Neiman Marcus 8-K Financial statements and exhibits

EXHIBIT 99.1

The Neiman Marcus Group, Inc.
Selected Segment Information
Fiscal Years ended August 3, 2002 and July 28, 2001

		Quarter ended
														Year ended
(in thousands, except comparable		October 27,			January 26,			April 27,			August 3,			August 3,
revenues percentage)		2001			2002			2002			2002 (1)			2002 (1)
Current Basis of Presentation:
Direct Marketing:
	Revenues	$	101,798		$	144,394		$	101,749		$	96,078		$	444,019
	Comparable revenues increase (decrease)		(2.8	%)		1.2	%		1.3	%		0.7	% (2)		0.2	% (3)
	Operating earnings (losses)	$	(2,325	)	$	8,279		$	10,356		$	6,525		$	22,835
Other:
	Revenues	$	18,404		$	17,978		$	17,632		$	17,104		$	71,118
	Operating losses	$	(3,315	)	$	(2,694	)	$	(5,659	)	$	(7,325	)	$	(18,993	)
Prior Basis of Presentation:
Direct Marketing:
	Revenues	$	96,583		$	132,075		$	92,866		$	86,100		$	407,624
	Comparable revenues increase (decrease)		(6.1	%)		(4.4	%)		(4.1	%)		(6.0	%)(2)		(5.1	%)(3)
	Operating earnings	$	508		$	8,522		$	11,528		$	7,344		$	27,902
Other:
	Revenues	$	23,619		$	30,297		$	26,515		$	27,082		$	107,513
	Operating losses	$	(6,148	)	$	(2,937	)	$	(6,831	)	$	(8,144	)	$	(24,060	)

[Additional columns below]

[Continued from above table, first column(s) repeated]

		Quarter ended
														Year ended
(in thousands, except comparable		October 28,			January 27,			April 28,			July 28,			July 28,
revenues percentage)		2000			2001			2001			2001			2001
Current Basis of Presentation:
Direct Marketing:
	Revenues	$	104,742		$	142,631		$	100,443		$	90,063		$	437,879
	Comparable revenues increase (decrease)		10.2	%		10.7	%		6.0	%		3.7	%		8.0	%
	Operating earnings (losses)	$	1,770		$	5,150		$	4,419		$	(274	)	$	11,065
Other:
	Revenues	$	19,895		$	20,364		$	17,568		$	15,022		$	72,849
	Operating losses	$	(971	)	$	(602	)	$	(1,781	)	$	(5,306	)	$	(8,660	)
Prior Basis of Presentation:
Direct Marketing:
	Revenues	$	102,764		$	138,252		$	96,789		$	86,554		$	424,359
	Comparable revenues increase (decrease)		8.3	%		8.8	%		3.8	%		1.0	%		5.9	%
	Operating earnings	$	6,587		$	7,515		$	6,743		$	3,118		$	23,963
Other:
	Revenues	$	21,873		$	24,743		$	21,222		$	18,531		$	86,369
	Operating losses	$	(5,788	)	$	(2,967	)	$	(4,105	)	$	(8,698	)	$	(21,558	)

(1)	Includes 53rd week.
(2)	Comparable revenues presented are for the 13 week period ended July 27, 2002 compared to the 13 week period ended July 28, 2001.
(3)	Comparable revenues presented are for the 52 week period ended July 27, 2002 compared to the 52 week period ended July 28, 2001.