAS No. 123(R). The acceleration of the vesting of these options did not result in a charge based on accounting principles generally accepted in the United States. The acceleration
resulted in the recognition of an additional $547,000, net of the tax effect, in the pro forma disclosures below and the exclusion of such amounts from compensation expense in subsequent years.

For fiscal 2007 and 2006, approximately $848,000 ($0.05 per fully diluted share) and $29,000 ($0.00 per fully diluted share), in compensation
expense has been recognized in general and administrative expenses in the consolidated statement of operations related to stock options and restricted stock, respectively. Compensation expense for these awards is based on the fair value at the
original grant date. During fiscal 2007, 2006, and 2005, the Company received cash of $2.6 million, $2.1 million, and $0.9 million, respectively, from the exercise of stock options and realized a tax benefit of approximately
$0.7 million, $0.4 million, and $0.4 million, respectively.



F-11



---

Pro forma information under SFAS No. 123 regarding stock option grants made for periods prior to
fiscal 2007 is presented below:



|                                                                                                  |  |      |        |      |   |       
|------------------------------------------------------------------------------------------------- |  | ---- | ------ | ---- | - | ------
|                                                                                                  |  | 2006 |        | 2005
|Net income as reported                                                                            |  | $    | 22,682 |      | $ | 20,962
|Add : Total stock based employee compensation expense included in reported net income, net        |  |      |       |      |   |      
|Deduct : Total stock based employee compensation expense not included in reported net income, net |  |      | 1,683  |      |   | 937   
|                                                                                                  |  |      |        |      |   |       
|Pro forma net income                                                                              |  | $    | 20,999 |      | $ | 20,025
|                                                                                                  |  |      |        |      |   |       
|Pro forma net income per share:                                                                   |  |      |        |      |   |       
|Basic                                                                                             |  | $    | 1.47   |      | $ | 1.46  
|                                                                                                  |  |      |        |      |   |       
|Diluted                                                                                           |  | $    | 1.40   |      | $ | 1.37  
|                                                                                                  |  |      |        |      |   |       

The fair value of these options was estimated at the date of grant using the Black-Scholes Option
Pricing Model. This model was developed for use in estimating the fair value of traded options that have no vesting restrictions and are fully transferable. In addition, option valuation models require the input of highly subjective assumptions
including: expected volatility based on the historical price of the Companys common stock over the expected life of the option; the risk free rate of return based on the U.S. Treasury yield curve in effect at the time of grant for the expected
term of the option; the expected life based on the period of time the options are expected to be outstanding using historical data to estimate option exercise and employee termination; and dividend yield based on the Companys history and
expectation of dividend payments. Using the Black-Scholes Option Pricing Model, the estimated weighted-average fair value per option granted in fiscal years 2007, 2006 and 2005 was $14.18, $9.87, and $11.92, respectively.

The following weighted-average assumptions for 2007, 2006 and 2005 were derived from the Black-Scholes model and used to determine the fair value of
stock options:



|                              |  |              |  |              |  |      
|----------------------------- |  | ------------ |  | ------------ |  | -----
|                              |  | 2007         |  | 2006         |  | 2005 
|Risk free interest            |  | 4.5% -4.75%  |  | 4.1%         |  | 4.2% 
|Dividend Yield                |  | 0.0%         |  | 0.0%         |  | 0.0% 
|Volatility factors            |  | 57.4% -58.7% |  | 60.3% -63.7% |  | 64.9%
|Weighted-average life (years) |  | 10.0         |  | 10.0         |  | 10.0 

OTHER COMPREHENSIVE INCOME  For the fiscal years 2007, 2006 and 2005, other comprehensive
income was $23.0 million, $22.3 million and $21.3 million. For the year ended January 31, 2007, comprehensive income was comprised of net operating results in the amount of $22.4 million, the effect of foreign currency translation in the amount
of $0.6 million and unrealized gain on marketable securities in the amount of $6,000. For the years ended January 31, 2006 and 2005, comprehensive income was comprised of net operating results in the amount of $22.7 million and $21.0 million,
respectively, and the effect of foreign currency translation of ($0.4) million and $0.3 million, respectively. Comprehensive income is reflected in stockholders equity.



F-12



---

RECENT ACCOUNTING PRONOUNCEMENTSIn February 2006, the FASB issued Statement of SFAS No. 155,
"Accounting for Certain Hybrid Financial Instruments -an amendment of FASB Statements No. 133 and 140," which simplifies accounting for certain hybrid financial instruments by permitting fair value remeasurement for any hybrid instrument
that contains an embedded derivative that otherwise would require bifurcation and eliminates a restriction on the passive derivative instruments that a qualifying special-purpose entity may hold. SFAS No. 155 is effective for all financial
instruments acquired, issued or subject to a remeasurement (new basis) event occurring after the beginning of an entity's first fiscal year that begins after September 15, 2006. The adoption of SFAS No. 155 is not expected to have a
material impact on the results of operations or the financial position of the Company.

In July 2006, the FASB issued Interpretation 48
(FIN 48), Accounting for Uncertainty in Income TaxesAn Interpretation of FASB Statement No. 109. FIN 48 clarifies the accounting for uncertainty in income taxes recognized in an enterprise's financial statements in
accordance with SFAS 109. FIN 48 also prescribes a recognition threshold and measurement attribute for the financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. FIN 48 also provides guidance
on derecognition, classification, interest and penalties, accounting in interim periods, disclosure, and transition. The provisions of FIN 48 are effective for our first quarter ending April 30, 2007. The adoption of FIN 48 on the financial
statements is not expected to have a material impact on the results of operations or the financial position of the Company.

In September
2006, the FASB issued SFAS No. 157, "Fair Value Measurements," which establishes a framework for measuring fair value in generally accepted accounting principles and expands disclosures about fair value measurements. SFAS No. 157
defines fair value as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. SFAS No. 157 is effective for financial statements issued for
fiscal years beginning after November 15, 2007, and interim periods within those fiscal years. The adoption of SFAS No. 157 is not expected to have a material impact on the results of operations or the financial position of the Company.

In September 2006, the FASB issued SFAS No. 158, "Employers' Accounting for Defined Benefit Pension and Other Postretirement
Plansan amendment of FASB Statements No. 87, 88, 106, and 132(R)," which requires a business entity to recognize the overfunded or underfunded status of a single-employer defined benefit postretirement plan as an asset or liability in
its statement of financial position and to recognize changes in that funded status in comprehensive income in the year in which the changes occur. SFAS No. 158 also requires a business entity to measure the funded status of a plan as of the
date of its year-end statement of financial position, with limited exceptions. An employer with publicly traded equity securities is required to initially recognize the funded status of a defined benefit postretirement plan and to provide the
required disclosures as of the end of the fiscal year ending after December 15, 2006. The adoption of the recognition and disclosure provisions of SFAS No. 158 did not have a material impact on the results of operations or the financial
position of the Company.

In September 2006, the Securities and Exchange Commission issued Staff Accounting Bulletin No. 108
(SAB 108), Considering the Effects of Prior Year Misstatements when Quantifying Misstatements in Current Year Financial Statements.SAB 108 requires companies to evaluate the materiality of identified unadjusted errors
on each financial statement and related financial statement disclosure. Financial statements would require adjustment when a misstatement is determined to be material. Correcting prior year financial statements for immaterial errors would
not require previously filed reports to be amended. If a company determines that an adjustment to prior year financial statements is required upon adoption of SAB 108 and does not elect to restate its previous financial statements, then it must
recognize the cumulative effect of applying SAB 108 in beginning balances of the affected assets and liabilities with a corresponding adjustment to the opening balance in retained earnings. SAB 108 is effective for annual financial statements
covering the first fiscal year ending after November 15, 2006. The adoption of SAB 108 did not have a material impact on the results of operations or the financial position of the Company.



F-13



---

In February 2007, the FASB issued SFAS No. 159, The Fair Value Option for Financial Assets
and Financial Liabilities, which provides reporting entities an option to report selected financial assets, including investment securities designated as available for sale, and liabilities, including most insurance contracts, at fair
value. SFAS No. 159 establishes presentation and disclosure requirements designed to facilitate comparisons between companies that choose different measurement attributes for similar types of assets and liabilities. The standard also requires
additional information to aid financial statement users' understanding of a reporting entity's choice to use fair value on its earnings and also requires entities to display on the face of the balance sheet the fair value of those assets and
liabilities for which the reporting entity has chosen to measure at fair value. SFAS No. 159 is effective as of the beginning of a reporting entity's first fiscal year beginning after November 15, 2007. Early adoption is permitted as of
the beginning of the previous fiscal year provided the entity makes that choice in the first 120 days of that fiscal year and also elects to apply the provisions of SFAS No. 157. Because application of the standard is optional, any impacts are
limited to those financial assets and liabilities to which SFAS No. 159 would be applied, which has yet to be determined, as is any decision concerning the early adoption of the standard.



|3. | Purchase and Sale of License
|-- | ----------------------------

On December 6,
2006, the Company signed a definitive agreement with and re-acquired from Parlux Fragrances Inc. (Parlux) for $42 million all rights, titles, interests, tangible and intangible assets, and for $21 million, inventory that Parlux
maintained pursuant to a global license agreement to manufacture and distribute perfumery, fragrances, lotions, toiletries and cosmetics under the Perry Ellis brand. The agreement to re-acquire the Perry Ellis fragrance license and related assets in
a cash transaction for a total of approximately $63 million ($59.4 million paid as of January 31, 2007) was effective as of December 6, 2006, of which the inventory portion is subject to potential post-closing price adjustments. The
Company funded this acquisition through its senior credit facility.

Under the provisions of EITF 04-01, Accountingfor
Preexisting Relationships between the Parties to a Business Combination,and based on a valuation analyses prepared with the assistance of an independent valuation firm, the Company allocated all of the consideration exchanged to
the purchase of the fragrance assets and no settlement gain or loss was recognized in connection with the transaction. Based on the valuation analysis performed, the Company allocated approximately $9.6 million of the $42 million acquisition
consideration related to all rights, titles, interests, intangible assets to trademarks with the remainder allocated to other tangible and intangible assets.

Subsequently, on January 25, 2007, the Company entered into an agreement (the Agreement) with Falic Fashion Group, LLC, a Florida limited liability company and a wholly owned subsidiary of Duty Free
Americas, Inc. (Falic), pursuant to which the Company agreed to sell to Falic the assets purchased from Parlux. The total sales price for the assets sold was approximately $63 million of which $42 million related to tangible and
intangible assets and $21 million was attributed to inventory and is subject to certain post-closing price adjustments.

In connection with
the $42 million consideration for tangible and intangible assets received from Falic, the Company recorded an accounting gain from the sale in the amount of approximately $9.6 million. This gain was attributable to the allocation of the acquisition
consideration of $9.6 million to the trademark as discussed above. The gain is being deferred over the term of the license agreement with Falic as an adjustment to the effective royalty rate. As such, approximately $1.0 million is recorded in
unearned revenues and approximately $8.6 million is recorded in other long term liabilities in the accompanying consolidated balance sheet.

Simultaneously with the Agreement, the Company and Falic also entered into a license agreement pursuant to which the Company granted Falic an exclusive worldwide license to use certain trademarks in connection with the Perry Ellis brand
with respect to the manufacture, advertising and sale of fragrance and other related products.



F-14



---

|4. | Stockholders Equity
|-- | --------------------

On November 21,
2006, the Company declared a 3-for-2 stock split effected in the form of a stock dividend payable on December 29, 2006 to stockholders of record as of December 12, 2006. All references to prior years stock and earnings per share data
in this report have been restated to give effect to the stock dividend.



|5. | Accounts Receivable
|-- | -------------------

Accounts receivable consisted
of the following as of January 31:



|                                      |  |                |         |   |      |   |         |  
|------------------------------------- |  | -------------- | ------- | - | ---- | - | ------- | -
|                                      |  | 2007           |         |   | 2006 |  
|                                      |  | (in thousands) |        
|Trade accounts                        |  | $              | 153,285 |   |      | $ | 146,167 |  
|Royalties and other receivables       |  |                | 5,433   |   |      |   | 8,911   |  
|                                      |  |                |         |   |      |   |         |  
|Total                                 |  |                | 158,718 |   |      |   | 155,078 |  
|Less: Allowance for doubtful accounts |  |                | (1,298  | ) |      |   | (2,549  | )
|                                      |  |                |         |   |      |   |         |  
|Total                                 |  | $              | 157,420 |   |      | $ | 152,529 |  
|                                      |  |                |         |   |      |   |         |  

The activity for the allowance for doubtful accounts is as follows:



|                                |  |                |        |   |      |   |       |      |  |   |       |  
|------------------------------- |  | -------------- | ------ | - | ---- | - | ----- | ---- |  | - | ----- | -
|                                |  | 2007           |        |   | 2006 |   |       | 2005 | 
|                                |  | (in thousands) |       
|Allowance for doubtful accounts |  |                |        |   |      |   |       |      |  |   |       |  
|Beginning balance               |  | $              | 2,549  |   |      | $ | 2,171 |      |  | $ | 1,098 |  
|Provision                       |  |                | 358    |   |      |   | 565   |      |  |   | 1,400 |  
|Write-offs net of recoveries    |  |                | (1,609 | ) |      |   | (187  | )    |  |   | (327  | )
|                                |  |                |        |   |      |   |       |      |  |   |       |  
|Ending balance                  |  | $              | 1,298  |   |      | $ | 2,549 |      |  | $ | 2,171 |  
|                                |  |                |        |   |      |   |       |      |  |   |       |  

The Company maintains an allowance for doubtful accounts for estimated losses resulting from the
inability of trade customers to make required payments. The Company provides an allowance for specific customer accounts where collection is doubtful and also provides a general allowance for other accounts based on historical collection and
write-off experience. Judgment is subjective because some retail customers may experience financial difficulties. If their financial condition were to worsen, additional allowances might be required.



|6. | Inventories
|-- | -----------

Inventories consisted of the following
as of January 31:



|                             |  |                |         |      |   |        
|---------------------------- |  | -------------- | ------- | ---- | - | -------
|                             |  | 2007           |         | 2006
|                             |  | (in thousands)
|Finished goods               |  | $              | 135,805 |      | $ | 124,016
|Raw materials and in process |  |                | 3,885   |      |   | 2,397  
|                             |  |                |         |      |   |        
|Total                        |  | $              | 139,690 |      | $ | 126,413
|                             |  |                |         |      |   |        



F-15



---

The Companys inventories are valued at the lower of cost (weighted moving average cost) or market.
The Company evaluates all of its inventory stock keeping units (SKUs) to determine excess or slow moving SKUs based on orders on hand and projections of future demand and market conditions. For those units in inventory that are so identified as
excess or slow moving, the Company estimates their market value based on current sales trends. If the projected net sales value is less than cost, on an individual SKU basis, the Company writes down inventory to reflect the lower value. This
methodology recognizes projected inventory losses at the time such losses are evident rather than at the time goods are actually sold.



|7. | Marketable Securities
|-- | ---------------------

During fiscal 2007, the
Company purchased 369,700 common shares in the open market of a current licensee for approximately $2.6 million. Total royalty income from this licensee was approximately $1.2 million for the year ended January 31, 2007. At January 31,
2007, the fair value of the securities was approximately $2.6 million. The unrealized gross gain of approximately $6,000, net of taxes, is included in accumulated other comprehensive income.



|8. | Property and Equipment
|-- | ----------------------

Property and equipment
consisted of the following as of January 31:



|                                                |  |                |         |   |      |   |         |  
|----------------------------------------------- |  | -------------- | ------- | - | ---- | - | ------- | -
|                                                |  | 2007           |         |   | 2006 |  
|                                                |  | (in thousands) |        
|Furniture, fixture and equipment                |  | $              | 50,540  |   |      | $ | 45,483  |  
|Buildings                                       |  |                | 23,359  |   |      |   | 22,650  |  
|Vehicles                                        |  |                | 734     |   |      |   | 588     |  
|Leasehold improvements                          |  |                | 24,288  |   |      |   | 14,423  |  
|Land                                            |  |                | 9,435   |   |      |   | 8,929   |  
|                                                |  |                |         |   |      |   |         |  
|Total                                           |  |                | 108,356 |   |      |   | 92,073  |  
|Less: accumulated depreciation and amortization |  |                | (36,367 | ) |      |   | (25,481 | )
|                                                |  |                |         |   |      |   |         |  
|Total                                           |  | $              | 71,989  |   |      | $ | 66,592  |  
|                                                |  |                |         |   |      |   |         |  

Depreciation and amortization expense relating to property and equipment amounted to $11.1
million, $8.9 million and $5.8 million for the fiscal years ended January 31, 2007, 2006 and 2005, respectively.



|9. | Intangible Assets
|-- | -----------------

During fiscal 2006, the Company
completed the acquisition of primarily all of the worldwide intellectual property of the leading California lifestyle company Gotcha International, including the Gotcha, Girl Star and MCD logo trademarks and the intellectual property license
agreements for a purchase price of approximately $12 million. In addition, there is a contingent earnout amount of approximately $1 million if the Company achieves certain revenue targets for these acquired brands during fiscal 2011, which if and
when paid would be considered additional purchase price.

The remaining increase in intangible assets is attributed to the Parlux
transaction and the Tropical Sportswear Intl Corporation acquisition. See footnotes 3 and 12 to the consolidated financial statements for further information, respectively.



F-16



---

|10. | Other Assets
|--- | ------------

Other assets consisted of, deferred
debt issue costs, barter credits, cash surrender value of life insurance policies and other long term prepayments and deposits as of January 31, 2007 and 2006.

In fiscal year 2005, the Company recorded a $1 million charge reducing certain inventory with a carrying value of $6.6 million to its net realizable value and exchanged such inventory for barter credits valued by the
barter provider in excess of the inventory value. The Company recorded the barter credits as an other asset at the $5.6 million net realizable value of the inventory exchanged.

Barter credits are recorded at the fair market value of the assets exchanged, and represent purchasing value for goods and services in established barter
markets and amounted to $4.4 million and $5.1 million as of January 31, 2007 and 2006. The Company reviews its trade credits periodically to assess the fair value of carrying amounts. During fiscal 2007, the Company assigned 3 million of
these barter credits for $3.0 million and recorded this amount in other current liabilities.



|11. | Accrued Expenses and Other Liabilities
|--- | --------------------------------------

Accrued
expenses consisted of the following as of January 31:



|                                                                              |  |                |        |      |   |       
|----------------------------------------------------------------------------- |  | -------------- | ------ | ---- | - | ------
|                                                                              |  | 2007           |        | 2006
|                                                                              |  | (in thousands)
|Salaries and commissions                                                      |  | $              | 8,809  |      | $ | 5,682 
|Payables in connection with purchase and sale of fragrance assets and license |  |                | 5,660  |      |   |      
|Royalties                                                                     |  |                | 1,771  |      |   | 1,085 
|Buying commissions                                                            |  |                | 475    |      |   | 409   
|Other                                                                         |  |                | 3,913  |      |   | 4,971 
|                                                                              |  |                |        |      |   |       
|Total                                                                         |  | $              | 20,628 |      | $ | 12,147
|                                                                              |  |                |        |      |   |       



|12. | Tropical Sportswear Intl Corporation Acquisition
|--- | -------------------------------------------------

On February 26, 2005, the Company consummated the acquisition (the Tropical acquisition) of certain domestic operating assets of Tropical Sportswear Intl Corporation (TSI), as well as the outstanding
capital stock of TSIs United Kingdom subsidiary, pursuant to Section 363 of the U.S. Bankruptcy Code, which is primarily included in the Companys product segment.

The aggregate purchase price was approximately $83.4 million, which represents the sum of (i) $80.7 million paid in cash, and (ii) acquisition
costs of $2.7 million. The original purchase price was $88.5 million, subject to adjustment based on a final valuation of the closing date accounts receivable and inventory purchased by the Company. In July 2005, a settlement was reached on this
valuation and approximately $7.8 million was refunded to the Company.

The following table summarizes the revised estimated fair values of
the assets acquired and liabilities assumed after the final valuation. Purchase accounting adjustments include fair value adjustments and the allocation of the excess of fair value over purchase price as required under SFAS No. 141,
Business Combinations:



F-17



---



|                                                           |  |                |        |  
|---------------------------------------------------------- |  | -------------- | ------ | -
|                                                           |  | (in thousands) |       
|Total purchase price                                       |  | $              | 80,651 |  
|                                                           |  |                |        |  
|Cash consideration paid                                    |  |                | 80,651 |  
|Total purchase price                                       |  |                | 2,716  |  
|                                                           |  |                |        |  
|Total direct merger costs                                  |  | $              | 83,367 |  
|                                                           |  |                |        |  
|Total adjusted purchase price                              |  |                |        |  
|                                                           | 
|The total allocation of the purchase price was as follows: |  |                |        |  
|                                                           | 
|Cash                                                       |  | $              | 503    |  
|Accounts receivable                                        |  |                | 31,469 |  
|Inventory                                                  |  |                | 40,515 |  
|Other current assets                                       |  |                | 209    |  
|Property and equipment                                     |  |                | 8,592  |  
|Trademarks                                                 |  |                | 9,924  |  
|Accounts payable                                           |  |                | (1,635 | )
|Accrued expenses                                           |  |                | (5,842 | )
|Capital leases                                             |  |                | (305   | )
|Deferred taxes                                             |  |                | (63    | )
|                                                           |  |                |        |  
|Fair value of net assets acquired                          |  | $              | 83,367 |  
|                                                           |  |                |        |  



|13. | Pro Forma Financial Information (Unaudited)
|--- | -------------------------------------------

The
pro forma financial information presented below, gives effect to the Tropical acquisition, as if it occurred as of the beginning of fiscal 2006 and 2005. For fiscal 2006, the post acquisition results of Tropicals business are reflected in the
Companys results of operations as of March 1, 2005, and pro forma results for the one month period ended February 28, 2005 are included in the pro forma fiscal 2006 results below. Pro forma fiscal 2005 results for Tropical were
derived from TSIs previously reported results for the twelve months ended December 31, 2004. For fiscal 2007, the post acquisition results of Tropicals business are reflected in the Companys results of operations.



|                                     |  |                                      |         |      |   |        
|------------------------------------ |  | ------------------------------------ | ------- | ---- | - | -------
|                                     |  | 2006                                 |         | 2005
|                                     |  | (in thousands, except pershare data)
|Total revenues                       |  | $                                    | 868,237 |      | $ | 951,054
|                                     |  |                                      |         |      |   |        
|Net income                           |  | $                                    | 21,921  |      | $ | 15,728 
|                                     |  |                                      |         |      |   |        
|Net income per share                 |  |                                      |         |      |   |        
|Basic                                |  | $                                    | 1.53    |      | $ | 1.15   
|                                     |  |                                      |         |      |   |        
|Diluted                              |  | $                                    | 1.46    |      | $ | 1.08   
|                                     |  |                                      |         |      |   |        
|                                     |  |                                     
|Weighted average outstanding shares: |  |                                      |         |      |   |        
|Basic                                |  |                                      | 14,301  |      |   | 13,685 
|Diluted                              |  |                                      | 15,050  |      |   | 14,598 



|14. | Derivative Financial Instruments
|--- | --------------------------------

SFAS
No. 133, Accounting for Derivative Instruments and Hedging Activities, as amended by SFAS No. 138, requires that all derivative financial instruments such as interest rate swap contracts and foreign exchange contracts,
be recognized in the financial statements and measured at fair value regardless of the purpose or intent for holding them. Changes in the fair value of derivative financial instruments are either recognized in income or stockholders equity (as
a component of comprehensive income), depending on whether the derivative is being used to hedge changes in fair value or cash flows.

The
Company has an interest rate risk management policy with the objective of managing its interest costs. To meet this objective the Company may employ hedging and derivatives strategies to limit the effects of changes in interest rates on its
operating income and cash flows, and to lower its overall fixed rate interest cost on its senior subordinated notes and senior secured notes.

The Company believes its interest rate risk management policy is generally effective. Nonetheless, the Companys profitability may be adversely affected during particular periods as a result of changing interest rates. In addition,
hedging transactions using derivative instruments involve risks such as counter-party credit risk. The counter-parties to the Companys arrangements are major financial institutions.



F-18



---

Derivatives on $57 million senior secured notes payable

The Company had an interest rate swap and option (the $57 million Swap Agreement) for
an aggregate notional amount of $57 million in order to manage the overall borrowing costs associated with our 91/2% senior secured notes. In March 2006, the Company terminated the $57 million Swap Agreement. See footnote 17 to the consolidated financial statements for further information. The $57 million Swap Agreement was a fair value hedge as
it was designated against the 91/2% senior secured notes carrying a fixed rate of interest and converted such
notes to variable rate debt. The $57 million Swap Agreement was reflected at fair value in the consolidated balance sheet with a corresponding offset to the designated item. The fair value of the $57 million Swap Agreement recorded on the condensed
consolidated balance sheet was $0.5 million as of January 31, 2006.

The Company also had an interest rate cap agreement (the $57 million Cap Agreement) for an aggregate notional amount of $57 million associated with the 91/2% senior secured notes. In March 2006, the Company terminated the $57 million Cap Agreement. See footnote 17 to the consolidated financial statements for further information. The
$57 million Cap Agreement capped the interest rate on the senior secured notes at 10%. The $57 million Cap Agreement did not qualify for hedge accounting treatment, resulting in a $30,000 and $50,000 decrease of recorded interest expense on the
consolidated statement of income for the fiscal years ended January 31, 2007 and 2006, and a $300,000 increase of recorded interest expense on the consolidated statement of income for the fiscal year ended January 31, 2005. The fair value
of the $57 million Cap Agreement recorded on the condensed consolidated balance sheet was ($586,000) as of January 31, 2006.

In fiscal 2003, the Company entered into an interest rate floor agreement (the $57 million
Floor Agreement) for an aggregate notional amount of $57 million associated with the 91/2% senior secured
notes. The $57 million Floor Agreement expired on March 15, 2005. Under the $57 million Floor Agreement, the Company was liable for the difference between the three-month LIBOR rate and 1.50% for all rate resets in which the LIBOR was below
1.50%. When the LIBOR was equal to or greater than 1.50%, the Company made no payments under the $57 million Floor Agreement. The $57 million Floor Agreement did not qualify for hedge accounting treatment under SFAS No. 133, resulting in a
$100,000 decrease of recorded interest expense on the consolidated statement of income for the fiscal year ended January 31, 2005. The $57 million Floor Agreement had no impact on interest expense for the year ended January 31, 2006.

Derivatives on $150 million senior subordinated notes payable

In conjunction with the Companys fiscal 2004 offering of $150 million of 87/8% senior subordinated notes due September 15, 2013, the Company entered into interest rate swap agreements (the
$150 million Swap Agreement) with Merrill Lynch & Co., Inc. (Merrill) and Wachovia Bank N. A. (Wachovia); each with a notional amount of $75 million for an aggregate notional amount of $150 million in
order to manage the overall borrowing costs associated with the new senior subordinated notes. The $150 million Swap Agreement was scheduled to terminate on September 15, 2013. Under the $150 million Swap Agreement, the Company was entitled to
receive semi-annual interest payments on September 15 and March 15 at a fixed rate of 87/8% and was
obligated to make semi-annual interest payments on September 15 and March 15 at a floating rate based on the six-month LIBOR rate plus 394 basis points for the period through September 15, 2013.

On April 29, 2005, the Company terminated its $75 million notional amount swap agreement with Wachovia. In connection with the termination, the
Company paid $495,000. The termination payment was comprised of the fair market value of the swap in the amount of $578,000 less accrued interest of $83,000. The fair value at the termination date will be amortized over the remaining life of the
$150 million senior subordinated notes payable.



F-19



---

On May 2, 2005, the Company terminated its $75 million notional amount swap agreement with Merrill.
In connection with the termination, the Company paid $540,000. The termination payment was comprised of the fair market value at the termination date of the swap in the amount of $632,000 less accrued interest of $92,000. The fair value at the
termination date will be amortized over the remaining life of the $150 million senior subordinated notes payable.

The fair value of the
$150 million Swap Agreement recorded on the consolidated balance sheet was $1.5 million as of January 31, 2005.

The Company does not
believe it currently has a significant exposure to foreign exchange risk. See footnote 2 to the consolidated financial statements for policy on foreign currency translation.



|15. | Letter of Credit Facilities
|--- | ---------------------------

As of January 31,
2007, the Company maintained six U.S. dollar letter of credit facilities totaling $160.0 million, one letter of credit facility totaling $3.2 million utilized by the Canadian joint venture, and one letter of credit facility totaling $0.6 million
utilized by the United Kingdom subsidiary. Each letter of credit is secured primarily by the consignment of merchandise in transit under that letter of credit and certain subordinated liens on the Companys assets. As of January 31, 2007,
there was $100.1 million available under existing letter of credit facilities.

Amounts outstanding under letter of credit facilities
consist of the following as of January 31:



|                                  |  |                |         |   |      |   |         |  
|--------------------------------- |  | -------------- | ------- | - | ---- | - | ------- | -
|                                  |  | 2007           |         |   | 2006 |  
|                                  |  | (in thousands) |        
|Total letter of credit facilities |  | $              | 163,760 |   |      | $ | 173,796 |  
|Outstanding letters of credit     |  |                | (61,143 | ) |      |   | (53,773 | )
|                                  |  |                |         |   |      |   |         |  
|Total credit available            |  | $              | 102,617 |   |      | $ | 120,023 |  
|                                  |  |                |         |   |      |   |         |  

Subsequent to fiscal 2006, a U.S. dollar letter of credit facility totaling $10.0 million was
cancelled.



|16. | Senior Credit Facility
|--- | ----------------------

The following description
of the terms of the senior credit facility with Wachovia Bank, National Association, as amended, does not purport to be complete, and is subject to, and qualified in its entirety by reference to, all the provisions of the senior credit facility:
(i) the line is up to $175 million, except for a short term increase to $210 million which will expire May 1, 2007 to accommodate the Parlux transaction; (ii) the inventory borrowing limit is $90 million; (iii) the sublimit for
letters of credit is up to $60 million, (iv) the amount of letter of credit facilities permitted outside of the facility is $110 million, and (v) the outstanding balance is due at the maturity date of February 1, 2009.

Certain Covenants. The senior credit facility contains certain covenants, which, among other things, requires the Company to maintain a minimum
EBITDA if availability falls below a certain minimum. It may restrict the Companys ability and the ability of the Companys subsidiaries to, among other things, incur additional indebtedness in certain circumstances, redeem or repurchase
capital stock, make certain investments, or sell assets. The Company is prohibited from paying cash dividends under these covenants. The Company is currently in compliance with all of its covenants under the senior credit facility. The Company could
be materially harmed if it violates any covenants as the lenders under the senior credit facility could declare all amounts outstanding thereunder, together with accrued interest, to be immediately due and payable. If the Company is unable to repay
those amounts, the lenders could proceed against its assets. In addition, a violation could also constitute a cross-default under the Companys indentures and mortgage, resulting in all of its debt obligations becoming immediately due and
payable, which it may not be able to satisfy.



F-20



---

Borrowing Base. Borrowings under the senior credit facility are limited under its terms to a
borrowing base calculation, which generally restricts the outstanding balances to the lesser of either (1) the sum of (a) 85.0% of eligible receivables plus (b) 85.0% of its eligible factored accounts receivables up to $50.0 million
plus (c) the lesser of (i) the inventory loan limit of $90 million, or (ii) the lesser of (A) 65.0% of eligible finished goods inventory, or (B) 85.0% of the net recovery percentage (as defined in the senior credit facility)
of eligible inventory, or (2) the loan limit; and in each case minus (x) 35.0% of the amount of outstanding letters of credit for eligible inventory, (y) the full amount of all other outstanding letters of credit issued pursuant to
the senior credit facility which are not fully secured by cash collateral, and (z) licensing reserves for which the Company is the licensee of certain branded products.

Interest. Interest on the principal balance under the senior credit facility accrues, at the Companys option, at either (a) its bank
prime lending rate with adjustments depending upon the Companys quarterly average excess availability plus excess cash or leverage ratio or (b) 1.30% above the rate quoted by its bank as the average monthly Eurodollar Rate for 1-month
Eurodollar deposits with 20 to 25 basis point adjustments depending upon its quarterly average excess availability plus excess cash and leverage ratio at the time of borrowing.

Security. As security for the indebtedness under the senior credit facility, the Company granted the lenders a first priority security interest in
substantially all of our existing and future assets other than our trademark portfolio, including, without limitation, accounts receivable, inventory deposit accounts, general intangibles, equipment and capital stock or membership interests, as the
case may be, of certain subsidiaries.



|17. | $57 Million Senior Secured Notes Payable
|--- | ----------------------------------------

In March 2002, the Company issued $57.0 million 91/2% senior secured notes due March 15, 2009. The proceeds of the offering were used to finance the Jantzen acquisition, to reduce the amount of
outstanding debt under the previous senior credit facility and as additional working capital. The proceeds to the Company were $55.6 million yielding an effective interest rate of 9.74% after deduction of discounts. The Company entered into certain
derivative agreements in order to minimize debt service costs on the secured senior notes. See footnote 14 to the consolidated financial statements for further information on these derivatives.

On March 15, 2006, the Company exercised the call provision of the $57.0 million 91/2% senior secured notes. The call provision permitted the notes to be redeemed at a premium of 102.375%, and in
connection with this transaction, the Company incurred debt extinguishment costs of approximately $3.0 million during the first quarter of fiscal 2007, including call premium costs, write-off of bond issue costs and costs associated with the
termination of derivatives related to the senior secured notes.



|18. | $150 Million Senior Subordinated Notes Payable
|--- | ----------------------------------------------

In fiscal 2004, the Company issued $150 million 8 7/8% senior subordinated notes, the proceeds of
which were used to redeem the 121/4% senior subordinated notes and to pay down the outstanding balance of the
senior credit facility at that time. The notes mature on September 15, 2013 and bear interest at the rate of 8 7/8%, payable semiannually on March 15 and September 15 of each year. The proceeds to the Company were $146.8 million
yielding an effective interest rate of 9.1%.

Certain Covenants. The indenture governing the senior subordinated notes
contains certain covenants which restrict the Companys ability and the ability of its subsidiaries to, among other things, incur additional indebtedness in certain circumstances, redeem or repurchase capital stock, make certain investments, or
sell assets. The Company is currently in compliance with all of the covenants in this indenture. The Company is prohibited from paying cash dividends under these covenants. The Company could be materially harmed if it violates any covenants because
the indentures trustee could declare the outstanding notes, together with accrued interest, to be immediately due and payable, which the Company may not be able to satisfy. In addition, a violation could also



F-21



---

constitute a cross-default under the senior credit facility, the letter of credit facilities and the real estate mortgage resulting in all of the
Companys debt obligations becoming immediately due and payable, which the Company may not be able to satisfy.



|19. | Real Estate Mortgages
|--- | ---------------------

The Companys main
administrative office, warehouse and distribution facility is a 240,000 square foot facility in Miami, Florida. The facility was partially financed with a $11.6 million real estate mortgage loan. The real estate mortgage loan contains certain
covenants and as of January 31, 2007, the Company was in compliance with these covenants. At January 31, 2007, the balance of the real estate mortgage totaled $11.2 million, of which $161,000 was a current liability. The mortgage loan
matures in August 2009. Interest rate is fixed at 7.123%.

In October 2005, the Company acquired three administrative office units in a
building in Beijing, China. The aggregate purchase price was $2.3 million, including closing costs. These purchases were partially financed with three variable interest mortgage loans totaling $1.2 million dollars in the aggregate. The mortgages
mature on October 12, 2015. Interest rate is at Prime. Principal and interest, currently in the aggregate amount of $15,000, are due monthly. At January 31, 2007, the balance of the real estate mortgage loans totaled $1.1 million, of which
$85,000 was a current liability.

In June 2006, the Company entered into a mortgage loan for $15 million secured by its Tampa facility. The
loan is due on June 7, 2016. Principal and interest of $297,000 are due quarterly based on a 20 year amortization with the outstanding principal due at maturity. Interest is set at 6.25% for the first five years, at which point it will be reset
based on the terms and conditions of the promissory note. At January 31, 2007, the balance of the real estate mortgages totaled $14.9 million, of which $223,000 was a current liability.

The maturities of the real estate mortgages are as follows:

Year Ending January 31,



|              |  |                |        |  
|------------- |  | -------------- | ------ | -
|              |  | Amount         |       
|              |  | (in thousands) |       
|2008          |  | $              | 469    |  
|2009          |  |                | 533    |  
|2010          |  |                | 11,291 |  
|2011          |  |                | 411    |  
|2012          |  |                | 172    |  
|Thereafter    |  |                | 14,401 |  
|              |  |                |        |  
|              |  |                | 27,277 |  
|Less discount |  |                | (204   | )
|              |  |                |        |  
|Total         |  | $              | 27,073 |  
|              |  |                |        |  



F-22



---

|20. | Income Taxes
|--- | ------------

For financial reporting purposes,
income before minority interest and income tax provision includes the following components:



|         |  |                |        |      |   |        |  |   |       
|-------- |  | -------------- | ------ | ---- | - | ------ |  | - | ------
|         |  | 2007           |        | 2006 |   | 2005  
|         |  | (in thousands)
|Domestic |  | $              | 22,897 |      | $ | 25,704 |  | $ | 26,538
|Foreign  |  |                | 12,331 |      |   | 10,087 |  |   | 7,098 
|         |  |                |        |      |   |        |  |   |       
|Total    |  | $              | 35,228 |      | $ | 35,791 |  | $ | 33,636
|         |  |                |        |      |   |        |  |   |       

The income tax provision consists of the following components for each of the years ended
January 31:



|                            |  |                |        |   |      |   |        |      |  |   |       
|--------------------------- |  | -------------- | ------ | - | ---- | - | ------ | ---- |  | - | ------
|                            |  | 2007           |        |   | 2006 |   |        | 2005
|                            |  | (in thousands)
|Current income taxes:       |  |                |        |   |      |   |        |      |  |   |       
|Federal                     |  | $              | 1,763  |   |      | $ | 731    |      |  | $ | 248   
|State                       |  |                | 265    |   |      |   | (18    | )    |  |   | 50    
|Foreign                     |  |                | 2,042  |   |      |   | 1,035  |      |  |   | 1,709 
|                            |  |                |        |   |      |   |        |      |  |   |       
|Total current income taxes  |  |                | 4,070  |   |      |   | 1,748  |      |  |   | 2,007 
|                            |  |                |        |   |      |   |        |      |  |   |       
|Deferred income taxes:      |  |                |        |   |      |   |        |      |  |   |       
|Federal                     |  |                | 8,540  |   |      |   | 9,958  |      |  |   | 9,040 
|State                       |  |                | (299   | ) |      |   | 933    |      |  |   | 1,160 
|                            |  |                |        |   |      |   |        |      |  |   |       
|Total deferred income taxes |  |                | 8,241  |   |      |   | 10,891 |      |  |   | 10,200
|                            |  |                |        |   |      |   |        |      |  |   |       
|Total                       |  | $              | 12,311 |   |      | $ | 12,639 |      |  | $ | 12,207
|                            |  |                |        |   |      |   |        |      |  |   |       

Company's effective income tax rate for each of the years ended January 31:



|                                                                              |  |      |   |  |      |   |  |      |  
|----------------------------------------------------------------------------- |  | ---- | - |  | ---- | - |  | ---- | -
|                                                                              |  | 2007 |   |  | 2006 |   |  | 2005 |  
|Statutory federal income tax rate                                             |  | 35.0 | % |  | 35.0 | % |  | 35.0 | %
|Increase resulting from State income taxes, net of federal income tax benefit |  | 2.5  | % |  | 2.6  | % |  | 2.2  | %
|Benefit of graduated rate                                                     |  | -1.0 | % |  | -0.8 | % |  | -0.8 | %
|Foreign tax rate differential                                                 |  | -6.1 | % |  | -4.6 | % |  | -1.8 | %
|Prior year tax provision adjustments                                          |  | 0.0  | % |  | 0.8  | % |  | 1.3  | %
|Other                                                                         |  | 4.5  | % |  | 2.3  | % |  | 0.4  | %
|                                                                              |  |      |   |  |      |   |  |      |  
|Total                                                                         |  | 34.9 | % |  | 35.3 | % |  | 36.3 | %
|                                                                              |  |      |   |  |      |   |  |      |  



F-23



---

Deferred income taxes are provided for the temporary differences between financial reporting basis and
the tax basis of the Companys assets and liabilities under SFAS No. 109. The tax effects of temporary differences as of January 31 are as follows:



|                            |  |                |         |   |      |   |         |  
|--------------------------- |  | -------------- | ------- | - | ---- | - | ------- | -
|                            |  | 2007           |         |   | 2006 |  
|                            |  | (in thousands) |        
|Deferred tax assets         |  |                |         |   |      |   |         |  
|Inventory                   |  | $              | 4,648   |   |      | $ | 4,610   |  
|Accounts receivable         |  |                | 2,110   |   |      |   | 1,503   |  
|Accrued expenses            |  |                | 611     |   |      |   | 1,602   |  
|Unearned revenue            |  |                | 294     |   |      |   | 209     |  
|Net operating losses        |  |                | 24,071  |   |      |   | 25,383  |  
|Deferred pension obligation |  |                | 5,110   |   |      |   | 5,384   |  
|Credits                     |  |                | 719     |   |      |   | 945     |  
|Other                       |  |                | 522     |   |      |   | 510     |  
|                            |  |                |         |   |      |   |         |  
|Sub total                   |  |                | 38,085  |   |      |   | 40,146  |  
|                            |  |                |         |   |      |   |         |  
|Deferred tax liabilities    |  |                |         |   |      |   |         |  
|Fixed assets                |  |                | (2,038  | ) |      |   | (1,947  | )
|Intangible assets           |  |                | (25,002 | ) |      |   | (21,105 | )
|Prepaid expenses            |  |                | (1,847  | ) |      |   | (891    | )
|                            |  |                |         |   |      |   |         |  
|Sub total                   |  |                | (28,887 | ) |      |   | (23,943 | )
|                            |  |                |         |   |      |   |         |  
|Valuation allowance         |  |                | (5,004  | ) |      |   | (3,769  | )
|                            |  |                |         |   |      |   |         |  
|Net deferred tax asset      |  | $              | 4,194   |   |      | $ | 12,434  |  
|                            |  |                |         |   |      |   |         |  

In connection with the 2003 Perry Ellis Menswear acquisition, the Company originally acquired a
net deferred tax asset of approximately $53.5 million, net of a $20.3 million valuation allowance. Additionally, the acquisition of Perry Ellis Menswear caused an ownership change for federal income tax purposes. As a result, the
use of any net operating losses existing at the date of the ownership change to offset future taxable income of the Company is limited by Section 382 of the Internal Revenue Code of 1986, as amended (Section 382). As of the
acquisition date, Perry Ellis Menswear had available federal net operating losses of approximately $123 million, of which approximately $56 million will expire unutilized as a result of the annual usage limitations under
Section 382. Therefore, management has determined that a valuation allowance for deferred income tax assets is necessary, as a portion of the assets are not expected to be fully realized. Approximately $0 million and $2 million of the
$123 million net operating losses expired in fiscal 2007 and 2006, respectively. The net change in the valuation allowance for 2007 and 2006 was $1.2 million and $0.4 million, respectively. The following table reflects the expiration of the
remaining federal net operating losses:



|                      |  |                |       
|--------------------- |  | -------------- | ------
|Fiscal Year           |  | (in thousands)
|1/31/2007 - 1/31/2010 |  | $              | 13,898
|1/31/2011 - 1/31/2015 |  |                | 14,086
|1/31/2016 - 1/31/2019 |  |                | 12,872
|1/31/2020 - 1/31/2025 |  |                | 19,837
|                      |  |                |       
|                      |  | $              | 60,693
|                      |  |                |       

Deferred taxes have not been recognized on unremitted earnings of certain of the Companys
foreign subsidiaries based on the indefinite reversal criteria of APB Opinion 23. No provision is made for income tax that would be payable upon the distribution of earnings, and it is not practicable to determine the amount of the
related unrecognized deferred income tax liability.



F-24



---

The federal and state provisions do not reflect the tax savings resulting from deductions associated with
the Companys stock option plans. These savings were $0.7 million, $0.4 million and $0.4 million for the years ended January 31, 2007, 2006 and 2005, respectively.

The Company and its subsidiaries income tax returns are routinely examined by U.S., state, and foreign tax authorities. The tax years under
examination vary by jurisdiction. The Company regularly assesses the potential outcomes of both ongoing and future examinations for the current or prior years to insure the Companys provision for income taxes is sufficient. The Company
recognizes liabilities based on estimates of whether additional taxes will be due and believes its accruals are adequate in relation to the potential assessments. If events occur which indicate payment of these amounts is unnecessary, the reversal
of the liabilities would result in tax benefits being recognized in the period when the Company determines the liabilities are no longer necessary. If the Companys estimate of tax liabilities proves to be less than the ultimate
assessment, a further charge to income tax expense would result.



|21. | Retirement Plan
|--- | ---------------

The Company has a 401(k) Profit
Sharing Plan (the Plan) in which eligible employees may participate. Employees are eligible to participate in the Plan upon the attainment of age 21, and completion of three months of service. Participants may elect to contribute up to
60% of their compensation, subject to maximum statutory limits. The Company under the provisions of the Plan, may make discretionary matching contributions equal to a percentage of each participants annual compensation. The percentage is
determined annually by the Board of Directors. The Company may also elect to make additional profit sharing contributions on behalf of participants in amounts determined by the Board of Directors at the end of the Plan year. The Companys
contributions to the Plan were approximately $1,197,000, $997,000, and $721,000 for the fiscal years ended January 31, 2007, 2006 and 2005, respectively.



|22. | Benefit Plans
|--- | -------------

The Company sponsors two qualified
pension plans as a result of the Perry Ellis Menswear acquisition that occurred in June 2003.

The following tables provide a
reconciliation of the changes in the plans benefit obligations and fair value of assets over the plan year beginning January 1, 2005, and ending December 31, 2006, and a statement of the funded status as of December 31, 2006.
The plans were frozen and merged as of December 31, 2003.



F-25



---

|                                                    |  |                |         |   |      |   |         |  
|--------------------------------------------------- |  | -------------- | ------- | - | ---- | - | ------- | -
|For the fiscal year ending January 31:              |  | 2007           |         |   | 2006 |  
|                                                    |  | (in thousands) |        
|Change in benefit obligation                        |  |                |         |   |      |   |         |  
|Benefit obligation at beginning of plan year        |  | $              | 50,768  |   |      | $ | 54,837  |  
|Service Cost                                        |  |                | 250     |   |      |   | 250     |  
|Interest Cost                                       |  |                | 2,309   |   |      |   | 2,957   |  
|Plan participants contributions                    |  |                |        |   |      |   |        |  
|Actuarial loss (gain)                               |  |                | (1,320  | ) |      |   | (910    | )
|Lump sums plus annuities paid                       |  |                | (8,421  | ) |      |   | (6,366  | )
|Amendments                                          |  |                |        |   |      |   |        |  
|Effects of acquisitions                             |  |                |        |   |      |   |        |  
|Effects of divestitures                             |  |                |        |   |      |   |        |  
|Curtailments                                        |  |                |        |   |      |   |        |  
|Settlements                                         |  |                |        |   |      |   |        |  
|Special Termination Benefits                        |  |                |        |   |      |   |        |  
|                                                    |  |                |         |   |      |   |         |  
|Benefit obligation at end of plan year              |  | $              | 43,586  |   |      | $ | 50,768  |  
|                                                    |  |                |         |   |      |   |         |  
|Change in plan assets                               |  |                |         |   |      |   |         |  
|Fair value of plan assets at beginning of plan year |  |                | 40,398  |   |      |   | 42,773  |  
|Actual return on plan assets                        |  |                | 4,100   |   |      |   | 2,486   |  
|Effect of acquisitions                              |  |                |        |   |      |   |        |  
|Effect of divestitures                              |  |                |        |   |      |   |        |  
|Employer contributions                              |  |                |        |   |      |   | 1,505   |  
|Plan participants contributions                    |  |                |        |   |      |   |        |  
|Lump sums plus annuities paid                       |  |                | (8,421  | ) |      |   | (6,366  | )
|Settlements                                         |  |                |        |   |      |   |        |  
|                                                    |  |                |         |   |      |   |         |  
|Fair value of plan assets at end of plan year       |  | $              | 36,077  |   |      | $ | 40,398  |  
|                                                    |  |                |         |   |      |   |         |  
|Funded status at end of plan year                   |  |                | (7,509  | ) |      |   | (10,370 | )
|Unrecognized net transition obligation              |  |                |        |   |      |   |        |  
|Unrecognized prior service cost                     |  |                |        |   |      |   |        |  
|Unrecognized net actuarial loss (gain)              |  |                | (5,903  | ) |      |   | (3,351  | )
|Adjustment for employer contribution                |  |                |        |   |      |   |        |  
|                                                    |  |                |         |   |      |   |         |  
|Accrued benefit cost as of January 31               |  | $              | (13,412 | ) |      | $ | (13,721 | )
|                                                    |  |                |         |   |      |   |         |  

The following table provides the amounts recognized in the consolidated balance sheet as of
January 31:



|                                       |  |                |         |   |      |   |         |  
|-------------------------------------- |  | -------------- | ------- | - | ---- | - | ------- | -
|                                       |  | 2007           |         |   | 2006 |  
|                                       |  | (in thousands) |        
|Prepaid benefit cost                   |  | $              |        |   |      | $ |        |  
|Accrued benefit liability              |  |                | (13,412 | ) |      |   | (13,721 | )
|Intangible asset                       |  |                |        |   |      |   |        |  
|Accumulated other comprehensive income |  |                |        |   |      |   |        |  
|                                       |  |                |         |   |      |   |         |  
|Net amount recognized                  |  | $              | (13,412 | ) |      | $ | (13,721 | )
|                                       |  |                |         |   |      |   |         |  

Information for pension plans with an accumulated benefit obligation in excess of the plan assets
as of year end of plan year:



|                               |  |                |        |      |   |       
|------------------------------ |  | -------------- | ------ | ---- | - | ------
|                               |  | 2007           |        | 2006
|                               |  | (in thousands)
|Projected benefit obligation   |  | $              | 43,586 |      | $ | 50,768
|Accumulated benefit obligation |  | $              | 43,586 |      | $ | 50,768
|Fair value of plan assets      |  | $              | 36,077 |      | $ | 40,398



F-26



---

The following table provides the components of net benefit cost for the plans for the fiscal year ended
January 31:



|                                             |  |                |        |   |      |   |        |      |  |   |        |  
|-------------------------------------------- |  | -------------- | ------ | - | ---- | - | ------ | ---- |  | - | ------ | -
|                                             |  | 2007           |        |   | 2006 |   |        | 2005 | 
|                                             |  | (in thousands) |       
|Service cost                                 |  | $              | 250    |   |      | $ | 250    |      |  | $ |       |  
|Interest cost                                |  |                | 2,309  |   |      |   | 2,957  |      |  |   | 3,103  |  
|Expected return on plan assets               |  |                | (2,915 | ) |      |   | (3,521 | )    |  |   | (3,436 | )
|Amortization of transition asset             |  |                |       |   |      |   |       |      |  |   |       |  
|Amortization of unrecognized net loss (gain) |  |                | (151   | ) |      |   |       |      |  |   |       |  
|Amortization of prior service cost           |  |                |       |   |      |   |       |      |  |   |       |  
|Other                                        |  |                | 507    |   |      |   | 314    |      |  |   | 319    |  
|Curtailment (gain) loss                      |  |                |       |   |      |   |       |      |  |   |       |  
|                                             |  |                |        |   |      |   |        |      |  |   |        |  
|Net periodic benefit cost                    |  | $              |       |   |      | $ |       |      |  | $ | (14    | )
|                                             |  |                |        |   |      |   |        |      |  |   |        |  

There was no amount included within other comprehensive income arising from a change in the
additional minimum pension liability as of January 31, 2007, 2006 and 2005.

The prior service costs are amortized on a straight-line
basis over the average remaining service period of active participants. Gains and losses in excess of 10% of the greater of the benefit obligation and the market-related value of assets are amortized over the average remaining service period of
active participants.

The assumptions used in the measurement of the Companys benefit obligation are shown in the following table for
the end of plan years ended:



|                              |  |      |   |  |      |  
|----------------------------- |  | ---- | - |  | ---- | -
|                              |  | 2006 |   |  | 2005 |  
|Discount rate                 |  | 5.50 | % |  | 5.75 | %
|Rate of compensation increase |  | N/A  |   |  | N/A  |  

The assumptions used in the measurement of the net periodic benefit cost for periods ended
December 31 are as follows:



|                               |  |      |   |  |      |  
|------------------------------ |  | ---- | - |  | ---- | -
|                               |  | 2006 |   |  | 2005 |  
|Discount rate                  |  | 5.50 | % |  | 5.75 | %
|Expected return on plan assets |  | 8.50 | % |  | 8.50 | %
|Rate of compensation increase  |  | N/A  |   |  | N/A  |  

The pension plan weighted-average asset allocations at January 31, 2007 and 2006, by asset
category, are as follows:



|                                                                                       |  |            |   |  |                |        |  
|-------------------------------------------------------------------------------------- |  | ---------- | - |  | -------------- | ------ | -
|                                                                                       |  | 2007       |   |  | 2006           |       
|Asset category:                                                                        |  |            |   |  |                |        |  
|Equity securities                                                                      |  | 62.60      | % |  |                | 71.54  | %
|Debt securities                                                                        |  | 29.80      | % |  |                | 19.58  | %
|Other                                                                                  |  | 7.60       | % |  |                | 8.88   | %
|                                                                                       |  |            |   |  |                |        |  
|Total                                                                                  |  | 100.00     | % |  |                | 100.00 | %
|                                                                                       |  |           
|The expected future benefit payments are as follows for fiscal years ended January 31: |  |            |   |  |                |        |  
|                                                                                       |  |           
|                                                                                       |  |            |   |  | (in thousands) |       
|                                                                                       |  | 2007       |   |  | $              | 3,244  |  
|                                                                                       |  | 2008       |   |  | $              | 3,249  |  
|                                                                                       |  | 2009       |   |  | $              | 3,273  |  
|                                                                                       |  | 2010       |   |  | $              | 3,256  |  
|                                                                                       |  | 2011       |   |  | $              | 3,144  |  
|                                                                                       |  | Thereafter |   |  | $              | 15,491 |  



F-27



---

|23. | Related Party Transactions
|--- | --------------------------

The Company leases
under certain lease arrangements approximately 66,000 square feet comprised of approximately 16,000 square feet for administrative offices and approximately 50,000 square feet for warehouse distribution. These facilities are in close proximity to
the corporate office of the Company, and are owned by the Chairman of the Board of Directors and Chief Executive Officer (Chairman). Rent expense, including insurance and taxes, for these leases amounted to approximately $693,000,
$695,000 and $654,000 for the years ended January 31, 2007, 2006 and 2005, respectively. At inception of the leases, the Audit Committee reviewed the terms of the two ten year leases to ensure that they were reasonable and at, or below, market. This
review included information from third party sources.

During the years ended January 31, 2007, 2006 and 2005, the Company was a party to
aircraft charter agreements with third parties, who chartered the aircraft from an entity controlled by the Chairman and the Chief Operating Officer. There is no minimum usage requirement, and the charter agreement can be terminated with 60 days
notice. The Company paid, under these agreements, to these third parties $743,000, $688,000 and $677,000 for the years ended January 31, 2007, 2006 and 2005, respectively. On an annual basis, the Audit Committee reviews the terms of the current
arrangement to ensure that it is at, or below, market. This review includes information from third party sources.

Additionally, the
Company reimbursed a Taiwanese entity controlled by the Chairman for costs incurred in rendering services related to merchandising, sourcing, and quality control in the amount of approximately $81,000 and $628,000 for the years ended
January 31, 2006 and 2005, respectively. This arrangement was terminated during fiscal 2006.

The Company is a party to licensing
agreements with Isaco International, Inc. (Isaco), pursuant to which Isaco was granted the exclusive license to use the Perry Ellis and John Henry brand names in the United States and Puerto Rico to market a line of mens underwear,
hosiery and loungewear. The principal shareholder of Isaco is the father-in-law of the Companys President and Chief Operating Officer. Royalty income earned from the Isaco license agreements amounted to approximately $2.1 million, $2.3 million
and $2.3 million for the years ended January 31, 2007, 2006 and 2005, respectively.

The Company is party to a licensing agreement
with Tropi-Tracks LLC (Tropi-Tracks), pursuant to which Tropi-Tracks was granted an exclusive license to use the Jantzen brand name in the United States, Canada, and Mexico to market a line of mens, womens and juniors
casual and leisure footwear. Salomon Hanono, one of the Companys directors and the son-in-law of the Chairman, is a member of Tropi-Tracks. Royalty income earned from the Tropi-Tracks license agreement amounted to $71,000, $90,000 and $57,000
for the years ended January 31, 2007, 2006 and 2005, respectively.

The Company is a party to licensing agreements with Superior
International (Superior), pursuant to which Superior was granted the license to use the Perry Ellis, Cubavera and Mondo di Marco brand names in Latin America, Mexico and the Caribbean to market a line of womens sportswear. The
Companys President and Chief Operating Officer is a partner in Superior. Royalty income earned from the Superior license agreements amounted to approximately $199,000, $281,000 and $258,000 for the years ended January 31, 2007, 2006 and
2005, respectively. This agreement was terminated during 2006.



|24. | Stock Options, Warrants And Restricted Shares
|--- | ---------------------------------------------

Stock Options  In 1993, the Company adopted the 1993 Stock Option Plan (the 1993 Plan), which was amended in 1998 and 1999 to increase the number of shares reserved for issuance thereunder. As amended, the 1993 Plan
authorized the Company to grant stock options (Option or Options) to purchase up to an aggregate of 1,500,000 shares of the Companys common stock. In 2002, prior to the termination of the 1993 Plan in 2003, the Company
adopted the 2002 Stock Option Plan (the 2002 Plan). The 2002 Plan was amended in 2003 to increase the number of shares reserved for issuance thereunder, among other changes. As amended, the 2002 Plan allows the Company to grant Options
to purchase up to an aggregate of 1,500,000 shares of the Companys common stock. In 2005, the Company adopted the 2005 Long-Term Incentive Compensation Plan (the 2005 Plan, and collectively with the 1993 Plan and the 2002 Plan, the
Stock Option Plans). The 2005 Plan allows the Company to grant Options and other awards to purchase or receive up to an aggregate of 1,500,000 shares of the Companys common stock, reduced by any awards outstanding under the 2002
Plan. All Stock Option Plans were designed to serve as an incentive for attracting and retaining qualified and competent employees, directors, consultants, and independent contractors of the Company.



F-28



---

The 2005 Plan provides for the granting of Incentive Stock Options and Nonstatutory Stock Options. An
Incentive Stock Option is an option to purchase common stock, which meets the requirements as set forth under Section 422 of the Internal Revenue Code of 1986, as amended (Section 422). A Nonstatutory Stock Option is an option to
purchase common stock, which meets the requirements of the 2005 Plan, but does not meet the definition of an incentive stock option under Section 422.

The 2005 Plan is administered by the compensation committee of the Board of Directors (the Committee), which is comprised of two or more non-employee directors. The Committee determines the participants,
the allotment of shares, and the term of the Options. The Committee also determines the exercise price of the Options; provided, however that the per share exercise price of Options granted under the 2005 Plan may not be less than the fair market
value of the common stock on the date of grant, and in the case of an incentive stock option granted to a 10% shareholder, the per share exercise price will not be less than 110% of such fair market value.

The following table lists information regarding shares under the 1993 Plan, 2002 Plan and 2005 Plan as of January 31, 2007:



|                       |  |                                     |  |                           |  |                          
|---------------------- |  | ----------------------------------- |  | ------------------------- |  | -------------------------
|                       |  | Shares UnderlyingOutstandingOptions |  | UnvestedRestricted Shares |  | Shares Availablefor Grant
|1993 Stock Option Plan |  | 1,547,574                           |  |                          |  |                         
|2002 Stock Option Plan |  | 226,985                             |  |                          |  |                         
|2005 Stock Option Plan |  | 182,989                             |  | 37,575                    |  | 1,415,915                
|                       |  |                                     |  |                           |  |                          
|                       |  | 1,957,548                           |  | 37,575                    |  | 1,415,915                
|                       |  |                                     |  |                           |  |                          



F-29



---

A summary of the stock option activity for options issued under the 1993 Plan, 2002 Plan and 2005 Plan is
as follows for the years ended January 31:



|                             |  |                 |   |  |                        |       |      |   |          |  |                                |       |                                           |   |                                        |  |      |  |   |       
|---------------------------- |  | --------------- | - |  | ---------------------- | ----- | ---- | - | -------- |  | ------------------------------ | ----- | ----------------------------------------- | - | -------------------------------------- |  | ---- |  | - | ------
|                             |  |                 |   |  | Option Price Per Share
|                             |  | Number ofShares |   |  | Low                    |       | High |   | Weighted |  | Weighted AverageExercise Price |       | Weighted AverageRemainingContractual Life |   | AggregateIntrinsic Value(in thousands)
|Outstanding January 31, 2004 |  | 2,188,796       |   |  |                        |       |      |   |          |  |                                |       |                                           |   |                                        |  |      |  |   |       
|Granted 2005                 |  | 256,050         |   |  | $                      | 8.05  |      | $ | 18.26    |  | $                              | 15.93 |                                           |   |                                        |  |      |  |   |       
|Exercised 2005               |  | (113,147        | ) |  | $                      | 4.08  |      | $ | 13.10    |  | $                              | 8.07  |                                           |   |                                        |  |      |  |   |       
|Cancelled 2005               |  | (71,751         | ) |  | $                      | 5.11  |      | $ | 19.01    |  | $                              | 12.59 |                                           |   |                                        |  |      |  |   |       
|                             |  |                 |   |  |                        |       |      |   |          |  |                                |       |                                           |   |                                        |  |      |  |   |       
|Outstanding January 31, 2005 |  | 2,259,948       |   |  |                        |       |      |   |          |  |                                |       |                                           | $ | 9.58                                   |  | 5.76 |  | $ | 10,796
|Vested or expected to vest   |  | 2,254,947       |   |  |                        |       |      |   |          |  |                                |       |                                           | $ | 9.55                                   |  | 5.74 |  | $ | 10,790
|Options Exercisable          |  | 1,933,988       |   |  |                        |       |      |   |          |  |                                |       |                                           | $ | 8.94                                   |  | 5.31 |  | $ | 10,315
|                             |  |                 |   |  |                        |       |     
|Granted 2006                 |  | 201,510         |   |  | $                      | 12.55 |      | $ | 16.34    |  | $                              | 14.36 |                                           |   |                                        |  |      |  |   |       
|Exercised 2006               |  | (216,956        | ) |  | $                      | 3.46  |      | $ | 15.69    |  | $                              | 9.53  |                                           |   |                                        |  |      |  |   |       
|Cancelled 2006               |  | (124,679        | ) |  | $                      | 9.50  |      | $ | 18.26    |  | $                              | 15.04 |                                           |   |                                        |  |      |  |   |       
|                             |  |                 |   |  |                        |       |      |   |          |  |                                |       |                                           |   |                                        |  |      |  |   |       
|Outstanding January 31, 2006 |  | 2,119,823       |   |  |                        |       |      |   |          |  |                                |       |                                           | $ | 9.70                                   |  | 4.91 |  | $ | 8,932 
|Vested or expected to vest   |  | 2,114,823       |   |  |                        |       |      |   |          |  |                                |       |                                           | $ | 9.69                                   |  | 4.90 |  | $ | 8,929 
|Options Exercisable          |  | 1,928,255       |   |  |                        |       |      |   |          |  |                                |       |                                           | $ | 9.32                                   |  | 4.54 |  | $ | 8,759 
|                             |  |                 |   |  |                        |       |      |   |          |  |                                |       |                                           |   |                                        |  |      |  |   |       
|                             |  |                 |   |  |                        |       |     
|Granted 2007                 |  | 125,161         |   |  | $                      | 13.77 |      | $ | 27.17    |  | $                              | 19.70 |                                           |   |                                        |  |      |  |   |       
|Exercised 2007               |  | (227,811        | ) |  | $                      | 3.46  |      | $ | 16.67    |  | $                              | 11.70 |                                           |   |                                        |  |      |  |   |       
|Cancelled 2007               |  | (59,625         | ) |  | $                      | 9.50  |      | $ | 15.71    |  | $                              | 14.53 |                                           |   |                                        |  |      |  |   |       
|                             |  |                 |   |  |                        |       |      |   |          |  |                                |       |                                           |   |                                        |  |      |  |   |       
|Outstanding January 31, 2007 |  | 1,957,548       |   |  |                        |       |      |   |          |  |                                |       |                                           | $ | 9.88                                   |  | 4.41 |  | $ | 39,557
|Vested or expected to vest   |  | 1,952,548       |   |  |                        |       |      |   |          |  |                                |       |                                           | $ | 9.86                                   |  | 4.39 |  | $ | 38,566
|Options Exercisable          |  | 1,780,722       |   |  |                        |       |      |   |          |  |                                |       |                                           | $ | 9.12                                   |  | 3.94 |  | $ | 37,345

The aggregate intrinsic value for stock options in the preceding table represents the total
pre-tax intrinsic value, based on the Companys closing stock price of $30.09, $13.54, and $14.07 at January 31, 2007, 2006 and 2005, respectively. This amount represents the total pre-tax intrinsic value that would have been received by
the holders of the stock-based awards had the awards been exercised and sold as of that date. The total intrinsic value of stock options exercised in fiscal 2007, 2006 and 2005 was approximately $2.0 million, $1.2 million and $1.1 million,
respectively. The total fair value of stock options vested in fiscal 2007, 2006 and 2005 was approximately $0.90 million, $1.8 million and $1.2 million, respectively.



F-30



---

Additional information regarding options outstanding and exercisable as of January 31, 2007, is as
follows:



|                        |       |                     |   |                                                    |   |                               |  |                   |  |                               |  |   |       |  |           |  |   |      
|----------------------- | ----- | ------------------- | - | -------------------------------------------------- | - | ----------------------------- |  | ----------------- |  | ----------------------------- |  | - | ----- |  | --------- |  | - | -----
|Options Outstanding     |       | Options Exercisable
|Range ofExercise Prices |       | NumberOutstanding   |   | WeightedAverageRemainingContractual Life(in years) |   | WeightedAverageExercise Price |  | NumberExercisable |  | WeightedAverageExercise Price
|$                       | 3.00  |                     | - |                                                    | $ | 6.00                          |  | 629,499           |  | 2.34                          |  | $ | 5.72  |  | 629,499   |  | $ | 5.72 
|$                       | 6.01  |                     | - |                                                    | $ | 9.00                          |  | 24,900            |  | 3.90                          |  | $ | 7.68  |  | 24,900    |  | $ | 7.68 
|$                       | 9.01  |                     | - |                                                    | $ | 11.00                         |  | 885,675           |  | 4.15                          |  | $ | 9.87  |  | 885,675   |  | $ | 9.87 
|$                       | 11.01 |                     | - |                                                    | $ | 15.00                         |  | 128,097           |  | 8.00                          |  | $ | 13.25 |  | 82,323    |  | $ | 13.33
|$                       | 15.01 |                     | - |                                                    | $ | 16.00                         |  | 75,377            |  | 8.58                          |  | $ | 15.56 |  | 23,325    |  | $ | 15.71
|$                       | 16.01 |                     | - |                                                    | $ | 28.00                         |  | 214,000           |  | 7.99                          |  | $ | 18.42 |  | 135,000   |  | $ | 16.59
|                        |       |                     |   |                                                    |   |                               |  |                   |  |                               |  |   |       |  |           |  |   |      
|                        |       |                     |   |                                                    |   |                               |  | 1,957,548         |  |                               |  |   |       |  | 1,780,722 |  |   |      
|                        |       |                     |   |                                                    |   |                               |  |                   |  |                               |  |   |       |  |           |  |   |      

Restricted Stock  Under the 2005 Plan, restricted stock awards shall be granted
subject to restrictions on transferability, risk of forfeiture and other restrictions, if any, as the Committee may impose, or as otherwise provided in the 2005 Plan, covering a period of time specified by the Committee. The terms of any restricted
stock awards granted under the 2005 Plan shall be set forth in a written Award Agreement which shall contain provisions determined by the Committee and not inconsistent with the 2005 Plan. The restrictions may lapse separately or in combination at
such times, under such circumstances (including based on achievement of performance goals and/or future service requirements), in such installments or otherwise, as the Committee may determine at the date of grant or thereafter. Except to the extent
restricted under the terms of the 2005 Plan and any Award Agreement relating to a restricted stock award, a participant granted restricted stock shall have all of the rights of a shareholder, including the right to vote the restricted stock and the
right to receive dividends thereon (subject to any mandatory reinvestment or other requirement imposed by the Committee). During the Restriction Period (as defined in the 2005 Plan), the restricted stock may not be sold, transferred, pledged,
hypothecated, margined or otherwise encumbered by the participant.

During fiscal 2007, the Company awarded four employees an aggregate
25,500 shares of restricted stock, which generally vest over a five year period. The total fair value of the restricted shares amounted to approximately $572,000. During fiscal 2006, the Company awarded four employees an aggregate of 24,750 shares
of restricted stock, which vest over a four year period. The total fair value of the restricted shares amounted to approximately $358,000. These amounts are being amortized as compensation expense over the vesting period. The fair value of
restricted stock grants is estimated on the date of grant and is generally equal to the closing stock price of the Companys common stock on the date of grant.

As of January 31, 2007, the total unrecognized compensation cost related to unvested stock options outstanding under the Stock Option Plans is approximately $1.8 million.That cost is expected
to be recognized over a weighted-average period of 3.3 years. As of January 31, 2007, the total unrecognized compensation cost related to unvested time-based restricted stock was approximately $565,000, which is expected to be recognized over a
weighted-average period of 3.0years.



F-31



---

The following table summarizes the restricted stock-based award activity during the three years ended
January 31, 2007:



|                                |  |                  |   |  |                            |       |                                        |     
|------------------------------- |  | ---------------- | - |  | -------------------------- | ----- | -------------------------------------- | ----
|                                |  | RestrictedShares |   |  | WeightedAverageGrant Price |       | WeightedAverageRemainingVesting Period
|Unvested as of January 31, 2005 |  |                 |   |  |                            |       |                                        |     
|Granted 2006                    |  | 24,750           |   |  |                            |       |                                        |     
|Vested 2006                     |  |                 |   |  |                            |       |                                        |     
|Forfeited 2006                  |  |                 |   |  |                            |       |                                        |     
|                                |  |                  |   |  |                            |       |                                        |     
|Unvested as of January 31, 2006 |  | 24,750           |   |  | $                          | 14.45 |                                        | 2.50
|Granted 2007                    |  | 25,500           |   |  |                            |       |                                        |     
|Vested 2007                     |  | (5,175           | ) |  |                            |       |                                        |     
|Forfeited 2007                  |  | (7,500           | ) |  |                            |       |                                        |     
|                                |  |                  |   |  |                            |       |                                        |     
|Unvested as of January 31, 2007 |  | 37,575           |   |  | $                          | 18.51 |                                        | 2.65
|                                |  |                  |   |  |                            |       |                                        |     



|25. | Segment Information
|--- | -------------------

In accordance with SFAS
No. 131, Disclosure About Segments of an Enterprise and Related Information,the Companys principal segments are grouped between the generation of revenues from products and royalties. The Licensing segment derives its
revenues from royalties associated from the use of its brand names, principally Perry Ellis, Jantzen, John Henry, Original Penguin, Gotcha, Farah, Savane, Pro Player Manhattan and Munsingwear. The Product segment derives its revenues from the
design, import and distribution of apparel to department stores and other retail outlets, principally throughout the United States. See footnote 2 for disclosure of major customers.

The Company allocates certain corporate selling general and administrative expenses based primarily on the revenues generated by the segments.



F-32



---

|                                    |  |                |         |      |   |         |  |   |        
|----------------------------------- |  | -------------- | ------- | ---- | - | ------- |  | - | -------
|                                    |  | 2007           |         | 2006 |   | 2005   
|                                    |  | (in thousands)
|Revenues:                           |  |                |         |      |   |         |  |   |        
|Product                             |  | $              | 807,616 |      | $ | 827,504 |  | $ | 633,774
|Licensing                           |  |                | 22,226  |      |   | 21,910  |  |   | 22,807 
|                                    |  |                |         |      |   |         |  |   |        
|Total Revenues                      |  | $              | 829,842 |      | $ | 849,414 |  | $ | 656,581
|                                    |  |                |         |      |   |         |  |   |        
|Operating Income                    |  |                |         |      |   |         |  |   |        
|Product                             |  | $              | 44,668  |      | $ | 42,709  |  | $ | 33,246 
|Licensing                           |  |                | 14,637  |      |   | 15,012  |  |   | 14,965 
|                                    |  |                |         |      |   |         |  |   |        
|Total Operating Income              |  | $              | 59,305  |      | $ | 57,721  |  | $ | 48,211 
|                                    |  |                |         |      |   |         |  |   |        
|Interest Expense                    |  |                |         |      |   |         |  |   |        
|Product                             |  | $              | 10,072  |      | $ | 10,883  |  | $ | 6,388  
|Licensing                           |  |                | 11,042  |      |   | 11,047  |  |   | 8,187  
|                                    |  |                |         |      |   |         |  |   |        
|Total Interest Expense              |  | $              | 21,114  |      | $ | 21,930  |  | $ | 14,575 
|                                    |  |                |         |      |   |         |  |   |        
|Depreciation and Amortization       |  |                |         |      |   |         |  |   |        
|Product                             |  | $              | 11,117  |      | $ | 9,031   |  | $ | 6,180  
|Licensing                           |  |                | 491     |      |   | 526     |  |   | 377    
|                                    |  |                |         |      |   |         |  |   |        
|Total Depreciation and Amortization |  | $              | 11,608  |      | $ | 9,557   |  | $ | 6,557  
|                                    |  |                |         |      |   |         |  |   |        
|Identifiable Assets                 |  |                |         |      |   |         |  |   |        
|Product                             |  | $              | 344,900 |      | $ | 376,702 |  | $ | 363,317
|Licensing                           |  |                | 197,577 |      |   | 169,042 |  |   | 139,198
|Corporate                           |  |                | 50,729  |      |   | 24,270  |  |   | 12,445 
|                                    |  |                |         |      |   |         |  |   |        
|Total Identifiable Assets           |  | $              | 593,206 |      | $ | 570,014 |  | $ | 514,960
|                                    |  |                |         |      |   |         |  |   |        



|26. | Commitments and Contingencies
|--- | -----------------------------

The Company has
licensing agreements, as licensee, for the use of certain branded and designer labels. The license agreements expire on varying dates through March 2012. Total royalty payments under these license agreements amounted to approximately $6.6 million,
$6.3 million and $7.4 million for the years ended January 31, 2007, 2006 and 2005, respectively, and were classified as cost of sales. Under certain licensing agreements, the Company has to pay certain guaranteed minimum payments.Future
minimum payments under these contracts amount to $22.0 million.

The Company leases two warehouse facilities, one of which includes office
space, in Miami totaling approximately 66,000 square feet from its Chairman and Chief Executive Officer, to handle the overflow of bulk shipments and the specialty and PING operations. The leases expire in July 2014. The aggregate annual base
payment for these leases is approximately $525,000.

The Company leases several locations for offices, showrooms and retail stores throughout the United
States. These leases expire through 2016. Minimum aggregate annual commitments for the Companys non-cancelable unrelated operating lease commitments are as follows:



F-33



---

Year Ending January 31,



|           |  |                |       
|---------- |  | -------------- | ------
|           |  | Amount        
|           |  | (in thousands)
|2008       |  | $              | 9,505 
|2009       |  |                | 9,570 
|2010       |  |                | 8,409 
|2011       |  |                | 6,395 
|2012       |  |                | 5,555 
|Thereafter |  |                | 8,771 
|           |  |                |       
|Total      |  | $              | 48,205
|           |  |                |       

Rent expense for these operating leases, including the related party rent payments discussed in
footnote 23 amounted to $8.7 million, $7.7 million, and $7.0 million for the years ended January 31, 2007, 2006 and 2005, respectively.

The Company renewed its employment agreement with the Chairman of the Board of Directors and Chief Executive Officer during fiscal 2006. The agreement expires in February 2010. The base salary, which is subject to annual increases, is
$900,000 through the remainder of the agreement.

The Company renewed its employment agreement with the President and Chief Operating
Officer during fiscal 2006. The agreement expires in February 2010. The base salary, which is subject to annual increases, is $800,000 for the first year and $900,000 through the remainder of the agreement.

In January 2007, Victory International (USA) LLC (Victory) filed a lawsuit against the Company and other named defendants in the United
States District Court for the District of New Jersey, alleging fraud, interference with contract and other violations, in connection with the rejection of consent to the request by Parlux Fragrances, Inc. (Parlux) to assign the Perry
Ellis fragrance license to Victory. In March 2007, Victory filed an amended complaint adding additional defendants, and adding allegations of price fixing and racketeering by defendants. Victory is seeking $250 million in damages. Management
believes the Company has defenses to all claims raised in this lawsuit and is vigorously defending the lawsuit. In addition, management believes that this claim is without merit and that under the terms of the purchase agreement with Parlux the
Company has indemnification rights.

Accordingly, pursuant to the Agreement dated
December 6, 2006, between Parlux and the Company, for the purchase of the fragrance assets and termination of the Perry Ellis fragrance license, the Company has notified Parlux that it is seeking indemnification and reimbursement for all costs
and expenses relating to the Victory lawsuit. In February 2007, Parlux filed a complaint in the Circuit Court of the 11thJudicial Circuit in and for Miami-Dade County, Florida against the Company seeking declaratory relief that Parlux does not have an obligation to indemnify it for the costs and expenses relating to the Victory litigation, and the
Company filed its answer. In March 2007, Parlux filed a motion for speedy disposition, which is pending. Management believes that this claim is without merit and is vigorously defending the claim.

The Company is also a party to other pending legal proceedings arising in the normal course of business, including claims arising from the use of
trademarks. The Company does not believe that the resolution of any pending claims will have a material adverse effect on its business, financial condition or results of operations.



F-34



---

|27. | Summarized Quarterly Financial Data (Unaudited)
|--- | -----------------------------------------------



|                                   |  |                        |         |               |   |         |              |  |               |         |            |   |         |  |   |        
|---------------------------------- |  | ---------------------- | ------- | ------------- | - | ------- | ------------ |  | ------------- | ------- | ---------- | - | ------- |  | - | -------
|                                   |  | FirstQuarter           |         | SecondQuarter |   |         | ThirdQuarter |  | FourthQuarter |         | Total Year
|                                   |  | (Dollars in thousands)
|FISCAL YEAR ENDED JANUARY 31, 2007 |  |                        |         |               |   |         |              |  |               |         |            |   |         |  |   |        
|                                   |  |                        |         |               |  
|Net Sales                          |  | $                      | 208,254 |               | $ | 165,699 |              |  | $             | 207,794 |            | $ | 225,869 |  | $ | 807,616
|Royalty Income                     |  |                        | 5,744   |               |   | 5,323   |              |  |               | 5,445   |            |   | 5,714   |  |   | 22,226 
|                                   |  |                        |         |               |   |         |              |  |               |         |            |   |         |  |   |        
|Total Revenues                     |  |                        | 213,998 |               |   | 171,022 |              |  |               | 213,239 |            |   | 231,583 |  |   | 829,842
|Gross Profit                       |  |                        | 70,449  |               |   | 53,846  |              |  |               | 72,458  |            |   | 79,043  |  |   | 275,796
|Net Income (Loss)                  |  |                        | 5,914   |               |   | (2,457  | )            |  |               | 8,241   |            |   | 10,711  |  |   | 22,409 
|Net Income (Loss) per share:       |  |                        |         |               |   |         |              |  |               |         |            |   |         |  |   |        
|Basic                              |  | $                      | 0.41    |               | $ | (0.17   | )            |  | $             | 0.57    |            | $ | 0.73    |  | $ | 1.55   
|Diluted                            |  | $                      | 0.39    |               | $ | (0.17   | )            |  | $             | 0.53    |            | $ | 0.68    |  | $ | 1.45   
|FISCAL YEAR ENDED JANUARY 31, 2006 |  |                        |         |               |   |         |              |  |               |         |            |   |         |  |   |        
|                                   |  |                        |         |               |  
|Net Sales                          |  | $                      | 220,394 |               | $ | 184,298 |              |  | $             | 214,665 |            | $ | 208,147 |  | $ | 827,504
|Royalty Income                     |  |                        | 5,206   |               |   | 5,686   |              |  |               | 5,290   |            |   | 5,728   |  |   | 21,910 
|                                   |  |                        |         |               |   |         |              |  |               |         |            |   |         |  |   |        
|Total Revenues                     |  |                        | 225,600 |               |   | 189,984 |              |  |               | 219,955 |            |   | 213,875 |  |   | 849,414
|Gross Profit                       |  |                        | 72,927  |               |   | 53,838  |              |  |               | 70,360  |            |   | 65,389  |  |   | 262,514
|Net Income (Loss)                  |  |                        | 8,891   |               |   | (2,404  | )            |  |               | 8,093   |            |   | 8,102   |  |   | 22,682 
|Net Income (Loss) per share:       |  |                        |         |               |   |         |              |  |               |         |            |   |         |  |   |        
|Basic                              |  | $                      | 0.63    |               | $ | (0.17   | )            |  | $             | 0.57    |            | $ | 0.56    |  | $ | 1.59   
|Diluted                            |  | $                      | 0.59    |               | $ | (0.17   | )            |  | $             | 0.53    |            | $ | 0.54    |  | $ | 1.51   
|FISCAL YEAR ENDED JANUARY 31, 2005 |  |                        |         |               |   |         |              |  |               |         |            |   |         |  |   |        
|                                   |  |                        |         |               |  
|Net Sales                          |  | $                      | 192,104 |               | $ | 121,049 |              |  | $             | 154,716 |            | $ | 165,905 |  | $ | 633,774
|Royalty Income                     |  |                        | 5,315   |               |   | 5,317   |              |  |               | 5,989   |            |   | 6,186   |  |   | 22,807 
|                                   |  |                        |         |               |   |         |              |  |               |         |            |   |         |  |   |        
|Total Revenues                     |  |                        | 197,419 |               |   | 126,366 |              |  |               | 160,705 |            |   | 172,091 |  |   | 656,581
|Gross Profit                       |  |                        | 62,803  |               |   | 37,867  |              |  |               | 52,513  |            |   | 54,867  |  |   | 208,050
|Net Income (Loss)                  |  |                        | 8,205   |               |   | (2,643  | )            |  |               | 7,185   |            |   | 8,215   |  |   | 20,962 
|Net Income (Loss) per share:       |  |                        |         |               |   |         |              |  |               |         |            |   |         |  |   |        
|Basic                              |  | $                      | 0.65    |               | $ | (0.19   | )            |  | $             | 0.51    |            | $ | 0.58    |  | $ | 1.53   
|Diluted                            |  | $                      | 0.59    |               | $ | (0.19   | )            |  | $             | 0.48    |            | $ | 0.55    |  | $ | 1.43   



|28. | Consolidating Condensed Financial Statements
|--- | --------------------------------------------

The
Company and several of its subsidiaries (the Guarantors) have fully and unconditionally guaranteed the senior subordinated notes on a joint and several basis. The following are consolidating condensed financial statements, which present,
in separate columns: Perry Ellis International, Inc., (Parent Only) the Guarantors on a combined, or where appropriate, consolidated basis, and the Non-Guarantors on a consolidated basis. Additional columns present eliminating adjustments and
consolidated totals as of January 31, 2007 and January 31, 2006, and for the three years ended January 31, 2007. The combined Guarantors are wholly owned subsidiaries of Perry Ellis International, Inc., and have fully and
unconditionally guaranteed the senior subordinated notes payable on a joint and several basis. The Company has not presented separate financial statements and other disclosures concerning the combined Guarantors because management has determined
that such information is not material to investors.



F-35



---

PERRY ELLIS INTERNATIONAL, INC. AND SUBSIDIARIES

CONSOLIDATING BALANCE SHEETS

AS OF
JANUARY 31, 2007

(amounts in thousands, except share data)



|                                                                 |  |             |          |   |            |   |         |                |  |   |              |   |  |              |          |   |  |   |        
|---------------------------------------------------------------- |  | ----------- | -------- | - | ---------- | - | ------- | -------------- |  | - | ------------ | - |  | ------------ | -------- | - |  | - | -------
|                                                                 |  | Parent Only |          |   | Guarantors |   |         | Non-Guarantors |  |   | Eliminations |   |  | Consolidated
|ASSETS                                                           |  |             |          |   |            |   |         |                |  |   |              |   |  |              |          |   |  |   |        
|                                                                 |  |             |          |   |           
|Current Assets:                                                  |  |             |          |   |            |   |         |                |  |   |              |   |  |              |          |   |  |   |        
|Cash and cash equivalents                                        |  | $           | (4,140   | ) |            | $ | 2,648   |                |  | $ | 6,006        |   |  | $            |         |   |  | $ | 4,514  
|Accounts receivable, net                                         |  |             | 952      |   |            |   | 143,107 |                |  |   | 13,361       |   |  |              |         |   |  |   | 157,420
|Intercompany receivableGuarantors                               |  |             | 66,370   |   |            |   | 270,087 |                |  |   | 719          |   |  |              | (337,176 | ) |  |   |       
|Intercompany receivableNon Guarantors                           |  |             |         |   |            |   | 14,337  |                |  |   | (311         | ) |  |              | (14,026  | ) |  |   |       
|Inventories, net                                                 |  |             |         |   |            |   | 130,934 |                |  |   | 8,756        |   |  |              |         |   |  |   | 139,690
|Investments                                                      |  |             | 2,581    |   |            |   |        |                |  |   |             |   |  |              |         |   |  |   | 2,581  
|Other current assets                                             |  |             | 2,989    |   |            |   | 6,840   |                |  |   | 562          |   |  |              |         |   |  |   | 10,391 
|                                                                 |  |             |          |   |            |   |         |                |  |   |              |   |  |              |          |   |  |   |        
|Total current assets                                             |  |             | 68,752   |   |            |   | 567,953 |                |  |   | 29,093       |   |  |              | (351,202 | ) |  |   | 314,596
|                                                                 |  |             |          |   |           
|Property and equipment, net                                      |  |             | 17,723   |   |            |   | 50,454  |                |  |   | 3,812        |   |  |              |         |   |  |   | 71,989 
|Intangible assets, net                                           |  |             |         |   |            |   | 147,372 |                |  |   | 45,284       |   |  |              |         |   |  |   | 192,656
|Investment in subsidiaries                                       |  |             | 245,191  |   |            |   | 10,684  |                |  |   |             |   |  |              | (255,875 | ) |  |   |       
|Other                                                            |  |             | 4,957    |   |            |   | 12,857  |                |  |   | 58           |   |  |              | (3,907   | ) |  |   | 13,965 
|                                                                 |  |             |          |   |            |   |         |                |  |   |              |   |  |              |          |   |  |   |        
|TOTAL                                                            |  | $           | 336,623  |   |            | $ | 789,320 |                |  | $ | 78,247       |   |  | $            | (610,984 | ) |  | $ | 593,206
|                                                                 |  |             |          |   |            |   |         |                |  |   |              |   |  |              |          |   |  |   |        
|                                                                 |  |             |          |   |           
|LIABILITIES & STOCKHOLDERS EQUITY                               |  |             |          |   |            |   |         |                |  |   |              |   |  |              |          |   |  |   |        
|                                                                 |  |             |          |   |           
|Current Liabilities:                                             |  |             |          |   |            |   |         |                |  |   |              |   |  |              |          |   |  |   |        
|Accounts payable, accrued expenses and other current liabilities |  | $           | 15,565   |   |            | $ | 65,237  |                |  | $ | 8,020        |   |  | $            | (3,908   | ) |  | $ | 84,914 
|Intercompany payableParent                                      |  |             | (169,211 | ) |            |   | 579,695 |                |  |   | 29,887       |   |  |              | (440,371 | ) |  |   |       
|                                                                 |  |             |          |   |            |   |         |                |  |   |              |   |  |              |          |   |  |   |        
|Total current liabilities                                        |  |             | (153,646 | ) |            |   | 644,932 |                |  |   | 37,907       |   |  |              | (444,279 | ) |  |   | 84,914 
|                                                                 |  |             |          |   |            |   |         |                |  |   |              |   |  |              |          |   |  |   |        
|                                                                 |  |             |          |   |           
|Notes payable and senior credit facility                         |  |             | 243,385  |   |            |   | (32,959 | )              |  |   |             |   |  |              |         |   |  |   | 210,426
|Other long term liabilities                                      |  |             | 250      |   |            |   | 47,462  |                |  |   | 1,158        |   |  |              |         |   |  |   | 48,870 
|                                                                 |  |             |          |   |            |   |         |                |  |   |              |   |  |              |          |   |  |   |        
|Total long-term liabilities                                      |  |             | 243,635  |   |            |   | 14,503  |                |  |   | 1,158        |   |  |              |         |   |  |   | 259,296
|                                                                 |  |             |          |   |            |   |         |                |  |   |              |   |  |              |          |   |  |   |        
|Total liabilities                                                |  |             | 89,989   |   |            |   | 659,435 |                |  |   | 39,065       |   |  |              | (444,279 | ) |  |   | 344,210
|                                                                 |  |             |          |   |            |   |         |                |  |   |              |   |  |              |          |   |  |   |        
|Minority interest                                                |  |             |         |   |            |   |        |                |  |   | 2,362        |   |  |              |         |   |  |   | 2,362  
|                                                                 |  |             |          |   |            |   |         |                |  |   |              |   |  |              |          |   |  |   |        
|Stockholders equity                                             |  |             | 246,634  |   |            |   | 129,885 |                |  |   | 36,820       |   |  |              | (166,705 | ) |  |   | 246,634
|                                                                 |  |             |          |   |            |   |         |                |  |   |              |   |  |              |          |   |  |   |        
|TOTAL                                                            |  | $           | 336,623  |   |            | $ | 789,320 |                |  | $ | 78,247       |   |  | $            | (610,984 | ) |  | $ | 593,206
|                                                                 |  |             |          |   |            |   |         |                |  |   |              |   |  |              |          |   |  |   |        



F-36



---

PERRY ELLIS INTERNATIONAL, INC. AND SUBSIDIARIES

CONSOLIDATING BALANCE SHEETS

AS OF
JANUARY 31, 2006

(amounts in thousands, except share data)



|                                                                 |  |             |          |   |            |   |         |                |  |   |              |   |  |              |          |   |  |   |        
|---------------------------------------------------------------- |  | ----------- | -------- | - | ---------- | - | ------- | -------------- |  | - | ------------ | - |  | ------------ | -------- | - |  | - | -------
|                                                                 |  | Parent Only |          |   | Guarantors |   |         | Non-Guarantors |  |   | Eliminations |   |  | Consolidated
|ASSETS                                                           |  |             |          |   |            |   |         |                |  |   |              |   |  |              |          |   |  |   |        
|                                                                 |  |             |          |   |           
|Current Assets:                                                  |  |             |          |   |            |   |         |                |  |   |              |   |  |              |          |   |  |   |        
|Cash and cash equivalents                                        |  | $           | 6        |   |            | $ | 3,568   |                |  | $ | 5,838        |   |  | $            |         |   |  | $ | 9,412  
|Accounts receivable, net                                         |  |             | 1,086    |   |            |   | 140,575 |                |  |   | 10,868       |   |  |              |         |   |  |   | 152,529
|Intercompany receivableGuarantors                               |  |             | 34       |   |            |   | (49,261 | )              |  |   | (3,343       | ) |  |              | 52,570   |   |  |   |       
|Intercompany receivableNon Guarantors                           |  |             |         |   |            |   | 27,866  |                |  |   |             |   |  |              | (27,866  | ) |  |   |       
|Inventories, net                                                 |  |             |         |   |            |   | 120,116 |                |  |   | 6,297        |   |  |              |         |   |  |   | 126,413
|Other current assets                                             |  |             | 2,471    |   |            |   | 10,018  |                |  |   | 1,458        |   |  |              | 2,292    |   |  |   | 16,239 
|                                                                 |  |             |          |   |            |   |         |                |  |   |              |   |  |              |          |   |  |   |        
|Total current assets                                             |  |             | 3,597    |   |            |   | 252,882 |                |  |   | 21,118       |   |  |              | 26,996   |   |  |   | 304,593
|                                                                 |  |             |          |   |           
|Property and equipment, net                                      |  |             | 16,102   |   |            |   | 46,603  |                |  |   | 3,887        |   |  |              |         |   |  |   | 66,592 
|Intangible assets, net                                           |  |             |         |   |            |   | 147,151 |                |  |   | 35,939       |   |  |              |         |   |  |   | 183,090
|Investment in subsidiaries                                       |  |             | 222,745  |   |            |   | 9,605   |                |  |   |             |   |  |              | (232,350 | ) |  |   |       
|Other                                                            |  |             | 4,927    |   |            |   | 13,038  |                |  |   | 66           |   |  |              | (2,292   | ) |  |   | 15,739 
|                                                                 |  |             |          |   |            |   |         |                |  |   |              |   |  |              |          |   |  |   |        
|TOTAL                                                            |  | $           | 247,371  |   |            | $ | 469,279 |                |  | $ | 61,010       |   |  | $            | (207,646 | ) |  | $ | 570,014
|                                                                 |  |             |          |   |            |   |         |                |  |   |              |   |  |              |          |   |  |   |        
|                                                                 |  |             |          |   |           
|LIABILITIES & STOCKHOLDERS EQUITY                               |  |             |          |   |            |   |         |                |  |   |              |   |  |              |          |   |  |   |        
|                                                                 |  |             |          |   |           
|Current Liabilities:                                             |  |             |          |   |            |   |         |                |  |   |              |   |  |              |          |   |  |   |        
|Accounts payable, accrued expenses and other current liabilities |  | $           | 13,426   |   |            | $ | 56,933  |                |  | $ | 5,684        |   |  | $            |         |   |  | $ | 76,043 
|Intercompany payableParent                                      |  |             | (171,511 | ) |            |   | 209,781 |                |  |   | 26,818       |   |  |              | (65,088  | ) |  |   |       
|                                                                 |  |             |          |   |            |   |         |                |  |   |              |   |  |              |          |   |  |   |        
|Total current liabilities                                        |  |             | (158,085 | ) |            |   | 266,714 |                |  |   | 32,502       |   |  |              | (65,088  | ) |  |   | 76,043 
|                                                                 |  |             |          |   |            |   |         |                |  |   |              |   |  |              |          |   |  |   |        
|                                                                 |  |             |          |   |           
|Notes payable and senior credit facility                         |  |             | 185,624  |   |            |   | 71,848  |                |  |   | 1,092        |   |  |              |         |   |  |   | 258,564
|Other long term liabilities                                      |  |             | 452      |   |            |   | 13,581  |                |  |   | 140          |   |  |              |         |   |  |   | 14,173 
|                                                                 |  |             |          |   |            |   |         |                |  |   |              |   |  |              |          |   |  |   |        
|Total long-term liabilities                                      |  |             | 186,076  |   |            |   | 85,429  |                |  |   | 1,232        |   |  |              |         |   |  |   | 272,737
|                                                                 |  |             |          |   |            |   |         |                |  |   |              |   |  |              |          |   |  |   |        
|Total liabilities                                                |  |             | 27,991   |   |            |   | 352,143 |                |  |   | 33,734       |   |  |              | (65,088  | ) |  |   | 348,780
|                                                                 |  |             |          |   |            |   |         |                |  |   |              |   |  |              |          |   |  |   |        
|Minority interest                                                |  |             |         |   |            |   |        |                |  |   | 1,854        |   |  |              |         |   |  |   | 1,854  
|                                                                 |  |             |          |   |            |   |         |                |  |   |              |   |  |              |          |   |  |   |        
|Stockholders equity                                             |  |             | 219,380  |   |            |   | 117,136 |                |  |   | 25,422       |   |  |              | (142,558 | ) |  |   | 219,380
|                                                                 |  |             |          |   |            |   |         |                |  |   |              |   |  |              |          |   |  |   |        
|TOTAL                                                            |  | $           | 247,371  |   |            | $ | 469,279 |                |  | $ | 61,010       |   |  | $            | (207,646 | ) |  | $ | 570,014
|                                                                 |  |             |          |   |            |   |         |                |  |   |              |   |  |              |          |   |  |   |        

PERRY ELLIS INTERNATIONAL, INC. AND SUBSIDIARIES

CONSOLIDATING STATEMENTS OF INCOME

FOR THE YEAR ENDED JANUARY 31, 2007

(amounts in thousands)



|                                             |  |             |        |   |            |   |                 |  |              |        |  |              |         |   |  |   |        
|-------------------------------------------- |  | ----------- | ------ | - | ---------- | - | --------------- |  | ------------ | ------ |  | ------------ | ------- | - |  | - | -------
|                                             |  | Parent Only |        |   | Guarantors |   | Non- Guarantors |  | Eliminations |        |  | Consolidated
|Revenue                                      |  | $           |       |   |            | $ | 768,444         |  | $            | 61,398 |  | $            |        |   |  | $ | 829,842
|Gross profit                                 |  |             | (8     | ) |            |   | 242,314         |  |              | 33,490 |  |              |        |   |  |   | 275,796
|Operating income (loss)                      |  |             | (8     | ) |            |   | 46,478          |  |              | 12,835 |  |              |        |   |  |   | 59,305 
|Interest, minority interest and income taxes |  |             | 29     |   |            |   | 34,809          |  |              | 2,058  |  |              |        |   |  |   | 36,896 
|Equity in earnings of subsidiaries, net      |  |             | 22,446 |   |            |   | 1,079           |  |              |       |  |              | (23,525 | ) |  |   |       
|Net income                                   |  |             | 22,409 |   |            |   | 12,748          |  |              | 10,777 |  |              | (23,525 | ) |  |   | 22,409 



F-37



---

PERRY ELLIS INTERNATIONAL, INC. AND SUBSIDIARIES

CONSOLIDATING STATEMENTS OF INCOME

FOR THE YEAR ENDED JANUARY 31, 2006

(amounts in thousands)



|                                             |  |             |        |   |            |   |                 |  |              |        |  |              |         |   |  |   |        
|-------------------------------------------- |  | ----------- | ------ | - | ---------- | - | --------------- |  | ------------ | ------ |  | ------------ | ------- | - |  | - | -------
|                                             |  | Parent Only |        |   | Guarantors |   | Non- Guarantors |  | Eliminations |        |  | Consolidated
|Revenue                                      |  | $           |       |   |            | $ | 797,124         |  | $            | 52,290 |  | $            |        |   |  | $ | 849,414
|Gross profit                                 |  |             |       |   |            |   | 234,224         |  |              | 28,290 |  |              |        |   |  |   | 262,514
|Operating income (loss)                      |  |             | (1     | ) |            |   | 46,292          |  |              | 11,430 |  |              |        |   |  |   | 57,721 
|Interest, minority interest and income taxes |  |             | 25     |   |            |   | 32,964          |  |              | 2,050  |  |              |        |   |  |   | 35,039 
|Equity in earnings of subsidiaries, net      |  |             | 22,708 |   |            |   |                |  |              |       |  |              | (22,708 | ) |  |   |       
|Net income                                   |  |             | 22,682 |   |            |   | 13,328          |  |              | 9,380  |  |              | (22,708 | ) |  |   | 22,682 

PERRY ELLIS INTERNATIONAL, INC. AND SUBSIDIARIES

CONSOLIDATING STATEMENTS OF INCOME

FOR THE YEAR ENDED JANUARY 31, 2005

(amounts in thousands)



|                                             |  |             |        |   |            |   |                |  |              |        |  |              |         |   |  |   |        
|-------------------------------------------- |  | ----------- | ------ | - | ---------- | - | -------------- |  | ------------ | ------ |  | ------------ | ------- | - |  | - | -------
|                                             |  | Parent Only |        |   | Guarantors |   | Non-Guarantors |  | Eliminations |        |  | Consolidated
|Revenue                                      |  | $           |       |   |            | $ | 642,772        |  | $            | 13,809 |  | $            |        |   |  | $ | 656,581
|Gross profit                                 |  |             |       |   |            |   | 196,679        |  |              | 11,371 |  |              |        |   |  |   | 208,050
|Operating income (loss)                      |  |             | (667   | ) |            |   | 41,158         |  |              | 7,720  |  |              |        |   |  |   | 48,211 
|Interest, minority interest and income taxes |  |             | (252   | ) |            |   | 24,737         |  |              | 2,764  |  |              |        |   |  |   | 27,249 
|Equity in earnings of subsidiaries, net      |  |             | 21,377 |   |            |   |               |  |              |       |  |              | (21,377 | ) |  |   |       
|Net income                                   |  |             | 20,962 |   |            |   | 16,421         |  |              | 4,956  |  |              | (21,377 | ) |  |   | 20,962 

PERRY ELLIS INTERNATIONAL, INC. AND SUBSIDIARIES

CONSOLIDATING STATEMENTS OF CASH FLOWS

FOR THE YEAR ENDED JANUARY 31, 2007

(amounts in thousands)



|                                                             |  |             |         |   |            |   |         |                |  |   |              |   |  |              |      |   |  |   |         |  
|------------------------------------------------------------ |  | ----------- | ------- | - | ---------- | - | ------- | -------------- |  | - | ------------ | - |  | ------------ | ---- | - |  | - | ------- | -
|                                                             |  | Parent Only |         |   | Guarantors |   |         | Non-Guarantors |  |   | Eliminations |   |  | Consolidated |     
|Net cash provided by (used in) operating activities          |  | $           | (56,408 | ) |            | $ | 77,948  |                |  | $ | 9,434        |   |  | $            | 622  |   |  | $ | 31,596  |  
|Net cash provided by (used in) investing activities          |  |             | (9,123  | ) |            |   | 2,173   |                |  |   | (9,805       | ) |  |              |     |   |  |   | (16,755 | )
|Net cash provided by (used in) financing activities          |  |             | 60,764  |   |            |   | (81,041 | )              |  |   | (82          | ) |  |              | (1   | ) |  |   | (20,360 | )
|Effect of exchange rate changes on cash and cash equivalents |  |             | 621     |   |            |   |        |                |  |   | 621          |   |  |              | (621 | ) |  |   | 621     |  
|Net increase (decrease) in cash and cash equivalents         |  |             | (4,146  | ) |            |   | (920    | )              |  |   | 168          |   |  |              |     |   |  |   | (4,898  | )
|Cash and cash equivalents at beginning of period             |  |             | 6       |   |            |   | 3,568   |                |  |   | 5,838        |   |  |              |     |   |  |   | 9,412   |  
|Cash and cash equivalents at end of period                   |  |             | (4,140  | ) |            |   | 2,648   |                |  |   | 6,006        |   |  |              |     |   |  |   | 4,514   |  

PERRY ELLIS INTERNATIONAL, INC. AND SUBSIDIARIES

CONSOLIDATING STATEMENTS OF CASH FLOWS

FOR THE YEAR ENDED JANUARY 31, 2006

(amounts in thousands)



|                                                             |  |             |         |   |            |   |         |                |  |   |              |   |  |              |      |   |  |   |          |  
|------------------------------------------------------------ |  | ----------- | ------- | - | ---------- | - | ------- | -------------- |  | - | ------------ | - |  | ------------ | ---- | - |  | - | -------- | -
|                                                             |  | Parent Only |         |   | Guarantors |   |         | Non-Guarantors |  |   | Eliminations |   |  | Consolidated |     
|Net cash provided by (used in) operating activities          |  | $           | (72,012 | ) |            | $ | 136,627 |                |  | $ | 15,424       |   |  | $            | 934  |   |  | $ | 80,973   |  
|Net cash provided by (used in) investing activities          |  |             | (14,499 | ) |            |   | (78,760 | )              |  |   | (13,385      | ) |  |              | 3    |   |  |   | (106,641 | )
|Net cash provided by (used in) financing activities          |  |             | 87,746  |   |            |   | (57,624 | )              |  |   | (28          | ) |  |              | (1   | ) |  |   | 30,093   |  
|Effect of exchange rate changes on cash and cash equivalents |  |             | (411    | ) |            |   | (260    | )              |  |   | 1,196        |   |  |              | (936 | ) |  |   | (411     | )
|Net increase (decrease) in cash and cash equivalents         |  |             | 824     |   |            |   | (17     | )              |  |   | 3,207        |   |  |              |     |   |  |   | 4,014    |  
|Cash and cash equivalents at beginning of period             |  |             | (818    | ) |            |   | 3,585   |                |  |   | 2,631        |   |  |              |     |   |  |   | 5,398    |  
|Cash and cash equivalents at end of period                   |  |             | 6       |   |            |   | 3,568   |                |  |   | 5,838        |   |  |              |     |   |  |   | 9,412    |  

PERRY ELLIS INTERNATIONAL, INC. AND SUBSIDIARIES

CONSOLIDATING STATEMENTS OF CASH FLOWS

FOR THE YEAR ENDED JANUARY 31, 2005

(amounts in thousands)



|                                                             |  |             |         |   |            |   |         |                |  |   |              |   |  |              |      |   |  |   |         |  
|------------------------------------------------------------ |  | ----------- | ------- | - | ---------- | - | ------- | -------------- |  | - | ------------ | - |  | ------------ | ---- | - |  | - | ------- | -
|                                                             |  | Parent Only |         |   | Guarantors |   |         | Non-Guarantors |  |   | Eliminations |   |  | Consolidated |     
|Net cash provided by (used in) operating activities          |  | $           | (18,131 | ) |            | $ | 19,394  |                |  | $ | 21,793       |   |  | $            | 418  |   |  | $ | 23,474  |  
|Net cash provided by (used in) investing activities          |  |             | (5,070  | ) |            |   | 8,608   |                |  |   | (21,324      | ) |  |              |     |   |  |   | (17,786 | )
|Net cash provided by (used in) financing activities          |  |             | 22,310  |   |            |   | (23,921 | )              |  |   |             |   |  |              |     |   |  |   | (1,611  | )
|Effect of exchange rate changes on cash and cash equivalents |  |             | 310     |   |            |   | 104     |                |  |   | 314          |   |  |              | (418 | ) |  |   | 310     |  
|Net (decrease) increase in cash and cash equivalents         |  |             | (581    | ) |            |   | 4,185   |                |  |   | 783          |   |  |              |     |   |  |   | 4,387   |  
|Cash and cash equivalents at beginning of period             |  |             | (237    | ) |            |   | (600    | )              |  |   | 1,848        |   |  |              |     |   |  |   | 1,011   |  
|Cash and cash equivalents at end of period                   |  |             | (818    | ) |            |   | 3,585   |                |  |   | 2,631        |   |  |              |     |   |  |   | 5,398   |  



F-38



---

Exhibit Index



|           |  |                                                                                                                                                          
|---------- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit No |  | Description of Exhibit                                                                                                                                   
|10.41      |  | Employment Agreement dated May 1, 2006 between Stephen Harriman and the Registrant                                                                       
|           | 
|21.1       |  | Subsidiaries of Registrant                                                                                                                               
|           | 
|23.1       |  | Consent of Deloitte & Touche LLP                                                                                                                         
|           | 
|31.1       |  | Certification of Chief Executive Officer pursuant to Rule 13a-14(a) and Rule 15d-14(a), promulgated under the Securities Exchange Act of 1934,
as amended
|           | 
|31.2       |  | Certification of Chief Financial Officer pursuant to Rule 13a-14(a) and Rule 15d-14(a), promulgated under the Securities Exchange Act of 1934,
as amended
|           | 
|32.1       |  | Certification of Chief Executive Officer pursuant to 18 U.S.C Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of
2002         
|           | 
|32.2       |  | Certification of Chief Financial Officer pursuant to 18 U.S.C Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of
2002