<Page>

================================================================================

                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549


                                    FORM 10-Q/A-1

           |X| QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE
                         SECURITIES EXCHANGE ACT OF 1934

                   For the quarterly period ended July 1, 2001

                                       OR

          |_| TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE
                         SECURITIES EXCHANGE ACT OF 1934



                         Commission File Number 1-11805

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

                         DONNA KARAN INTERNATIONAL INC.
             (Exact name of registrant as specified in its charter)

               Delaware                                 13-3882426
    (State or other jurisdiction of         (I.R.S. Employer Identification No.)
    incorporation or organization)

                  550 Seventh Avenue, New York, New York 10018
                    (Address of principal executive offices)
                                   (Zip Code)

                                 (212) 789-1500
              (Registrant's telephone number, including area code)


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




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 periods 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 |_|

At August 03, 2001, the Registrant had 22,266,483 shares of Common Stock
outstanding.*

*Does not include 18 shares of Class A Common Stock, par value $.01 per share,
and two shares of Class B Common Stock, par value $.01 per share, outstanding as
of such date.




================================================================================

<Page>


                         DONNA KARAN INTERNATIONAL INC.


      The following items of Company's Quarterly Report on Form 10-Q for the
quarter ended July 1, 2001 are hereby amended and, as so amended, are restated
below in their entirety: Item 1. Financial Statements; Item 2. Management's
Discussion And Analysis Of Financial Condition And Results Of Operations; and
Item 6. Exhibits And Reports on Form 8-K.

ITEM 1. FINANCIAL STATEMENTS


                            STATEMENTS OF OPERATIONS
                                   (UNAUDITED)

<Table>
<Caption>

                                                       THREE MONTHS ENDED                   SIX MONTHS ENDED
                                                 ------------------------------      ------------------------------
                                                    JULY 1,           JULY 2,           JULY 1,           JULY 2,
                                                     2001              2000              2001              2000
                                                 ------------      ------------      ------------      ------------
                                                            (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)

<S>                                              <C>               <C>               <C>               <C>
NET REVENUES ...............................     $    123,941      $    120,513      $    296,987      $    293,283
Cost of sales ..............................           98,079            88,189           215,364           204,980
                                                 ------------      ------------      ------------      ------------


GROSS PROFIT ...............................           25,862            32,324            81,623            88,303
Selling, general and administrative expenses           44,310            44,175            95,209            93,941
Restructuring credit .......................               --              (200)               --              (200)
                                                 ------------      ------------      ------------      ------------


OPERATING LOSS .............................          (18,448)          (11,651)          (13,586)           (5,438)
Interest expense, net ......................            1,154               182             1,845               753
                                                 ------------      ------------      ------------      ------------


LOSS BEFORE INCOME TAXES ...................          (19,602)          (11,833)          (15,431)           (6,191)
Income tax benefit .........................           (7,645)           (4,851)           (6,018)           (2,538)
                                                 ------------      ------------      ------------      ------------

NET LOSS ...................................     $    (11,957)     $     (6,982)     $     (9,413)     $     (3,653)
                                                 ============      ============      ============      ============


Net loss per common share:
     Basic .................................     $      (0.55)     $      (0.32)     $      (0.44)     $      (0.17)
                                                 ============      ============      ============      ============
     Diluted ...............................     $      (0.55)     $      (0.32)     $      (0.44)     $      (0.17)
                                                 ============      ============      ============      ============

Weighted average common shares outstanding:
     Basic .................................       21,633,797        21,603,400        21,624,163        21,601,900
                                                 ============      ============      ============      ============
     Diluted ...............................       22,429,754        22,135,000        22,365,947        21,941,700
                                                 ============      ============      ============      ============
</Table>



                       SEE NOTES TO FINANCIAL STATEMENTS


                                       2
<Page>

                         DONNA KARAN INTERNATIONAL INC.

                                 BALANCE SHEETS


<Table>
<Caption>

                                                               JULY 1,      DECEMBER 31,
                                                                2001            2000
                                                              ---------     ------------
                                                             (UNAUDITED)
                                                                   (IN THOUSANDS)
<S>                                                           <C>            <C>


ASSETS

CURRENT ASSETS
     Cash and cash equivalents ..........................     $   5,510      $  15,535
     Accounts receivable, net of allowances of $38,536
        and $36,178 respectively ........................        85,592         85,007
     Inventories ........................................       106,421         88,691
     Deferred income taxes ..............................        28,408         28,297
     Prepaid expenses and other current assets ..........        26,884         27,920
                                                              ---------      ---------
        TOTAL CURRENT ASSETS ............................       252,815        245,450
Property and equipment, net .............................        38,030         38,987
Deferred income taxes ...................................        20,046         19,650
Deposits and other noncurrent assets ....................        20,770         20,127
                                                              ---------      ---------

                                                              $ 331,661      $ 324,214
                                                              =========      =========

LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES
     Accounts payable ...................................     $  72,373      $  76,956
     Accrued expenses and other current liabilities .....        35,310         57,501
     Borrowing under revolving line of credit ...........        41,485             --
     Subordinated notes payable .........................         8,209             --
                                                              ---------      ---------
        TOTAL CURRENT LIABILITIES .......................       157,377        134,457
                                                              ---------      ---------


Subordinated notes payable ..............................            --          8,209
Deferred income .........................................        26,671         28,688

STOCKHOLDERS' EQUITY
     Common stock, $0.01 par value, 35,000,000 shares
        Authorized, issued and outstanding 22,266,483 and
        22,127,805 respectively .........................           223            221
     Common stock Class A, $0.01 par value, 18 shares
        Authorized, issued and outstanding ..............            --             --
     Common stock, Class B, $0.01 par value, 2 shares
        Authorized, issued and outstanding ..............            --             --
     Preferred stock, $0.01 par value, 1,000,000 shares
        Authorized, no shares issued and outstanding ....            --             --
     Additional paid-in capital .........................       193,549        192,348
     Retained deficit ...................................       (43,937)       (34,524)
     Accumulated other comprehensive income (loss) ......         1,750         (1,415)
                                                              ---------      ---------
                                                                151,585        156,630
     Less:  Treasury stock, at cost (16,270 shares) .....          (384)          (384)
            Unearned compensation .......................        (3,588)        (3,386)
                                                              ---------      ---------
         TOTAL STOCKHOLDERS' EQUITY .....................       147,613        152,860
                                                              ---------      ---------

                                                              $ 331,661      $ 324,214
                                                              =========      =========

</Table>


                        SEE NOTES TO FINANCIAL STATEMENTS


                                       3
<Page>

                         DONNA KARAN INTERNATIONAL INC.

                            STATEMENTS OF CASH FLOWS
                                   (UNAUDITED)

<Table>
<Caption>

                                                                   SIX MONTHS ENDED
                                                                ----------------------
                                                                 JULY 1,       JULY 2,
                                                                  2001          2000
                                                                --------      --------
                                                                    (IN THOUSANDS)
<S>                                                             <C>           <C>

OPERATING ACTIVITIES
Net loss ..................................................     $ (9,413)     $ (3,653)
Adjustments to reconcile net loss to net cash provided by
   (used for) operating activities:
    Depreciation and amortization .........................        7,611         6,681
    Amortization of deferred income .......................       (3,516)       (7,636)
    Provision for bad debts ...............................          644          (196)
    Deferred income taxes .................................         (507)         (891)
    Provision for restricted stock compensation ...........          812           170
Changes in operating assets and liabilities:
    (Increase) decrease in accounts receivable ............       (1,229)       18,690
    (Increase) decrease in inventories ....................      (17,730)        6,592
    Decrease (increase) in prepaid expenses and other
            current assets ................................        1,036        (2,498)
    Increase in deposits and other noncurrent assets ......       (4,266)       (3,612)
    Decrease in accounts payable, accrued expenses,
       and other current liabilities ......................      (20,093)      (10,043)
    Decrease in deferred income ...........................       (2,017)       (1,384)
                                                                --------      --------
      NET CASH (USED FOR) PROVIDED BY OPERATING ACTIVITIES       (48,668)        2,220
                                                                --------      --------

INVESTING ACTIVITIES
    Purchase of property and equipment, net ...............       (3,031)       (2,518)
                                                                --------      --------
       NET CASH USED FOR INVESTING ACTIVITIES .............       (3,031)       (2,518)
                                                                --------      --------

FINANCING ACTIVITIES
    Net proceeds of revolving credit facility .............       41,485            --
    Proceeds from stock options exercised .................          189            --
                                                                --------      --------
       NET CASH PROVIDED BY FINANCING ACTIVITIES ..........       41,674            --
                                                                --------      --------

    NET DECREASE IN CASH AND CASH EQUIVALENTS .............      (10,025)         (298)
    CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD ......       15,535        15,038
                                                                --------      --------

    CASH AND CASH EQUIVALENTS AT END OF PERIOD ............     $  5,510      $ 14,740
                                                                ========      ========



</Table>


                        SEE NOTES TO FINANCIAL STATEMENTS


                                       4
<Page>

                         DONNA KARAN INTERNATIONAL INC.

                          NOTES TO FINANCIAL STATEMENTS

NOTE 1 -- SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

BASIS OF PRESENTATION

   The accompanying unaudited consolidated financial statements include the
results of operations of Donna Karan International Inc. and its subsidiaries
(collectively, the "Company"). All significant intercompany balances and
transactions have been eliminated in consolidation.

   On December 18, 2000, the Company announced that it had received a proposal
from a corporation owned by LVMH Moet Henessey Louis Vuitton Inc., a Delaware
corporation ("LVMH") and a subsidiary of LVMH Moet Henessey Louis Vuitton, S.A.,
a French corporation, to enter into merger negotiations (the "LVMH Merger
Offer") to acquire all of the outstanding shares of common stock of the Company
for a price of $8.50 per share in cash. On April 2, 2001, the Company and LVMH
announced that they had entered into an Agreement and Plan of Merger, dated as
of March 31, 2001 (as amended, the "Merger Agreement"), which sets forth the
terms and conditions of the proposed acquisition of the Company by LVMH.
Pursuant to the Merger Agreement, an indirect subsidiary of LVMH will be merged
with and into the Company (the "Merger") and the Company will survive the Merger
as an indirect subsidiary of LVMH. The Merger Agreement provides that the
stockholders of the Company will receive $10.75 in cash for each share of common
stock of the Company. The Merger is subject to the approval of the stockholders
of the Company and the satisfaction of other customary closing conditions,
including the receipt of required regulatory approvals. Concurrently with the
execution of the Merger Agreement, stockholders who collectively beneficially
own approximately 46.8% of the Company's outstanding common stock entered into
voting agreements with LVMH. Under the terms of these voting agreements, these
stockholders have agreed to vote all shares of common stock, that they
beneficially own, in favor of the adoption of the Merger Agreement and the
approval of the Merger. In addition, these stockholders have also agreed, among
other things, to vote against any other transaction the consummation of which
could reasonably be expected to prevent or materially delay the Merger. During
the three and six month periods ended July 1, 2001, the Company incurred $0.6
million and $2.3 million, respectively, in expenses related to the LVMH Merger
Offer, which have been classified as selling, general and administrative
expenses. These amounts include for the three month period ended July 1, 2001,
$500,000 in legal and accounting fees, and $100,000 in other merger related
expenses, and for the six month period ended July 1, 2001, $1,328,000 in legal
and accounting fees, a $500,000 accrual related to the putative class action
suits described below under "Commitments and Contingencies," $150,000 in special
committee fees, a special bonus of $150,000 payable to an executive officer, and
$172,000 in other merger related expenses.

   The unaudited consolidated financial statements have been prepared in
accordance with generally accepted accounting principles for interim financial
information and with the instructions to Form 10-Q and Rule 10-01 of Regulation
S-X. Accordingly, they do not include all of the information and footnotes
required by accounting principles generally accepted in the United States for
complete financial statements. In the opinion of management, all adjustments
(consisting of normal recurring accruals) considered necessary for a fair
presentation have been included. On a quarterly basis, the Company's operations
may vary as a result of, among other things, production and shipping schedules,
the introduction of new products, the timing of opening and closing
Company-owned retail stores, and variations in the timing of certain holidays
from year to year. The results of operations for any interim period are not
necessarily indicative of the results of operations to be expected for a full
year. For further information, refer to the consolidated financial statements
and accompanying footnotes included in the Company's Annual Report on Form 10-K
for the year ended December 31, 2000.

   Certain amounts in the financial statements of prior years have been
reclassified to conform to the current year presentation.

RECENT DEVELOPMENTS


   The Company's results of operations in the second and third quarters of
fiscal 2001, having been affected by business and economic conditions, are
below forecast and are expected to continue below forecast for the balance of
the fiscal year. In August 2001, the Company entered into an agreement with
Gabrielle Studio, Inc. (an LVMH affiliate) pursuant to which


                                        5

<Page>

                         DONNA KARAN INTERNATIONAL INC.

                          NOTES TO FINANCIAL STATEMENTS


   Gabrielle Studio, Inc. agreed to defer until June 30, 2002 the payment of
royalties owed by the Company for the second, third and fourth quarters of 2001.
In August 2001, the Company also amended its credit facility. The August 2001
credit facility amendment provides (i) that an event of default will occur on
January 7, 2002 if the merger with LVMH has not occurred, (ii) for changes in
the application of credit facility covenant calculations so as to exclude
from such calculations, the royalty payments deferred by the above referenced
agreement with Gabrielle Studio, Inc., together with certain unpaid severance
and merger expenses, and (iii) that the Company must maintain a minimum of
$20 million in availability under the credit facility from December 15, 2001
through the expiration of the credit facility. In October 2001, the Company
further amended its credit facility. The October amendment, while waiving the
need for the Company to meet certain financial covenants as of the end of the
third quarter, also reduced the amount the Company can borrow under the
facility to $102 million for the month of November 2001, $90 million for the
period from December 1, 2001 through December 14, 2001 and $85 million
thereafter. It also requires that the Company maintain a minimum credit
availability of $4 million for the period from October 22, 2001 through
October 31, 2001, $8 million for the period from November 1, 2001 through
November 14, 2001, and $11 million for the period from November 15, 2001
through December 14, 2001, in addition to the $20 million requirement for the
period subsequent to December 14, 2001 that was contained in the August
amendment. In addition to the October 2001 and August 2001 credit facility
amendments, in June 2001 the Company also amended its credit facility
enabling the Company to borrow amounts in excess of its calculated borrowing
base during the months of June, July and August 2001. The Company believes
that its results of operations for the balance of the fiscal year will cause
it to violate several year-end financial covenants of its most recently
amended credit facility. The failure of the Merger with LVMH to close by
January 7, 2002 will also cause an event of default under the credit
agreement. The Company believes that the Merger will occur prior to January
7, 2002, and if not, that it will be required to amend its existing credit
facility (which expires May, 2003), or obtain an alternate source of
long-term financing. However, there can be no assurances that an amended
credit facility or any new financing will be available and, if available,
that the terms will be as favorable as the existing terms in the current
credit facility.


   Effective as of July 13, 2001, John D. Idol resigned as Chief Executive
Officer and a director of the Company and Giuseppe Brusone, the former Senior
Vice President, Acquisitions and Brand Development of the LVMH Fashion Group,
was appointed President and Chief Executive Officer of the Company. However, Mr.
Idol will continue as an employee of the Company until the earlier of (1)
November 15, 2001 and (2) the closing of the Merger, and in that capacity will
assist and advise the Company's board of directors in connection with the
Company's transition to a new Chief Executive Officer and the Merger. In
exchange for these services, Mr. Idol will receive a monthly salary of $5,000,
but will not be entitled to any other compensation, benefits or severance
payments except as specified below.

   Mr. Idol is entitled to receive the following payments and benefits in
connection with his resignation, consistent with the intent of his employment
agreement as amended:

   o  $6.3 million, consisting of (1) $5.1 million, which represents the sum of
      three times his current base salary plus three times his total bonus
      compensation for fiscal 2000, (2) a transaction bonus of $0.75 million and
      (3) $0.4 million, which represents his pro-rated performance bonus for
      fiscal 2001. These amounts are payable on the earlier of (A) November 15,
      2001 and (B) the closing of the Merger, and will be expensed during the
      Company's fiscal third quarter.

   o  Full vesting of all 548,503 unvested shares of restricted common stock he
      holds. These shares of restricted common stock will vest on the earlier of
      (1) November 15, 2001 and (2) the closing of the Merger. However, these
      shares will not vest if Mr. Idol voluntarily terminates his employment or
      is terminated for cause prior to the earlier of (A) November 15, 2001 and
      (B) the closing of the Merger. Under a separate agreement between LVMH and
      Mr. Idol, LVMH has agreed that, if the Merger is not consummated by
      November 15, 2001, LVMH will purchase on that date Mr. Idol's shares of
      restricted common stock at a price of $4.875 per share in cash, for an
      aggregate purchase price of $2.7 million. If the Merger is consummated
      after November 15, 2001, Mr. Idol will be entitled to receive from LVMH or
      its affiliates, within five days of consummation, an amount per share
      equal to the difference between (1) the $10.75 per share Merger
      consideration and (2) the $4.875 per share previously paid to him, for an
      aggregate purchase price $5.9 million. This will result in Mr. Idol
      receiving the full $10.75 per share Merger consideration for his shares of
      restricted common stock, for total consideration of $5.9 million. The
      vesting of these shares will result in an acceleration of compensation
      expense related thereto. Accordingly, the Company will recognize $1.4
      million and $0.8 million of compensation expense related to these shares
      during the third and fourth fiscal quarters of 2001, respectively. If
      the merger closes on a date earlier than November 15, the remaining
      portion of unearned compensation will be expensed on that day.

   o  Continued health, long-term disability and life insurance at the level in
      effect on July 13, 2001 for 36 months, or the economic equivalent of that
      coverage in cash. However, if Mr. Idol commences other full-time
      employment that offers substantially similar or improved coverage, this
      continued coverage will cease.

   o  Outplacement services, up to $50,000, for a period of one year, commencing
      on July 13, 2001, but in no event beyond the date on which Mr. Idol
      commences other full-time employment.


                                        6

<Page>

                         DONNA KARAN INTERNATIONAL INC.

                          NOTES TO FINANCIAL STATEMENTS

   o  Any salary and expenses that are accrued but unpaid as of July 13, 2001.

Accordingly, under these arrangements, Mr. Idol will receive a total of $12.2
million, plus continued health, long-term disability and life insurance. Of this
amount, (1) $6.3 million is payable by the Company under Mr. Idol's resignation
arrangement and (2) $5.9 million is payable by LVMH under its separate agreement
with Mr. Idol relating to LVMH's purchase of his shares of restricted common
stock. Payment of these amounts to Mr. Idol is not contingent upon the
consummation of the Merger, except for LVMH's payment to Mr. Idol of $5.9
million in respect of his shares of restricted common stock. In addition, if the
payments and benefits relating to Mr. Idol's resignation arrangement are subject
to the 20% excise tax under the Internal Revenue Code of 1986 as "excess
parachute payments," Mr. Idol will receive a tax gross-up so that he is in the
same after-tax position as if there were no excise tax.

   In connection with the resignation of Mr. Idol and the appointment of Mr.
Brusone as the President and Chief Executive Officer, the Company agreed that
Mr. Brusone will, for the period prior to the consummation of the Merger, be
entitled to receive a monthly salary of $58,333.33 plus a discretionary bonus
and participate, when eligible, in all plans and benefits generally given to the
Company's senior executives. During this interim period, Mr. Brusone's
employment will be "at will," terminable by either the Company or him with or
without cause.

ADOPTION OF NEW ACCOUNTING STANDARDS

   In June 1998, the Financial Accounting Standards Board ("FASB") issued
Statement No. 133, "Accounting for Derivative Instruments and Hedging
Activities," as amended, which is required to be adopted in fiscal years
beginning after June 15, 2000. The Company has adopted the provisions of this
Statement effective January 1, 2001. This Statement requires that all
derivatives be recorded in the balance sheet as either an asset or liability
measured at fair value and that changes in fair value be recognized currently in
earnings unless specific hedge accounting criteria are met. If the derivative is
a hedge, depending on the nature of the hedge, changes in the fair value of
derivatives will either be offset against the change in fair value of the hedged
assets, liabilities, or firm commitments through earnings or recognized in other
comprehensive income until the hedged item is recognized in earnings. The
ineffective portion of a derivative's change in fair value will be immediately
recognized in earnings. The Company's cumulative effect of adoption of this
Statement was not material to the Company's results of operations or financial
condition. The transition adjustment from adopting this Statement resulted in
reclassifying a cumulative unrecognized loss of $0.9 million from accrued
expenses to other comprehensive income.

   The Company uses derivative financial instruments for the purpose of managing
its exposure to adverse fluctuations in foreign currency exchange rates. The
Company conducts business in many foreign currencies. As a result, it is subject
to foreign currency exchange rate risk due to the effects that foreign exchange
rate movements of these currencies have on the Company's costs and cash flows.
The Company addresses its risks through a program of risk management that
includes the use of derivative financial instruments, the principal objective of
which is to minimize the effect of foreign exchange rate movements on the
Company's operating activities.

   The Company enters into forward exchange contracts to hedge foreign currency
denominated sales and inventory purchases, and the resulting accounts receivable
and payable. Such forward exchange contracts are for periods consistent with the
identified exposures. These contracts are effective hedges of these exposures,
and are designated as dual-purpose hedges -- cash flow hedges until the
anticipated transaction occurs, and fair value hedges until the related
receivable or payable settles. As cash flow hedges, changes in the effective
portion of the fair value of these forward contracts are included in other
comprehensive income and recognized in revenues and cost of sales, as
applicable, when the underlying hedged transaction occurs. Once the sale or
inventory purchase occurs, gains and losses on the fair value hedge of the
resulting asset or liability are recognized in other income and expense and are
offset by gains and losses on the mark-to-market of the underlying receivable or
payable. Foreign currency transactions that do not qualify as hedges are
marked-to- market on a current basis with gains and losses recognized through
income and reflected in operating expenses. In addition, any previously deferred
gains and losses on hedges that are terminated prior to the transaction date are
recognized in current income when the hedge is terminated. The contracts have
varying maturities with none exceeding 24 months. Included in other
comprehensive income is a net unrealized gain of $3.2 million related to forward
contracts outstanding as of July 1, 2001.



                                       7
<Page>

                         DONNA KARAN INTERNATIONAL INC.

                          NOTES TO FINANCIAL STATEMENTS


   As a matter of policy, the Company enters into forward exchange contracts
with parties that are major international banks and financial institutions that
have at least an "A" (or equivalent) credit rating. The Company's exposure to
credit loss in the event of nonperformance by any of the counterparties is
limited to only the recognized, but not realized, gains attributable to the
contracts. Management believes risk of loss is remote and in any event would be
immaterial.

NET LOSS PER COMMON SHARE

   In accordance with the requirements of Statement of Financial Accounting
Standards ("SFAS") No. 128, "Earnings per Share," net loss per common share
amounts ("basic EPS") were computed by dividing net loss by the weighted average
number of common shares outstanding and contingently issuable shares (which
satisfy certain conditions) and excluded any potential dilution. Net loss per
common share amounts assuming dilution ("diluted EPS") were computed by
reflecting potential dilution from the issuance of restricted stock and the
exercise of stock options. SFAS No. 128 requires the presentation of both basic
EPS and diluted EPS on the face of the statements of income.

   A reconciliation between the numerators and denominators of the basic and
diluted EPS computations for net loss is as follows:

<Table>
<Caption>

                                                           THREE MONTHS ENDED                    SIX MONTHS ENDED
                                                     ------------------------------      ------------------------------
                                                        JULY 1,           JULY 2,           JULY 1,           JULY 2,
                                                         2001              2000              2001              2000
                                                     ------------      ------------      ------------      ------------
                                                               (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)
<S>                                                  <C>               <C>               <C>               <C>
NUMERATOR:
Net loss attributable to common stock ..........     $    (11,957)     $     (6,982)     $     (9,413)     $     (3,653)
                                                     ============      ============      ============      ============
DENOMINATOR:
Weighted average common shares outstanding -
   Basic .......................................       21,633,797        21,603,400        21,624,163        21,601,900
Effect of dilutive securities: stock options and
    restricted stock ...........................          795,957           531,600           741,784           339,800
                                                     ------------      ------------      ------------      ------------
Weighted average common shares outstanding -
   Diluted .....................................       22,429,754        22,135,000        22,365,947        21,941,700
                                                     ============      ============      ============      ============
Basic EPS ......................................     $      (0.55)     $      (0.32)     $      (0.44)     $      (0.17)
                                                     ============      ============      ============      ============
Diluted EPS ....................................     $      (0.55)     $      (0.32)     $      (0.44)     $      (0.17)
                                                     ============      ============      ============      ============
</Table>


INVENTORIES

   Inventory is stated at the lower of cost or market, with cost being
determined on the first-in, first-out method.

   Inventories consist of the following:

<Table>
<Caption>

                                                    JULY 1,           DECEMBER 31,
                                                     2001                 2000
                                                   --------           ------------
                                                         (IN THOUSANDS)

<S>                                                <C>                  <C>
Raw materials ........................             $  4,347             $  3,522
Work in process ......................                4,970                3,920
Finished goods .......................               97,104               81,249
                                                   --------             --------
                                                   $106,421             $ 88,691
                                                   ========             ========
</Table>



                                       8
<Page>

                         DONNA KARAN INTERNATIONAL INC.

                          NOTES TO FINANCIAL STATEMENTS

PROPERTY AND EQUIPMENT

   Property and equipment are carried at cost less accumulated depreciation.
Depreciation is computed primarily on the straight-line basis over the estimated
useful lives of the assets ranging from 5 to 7 years. Leasehold improvements are
amortized on a straight-line basis over the shorter of the expected useful lives
or the lease term, which in certain instances include the anticipated renewal
period.

   Property and equipment consist of the following:

<Table>
<Caption>

                                                     JULY 1,          DECEMBER 31,
                                                       2001              2000
                                                     --------         ------------
                                                          (IN THOUSANDS)

<S>                                                  <C>               <C>
Machinery, equipment, and fixtures .........         $ 31,088          $ 29,688
Leasehold improvements .....................           64,990            63,359
                                                     --------          --------
                                                       96,078            93,047
Less accumulated depreciation ..............          (58,048)          (54,060)
                                                     --------          --------
                                                     $ 38,030          $ 38,987
                                                     ========          ========
</Table>

ACCRUED EXPENSES AND OTHER CURRENT LIABILITIES

   Accrued expenses and other current liabilities are comprised of the
following:


<Table>
<Caption>

                                                          JULY 1,       DECEMBER 31,
                                                           2001            2000
                                                          -------       -----------
                                                              (IN THOUSANDS)

<S>                                                       <C>            <C>
Accrued operating expenses .......................        $ 7,836        $13,169
Unearned revenues ................................          5,883          7,367
Accrued royalties ................................         12,084         12,920
Accrued compensation .............................          6,530         12,712
Accrued income taxes .............................             --          6,868
Accrued restructuring and other charges ..........            626            892
Accrued taxes other than income taxes ............          1,727          2,671
Other ............................................            624            902
                                                          -------        -------
                                                          $34,510        $57,501
                                                          =======        =======

</Table>


COMMITMENTS AND CONTINGENCIES

   In December 2000, several putative class actions were filed in state court in
Delaware and New York (collectively, the "LVMH Actions") in connection with the
offer of LVMH to acquire the outstanding shares of the Company for a price of
$8.50 per share (the "LVMH Offer"). All of the complaints name the Company, its
Chairman, its former Vice Chairman and its former Chief Executive Officer as
defendants. Two of the complaints also name the Company's outside Board members
as defendants and three of the complaints also name LVMH as a defendant.

   The LVMH Actions allege, INTER ALIA, that the $8.50 price initially offered
by LVMH to purchase the Company's common stock is inadequate, that the
individual defendants breached their fiduciary duties in connection with the
LVMH Offer and that the Chairman and former Vice Chairman of the Company
furthered their own interests, at the expense of the Company's interests, in
allegedly negotiating with LVMH concerning the proposed sale of the Company to
LVMH.

   These actions sought injunctive relief against the acquisition of Gabrielle
Studio by LVMH and the Merger, monetary damages and an award of plaintiffs'
costs and attorneys' fees. Plaintiffs did not file a motion for a preliminary
injunction. None of the lawsuits specifies any amount of damages sought and,
therefore, it is not practicable to estimate a range of possible loss in
connection with this litigation.



                                       9
<Page>

                         DONNA KARAN INTERNATIONAL INC.

                          NOTES TO FINANCIAL STATEMENTS


   As of May 11, 2001, all parties to the class actions filed in Delaware
entered into a memorandum of understanding setting forth an agreement in
principle for the proposed settlement of all of the actions. Under the
memorandum of understanding:

   o  LVMH acknowledged that the existence and prosecution of the actions and
      the positions advocated by plaintiffs' counsel and financial advisor were
      among the factors taken into consideration in increasing the per share
      consideration offered to our stockholders from $8.50 per share to $10.75
      per share;
   o  The members of the special committee of the Company's board of directors
      acknowledged that the special committee was aware of the actions and the
      views of plaintiff's counsel and financial advisor concerning the adequacy
      of the $10.75 per share price offered by LVMH in reaching the special
      committee's final determination to recommend that our board of directors
      enter into the merger agreement; and
   o  The Company and LVMH agreed to provide a draft of the Merger proxy
      statement to plaintiffs' counsel for its review and to consider any
      comments provided by plaintiffs' counsel concerning the adequacy of the
      disclosures contained in the proxy statement.

   The proposed settlement contemplated in the memorandum of understanding is
subject to a number of conditions, including consummation of the Merger,
completion of confirmatory discovery by plaintiffs' counsel and final
approval by the Delaware Court of Chancery. Counsel for the parties in the
class actions filed in New York have stipulated to stay all proceedings in
those actions and to be bound by the outcome of the class actions filed in
Delaware. Accordingly, an order of the Delaware Court of Chancery approving
the settlement will be binding on all of the class actions in New York and
Delaware. If the Court approves the proposed settlement, plaintiffs' counsel
intends to apply to the Court for an award of fees and expenses. Defendants
have agreed not to oppose such an application in an aggregate amount not to
exceed $925,000, to be paid by the Company or the Company's successor(s) in
interest in the amount awarded by the Court. During the six month period
ended July 1, 2001, the Company accrued this $925,000 settlement, as well as
an asset of $425,000, representing expected proceeds from insurance coverage.
The Company's insurance carriers have initially denied coverage on this
settlement. The Company currently is in the process of disputing this
decision. If the proposed settlement is not given final approval by the
Court, and any subsequent negotiations with plaintiffs' counsel are not
successful, the Company would expect to mount a vigorous defense to the class
actions. The Company anticipates that the Merger will close prior to a
hearing in the Delaware Court of Chancery on final approval of the proposed
settlement and thus does not anticipate that the outcome of the settlement
hearing would affect the consummation of the Merger or otherwise cause a
delay in the Company stockholders' receipt of the Merger consideration.
However, if, at any time, plaintiffs did seek any injunctive relief with
respect to the Merger, the Company believes that any such application would
be without merit and would oppose it vigorously. If the settlement is not
approved, plaintiffs' could seek to unwind the Merger. Given the consequences
of such an action to stockholders, however, courts have been reluctant to
grant this type of relief.

RESTRUCTURING AND OTHER CHARGES

   For the six months ended July 1, 2001, the Company utilized approximately
$0.3 million of reserves previously established in connection with its fiscal
1999 restructuring plan. The Company anticipates utilizing the remaining balance
of its reserves during fiscal 2001.

   The balance of the fiscal 1999 restructuring and other charges are as
follows:


<Table>
<Caption>

                                             BALANCE AT         UTILIZED          BALANCE AT
                                             DECEMBER 31, -----------------------  JULY 1,
                                               2000          CASH      NONCASH       2001
                                             -----------  ----------------------- ----------
<S>                                              <C>          <C>        <C>         <C>
Restructure Charges
    Employee termination and severance
     costs .................................     $188         138          --        $ 50
    Writedown on long-lived assets..........       --          --          --          --
    Exit costs..............................       70          --          --          70
    Other ..................................        8          --          --           8
                                                 ----        ----        ----        ----
                                                 $266        $138        $ --        $128
                                                 ----        ----        ----        ----

Other Charges
    Writedown on long-lived assets..........       --          --          --          --
    Inventory markdowns....................        --          --          --          --
    Other ..................................      626         128          --         498
                                                 ----        ----        ----        ----
                                                  626         128          --         498
                                                 ----        ----        ----        ----
                                                 $892        $266        $ --        $626
                                                 ====        ====        ====        ====
</Table>


                                       10
<Page>

                         DONNA KARAN INTERNATIONAL INC.

                          NOTES TO FINANCIAL STATEMENTS

PROVISION FOR INCOME TAXES

   The provision for income taxes represents Federal, foreign, state and local
income taxes. The effective income tax rate was 39.0% and 41.0% for the six
months ended July 1, 2001 and July 2, 2000, respectively. This rate reflects the
effect of state and local taxes, tax rates in certain foreign jurisdictions, and
certain nondeductible expenses.

STATEMENTS OF CASH FLOWS

Supplemental disclosures of cash flow information:

<Table>
<Caption>

                                                           SIX MONTHS ENDED
                                                     ----------------------------
                                                      JULY 1,            JULY 2,
                                                       2001               2000
                                                     ----------         ---------
     CASH PAID FOR:                                        (IN THOUSANDS)

<S>                                                    <C>                <C>
            Interest .....................             $1,751             $  626
                                                       ======             ======
            Taxes ........................             $2,888             $5,288
                                                       ======             ======
</Table>

MANAGEMENT ESTIMATES

   The preparation of financial statements in conformity with generally accepted
accounting principles requires management to make estimates and assumptions that
affect the reported amounts of assets, liabilities, revenues and expenses
reported in those financial statements. Actual results could differ from those
based upon such estimates and assumptions.

NOTE 2 -- COMPREHENSIVE INCOME (LOSS)

   Comprehensive loss and its components, are as follows:

<Table>
<Caption>

                                                           THREE MONTHS ENDED           SIX MONTHS ENDED
                                                         ----------------------      ----------------------
                                                          JULY 1,       JULY 2,       JULY 1,       JULY 2,
                                                           2001          2000          2001          2000
                                                         --------      --------      --------      --------
                                                                          (IN THOUSANDS)
<S>                                                      <C>           <C>           <C>           <C>
                 Net loss ..........................     $(11,957)     $ (6,982)     $ (9,413)     $ (3,653)
                                                         --------      --------      --------      --------
                 Foreign currency translation ......           (6)            1           (10)         (127)
                 Unrealized gain on forward exchange
                 contracts, net ....................          532            --         3,175            --
                                                         --------      --------      --------      --------
                 Other comprehensive income (loss) .          526             1         3,165          (127)
                                                         --------      --------      --------      --------
                 Comprehensive loss ................     $(11,431)     $ (6,981)     $ (6,248)     $ (3,780)
                                                         ========      ========      ========      ========
</Table>

   On January 1, 2001, the Company adopted the provisions of Statement of
Financial Accounting Standards ("SFAS") No. 133, "Accounting for Derivative
Instruments and Hedging Activities." Accordingly, a net unrealized gain on
foreign currency forward contracts for the three and six months ended July 1,
2001 of $0.5 million and $3.2 million, respectively, is included in other
comprehensive income. The unrealized gain on forward exchange contracts included
in other comprehensive income for the three and six months ended July 1, 2001 is
net of reclassification adjustments for realized gains on forward exchange
contracts.


                                       11
<Page>

                         DONNA KARAN INTERNATIONAL INC.

                          NOTES TO FINANCIAL STATEMENTS


   Accumulated other comprehensive income (loss) is as follows:

<Table>
<Caption>

                                                  THREE MONTHS ENDED JULY 1, 2001
                                            --------------------------------------------
                                                                              TOTAL
                                                             UNREALIZED    ACCUMULATED
                                             FOREIGN            GAIN         OTHER
                                             CURRENCY        ON FORWARD   COMPREHENSIVE
                                            TRANSLATION      CONTRACTS     INCOME (LOSS)
                                            -----------    -------------- --------------
                                                           (IN THOUSANDS)

<S>                                           <C>             <C>            <C>
                 Beginning balance ...        $(1,419)        $ 2,643        $ 1,224
                 Current-period change             (6)            532            526
                                              -------         -------        -------
                 Ending balance ......        $(1,425)        $ 3,175        $ 1,750
                                              =======         =======        =======

<Caption>

                                                    SIX MONTHS ENDED JULY 1, 2001
                                            --------------------------------------------
                                                                              TOTAL
                                                             UNREALIZED    ACCUMULATED
                                             FOREIGN            GAIN         OTHER
                                             CURRENCY        ON FORWARD   COMPREHENSIVE
                                            TRANSLATION      CONTRACTS     INCOME (LOSS)
                                            -----------    -------------- --------------
                                                           (IN THOUSANDS)

<S>                                           <C>             <C>            <C>
                 Beginning balance ...        $(1,415)        $    --        $(1,415)
                 Current-period change            (10)          3,175          3,165
                                              -------         -------        -------
                 Ending balance ......        $(1,425)        $ 3,175        $ 1,750
                                              =======         =======        =======
</Table>



                                       12
<Page>

                         DONNA KARAN INTERNATIONAL INC.

                          NOTES TO FINANCIAL STATEMENTS


NOTE 3 -- SEGMENT INFORMATION

   Information related to the Company's reportable business segments are as
follows:



<Table>
<Caption>

                                      WHOLESALE         LICENSING        RETAIL         TOTAL
                                     ------------      ------------    -----------  ---------------
                                                             (IN THOUSANDS)
<S>                                  <C>               <C>           <C>            <C>
THREE MONTHS ENDED
JULY 1, 2001
------------
Net revenues from external
  Customers ....................     $  83,307         $  12,548     $  28,086      $ 123,941
Intersegment revenues ..........        12,225                --            --         12,225
Segment operating profit (loss)        (18,643)(a)         6,671        (6,476)       (18,448)(a)

THREE MONTHS ENDED
JULY 2, 2000
------------
Net revenues from external
  Customers ....................     $  80,795         $   9,254     $  30,464      $ 120,513
Intersegment revenues ..........        11,985                --            --         11,985
Segment operating profit (loss)        (12,922)            3,787        (2,516)       (11,651)

SIX MONTHS ENDED
JULY 1, 2001
------------
Net revenues from external
  Customers ....................     $ 216,528         $  26,561     $  53,898      $ 296,987
Intersegment revenues ..........        31,326                --            --         31,326
Segment operating profit (loss)        (15,449)(a)        14,515       (12,652)       (13,586)(a)
Segment assets .................       266,482             7,594        57,585        331,661

SIX MONTHS ENDED
JULY 2, 2000
------------
Net revenues from external
Customers ......................     $ 216,119         $  19,668     $  57,496      $ 293,283
Intersegment revenues ..........        28,874                --            --         28,874
Segment operating profit (loss)         (7,114)            8,296        (6,620)        (5,438)
Segment assets .................       226,584             4,920        50,238        281,742



</Table>



(a) Includes $0.6 million and $2.3 million in transaction costs related to the
proposed LVMH Merger for the three and six months ended July 1, 2001,
respectively.

   Information related to the Company's geographic segments are as follows:

<Table>
<Caption>

                                THREE MONTHS ENDED           SIX MONTHS ENDED
                              ----------------------      ----------------------
                               JULY 1,       JULY 2,       JULY 1,       JULY 2,
                                2001          2000          2001          2000
                              --------      --------      --------      --------
                                               (IN THOUSANDS)

<S>                           <C>           <C>           <C>           <C>
Net revenues:
   United States .......      $ 83,046      $ 89,095      $183,559      $194,381
   Japan ...............         5,945         3,755        11,686         9,005
   Other ...............        34,950        27,663       101,742        89,897
                              --------      --------      --------      --------
                              $123,941      $120,513      $296,987      $293,283
                              ========      ========      ========      ========
</Table>


                                       13
<Page>

ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF
         FINANCIAL CONDITION AND RESULTS OF OPERATIONS

OVERVIEW

   Donna Karan International Inc. (together with its subsidiaries, the
"Company") is one of the world's leading international fashion design houses.
The Company designs, contracts for the manufacture of, markets, retails and
distributes collections of men's and women's clothing, sportswear, accessories,
and shoes under the DONNA KARAN NEW YORK, DKNY, DKNY JEANS and DKNY ACTIVE brand
names. The Company also selectively has granted licenses for the manufacture and
distribution of certain other products under its brand names, including beauty
and beauty-related products, jeanswear, activewear, hosiery, intimate apparel,
eyewear, and children's apparel.

RESULTS OF OPERATIONS

   The Company's business is comprised of wholesale, licensing, and retail
activities. The Company utilizes a 52- or 53-week fiscal year ending on the
Sunday nearest December 31. The following discussion provides information and
analysis of the Company's results of operations for the three and six months
ended July 1, 2001 and July 2, 2000.

   The following tables set forth certain segment data:

<Table>
<Caption>

                                                 THREE MONTHS ENDED                   SIX MONTHS ENDED
                                             --------------------------          --------------------------
                                              JULY 1,           JULY 2,          JULY 1,            JULY 2,
                                               2001              2000              2001              2000
                                             --------          --------          --------          --------
                                                                    (IN MILLIONS)
<S>                                          <C>               <C>               <C>               <C>
Net revenues from external customers:
     By segments:
               Wholesale ............        $   83.3          $   80.8          $  216.5          $  216.1
               Licensing ............            12.5               9.2              26.6              19.7
               Retail ...............            28.1              30.5              53.9              57.5
                                             --------          --------          --------          --------
                                             $  123.9          $  120.5          $  297.0          $  293.3
                                             ========          ========          ========          ========

     By geographic area:
               United States ........        $   83.0          $   89.1          $  183.6          $  194.4
               Japan ................             5.9               3.8              11.7               9.0
               Other ................            35.0              27.6             101.7              89.9
                                             --------          --------          --------          --------
                                             $  123.9          $  120.5          $  297.0          $  293.3
                                             ========          ========          ========          ========

Segment operating profit (loss):
               Wholesale ............        $  (18.6)(a)      $  (12.9)         $  (15.4)(a)      $   (7.1)
               Licensing ............             6.7               3.8              14.5               8.3
               Retail ...............            (6.5)             (2.5)            (12.7)             (6.6)
                                             --------          --------          --------          --------
                                             $  (18.4)(a)      $  (11.6)         $  (13.6)(a)      $   (5.4)
                                             ========          ========          ========          ========
</Table>

(a) Includes $0.6 million and $2.3 million in transaction costs related to the
    proposed LVMH Merger for the three and six months ended July 1, 2001,
    respectively.


                                       14
<Page>

                         DONNA KARAN INTERNATIONAL INC.
                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS


   The following tables set forth certain condensed statement of income data:

<Table>
<Caption>

                                                   THREE MONTHS ENDED                                SIX MONTHS ENDED
                                        --------------------------------------------     -------------------------------------------
                                               JULY 1,                 JULY 2,                 JULY 1,                JULY 2,
                                                2001                    2000                    2001                    2000
                                        -------------------     --------------------     -------------------    --------------------
                                                                       (DOLLARS IN MILLIONS)

<S>                                     <C>           <C>       <C>         <C>          <C>           <C>      <C>           <C>
Net revenues ......................     $  123.9      100.0%    $  120.5    $  100.0%    $  297.0      100.0%   $  293.3      100.0%
                                        ========                ========                 ========               ========
Gross profit ......................         25.9       20.9         32.3        26.8         81.6       27.5        88.3       30.1
Selling, general and administrative
    expenses ......................         44.3       35.8         44.2        36.7         95.2       32.1        93.9       32.0
Operating loss ....................        (18.4)     (14.9)       (11.6)       (9.7)       (13.6)      (4.6)       (5.4)      (1.8)
Net loss ..........................        (12.0)      (9.6)        (7.0)       (5.8)        (9.4)      (3.2)       (3.7)      (1.3)
</Table>

SECOND QUARTER FISCAL 2001 COMPARED WITH SECOND QUARTER FISCAL 2000

   NET REVENUES

      Net revenues for the three months ended July 1, 2001 increased $3.4
million, or 2.8%, to $123.9 million as compared to net revenues of $120.5
million in the corresponding prior-year period.

      Wholesale revenues for the three months ended July 1, 2001 increased $2.5
million, or 3.1%, to $83.3 million as compared to $80.8 million in the
corresponding prior-year period. The increase was attributable to increases in
sales from the International DKNY JEANS and menswear businesses, partially
offset by a decrease in the accessories business.

      Licensing revenues for the three months ended July 1, 2001 increased $3.3
million, or 35.6%, to $12.5 million as compared to $9.2 million in the
corresponding prior-year period. The increase was primarily due to royalties
from the Company's new regional license in Asia and growth in sales of certain
other new and existing licensed products.

      Retail revenues for the three months ended July 1, 2001 decreased $2.4
million, or 7.8%, to $28.1 million as compared to $30.5 million in the
corresponding prior-year period. The decrease was primarily attributable to a
19.2% overall decrease in outlet store sales, partially offset by a 14.0%
overall increase in full-price retail store sales. Overall, comparable store
sales decreased 8.7% from the corresponding prior-year period.

   GEOGRAPHIC
      Net revenues for the United States for the three months ended July 1, 2001
decreased $6.1 million, or 6.8%, to $83.0 million as compared to $89.1 million
in the corresponding prior-year period. The decrease was primarily attributable
to decreased wholesale and retail revenues, partially offset by an increase in
licensing revenues.

      Net revenues for Japan for the three months ended July 1, 2001 increased
$2.1 million, or 58.3%, to $5.9 million as compared to $3.8 million in the
corresponding prior-year period. The increase was primarily attributable to
increased wholesale revenues to Japan and increased royalties from the company's
Japanese licensee.

       Net revenues for other geographic areas for the three months ended July
1, 2001 increased $7.4 million, or 26.3%, to $35.0 million as compared to $27.6
million in the corresponding prior-year period. The increase was primarily
attributable to increased wholesale revenues, and to a lesser extent, increased
retail and licensing revenues.



                                       15
<Page>

                         DONNA KARAN INTERNATIONAL INC.
                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS

   GROSS PROFIT
   Gross profit as a percentage of net revenues for the three months ended
July 1, 2001 was 20.9%, as compared to 26.8% in the corresponding prior-year
period. In June 2000, the Company reversed $0.8 million of restructuring
reserves classified in cost of sales, determined no longer to be necessary.
Exclusive of the restructuring credit, gross profit as a percentage of net
revenues for the three months ended July 2, 2000 was 26.2%. The decrease in
gross profit primarily reflected lower margins in the wholesale and retail
segments, partially offset by an increase in the higher margin licensing
business. The decrease in the wholesale segment was impacted by higher dilution,
and both the wholesale and retail segments were impacted by lower margins on the
liquidation of prior seasons inventory.

   SELLING, GENERAL AND ADMINISTRATIVE EXPENSES
   Selling, general and administrative expenses decreased to 35.8% of net
revenues for the three months ended July 1, 2001, as compared to 36.7% in the
corresponding prior-year period. Included in these costs, during the three
months ended July 1, 2001, is $0.6 million in transaction costs related to the
proposed LVMH Merger. Exclusive of these costs, selling, general and
administrative expenses were 35.3% of net revenues for the three months ended
July 1, 2001. The decrease was primarily a result of lower selling and
administrative expenses in the wholesale segment, partially offset by increased
costs associated with the growth in the number of full-price free-standing
retail stores, as compared to the prior-year period.

   OPERATING LOSS
   Operating loss for the three months ended July 1, 2001 increased $6.8
million, or 58.3%, to $18.4 million as compared to $11.6 million in the
corresponding prior-year period. Included in operating loss, during the three
months ended July 1, 2001, is $0.6 million in transaction costs related to the
proposed LVMH Merger. Exclusive of these costs, operating loss increased $6.2
million, or 58.0%, to $17.8 million for the three months ended July 1, 2001. The
increase was attributable to increased operating loss in the wholesale and
retail segments, partially offset by increased operating profit in the licensing
segment.

   INTEREST EXPENSE, NET
   Interest expense, net was $1.2 million for the three months ended July 1,
2001 as compared to $0.2 million for the corresponding prior-year period. The
increase was primarily attributable to an increase in average borrowings during
the three months ended July 1, 2001, as compared to the corresponding prior-year
period.

   INCOME TAX BENEFIT
   The provision for income taxes represents Federal, foreign, state and
local income taxes. The effective income tax rate for the three months ended
July 1, 2001 and July 2, 2000 was 39.0% and 41.0%, respectively. These rates
reflect the effects of state and local taxes, tax rates in certain foreign
jurisdictions, and certain nondeductible expenses.

   NET LOSS
   Net loss for the three months ended July 1, 2001 increased $5.0
million, or 71.3%, to $12.0 million, as compared to $7.0 million in the
corresponding prior-year period. Included in net loss, during the three months
ended July 1, 2001, is $0.4 million, net of income taxes, in transaction costs
related to the proposed LVMH Merger. Exclusive of these costs, net loss
increased $4.6 million, or 65.9%, to $11.6 million for the three months ended
July 1, 2001. The increase was primarily attributable to decreased gross margins
in the wholesale and retail segments and higher interest expense, partially
offset by an increase in the higher margin licensing business.

SIX MONTHS FISCAL 2001 COMPARED TO SIX MONTHS FISCAL 2000

   NET REVENUES
   Net revenues for the six months ended July 1, 2001 increased $3.7 million, or
1.3%, to $297.0 million as compared to net revenues of $293.3 million in the
corresponding prior-year period.

   Wholesale revenues for the six months ended July 1, 2001 increased $0.4
million, or 0.2%, to $216.5 million as compared to $216.1 million in the
corresponding prior-year period. The slight increase was the net result of a
change in the revenue mix, with an increase in sales from International DKNY
JEANS and the menswear and accessories businesses, offset by a decrease in sales
from the women's business.


                                       16
<Page>

                         DONNA KARAN INTERNATIONAL INC.
                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS

   Licensing revenues for the six months ended July 1, 2001 increased $6.9
million, or 35.0%, to $26.6 million as compared to $19.7 million in the
corresponding prior-year period. The increase was primarily due to royalties
from the Company's new regional license in Asia and growth in sales of certain
other new and existing licensed products.

   Retail revenues for the six months ended July 1, 2001 decreased $3.6 million,
or 6.3%, to $53.9 million as compared to $57.5 million in the corresponding
prior-year period. The decrease was primarily attributable to a 14.8% overall
decrease in outlet store sales, partially offset by an 8.5% overall increase in
full-priced retail store sales. Overall, comparable store sales decreased 10.1%
from the corresponding prior-year period.

   GEOGRAPHIC
   Net revenues for the United States for the six months ended July 1, 2001
decreased $10.8 million, or 5.6%, to $183.6 million as compared to $194.4
million in the corresponding prior-year period. The decrease was primarily
attributable to decreased wholesale and retail revenues, partially offset by an
increase in licensing revenues.

   Net revenues for Japan for the six months ended July 1, 2001 increased $2.7
million, or 29.8%, to $11.7 million as compared to $9.0 million in the
corresponding prior-year period. The increase was primarily attributable to
increased wholesale revenues to Japan and increased royalties from the Company's
Japanese licensee.

    Net revenues for other geographic areas for the six months ended July 1,
2001 increased $11.8 million, or 13.2%, to $101.7 million as compared to $89.9
million in the corresponding prior-year period. The increase was primarily
attributable to increased wholesale revenues, and to a lesser extent, increased
retail and licensing revenues.

   GROSS PROFIT
   Gross profit as a percentage of net revenues for the six months ended
July 1, 2001 was 27.5%, as compared to 30.1% for the corresponding prior-year
period. In June 2000, the Company reversed $0.8 million of restructuring
reserves classified in cost of sales, determined no longer to be necessary.
Exclusive of the restructuring credit, gross profit as a percentage of net
revenues for the six months ended July 2, 2000 was 29.8%. The decrease in gross
profit primarily reflected lower margins in the wholesale and retail segments,
partially offset by an increase in the higher margin licensing business. The
decrease in the wholesale segment was impacted by higher dilution, and both the
wholesale and retail segments were impacted by lower margins on the liquidation
of prior seasons inventory.

   SELLING, GENERAL AND ADMINISTRATIVE EXPENSES
   Selling, general and administrative expenses increased slightly to
32.1% of net revenues for the six months ended July 1, 2001, as compared to
32.0% in the corresponding prior-year period. Included in these costs, during
the six months ended July 1, 2001, is $2.3 million in transaction costs related
to the proposed LVMH Merger. Exclusive of these costs, selling, general and
administrative expenses were 31.3% of net revenues for the six months ended July
1, 2001. The decrease was primarily a result of lower selling and administrative
expenses in the wholesale segment, partially offset by increased costs
associated with the growth in the number of full-price free-standing retail
stores, as compared to the prior-year period.

   OPERATING LOSS
   Operating loss for the six months ended July 1, 2001 increased $8.2 million,
or 149.8%, to $13.6 million as compared to $5.4 million in the corresponding
prior-year period. Included in operating loss, during the six months ended July
1, 2001, is $2.3 million in transaction costs related to the proposed LVMH
Merger. Exclusive of these costs, operating loss increased $5.9 million, or
107.2%, to $11.3 million for the six months ended July 1, 2001. The increase was
attributable to increased operating loss in the wholesale and retail segments,
partially offset by increased operating profit in the licensing segment.

   INTEREST EXPENSE, NET
   Interest expense, net was $1.8 million for the six months ended July 1, 2001
as compared to $0.8 million for the corresponding prior-year period. The
increase was primarily attributable to an increase in average borrowings during
the six months ended July 1, 2001, as compared to the corresponding prior-year
period.


                                       17
<Page>

                         DONNA KARAN INTERNATIONAL INC.
                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS


   INCOME TAX BENEFIT
   The provision for income taxes represents Federal, foreign, state and
local income taxes. The effective income tax rate for the six months ended July
1, 2001 and July 2, 2000 was 39.0% and 41.0%, respectively. These rates reflect
the effects of state and local taxes, tax rates in certain foreign
jurisdictions, and certain nondeductible expenses.

   NET LOSS
   Net loss for the six months ended July 1, 2001 increased $5.7 million,
or 157.7%, to $9.4 million, as compared to $3.7 million in the corresponding
prior-year period. Included in net loss, during the six months ended July 1,
2001, is $1.4 million, net of income taxes, in transaction costs related to the
proposed LVMH Merger. Exclusive of these costs, net loss increased $4.3 million,
or 119.0%, to $8.0 million for the six months ended July 1, 2001. The increase
was primarily attributable to decreased gross margins in the wholesale and
retail segments and higher interest expense, partially offset by an increase in
the higher margin in licensing business.

LIQUIDITY AND CAPITAL RESOURCES

   The Company's principal sources of funds have historically been cash flow
from operations and borrowings under its revolving credit facility. As more
fully described below, in order to supplement the Company's historical source of
funds, Gabrielle Studio, Inc. (an LVMH affiliate) has agreed to defer until June
30, 2002 the payment of royalties owed by the Company for the second, third and
fourth quarters of 2001. The Company's principal need for funds is to finance
working capital (principally inventory and receivables), capital expenditures
(including the construction of new shop-in-shops, outlet and full-price
free-standing retail stores), and investments in the start-up of new collections
and the extension of existing collections. At July 1, 2001, the Company had cash
and cash equivalents of $5.5 million, as compared to $14.7 million at July 2,
2000.

   The Company has a $150.0 million revolving credit facility (the "Facility").
The Facility is used for working capital requirements and general corporate
purposes. At July 1, 2001, $41.5 million was outstanding under the Facility, as
compared to no amounts outstanding at July 2, 2000.


   The Company's results of operations in the second and third quarters of
fiscal 2001, having been affected by business and economic conditions, are
below forecast and are expected to continue below forecast for the balance of
the fiscal year. In August, 2001 the Company entered into an agreement with
Gabrielle Studio, Inc. (an LVMH affiliate) pursuant to which Gabrielle
Studio, Inc. agreed to defer until June 30, 2002 the payment of royalties
owed by the Company for the second, third and fourth quarters of 2001. In
August 2001, the Company amended its credit facility. The August 2001 credit
facility amendment provides (i) that an event of default will occur on
January 7, 2002 if the merger with LVMH has not occurred, (ii) for changes in
the application of credit facility covenant calculations so as to exclude
from such calculations, the royalty payments deferred by the above referenced
agreement with Gabrielle Studio, Inc., together with certain unpaid severance
and merger expenses, and (iii) that the Company must maintain a minimum of
$20 million in availability under the credit facility from December 15, 2001
through the expiration of the credit facility. In October 2001, the Company
further amended its credit facility. The October amendment, while waiving the
need for the Company to meet certain financial covenants as of the end of the
third quarter, also reduced the amount the Company can borrow under the
facility to $102 million for the month of November 2001, $90 million for the
period from December 1, 2001 through December 14, 2001 and $85 million
thereafter. It also requires that the Company maintain a minimum credit
availability of $4 million for the period from October 22, 2001 through
October 31, 2001, $8 million for the period from November 1, 2001 through
November 14, 2001, and $11 million for the period from November 15, 2001
through December 14, 2001, in addition to the $20 million requirement for the
period subsequent to December 14, 2001 that was contained in the August
amendment. In addition to the October 2001 and August 2001 credit facility
amendments, in June 2001 the Company also amended its credit facility
enabling the Company to borrow amounts in excess of its calculated borrowing
base during the months of June, July and August 2001. The Company believes
that its results of operations for the balance of the fiscal year will cause
it to violate several year-end financial covenants of its most recently
amended credit facility. The failure of the Merger with LVMH to close by
January 7, 2002 will also cause an event of default under the credit
agreement. The Company believes that the Merger will occur prior to January
7, 2002, and if not, that it will be required to amend its existing credit
facility (which expires on May 1, 2003), or obtain an alternate source of
long-term financing. However, there can be no assurances that an amended
credit facility or any new financing will be available and, if available,
that the terms will be as favorable as the existing terms in the current
credit facility.


                                       18
<Page>

                         DONNA KARAN INTERNATIONAL INC.
                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS

   Net cash used for operating activities was $48.7 million for the six months
ended July 1, 2001 as compared to cash provided by operating activities of $2.2
million in the corresponding prior-year period. The increase in net cash used by
operating activities primarily reflects an increase in accounts receivable and
inventory, a greater decrease in accounts payable, accrued expenses and other
current liabilities, and an increase in the loss incurred by the Company. Net
cash used for investing activities increased $0.5 million for the six months
ended July 1, 2001 as compared to the corresponding prior-year period, primarily
due to the Company's increased purchases of property and equipment in the
current period. Financing activities reflect borrowings under the Company's
Facility. Net cash provided by financing activities for the six months ended
July 1, 2001 was $41.7 million, as compared to no cash provided in the
corresponding prior-year period. The increase in net cash provided by financing
activities was due to greater amounts outstanding under the Company's Facility
during the current period in order to finance higher levels of inventory, a
decrease in accounts payable, accrued expenses and other current liabilities, as
well as an increase in the loss incurred by the Company.

   As a matter of policy, the Company enters into forward exchange contracts
with parties who are major international banks and financial institutions that
have at least an "A" (or equivalent) credit rating. The Company's exposure to
credit loss in the event of nonperformance by any of the counterparties is
limited to only the recognized, but not realized, gains attributable to the
contracts. Management believes risk of loss is remote and in any event would be
immaterial. Costs associated with entering into such contracts have not been
material to the Company's financial results. The Company's measured
value-at-risk from holding such derivative instruments, using a variance
co-variance model with a 95 percent confidence level, assuming normal market
conditions at July 1, 2001 was approximately $3.6 million.

   Capital expenditures, primarily for leasehold improvements and leasehold
improvements related to outlet and full-price free-standing retail stores,
equipment, machinery, computers and office furniture, were approximately $3.0
million and $2.5 million for the six months ended July 1, 2001 and July 2, 2000,
respectively. As of August 10, 2001, the Company had outstanding commitments for
additional capital expenditures during fiscal 2001 of approximately $3.5
million. The Company anticipates that it will incur additional capital
expenditures in fiscal 2001 relating to its retail business initiatives and
other matters.

   The Company anticipates that it will be able to satisfy its ongoing cash
requirements for the foreseeable future with cash flow from operations,
supplemented by borrowings under its Facility, the deferral by Gabrielle Studio
Inc. of royalties due by the Company for the second, third and fourth quarters
of 2001 and, from time to time, amounts received in connection with strategic
transactions, including licensing arrangements. Events that may impact this
include, but are not limited to, future events that may have the effect of
reducing available cash balances (such as unexpected operating losses or
increased capital or other expenditures), as well as future circumstances that
might reduce or eliminate the availability of external financing.

FORWARD-LOOKING STATEMENTS

   Certain statements contained herein are forward-looking statements within the
meaning of Section 27A of the Securities Act of 1933 and Section 21E of the
Securities Exchange Act of 1934 that have been made pursuant to the safe harbor
provisions of the Private Securities Litigation Reform Act of 1995. The words
and phrases "will likely result," "are expected to," "will continue," "is
anticipated," "estimates," "projects," "believes," "plans" or similar
expressions, are intended to identify "forward-looking statements" include,
without limitation, the Company's expectations regarding sales, earnings, or
other future financial performance and liquidity, and general statements about
future operations and operating results. Although the Company believes that its
expectations are based on reasonable assumptions within the bounds of its
knowledge of its business and operations, there can be no assurance that actual
results will not differ materially from its expectations. Factors that could
cause actual results to differ from expectations include, without limitation:
(i) the failure of certain key members of the Company's design teams or
management, including Ms. Karan, to continue to be active in the business of the
Company; (ii) the failure to consummate the proposed Merger with LVMH at all due
to the failure of a condition in the merger agreement or to consummate the
Merger on a timely basis due to delays in the process of satisfying the
conditions contained therein, the possibility of a termination of the Company's
license with Gabrielle Studio, Inc., a bankruptcy of Gabrielle Studio, Inc., or
transfer of the stock of Gabrielle Studio, Inc. or a change in the relationship
under the agreement with Gabrielle Studio, Inc.


                                       19
<Page>

                         DONNA KARAN INTERNATIONAL INC.
                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS


following LVMH's purchase of Gabrielle Studio Inc.; (iii) political and
economic instability resulting from acts of terrorism or war that may
disproportionately adversely affect luxury goods manufacturers and retailers;
(iv) the timing and expense associated with, and effects of, the strategic
initiatives being implemented by the Company; (v) risks associated with the
receipt, pricing, and timing of customer orders; (vi) general competitive
factors and the overall financial condition of the apparel industry, the
retail industry, and the general economy; (vii) timing of and costs
associated with new stores openings and the Company's economic ability to
continue to open new stores; (viii) risks associated with the Company's
increasing royalty revenues as a percent of the Company's total revenues and
net income and risks associated with a lack of operational or financial
control over the Company's licensees; (ix) risks to the Company's existing
wholesale businesses from the Company's licensing of related products; (x) a
change in retailer or consumer acceptance of the Company's products; (xi) the
variability of the Company's results in any period due to the seasonal nature
of the business, the timing and level of the Company's sales, the timing of
launch of new products and collections and opening of new doors, fashion
trends, and the timing, terms, consummation, or success of any joint
ventures, licenses, or other dispositions of product lines; (xii)
consolidation and restructuring in the retail industry causing a decrease in
the number of stores that sell the Company's products, or an increase in the
ownership concentration within the retail industry; (xiii) social, political
and economic risks to the Company's foreign operations and customers,
including changes in foreign investment and trade policies and regulations of
the host countries and of the United States; (xiv) changes in laws,
regulations, and policies, including changes in accounting standards, that
affect, or will affect, the Company in the United States and abroad; (xv)
foreign currency fluctuations affecting the Company's results of operations
and value of its foreign assets, the relative price at which the Company and
foreign competitors sell their products in the same markets, and the
Company's operating and manufacturing costs outside of the United States;
(xvi) shipment delays, depletion of inventory, and increased production costs
resulting from disruption at any of the Company's facilities or other causes;
(xvii) changes in product mix to ones which are less profitable; (xviii)
infringements of the Company's trademarks and other proprietary rights,
imitations or diversions of the Company's products, or inability to obtain
trademark protection outside the United States for one or more of the
Company's marks; (xix) political or economic instability resulting in the
disruption of trade from the countries in which the Company's contractors,
suppliers, licensees, or customers are located, the imposition of additional
regulations relating to imports, the imposition of additional duties, taxes,
and other charges on imports, significant fluctuations of the value of the
dollar against foreign currencies, or restriction on transfer of funds; (xx)
the inability of a contractor to deliver the Company's products in a timely
manner thereby causing the Company to miss the delivery date requirements of
its customers, which in turn could result in the cancellation of orders,
refusal to accept deliveries, or a reduction in the selling price; or (xxi)
the violation of labor or other laws by the Company, any independent
manufacturer, or any licensee. The Company undertakes no obligation to
publicly update or revise any forward-looking statements made herein or
elsewhere whether as a result of new information, future events or otherwise.

                                       20


<Page>


PART II. OTHER INFORMATION

Item 6. Exhibits and Reports on Form 8-K.

(a) Exhibits

    10.1   Seventh Amendment, dated as of June 21, 2001, among The Donna Karan
           Company, The Donna Karan Company Store, G.P., Donna Karan Studio, and
           DK Footwear Partners, the financial institutions from time to time
           parties thereto as lenders, the financial institutions from time to
           time parties thereto as issuing banks, Citibank, N.A., as
           administrative agent, The Chase Manhattan Bank and Bank of America,
           N.A. (formerly known as Nationsbank, N.A.), as co-agents**

    10.2   Eighth Amendment, dated as of August 7, 2001, among The Donna Karan
           Company, The Donna Karan Company Store, G.P., Donna Karan Studio, and
           DK Footwear Partners, the financial institutions from time to time
           parties thereto as lenders, the financial institutions form time to
           time parties thereto as issuing banks, Citibank, N.A., as
           administrative agent, The Chase Manhattan Bank and Bank of America,
           N.A. (formerly known as Nationsbank, N.A.), as co-agents**

    10.3   Deferred Royalty Agreement, dated as of August 15, 2001, among LVMH
           Moet Hennessy Louis Vuitton Inc., Gabrielle Studio, Inc., Karma
           Acquisition, Inc., Donna Karan Studio, and Donna Karan International
           Inc.**

    10.4   Terms of Interim Employment of Guiseppe Brusone by Donna Karan
           International Inc.**

    10.5   Ninth Amendment, dated as of October 23, 2001, among The Donna Karan
           Company, The Donna Karan Company Store, G.P., Donna Karan Studio, and
           DK Footwear Partners, the financial institutions from time to time
           parties thereto as lenders, the financial institutions form time to
           time parties thereto as issuing banks, Citibank, N.A., as
           administrative agent, The Chase Manhattan Bank and Bank of America,
           N.A. (formerly known as Nationsbank, N.A.), as co-agents

-----------
** Previously filed.

(b) Reports on Form 8-K

The Company filed a Current Report on Form 8-K dated April 2, 2001, relating to
the Company's proposed Merger with LVMH. Included in such report were the
Agreement and Plan of Merger, dated as of March 31, 2001, the Voting Agreement
dated as of March 31, 2001, and the press release, datd as of April 2, 2001,
announcing the execution of the Agreement and Plan of Merger.

                                       21


<Page>

                                   SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned, thereunto duly authorized.



                                        DONNA KARAN INTERNATIONAL INC.
                                                  (Registrant)



Date: October 26, 2001                       By:  /s/ Joseph B. Parsons
                                               ---------------------------------
                                               Joseph B. Parsons
                                               Executive Vice President,
                                               Chief Financial and Operations
                                               Officer






                                       21