Perry Ellis International (PERY) 10-Q 2008 Q2 Quarterly report

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

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

For the Quarterly Period Ended July 31, 2007

OR

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

Commission File Number: 0-21764

PERRY ELLIS INTERNATIONAL, INC.

(Exact Name of Registrant as Specified in its Charter)

Florida	59-1162998
(State or other jurisdiction of Incorporation or Organization)	(I.R.S. Employer Identification No.)

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

Registrant’s Telephone Number, Including Area Code: (305) 592-2830

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

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

Large accelerated filer  ¨    Accelerated filer  x    Non-accelerated filer  ¨

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

The number of shares outstanding of the registrant’s common stock is 14,706,361 (as of September 6, 2007).

PERRY ELLIS INTERNATIONAL, INC.

INDEX

	PAGE
PART I: FINANCIAL INFORMATION
Item 1:
Condensed Consolidated Balance Sheets (Unaudited) as of July 31, 2007 and January 31, 2007	1
Condensed Consolidated Statements of Operations (Unaudited) for the three and six months ended July 31, 2007 and 2006	2
Condensed Consolidated Statements of Cash Flows (Unaudited) for the six months ended July 31, 2007 and 2006	3
Notes to Unaudited Consolidated Financial Statements	4
Item 2:
Management’s Discussion and Analysis of Financial Condition and Results of Operations	14
Item 3:
Quantitative and Qualitative Disclosures About Market Risk	20
Item 4:
Controls and Procedures	21
PART II: OTHER INFORMATION	22
Item 4:
Submission of Matters to a Vote of Security Holders	22
Item 6:
Exhibits	23

PERRY ELLIS INTERNATIONAL, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED)

(amounts in thousands, except share data)

		July 31, 2007		January 31, 2007
ASSETS
Current Assets:
Cash and cash equivalents		$	11,204	$	4,514
Accounts receivable, net			99,569		157,420
Inventories			136,447		139,690
Marketable securities			3,514		2,581
Deferred taxes			8,937		2,443
Prepaid income taxes	��		3,573		—
Other current assets			9,191		7,948
Total current assets			272,435		314,596
Property and equipment, net			75,285		71,989
Intangible assets			192,656		192,656
Other assets			8,447		13,965
TOTAL		$	548,823	$	593,206
LIABILITIES & STOCKHOLDERS' EQUITY
Current Liabilities:
Accounts payable			30,645		44,295
Accrued expenses and other liabilities			26,511		30,748
Income taxes payable			—		1,166
Accrued interest payable			5,252		5,822
Unearned revenues			4,274		2,883
Total current liabilities			66,682		84,914
Senior subordinated notes payable, net			149,161		149,079
Senior credit facility			158		61,347
Real estate mortgages			26,303		26,604
Deferred income taxes			5,942		—
Deferred pension obligation			13,412		13,412
Unearned revenues and other liabilities			25,589		8,854
Total long-term liabilities			220,565		259,296
Total liabilities			287,247		344,210
Minority Interest			2,617		2,362
Stockholders' Equity:
Preferred stock $.01 par value; 5,000,000 shares authorized; no shares issued or outstanding			—		—
Common stock $.01 par value; 100,000,000 shares authorized; 14,692,790 shares issued and outstanding as of July 31, 2007 and 14,640,608 shares issued and outstanding as of January 31, 2007			147		146
Additional paid-in-capital			95,372		94,252
Retained earnings			161,167		151,388
Accumulated other comprehensive income			2,273		848
Total stockholders' equity			258,959		246,634
TOTAL		$	548,823	$	593,206

See Notes to Unaudited Condensed Consolidated Financial Statements

1

PERRY ELLIS INTERNATIONAL, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)

(amounts in thousands, except per share data)

	Three Months Ended July 31,					Six Months Ended July 31,
	2007		2006			2007		2006
Revenues:
Net sales	$	188,890	$	165,699		$	411,509	$	373,953
Royalty income		6,405		5,323			12,556		11,067
Total revenues		195,295		171,022			424,065		385,020
Cost of sales		133,574		117,176			284,554		260,725
Gross profit		61,721		53,846			139,511		124,295
Operating expenses
Selling, general and administrative expenses		53,400		49,947			107,993		99,768
Depreciation and amortization		3,174		2,765			6,102		5,450
Total operating expenses		56,574		52,712			114,095		105,218
Operating income		5,147		1,134			25,416		19,077
Costs on early extinguishment of debt		—		—			—		2,963
Interest expense		4,573		4,755			9,821		10,650
Net income (loss) before minority interest and income taxes		574		(3,621	)		15,595		5,464
Minority interest		108		145			255		144
Income tax provision (benefit)		199		(1,309	)		5,561		1,863
Net income (loss)	$	267	$	(2,457	)	$	9,779	$	3,457
Net income (loss) per share
Basic	$	0.02	$	(0.17	)	$	0.67	$	0.24
Diluted	$	0.02	$	(0.17	)	$	0.61	$	0.23
Weighted average number of shares outstanding
Basic		14,691		14,454			14,675		14,433
Diluted		15,980		14,454			15,976		15,219

See Notes to Unaudited Condensed Consolidated Financial Statements

2

PERRY ELLIS INTERNATIONAL, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)

(amounts in thousands)

	Six Months Ended July 31,
	2007			2006
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income	$	9,779		$	3,457
Adjustments to reconcile net income to net cash provide by operating activities:
Depreciation		5,869			5,173
Provision for bad debt		287			55
Tax benefit from exercise of stock options		(122	)		(205	)
Amortization of debt issue costs		394			455
Amortization of discounts		97			117
Deferred income taxes		984			549
Stock option issued as compensation		511			425
Costs on early extinguishment of debt		—			2,963
Minority interest		255			144
Gain on sale of marketable securities		(12	)		—
Changes in operating assets and liabilities:
Accounts receivable, net		57,564			46,176
Inventories, net		3,243			10,115
Other current assets		(1,243	)		(3,549	)
Prepaid income taxes		(3,573	)		707
Other assets		373			43
Accounts payable, accrued expenses and other liabilities		(15,469	)		(13,734	)
Income taxes payable		(1,044	)		566
Accrued interest payable		(570	)		(1,349	)
Unearned revenues		18,203			363
Net cash provided by operating activities		75,526			52,471
CASH FLOWS FROM INVESTING ACTIVITIES:
Purchase of property and equipment		(8,623	)		(5,823	)
Purchase of marketable securities		(672	)		—
Proceeds on sale of marketable securities		321			—
Payment on purchase of intangible assets		—			(6	)
Net cash used in investing activities		(8,974	)		(5,829	)
CASH FLOWS FROM FINANCING ACTIVITIES:
Borrowings from senior credit facility		150,269			155,454
Payments on senior credit facility		(211,458	)		(161,845	)
Payments on senior secured notes		—			(58,354	)
Payments on termination of swap agreements		—			(616	)
Payments on real estate mortgages		(249	)		(109	)
Borrowings on real estate mortgages		—			14,783
Payments on capital leases		(103	)		(105	)
Tax benefit from exercise of stock options		122			205
Proceeds from exercise of stock options		488			1,232
Net cash used in financing activities		(60,931	)		(49,355	)
Effect of exchange rate changes on cash and cash equivalents		1,069			523
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS		6,690			(2,190	)
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD		4,514			9,412
CASH AND CASH EQUIVALENTS AT END OF PERIOD	$	11,204		$	7,222
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
Cash paid during the period for:
Interest	$	10,294		$	11,867
Income taxes	$	8,478		$	604
NON-CASH FINANCING AND INVESTING ACTIVITIES:
Accrued purchases of property and equipment	$	542		$	1,745
Unrealized gain on marketable securities	$	356		$	—

See Notes to Unaudited Condensed Consolidated Financial Statements

3

PERRY ELLIS INTERNATIONAL, INC. AND SUBSIDIARIES

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

1. GENERAL

The accompanying unaudited consolidated financial statements of Perry Ellis International, Inc. and subsidiaries (“Perry Ellis” or the “Company”) have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) for interim financial information and in accordance with the requirements of the Securities and Exchange Commission on Form 10-Q and therefore do not include all information and footnotes necessary for a fair presentation of financial position, results of operations and changes in cash flows required by GAAP. These consolidated financial statements included herein should be read in conjunction with the audited consolidated financial statements and related notes included in the Company’s Annual Report on Form 10-K for the year ended January 31, 2007.

The information presented reflects all adjustments, which are of a normal and recurring nature, necessary for a fair presentation of the interim periods. Results of operations for the interim periods presented are not necessarily indicative of the results to be expected for the entire fiscal year.

2. RECENT ACCOUNTING PRONOUNCEMENTS

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

In July 2006, the FASB issued Interpretation 48 (FIN 48), “Accounting for Uncertainty in Income Taxes—An Interpretation of FASB Statement No. 109”. The Company adopted the provisions of FIN 48, on February 1, 2007.

The Company or one of its subsidiaries files income tax returns in the U.S. federal jurisdiction, and various states and foreign jurisdictions. The Company’s U.S. federal income tax returns for 2004 through 2007 are open tax years. The Company’s state tax filings are subject to varying statutes of limitations. The Company’s unrecognized state tax benefits are related to state tax returns open from 2003 through 2007, depending on each state’s particular statute of limitation. As of February 1, 2007, the Company is undergoing a U.S. federal income tax examination for the 2004 tax year. Additionally, various state, local, and foreign income tax returns are also under examination by taxing authorities.

The adoption of FIN 48 did not have a material effect on the consolidated financial position or results of operations. The Company has a $2.7 million liability recorded for unrecognized tax benefits as of February 1, 2007, which includes interest and penalties of $0.3 million. The Company recognizes interest and penalties accrued related to unrecognized tax benefits in tax expenses. The total amount of unrecognized tax benefits that, if recognized, would affect the effective tax rate is $2.7 million, which includes interest and penalties of $0.3 million. During the second quarter of 2008, the total amount of unrecognized tax benefits increased by $0.6 million, which includes interest and penalties of $0.3 million.

4

It is reasonably possible that within the next twelve months the Company and the Internal Revenue Service will resolve some or all of the matters presently under U.S. federal income tax examination. The Company does not currently anticipate that such a resolution will significantly increase or decrease tax expense within the next twelve months.

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

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

3. STOCKHOLDERS’ EQUITY

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

4. INVENTORIES

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

Inventories consisted of the following as of:

	(in thousands)
	July 31, 2007		January 31, 2007
Finished goods	$	134,233	$	135,805
Raw materials and in process		2,214		3,885
Total	$	136,447	$	139,690

5. MARKETABLE SECURITIES

During fiscal 2007, the Company purchased 369,700 common shares in the open market of a current licensee for approximately $2.6 million. On May 2007, the Company purchased an additional 50,100 common shares in the open market of this licensee for $308,000. These shares were sold in June 2007, the proceeds were $321,000 and the gross realized gain on the sale was $12,000. The realized gain was reclassified from accumulated other comprehensive income to other income.

5

On July 2007, the Company purchased 50,000 common shares in the open market of an unrelated entity for $364,000.

The following is a summary of the investments’ cost, unrealized gains (losses) and estimated fair value at:

	(in thousands)
Equity Investments:	July 31, 2007			January 31, 2007
Cost	$	2,935		$	2,571
Gross unrealized gains		1,244			16
Gross unrealized losses		(665	)		(6	)
Estimated Fair Value	$	3,514		$	2,581

The unrealized net gain of $362,000 and $6,000, net of taxes, is included in accumulated other comprehensive income at July 31, 2007 and January 31, 2007, respectively.

7. PROPERTY AND EQUIPMENT

Property and equipment consisted of the following as of:

	(in thousands)
	July 31, 2007			January 31, 2007
Furniture, fixture and equipment	$	62,934		$	50,540
Buildings		23,551			23,359
Vehicles		730			734
Leasehold improvements		20,917			24,288
Land		9,435			9,435
Total		117,567			108,356
Less: accumulated depreciation and amortization		(42,282	)		(36,367	)
Total	$	75,285		$	71,989

For the three months ended July 31, 2007 and 2006, depreciation and amortization expense relating to property and equipment amounted to $3.1 million and $2.8 million, respectively. For the six months ended July 31, 2007 and 2006, depreciation and amortization expense relating to property and equipment amounted to $5.9 million and $5.2 million, respectively.

8. LETTER OF CREDIT FACILITIES

Borrowings and availability under letter of credit facilities consist of the following as of:

	(in thousands)
	July 31, 2007			January 31, 2007
Total letter of credit facilities	$	164,275		$	163,760
Outstanding letters of credit		(35,464	)		(61,143	)
Total credit available	$	128,811		$	102,617

6

9. ADVERTISING AND RELATED COSTS

The Company’s accounting policy relating to advertising and related costs is to expense these costs in the period incurred. Advertising and related costs were approximately $4.0 million and $4.3 million for the three months ended July 31, 2007 and 2006, respectively, and $9.9 million and $10.4 million for the six months ended July 31, 2007 and 2006, respectively, and are included in selling, general and administrative expenses.

10. UNEARNED REVENUE

During the first quarter of fiscal 2008, the Company collected approximately $21 million in unearned royalty income and unearned advertising reimbursements on certain royalty licenses. These amounts will be recognized over the life of their respective licenses. As of July 31, 2007, the short term portions of approximately $ 1.7 million and $1.3 million are included in unearned revenues and accrued expenses and other liabilities, respectively. The long term portion of approximately $ 17.3 million is included in unearned revenues and other liabilities.

11. NET INCOME (LOSS) INCOME PER SHARE

Basic net income (loss) per share is computed by dividing net income (loss) by the weighted average shares of outstanding common stock. The calculation of diluted net income (loss) per share is similar to basic earnings per share except that the denominator includes potentially dilutive common stock. The potentially dilutive common stock included in the Company’s computation of diluted net income (loss) per share includes the effects of stock options as determined using the treasury stock method.

The following table sets forth the computation of basic and diluted net income (loss) per share:

	(in thousands, except per share data)
	Three Months Ended July 31,					Six Months Ended July 31,
	2007		2006			2007		2006
Numerator:
Net income (loss)	$	267	$	(2,457	)	$	9,779	$	3,457
Denominator:
Basic income per share—weighted average shares		14,691		14,454			14,675		14,433
Dilutive effect: stock options		1,289		—			1,301		786
Diluted income per share—weighted average shares		15,980		14,454			15,976		15,219
Basic income (loss) per share	$	0.02	$	(0.17	)	$	0.67	$	0.24
Diluted income (loss) per share	$	0.02	$	(0.17	)	$	0.61	$	0.23
Antidilutive effect: stock options (1)		78		2,049			83		218

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

12. COMPREHENSIVE INCOME (LOSS)

For the three months ended July 31, 2007 and 2006, comprehensive income (loss) was $1.3 million and ($2.5) million comprised of net operating results in the amount of $.3 million and ($2.5) million, the effect of foreign currency translation in the amount of $0.6 million and $10,000, respectively, and unrealized gain on marketable securities in the amount of $0.4 million for the

7

three months ended July 31, 2007. For the six months ended July 31, 2007 and 2006, comprehensive income was $11.2 million and $4.0 million, comprised of net operating results in the amount of $9.8 million and $3.5 million, the effect of foreign currency translation in the amount of $1.1 million and $0.5 million, respectively, and unrealized gain on marketable securities in the amount of $0.3 million for the six months ended July 31, 2007. Comprehensive income is reflected as a component of stockholders’ equity.

13. SEGMENT INFORMATION

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

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

	(in thousands)
	Three Months Ended July 31,						Six Months Ended July 31,
	2007			2006			2007		2006
Revenues:
Product	$	188,890		$	165,699		$	411,509	$	373,953
Licensing		6,405			5,323			12,556		11,067
Total Revenues	$	195,295		$	171,022		$	424,065	$	385,020
Operating Income (Loss):
Product	$	(370	)	$	(3,073	)	$	15,841	$	12,095
Licensing		5,517			4,207			9,575		6,982
Total Operating Income	$	5,147		$	1,134		$	25,416	$	19,077

14. BENEFIT PLAN

The Company sponsors a qualified pension plan. The following table provides the components of net benefit cost for the plan during the three and six months ended July 31, 2007 and 2006, respectively:

	(in thousands)
	Three Months Ended July 31,						Six Months Ended July 31,
	2007			2006			2007			2006
Service cost	$	63		$	63		$	126		$	126
Interest cost		577			739			1,154			1,478
Expected return on plan assets		(729	)		(880	)		(1,458	)		(1,760	)
Amortization of net gain		(37	)		—			(74	)		—
Net periodic benefit cost	$	(126	)	$	(78	)	$	(252	)	$	(156	)

8

15. $57 MILLION SENIOR SECURED NOTES PAYABLE

In March 2002, the Company issued $57.0 million 9 ¹/2% senior secured notes due March 15, 2009. On March 15, 2006, the Company exercised the call provision of the $57.0 million 9 ¹/2% senior secured notes. The call provision permitted the notes to be redeemed at a premium of 102.375%, and in connection with this transaction, the Company incurred cost on early extinguishment of debt of approximately $3.0 million during the first quarter of fiscal 2007, including call premium costs, write-off of bond issue costs and costs associated with the termination of derivatives related to the senior secured notes.

16. CONSOLIDATING CONDENSED FINANCIAL STATEMENTS

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

9

PERRY ELLIS INTERNATIONAL, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATING BALANCE SHEETS (UNAUDITED)

AS OF JULY 31, 2007

(amounts in thousands)

	Parent Only			Guarantors			Non-Guarantors		Eliminations			Consolidated
ASSETS
Current Assets:
Cash and cash equivalents	$	(2,355	)	$	1,617		$	11,942	$	—		$	11,204
Accounts receivable, net		950			87,726			10,893		—			99,569
Intercompany receivable—Guarantors		(4,928	)		(148,067	)		1,048		151,947			—
Intercompany receivable—Non Guarantors		—			10,617			2,047		(12,664	)		—
Inventories		—			127,813			8,634		—			136,447
Other current assets		6,871			13,677			760		3,907			25,215
Total current assets		538			93,383			35,324		143,190			272,435
Property and equipment, net		17,766			53,651			3,868		—			75,285
Intangible assets, net		—			142,592			50,064		—			192,656
Investment in subsidiaries		254,872			11,079			—		(265,951	)		—
Other assets		4,666			7,630			58		(3,907	)		8,447
TOTAL	$	277,842		$	308,335		$	89,314	$	(126,668	)	$	548,823
LIABILITIES & STOCKHOLDERS' EQUITY
Current Liabilities:
Accounts payable, accrued expenses and other current liabilities	$	5,819		$	51,159		$	9,704	$	—		$	66,682
Intercompany payable—Parent		(230,565	)		161,057			18,326		51,182			—
Total current liabilities		(224,746	)		212,216			28,030		51,182			66,682
Notes payable and senior credit facility		243,467			(94,148	)		—		—			149,319
Unearned revenues and other long term liabilities		162			57,042			14,042		—			71,246
Total long-term liabilities		243,629			(37,106	)		14,042		—			220,565
Total liabilities		18,883			175,110			42,072		51,182			287,247
Minority interest		—			—			2,617		—			2,617
Stockholders' equity		258,959			133,225			44,625		(177,850	)		258,959
TOTAL	$	277,842		$	308,335		$	89,314	$	(126,668	)	$	548,823

10

PERRY ELLIS INTERNATIONAL, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATING BALANCE SHEETS (UNAUDITED)

AS OF JANUARY 31, 2007

(amounts in thousands)

	Parent Only			Guarantors			Non-Guarantors			Eliminations			Consolidated
ASSETS
Current Assets:
Cash and cash equivalents	$	(4,140	)	$	2,648		$	6,006		$	—		$	4,514
Accounts receivable, net		952			143,107			13,361			—			157,420
Intercompany receivable—Guarantors		66,370			270,087			719			(337,176	)		—
Intercompany receivable—Non Guarantors		—			14,337			(311	)		(14,026	)		—
Inventories		—			130,934			8,756			—			139,690
Other current assets		5,570			6,840			562			—			12,972
Total current assets		68,752			567,953			29,093			(351,202	)		314,596
Property and equipment, net		17,723			50,454			3,812			—			71,989
Intangible assets, net		—			147,372			45,284			—			192,656
Investment in subsidiaries		245,191			10,684			—			(255,875	)		—
Other assets		4,957			12,857			58			(3,907	)		13,965
TOTAL	$	336,623		$	789,320		$	78,247		$	(610,984	)	$	593,206
LIABILITIES & STOCKHOLDERS' EQUITY
Current Liabilities:
Accounts payable, accrued expenses and other current liabilities	$	15,565		$	65,237		$	8,020		$	(3,908	)	$	84,914
Intercompany payable—Parent		(169,211	)		579,695			29,887			(440,371	)		—
Total current liabilities		(153,646	)		644,932			37,907			(444,279	)		84,914
Notes payable and senior credit facility		243,385			(32,959	)		—			—			210,426
Unearned revenue and other long term liabilities		250			47,462			1,158			—			48,870
Total long-term liabilities		243,635			14,503			1,158			—			259,296
Total liabilities		89,989			659,435			39,065			(444,279	)		344,210
Minority interest		—			—			2,362			—			2,362
Stockholders' equity		246,634			129,885			36,820			(166,705	)		246,634
TOTAL	$	336,623		$	789,320		$	78,247		$	(610,984	)	$	593,206

11

PERRY ELLIS INTERNATIONAL, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATING STATEMENTS OF INCOME (UNAUDITED)

FOR THE THREE MONTHS ENDED JULY 31, 2007

(amounts in thousands)

	Parent Only		Guarantors			Non- Guarantors		Eliminations		Consolidated
Revenue	$	—	$	179,939		$	15,356	$	—	$	195,295
Gross profit		—		53,144			8,577		—		61,721
Operating income		275		1,660			3,212		—		5,147
Interest, minority interest and income taxes		173		4,606			101		—		4,880
Equity in earnings (loss) of subsidiaries, net		165		(226	)		—		61		—
Net income (loss)		267		(3,172	)		3,111		61		267

PERRY ELLIS INTERNATIONAL, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS (UNAUDITED)

FOR THE THREE MONTHS ENDED JULY 31, 2006

(amounts in thousands)

	Parent Only			Guarantors			Non- Guarantors		Eliminations		Consolidated
Revenue	$	—		$	156,803		$	14,219	$	—	$	171,022
Gross profit		69			46,178			7,599		—		53,846
Operating income (loss)		74			(1,127	)		2,187		—		1,134
Interest, minority interest and income taxes		107			2,367			1,117		—		3,591
Equity in earnings (loss) of subsidiaries, net		(2,424	)		(119	)		—		2,543		—
Net (loss) income		(2,457	)		(3,613	)		1,070		2,543		(2,457	)

PERRY ELLIS INTERNATIONAL, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS (UNAUDITED)

FOR THE SIX MONTHS ENDED JULY 31, 2007

(amounts in thousands)

	Parent Only		Guarantors		Non- Guarantors		Eliminations			Consolidated
Revenue	$	—	$	390,716	$	33,349	$	—		$	424,065
Gross profit		—		121,295		18,216		—			139,511
Operating income		275		17,695		7,446		—			25,416
Interest, minority interest and income taxes		177		14,750		710		—			15,637
Equity in earnings of subsidiaries, net		9,681		395		—		(10,076	)		—
Net income		9,779		3,340		6,736		(10,076	)		9,779

12

PERRY ELLIS INTERNATIONAL, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS (UNAUDITED)

FOR THE SIX MONTHS ENDED JULY 31, 2006

(amounts in thousands)

	Parent Only		Guarantors		Non- Guarantors		Eliminations			Consolidated
Revenue	$	—	$	355,222	$	29,798	$	—		$	385,020
Gross profit		—		108,214		16,081		—			124,295
Operating income		—		13,851		5,226		—			19,077
Costs on early extinguishment of debt		—		2,963		—		—			2,963
Interest, minority interest and income taxes		85		10,476		2,096		—			12,657
Equity in earnings of subsidiaries, net		3,542		291		—		(3,833	)		—
Net income		3,457		703		3,130		(3,833	)		3,457

PERRY ELLIS INTERNATIONAL, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS (UNAUDITED)

FOR THE SIX MONTHS ENDED JULY 31, 2007

(amounts in thousands)

	Parent Only			Guarantors			Non- Guarantors			Eliminations			Consolidated
Net cash provided by operating activities	$	603		$	68,560		$	5,294		$	1,069		$	75,526
Net cash (used in) investing activities		(394	)		(8,196	)		(384	)		—			(8,974	)
Net cash provided by (used in) financing activities		507			(61,395	)		(43	)		—			(60,931	)
Effect of exchange rate changes on cash and cash equivalents		1,069			—			1,069			(1,069	)		1,069
Net increase (decrease) in cash and cash equivalents		1,785			(1,031	)		5,936			—			6,690
Cash and cash equivalents at beginning of period		(4,140	)		2,648			6,006			—			4,514
Cash and cash equivalents at end of period		(2,355	)		1,617			11,942			—			11,204

PERRY ELLIS INTERNATIONAL, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS (UNAUDITED)

FOR THE SIX MONTHS ENDED JULY 31, 2006

(amounts in thousands)

	Parent Only			Guarantors			Non- Guarantors			Eliminations			Consolidated
Net cash (used in) provided by operating activities	$	(558	)	$	49,999		$	2,519		$	511		$	52,471
Net cash used in investing activities		(2,167	)		(3,389	)		(273	)		—			(5,829	)
Net cash provided by (used in) financing activities		1,428			(50,748	)		(35	)		—			(49,355	)
Effect of exchange rate changes on cash and cash equivalents		523			(12	)		523			(511	)		523
Net (decrease) increase in cash and cash equivalents		(774	)		(4,150	)		2,734			—			(2,190	)
Cash and cash equivalents at beginning of period		6			3,568			5,838			—			9,412
Cash and cash equivalents at end of period		(768	)		(582	)		8,572			—			7,222

13

Item 2: Management’s Discussion and Analysis of Financial Condition and Results of Operations

Unless the context otherwise requires, all references to “Perry Ellis,” the “Company,” “we,” “us” or “our” include Perry Ellis International, Inc. and its subsidiaries. This management’s discussion and analysis should be read in conjunction with our Annual Report on Form 10-K for the year ended January 31, 2007.

Forward–Looking Statements

We caution readers that this report includes “forward-looking statements” as that term is used in the Private Securities Litigation Reform Act of 1995. Forward-looking statements are based on current expectations rather than historical facts and they are indicated by words or phrases such as “anticipate,” “could,” “may,” “might,” “potential,” “predict,” “should,” “estimate,” “expect,” “project,” “believe,” “intend,” “plan,” “envision,” “continue,” target,” “contemplate,” or “will” and similar words or phrases or corporate terminology. We have based such forward-looking statements on our current expectations, assumptions, estimates and projections. While we believe these expectations, assumptions, estimates and projections are reasonable, such forward-looking statements are only predictions and involve known and unknown risks and uncertainties and other factors that may cause actual results, performance or achievements to be materially different from any future results, performance or achievements expressed or implied by such forward-looking statements, many of which are beyond our control.

Some of the factors that could affect our financial performance, cause actual results to differ from our estimates, or underlie such forward-looking statements, are set forth in various places in this report. These factors include, but are not limited to:

• general economic conditions,

• a significant decrease in business from or loss of any of our major customers or programs,

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

• the effectiveness of our planned advertising, marketing and promotional campaigns,

• our ability to contain costs,

• disruptions in the supply chain,

• our future capital needs and our ability to obtain financing,

• our ability to integrate acquired businesses, trademarks, tradenames and licenses,

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

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

• changes in the costs of raw materials, labor and advertising,

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

• the level of consumer spending for apparel and other merchandise,

14

• our ability to compete,

• exposure to foreign currency risk and interest rate risk,

• possible disruption in commercial activities due to terrorist activity and armed conflict,

• other factors set forth in this report and in our other Securities and Exchange Commission (“SEC”) filings.

You are cautioned not to place undue reliance on these forward-looking statements, which are valid only as of the date they were made. We undertake no obligation to update or revise any forward-looking statements to reflect new information or the occurrence of unanticipated events or otherwise.

Critical Accounting Policies

Included in the footnotes to the consolidated financial statements in our Annual Report on Form 10-K for the year ended January 31, 2007 is a summary of all significant accounting policies used in the preparation of our consolidated financial statements. We follow the accounting methods and practices as required by accounting principles generally accepted in the United States of America (“GAAP”). In particular, our critical accounting policies and areas we use judgment are in the areas of revenue recognition, the estimated collectability of accounts receivable, the recoverability of obsolete or overstocked inventory, the impairment of long-lived assets that are our trademarks, the recoverability of deferred tax assets, the measurement of retirement related benefits and stock-based compensation. We believe that there have been no significant changes to our critical accounting policies during the six months ended July 31, 2007, as compared to those we disclosed in Management’s Discussion and Analysis of Financial Condition and Results of Operations included in our Annual Report on Form 10-K for the year ended January 31, 2007.

Results of Operations

The following is a discussion of the results of operations for the three and six months periods in the second quarter of the fiscal year ending January 31, 2008 (“fiscal 2008”) compared with the three and six months periods in the second quarter of the fiscal year ended January 31, 2007 (“fiscal 2007”).

Results of Operations - three and six months ended July 31, 2007 compared to three and six months ended July 31, 2006.

Net sales. Net sales for the three months ended July 31, 2007 were $188.9 million, an increase of $23.2 million, or 14.0%, from $165.7 million for the three months ended July 31, 2006. This increase was primarily driven by several of our growth platforms—golf lifestyle, Hispanic lifestyles, swimwear/action sports, direct retail and international. This increase was partially aided by the effect of the anticipated shift in the retail calendar that moved certain shipments from April into May, thus slightly assisting in revenue growth during the second quarter of fiscal 2008.

Net sales for the six months ended July 31, 2007 were $411.5 million, an increase of $37.5 million, or 10.0%, from $374.0 million for the six months ended July 31, 2007. This increase was primarily driven by several of our growth platforms—golf lifestyle, Hispanic lifestyles, swimwear/action sports, direct retail and international.

Royalty income. Royalty income for the three months ended July 31, 2007 was $6.4 million, an increase of $1.1 million, or 20.8%, from $5.3 million for the three months ended July 31, 2006. Royalty income for the six months ended July 31, 2007 was $12.6 million, an increase of $1.5 million, or 13.5%, from $11.1 million for the six months ended July 31, 2006. The increases were due primarily to the benefit of new licenses added during the later half of fiscal 2007.

15

Gross profit.Gross profit was $61.7 million for the three months ended July 31, 2007, an increase of $7.9 million, or 14.7%, from $53.8 million for the three months ended July 31, 2006. Gross profit was $139.5 million for the six months ended July 31, 2007, as compared to $124.3 million for six months ended July 31, 2006, an increase of 12.2%.

As a percentage of total revenue, gross profit margins were 31.6% for the three months ended July 31, 2007, as compared to 31.5% for the three months ended July 31, 2006, an increase of 10 basis points. The improvement in the gross profit percentage came from the impact of higher royalty income. As a percentage of total revenue, gross profit margins were 32.9% for the six months ended July 31, 2007, as compared to 32.3% for the six months ended July 31, 2006, an increase of 60 basis points. The improvement in the gross profit percentage came from improved wholesale margins, as well as the impact of higher royalty income.

Wholesale gross profit margins (which exclude the impact of royalty income) remained flat at 29.3%, for the three months ended July 31, 2007 and 2006. The wholesale gross profit margin percentage increased for the six months ended July 31, 2007, to 30.8%, as compared to 30.3% for the six months ended July 31, 2006, with this improvement primarily attributable to improved margin performance including Perry Ellis, international and direct to consumer business, as well as the impact of the increase in higher margin swimwear sales as a percentage of our total revenues due to the seasonality of this business.

Selling, general and administrative expenses. Selling, general and administrative expenses for the three months ended July 31, 2007 was $53.4 million, an increase of $3.5 million, or 7.0%, from $49.9 million for the three months ended July 31, 2006. The increase in selling, general and administrative expenses, on a dollar basis, is attributed to additional costs incurred related to our recently established Seattle based outerwear operations and increased costs from our swimwear growth, including the addition of the JAG swimwear brand. As a percentage of total revenues, selling, general and administrative expenses were lower at 27.3% for the three months ended July 31, 2007, as compared to 29.2% for the three months ended July 31, 2006. As a percentage of total revenue this decrease was in line with our anticipated results and primarily due to the increase in revenues during the second quarter of fiscal 2008 coupled with our tight expense controls and the deferral of certain advertising spending to the second half of the year.

Selling, general and administrative expenses for the six months ended July 31, 2007, were $108.0 million, an increase of $8.2 million, or 8.2%, from $99.8 million for the six months ended July 31, 2006. The increase in selling, general and administrative expenses, on a dollar basis, is attributed to the factors described above. As a percentage of total revenues, selling, general and administrative expenses were lower at 25.5% for the six months ended July 31, 2007, as compared to 25.9% for the six months ended July 31, 2006.

Depreciation and amortization. Depreciation and amortization for the three months ended July 31, 2007 was $3.2 million, an increase of $0.4 million, or 14.3%, from $2.8 million for the three months ended July 31, 2006. Depreciation and amortization for the six months ended July 31, 2007, was $6.1 million, an increase of $0.6 million, or 10.9%, from $5.5 million for the six months ended July 31, 2006. The increase is primarily due to an increase in property and equipment, primarily our Oracle retail system, purchased and implemented during the second half of fiscal 2007 and the first half of fiscal 2008.

Interest expense. Interest expense for the three months ended July 31, 2007, was $4.6 million, a decrease of $0.2 million, or 4.2%, from $4.8 million for the three months ended July 31, 2006. Interest expense for the six months ended July 31, 2007, was $ 9.8 million, a decrease of $0.9 million, or 8.4%, from $10.7 million for the six months ended July 31, 2006. The overall decrease in interest expense is primarily attributable to the reduction of debt by $26 million and $34 million during the first and second quarter of fiscal 2008 as compared to the first and second quarter of fiscal 2007, respectively, the impact of the elimination of our senior subordinated notes in March 2006 and the impact of the lower rate $15 million mortgage loan obtained during June 2006.

16

Cost on early extinguishment of debt. We incurred debt extinguishment costs of approximately $3.0 million during the six months ended July 31, 2006, including call premium costs, write-off of bond issue costs and costs associated with the termination of derivatives related to our 9 ¹ / 2 % senior secured notes on March 15, 2006.

Income taxes. The income tax provision for the three months ended July 31, 2007, was $0.2 million, a $1.5 million increase as compared to a $1.3 million tax benefit for the three months ended July 31, 2006. For the three months ended July 31, 2007, our effective tax rate was 34.7% as compared to 36.2% for the three months ended July 31, 2006. The primary reason for the decrease in the effective tax rate was due to a lower tax rate experienced by our international operations, offset by a slight increase in our unrecognized tax benefits.

Our income tax provision for the six months ended July 31, 2007, was $5.6 million, a $3.7 million increase as compared to $1.9 million for the six months ended July 31, 2006. For the six months ended July 31, 2007, our effective tax rate was 35.7% as compared to 34.1% for the six months ended July 31, 2006.The primary reason for the increase in the effective tax rate was due to a slight adjustment of our Federal net operating losses and the associated deferred tax asset, during the first quarter of fiscal 2008, offset by a lower tax rate experienced by our international operations.

Net income (loss). The net income for the three months ended July 31, 2007 was $0.3 million, an increase of $2.8 million, or 112%, as compared to the net loss of ($2.5) million for the three months ended July 31, 2006. Net income for the six months ended July 31, 2007 was $9.8 million, an increase of $6.3 million, or 180%, as compared to net income of $3.5 million for the six months ended July 31, 2006. The changes in operating results were due to the items described above.

Liquidity and Capital Resources

We rely primarily upon cash flow from operations and borrowings under our senior credit facility and letter of credit facilities to finance our operations, acquisitions and capital expenditures. We believe that as a result of the growth in our business, our working capital requirements will increase in the last half of the fiscal year, particularly during our fourth quarter as a result of planned increases in sales. As of July 31, 2007, our total working capital was $205.8 million as compared to $229.7 million as of January 31, 2007. We believe that our cash flows from operations and available borrowings under our senior credit facility and letter of credit facilities are sufficient to meet our working capital needs. We also believe that our real estate assets which have a net book value of $29 million at July 31, 2007, have a substantially higher market value of approximately $50 million. These real estate assets provide us with additional capital resources. Additional borrowings against these real estate assets, however would be subject to certain loan to value criteria established by lending institutions. Currently we have mortgage loans on these properties totaling $26.8 million.

Net cash provided by operating activities was $75.5 million for the six months ended July 31, 2007, as compared to cash provided by operating activities of $52.5 million for the six months ended July 31, 2006. The increase of $23.0 million in the level of cash provided by operating activities for the six months ended July 31, 2007, as compared to the six months ended July 31, 2006, is primarily attributable to a decrease in accounts receivable of $57.6 million due to stronger collection efforts, a decrease in inventory of $3.2 million, the increase of $18.2 million in unearned revenues; offset by the reduction of accounts payable, accrued expenses and other liabilities in the amount of $16.5 million. For the six months ended July 31, 2006, accounts receivable decreased by $46.2 million and inventory decreased by $10.1 million; this increase in operating cash flow was offset by the reduction of accounts payable, accrued expenses and other liabilities in the amount of $13.4 million.

17

Net cash used in investing activities was $9.0 million for the six months ended July 31, 2007, as compared to cash used in investing activities of $5.8 million for the six months ended July 31, 2006. The net cash used during the first half of Fiscal 2008 primarily reflects the purchase of property and equipment in the amount of $8.6 million and marketable securities in the amount of $0.7 million, offset by the proceeds from the sale of marketable securities in the amount of $0.3 million, as compared to net cash used in the amount of $5.8 million during the same period in Fiscal 2007 for the purchase of intangibles, property and equipment. We anticipate capital expenditures during fiscal 2008 of $16 million to $17 million in technology and systems, retail stores, and other expenditures.

Net cash used in financing activities for the six months ended July 31, 2007, was $60.9 million, as compared to net cash used in financing activities for the six months ended July 31, 2006 of $49.4 million. The net cash used during the first half of Fiscal 2008 primarily reflects the net payments on our senior credit facility of $61.2 million. The use of cash was offset by proceeds received from the exercise of stock options of $0.5 million. The net cash used during the first half of Fiscal 2007 primarily reflects the net payments on our senior credit facility of $6.4 million, as well as payments of $58.4 million to extinguish our senior secured notes and $0.6 million in connection with the termination of the swap agreements. The use of cash was offset by our Tampa facility real estate mortgage loan proceeds of $14.8 million, as well as proceeds from the exercise of stock options of $1.2 million.

Senior Credit Facility

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

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

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

Interest. Interest on the principal balance under the senior credit facility accrues, at our option, at either (a) our bank prime lending rate with adjustments depending upon our quarterly average excess availability plus excess cash or leverage ratio or

18

(b) 1.05% above the rate quoted by our bank as the average monthly Eurodollar Rate for 1-month Eurodollar deposits with 20 to 25 basis point adjustments depending upon our quarterly average excess availability plus excess cash and leverage ratio at the time of borrowing.

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

Letter of Credit Facilities

As of July 31, 2007, we maintained six U.S. dollar letter of credit facilities totaling $160.0 million, one letter of credit facility totaling $3.5 million utilized by our Canadian joint venture, and one letter of credit facility totaling $0.8 million utilized by our United Kingdom subsidiary. Each letter of credit is secured primarily by the consignment of merchandise in transit under that letter of credit and certain subordinated liens on our assets. As of July 31, 2007, there was $128.8 million available under existing letter of credit facilities.

$57 Million Senior Secured Notes Payable

In March 2002, we issued $57.0 million 9 ^1/2% senior secured notes due March 15, 2009. On March 15, 2006, we exercised the call provision of the $57.0 million 9 ^1/2 % senior secured notes. The call provision permitted the notes to be redeemed at a premium of 102.375%, and in connection with this transaction, we incurred costs on early extinguishment of debt of approximately $3.0 million during the first quarter of fiscal 2007, including call premium costs, write-off of bond issue costs and costs associated with the termination of derivatives related to the senior secured notes.

$150 Million Senior Subordinated Notes Payable

In fiscal 2004, we issued $150 million 8 ^7/8% senior subordinated notes due September 15, 2013. The proceeds of this offering were used to redeem previously issued $100 million 12 ^1/4 % senior subordinated notes and to pay down the outstanding balance of the senior credit facility at that time. The proceeds to us were $146.8 million yielding an effective interest rate of 9.1%.

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

Real Estate Mortgage Loans

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

19

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

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

Off-Balance Sheet Arrangements

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

Effects of Inflation and Foreign Currency Fluctuations

We do not believe that inflation or foreign currency fluctuations significantly affected our results of operations for the three and six months ended July 31, 2007.

Item 3: Quantitative and Qualitative Disclosures about Market Risks

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

Derivatives on $57 Million Senior Secured Notes Payable

We had an interest rate swap and option (the “$57 million Swap Agreement”) for an aggregate notional amount of $57 million in order to manage the overall borrowing costs associated with our 9 ^1/2 % senior secured notes. In March 2006, we terminated the $57 million Swap Agreement. The $57 million Swap Agreement was a fair value hedge as it was designated against the 9 ^1/2 % senior secured notes carrying a fixed rate of interest and converted such notes to variable rate debt. The $57 million Swap Agreement was reflected at fair value in our consolidated balance sheet with a corresponding offset to the designated item.

We also had an interest rate cap agreement (the “$57 million Cap Agreement”) for an aggregate notional amount of $57 million associated with the 9 ^1/2 % senior secured notes. In March 2006, we terminated the $57 million Cap Agreement. The $57 million Cap Agreement capped the interest rate on the senior secured notes at 10%. The $57 million Cap Agreement did not qualify for hedge accounting treatment, resulting in a $0 and $30,000 decrease of recorded interest expense on the unaudited condensed consolidated statement of operations for the three and six months ended July 31, 2006, respectively.

Other

Our current exposure to foreign exchange risk is not significant and accordingly, we have not entered into any transactions to hedge against those risks.

20

Item 4: Controls and Procedures

We carried out an evaluation, under the supervision and with the participation of our Chief Executive Officer and our Chief Financial Officer, of the effectiveness of the design and operation of our disclosure controls and procedures as of the end of the period covered by this report. Based upon this evaluation, our Chairman of the Board and Chief Executive Officer and our Chief Financial Officer concluded that both our disclosure controls and procedures and our internal controls and procedures were effective as of July 31, 2007 in timely alerting them to material information required to be included in our periodic SEC filings and that information required to be disclosed by us in these periodic filings was recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms and that our internal controls were effective as of July 31, 2007 to provide reasonable assurance that our financial statements were fairly presented in conformity with generally accepted accounting principles.

There were no changes in our internal control over financial reporting during the quarter ended July 31, 2007 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

21

PART II: OTHER INFORMATION

ITEM 4. Submission of Matters to a Vote of Security Holders

(a) The annual meeting of shareholders was held on Thursday, June 21, 2007.

(b) The following individuals were elected directors until the 2010 Annual Meeting of Shareholders and until their successors are duly elected and qualified.

	FOR	WITHHELD
George Feldenkreis	13,485,858	295,727
Gary Dix	13,590,874	190,711
Leonard Miller	13,598,065	183,520

(c) The following individual was elected director until the 2009 Annual Meeting of Shareholders and until his successor is duly elected and qualified.

Joe Arriola 13,722,351 59,234

The term of office of each of the following directors continued after the meeting:

Oscar Feldenkreis	Ronald L. Buch
Salomon Hanono	Joseph P. Lacher
Linda Platzner

(d) The shareholders ratified the appointment by the Audit Committee of Perry Ellis’ board of directors of Deloitte & Touche LLP to serve as Perry Ellis’ independent auditors for the fiscal year ending January 31, 2008.

FOR	AGAINST	ABSTAIN
13,571,778	198,228	11,579

22

ITEM 6. Exhibits

Index to Exhibits

Exhibit Number	Description
31.1	Certification of Chief Executive Officer pursuant to Rule 13a-14(a)/15d-14(a).
31.2	Certification of Chief Financial Officer pursuant to Rule 13a-14(a)/15d-14(a).
32.1	Certification of Chief Executive Officer pursuant to Section 1350.
32.2	Certification of Chief Financial Officer pursuant to Section 1350.

23

SIGNATURE

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.

	Perry Ellis International, Inc.
September 6, 2007	By:	/S/ THOMAS D’AMBROSIO
		Thomas D’Ambrosio, Interim Chief Financial Officer

24

Exhibit Index

Exhibit Number	Description
31.1	Certification of Chief Executive Officer pursuant to Rule 13a-14(a)/15d-14(a).
31.2	Certification of Chief Financial Officer pursuant to Rule 13a-14(a)/15d-14(a).
32.1	Certification of Chief Executive Officer pursuant to Section 1350.
32.2	Certification of Chief Financial Officer pursuant to Section 1350.

25