CONDENSED CONSOLIDATING FINANCIAL STATEMENTS | 21. CONDENSED CONSOLIDATING FINANCIAL STATEMENTS The Company and several of its subsidiaries (the “Guarantors”) have fully and unconditionally guaranteed the senior subordinated notes payable on a joint and several basis. These guarantees are subject to release in limited circumstances (only upon the occurrence of certain customary conditions). The following are condensed consolidating 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 combined, or where appropriate, consolidated basis. Additional columns present eliminating adjustments and consolidated totals as of April 30, 2016 and January 30, 2016 and for the three months ended April 30, 2016 and May 2, 2015. The combined Guarantors are 100% owned subsidiaries of Perry Ellis International, Inc., and have fully and unconditionally guaranteed the senior subordinated notes payable on a joint and several basis. PERRY ELLIS INTERNATIONAL, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING BALANCE SHEET (UNAUDITED) AS OF APRIL 30, 2016 (amounts in thousands) Parent Only Guarantors Non-Guarantors Eliminations Consolidated ASSETS Current Assets: Cash and cash equivalents $ — $ 3,399 $ 23,554 $ — $ 26,953 Accounts receivable, net — 146,714 27,519 — 174,233 Intercompany receivable, net 82,603 — — (82,603 ) — Inventories — 129,936 23,737 — 153,673 Investment, at fair value — — 10,279 — 10,279 Prepaid expenses and other current assets — 6,977 730 — 7,707 Total current assets 82,603 287,026 85,819 (82,603 ) 372,845 Property and equipment, net — 61,980 2,783 — 64,763 Other intangible assets, net — 155,370 32,332 — 187,702 Deferred income taxes — — 470 — 470 Investment in subsidiaries 278,966 — — (278,966 ) — Other assets — 2,043 805 — 2,848 TOTAL $ 361,569 $ 506,419 $ 122,209 $ (361,569 ) $ 628,628 LIABILITIES AND EQUITY Current Liabilities: Accounts payable $ — $ 46,847 $ 4,697 $ — $ 51,544 Accrued expenses and other liabilities — 22,275 4,761 — 27,036 Accrued interest payable 601 — — — 601 Income taxes payable 3,394 190 763 (1,696 ) 2,651 Unearned revenues — 3,141 1,151 — 4,292 Deferred pension obligation — 12,124 65 — 12,189 Intercompany payable, net — 68,566 20,116 (88,682 ) — Total current liabilities 3,995 153,143 31,553 (90,378 ) 98,313 Senior subordinated notes payable, net 49,564 — — — 49,564 Senior credit facility — 100,872 — — 100,872 Real estate mortgages — 21,112 — — 21,112 Unearned revenues and other long-term liabilities — 15,073 235 — 15,308 Deferred income taxes — 33,753 — 1,696 35,449 Total long-term liabilities 49,564 170,810 235 1,696 222,305 Total liabilities 53,559 323,953 31,788 (88,682 ) 320,618 Total equity 308,010 182,466 90,421 (272,887 ) 308,010 TOTAL $ 361,569 $ 506,419 $ 122,209 $ (361,569 ) $ 628,628 PERRY ELLIS INTERNATIONAL, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING BALANCE SHEET AS OF JANUARY 30, 2016 (amounts in thousands) Parent Only Guarantors Non-Guarantors Eliminations Consolidated ASSETS Current Assets: Cash and cash equivalents $ — $ 775 $ 31,127 $ — $ 31,902 Accounts receivable, net — 106,018 26,048 — 132,066 Intercompany receivable, net 74,091 — — (74,091 ) — Inventories — 155,703 27,047 — 182,750 Investment, at fair value — — 9,782 — 9,782 Deferred income taxes — — — — — Prepaid income taxes 1,017 — — 801 1,818 Prepaid expenses and other current assets — 7,426 1,035 — 8,461 Total current assets 75,108 269,922 95,039 (73,290 ) 366,779 Property and equipment, net — 61,260 2,648 — 63,908 Other intangible assets, net — 155,587 32,332 — 187,919 Investment in subsidiaries 267,422 — — (267,422 ) — Deferred income taxes — — 442 — 442 Other assets — 2,150 777 — 2,927 TOTAL $ 342,530 $ 488,919 $ 131,238 $ (340,712 ) $ 621,975 LIABILITIES AND EQUITY Current Liabilities: Accounts payable $ — $ 89,961 $ 13,723 $ — $ 103,684 Accrued expenses and other liabilities — 21,524 4,973 — 26,497 Accrued interest payable 1,521 — — — 1,521 Income taxes payable — 623 272 (895 ) — Unearned revenues — 2,952 1,261 — 4,213 Deferred pension obligation — 12,025 82 — 12,107 Intercompany payable, net — 60,384 21,449 (81,833 ) — Total current liabilities 1,521 187,469 41,760 (82,728 ) 148,022 Senior subordinated notes payable, net 49,528 — — — 49,528 Senior credit facility — 61,758 — — 61,758 Real estate mortgages — 21,318 — — 21,318 Unearned revenues and other long-term liabilities — 14,608 245 — 14,853 Deferred income taxes — 33,319 — 1,696 35,015 Total long-term liabilities 49,528 131,003 245 1,696 182,472 Total liabilities 51,049 318,472 42,005 (81,032 ) 330,494 Total equity 291,481 170,447 89,233 (259,680 ) 291,481 TOTAL $ 342,530 $ 488,919 $ 131,238 $ (340,712 ) $ 621,975 PERRY ELLIS INTERNATIONAL, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (UNAUDITED) FOR THE THREE MONTHS ENDED APRIL 30, 2016 (amounts in thousands) Non- Parent Only Guarantors Guarantors Eliminations Consolidated Revenues: Net sales $ — $ 224,905 $ 25,970 $ — $ 250,875 Royalty income — 7,214 3,205 — 10,419 Total revenues — 232,119 29,175 — 261,294 Cost of sales — 148,976 17,234 — 166,210 Gross profit — 83,143 11,941 — 95,084 Operating expenses: Selling, general and administrative expenses — 61,433 8,501 — 69,934 Depreciation and amortization — 3,191 276 — 3,467 Total operating expenses — 64,624 8,777 — 73,401 Operating income — 18,519 3,164 — 21,683 Interest expense — 2,034 (9 ) — 2,025 Net income before income taxes — 16,485 3,173 — 19,658 Income tax provision — 4,466 942 — 5,408 Equity in earnings of subsidiaries, net 14,250 — — (14,250 ) — Net income 14,250 12,019 2,231 (14,250 ) 14,250 Other comprehensive income 1,825 155 1,670 (1,825 ) 1,825 Comprehensive income $ 16,075 $ 12,174 $ 3,901 $ (16,075 ) $ 16,075 PERRY ELLIS INTERNATIONAL, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (UNAUDITED) FOR THE THREE MONTHS ENDED MAY 2, 2015 (amounts in thousands) Non- Parent Only Guarantors Guarantors Eliminations Consolidated Revenues: Net sales $ — $ 232,279 $ 25,978 $ — $ 258,257 Royalty income — 4,912 3,245 — 8,157 Total revenues — 237,191 29,223 — 266,414 Cost of sales — 160,251 16,063 — 176,314 Gross profit — 76,940 13,160 — 90,100 Operating expenses: Selling, general and administrative expenses — 59,845 9,763 — 69,608 Depreciation and amortization — 3,024 298 — 3,322 Total operating expenses — 62,869 10,061 — 72,930 Loss on sale of long-lived assets — (697 ) — — (697 ) Operating income — 13,374 3,099 — 16,473 Interest expense — 3,567 60 — 3,627 Net income before income taxes — 9,807 3,039 — 12,846 Income tax provision — 3,081 354 — 3,435 Equity in earnings of subsidiaries, net 9,411 — — (9,411 ) — Net income 9,411 6,726 2,685 (9,411 ) 9,411 Other comprehensive income 1,066 135 931 (1,066 ) 1,066 Comprehensive income $ 10,477 $ 6,861 $ 3,616 $ (10,477 ) $ 10,477 PERRY ELLIS INTERNATIONAL, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS (UNAUDITED) FOR THE THREE MONTHS ENDED APRIL 30, 2016 (amounts in thousands) Non- Parent Only Guarantors Guarantors Eliminations Consolidated NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES: $ 6,192 $ (40,153 ) $ (7,745 ) $ 2,706 $ (39,000 ) CASH FLOWS FROM INVESTING ACTIVITIES: Purchase of property and equipment — (3,742 ) (356 ) — (4,098 ) Purchase of investments — — (2,455 ) — (2,455 ) Proceeds from investments maturities — — 1,965 — 1,965 Intercompany transactions (5,993 ) — — 5,993 — Net cash used in investing activities (5,993 ) (3,742 ) (846 ) 5,993 (4,588 ) CASH FLOWS FROM FINANCING ACTIVITIES: Borrowings from senior credit facility — 123,995 — — 123,995 Payments on senior credit facility — (84,881 ) — — (84,881 ) Payments on real estate mortgages — (212 ) — — (212 ) Payments on capital leases — (64 ) — — (64 ) Dividends paid to stockholder — — 2,706 (2,706 ) — Intercompany transactions — 7,681 (1,489 ) (6,192 ) — Net cash provided by financing activities — 46,519 1,217 (8,898 ) 38,838 Effect of exchange rate changes on cash and cash equivalents (199 ) — (199 ) 199 (199 ) NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS — 2,624 (7,573 ) — (4,949 ) CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD — 775 31,127 — 31,902 CASH AND CASH EQUIVALENTS AT END OF PERIOD $ — $ 3,399 $ 23,554 $ — $ 26,953 PERRY ELLIS INTERNATIONAL, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS (UNAUDITED) FOR THE THREE MONTHS ENDED MAY 2, 2015 (amounts in thousands) Non- Parent Only Guarantors Guarantors Eliminations Consolidated NET CASH USED IN OPERATING ACTIVITIES: $ (1,639 ) $ (34,209 ) $ (3,820 ) $ — $ (39,668 ) CASH FLOWS FROM INVESTING ACTIVITIES: Purchase of property and equipment — (2,969 ) (350 ) — (3,319 ) Purchase of investments — — (2,640 ) — (2,640 ) Proceeds from investments maturities — — 8,580 — 8,580 Proceeds on sale of intangible assets — 2,500 — — 2,500 Intercompany transactions 721 — — (721 ) — Net cash provided by (used in) investing activities 721 (469 ) 5,590 (721 ) 5,121 CASH FLOWS FROM FINANCING ACTIVITIES: Borrowings from senior credit facility — 90,036 — — 90,036 Payments on senior credit facility — (80,366 ) — — (80,366 ) Payments on real estate mortgages — (206 ) — — (206 ) Payments on capital leases — (77 ) — — (77 ) Deferred financing fees — (569 ) — — (569 ) Proceeds from exercise of stock options 114 — — — 114 Tax benefit from exercise of equity instruments 396 — — — 396 Intercompany transactions — (1,002 ) (127 ) 1,129 — Net cash provided by (used in) financing activities 510 7,816 (127 ) 1,129 9,328 Effect of exchange rate changes on cash and cash equivalents 408 — 408 (408 ) 408 NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS — (26,862 ) 2,051 — (24,811 ) CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD — 30,055 13,492 — 43,547 CASH AND CASH EQUIVALENTS AT END OF PERIOD $ — $ 3,193 $ 15,543 $ — $ 18,736 |