CONDENSED CONSOLIDATING FINANCIAL STATEMENTS | 22. 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 October 29, 2016 and January 30, 2016 and for the three and nine months ended October 29, 2016 and October 31, 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 OCTOBER 29, 2016 (amounts in thousands) Parent Only Guarantors Non- Guarantors Eliminations Consolidated ASSETS Current Assets: Cash and cash equivalents $ — $ 4,239 $ 25,585 $ — $ 29,824 Investment, at fair value — — 12,915 — 12,915 Accounts receivable, net — 104,580 24,202 — 128,782 Intercompany receivable, net 82,241 — — (82,241 ) — Inventories — 96,480 15,786 — 112,266 Prepaid income taxes 1,643 — — 145 1,788 Prepaid expenses and other current assets — 7,219 998 — 8,217 Total current assets 83,884 212,518 79,486 (82,096 ) 293,792 Property and equipment, net — 61,425 2,257 — 63,682 Other intangible assets, net — 154,936 32,332 — 187,268 Deferred income taxes — — 441 — 441 Investment in subsidiaries 270,236 — — (270,236 ) — Other assets — 1,879 476 — 2,355 TOTAL $ 354,120 $ 430,758 $ 114,992 $ (352,332 ) $ 547,538 LIABILITIES AND EQUITY Current Liabilities: Accounts payable $ — $ 39,330 $ 4,456 $ — $ 43,786 Accrued expenses and other liabilities — 20,804 4,773 — 25,577 Accrued interest payable 528 — — — 528 Income taxes payable — 623 928 (1,551 ) — Unearned revenues — 2,835 659 — 3,494 Deferred pension obligation — 6,863 41 — 6,904 Intercompany payable, net — 75,929 17,826 (93,755 ) — Total current liabilities 528 146,384 28,683 (95,306 ) 80,289 Senior subordinated notes payable, net 49,637 — — — 49,637 Senior credit facility — 37,837 — — 37,837 Real estate mortgages — 20,668 — — 20,668 Unearned revenues and other long-term liabilities — 18,728 189 — 18,917 Deferred income taxes — 34,539 — 1,696 36,235 Total long-term liabilities 49,637 111,772 189 1,696 163,294 Total liabilities 50,165 258,156 28,872 (93,610 ) 243,583 Total equity 303,955 172,602 86,120 (258,722 ) 303,955 TOTAL $ 354,120 $ 430,758 $ 114,992 $ (352,332 ) $ 547,538 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 Investment, at fair value — — 9,782 — 9,782 Accounts receivable, net — 106,018 26,048 — 132,066 Intercompany receivable, net 74,091 — — (74,091 ) — Inventories — 155,703 27,047 — 182,750 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 (LOSS) (UNAUDITED) FOR THE THREE MONTHS ENDED OCTOBER 29, 2016 (amounts in thousands) Non- Parent Only Guarantors Guarantors Eliminations Consolidated Revenues: Net sales $ — $ 162,185 $ 23,113 $ — $ 185,298 Royalty income — 5,230 3,431 — 8,661 Total revenues — 167,415 26,544 — 193,959 Cost of sales — 107,489 15,367 — 122,856 Gross profit — 59,926 11,177 — 71,103 Operating expenses: Selling, general and administrative expenses — 63,475 9,371 — 72,846 Depreciation and amortization — 3,220 314 — 3,534 Total operating expenses — 66,695 9,685 — 76,380 Operating (loss) income — (6,769 ) 1,492 — (5,277 ) Interest expense (income) — 1,756 (18 ) — 1,738 Net (loss) income before income taxes — (8,525 ) 1,510 — (7,015 ) Income tax (benefit) provision — (2,189 ) 339 — (1,850 ) Equity in earnings of subsidiaries, net (5,165 ) — — 5,165 — Net (loss) income (5,165 ) (6,336 ) 1,171 5,165 (5,165 ) Other comprehensive income (loss) 6,045 8,142 (2,097 ) (6,045 ) 6,045 Comprehensive income (loss) $ 880 $ 1,806 $ (926 ) $ (880 ) $ 880 PERRY ELLIS INTERNATIONAL, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (UNAUDITED) FOR THE THREE MONTHS ENDED OCTOBER 31, 2015 (amounts in thousands) Parent Only Guarantors Non- Eliminations Consolidated Revenues: Net sales $ — $ 174,315 $ 22,132 $ — $ 196,447 Royalty income — 5,495 3,497 — 8,992 Total revenues — 179,810 25,629 — 205,439 Cost of sales — 118,154 13,990 — 132,144 Gross profit — 61,656 11,639 — 73,295 Operating expenses: Selling, general and administrative expenses — 55,570 9,299 — 64,869 Depreciation and amortization — 3,096 287 — 3,383 Total operating expenses — 58,666 9,586 — 68,252 Operating income — 2,990 2,053 — 5,043 Interest expense — 1,857 (4 ) — 1,853 Net income before income taxes — 1,133 2,057 — 3,190 Income tax provision — 344 573 — 917 Equity in earnings of subsidiaries, net 2,273 — — (2,273 ) — Net income 2,273 789 1,484 (2,273 ) 2,273 Other comprehensive (loss) income (475 ) 135 (610 ) 475 (475 ) Comprehensive income $ 1,798 $ 924 $ 874 $ (1,798 ) $ 1,798 PERRY ELLIS INTERNATIONAL, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS) (UNAUDITED) FOR THE NINE MONTHS ENDED OCTOBER 29, 2016 (amounts in thousands) Parent Only Guarantors Non- Eliminations Consolidated Revenues: Net sales $ — $ 556,327 $ 73,187 $ — $ 629,514 Royalty income — 17,505 9,887 — 27,392 Total revenues — 573,832 83,074 — 656,906 Cost of sales — 368,194 48,694 — 416,888 Gross profit — 205,638 34,380 — 240,018 Operating expenses: Selling, general and administrative expenses — 187,269 28,165 — 215,434 Depreciation and amortization — 9,687 1,030 — 10,717 Total operating expenses — 196,956 29,195 — 226,151 Operating income — 8,682 5,185 — 13,867 Interest expense (income) — 5,691 (39 ) — 5,652 Net income before income taxes — 2,991 5,224 — 8,215 Income tax provision — 836 1,859 — 2,695 Equity in earnings of subsidiaries, net 5,520 — — (5,520 ) — Net income 5,520 2,155 3,365 (5,520 ) 5,520 Other comprehensive income (loss) 4,942 8,452 (3,510 ) (4,942 ) 4,942 Comprehensive income (loss) $ 10,462 $ 10,607 $ (145 ) $ (10,462 ) $ 10,462 PERRY ELLIS INTERNATIONAL, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (UNAUDITED) FOR THE NINE MONTHS ENDED OCTOBER 31, 2015 (amounts in thousands) Parent Only Guarantors Non- Eliminations Consolidated Revenues: Net sales $ — $ 586,515 $ 72,827 $ — $ 659,342 Royalty income — 15,693 10,117 — 25,810 Total revenues — 602,208 82,944 — 685,152 Cost of sales — 399,813 46,002 — 445,815 Gross profit — 202,395 36,942 — 239,337 Operating expenses: Selling, general and administrative expenses — 172,690 30,041 — 202,731 Depreciation and amortization — 9,258 893 — 10,151 Total operating expenses — 181,948 30,934 — 212,882 Loss on sale of long-lived assets — (697 ) — — (697 ) Operating income — 19,750 6,008 — 25,758 Costs of early extinguishment of debt — 5,121 — — 5,121 Interest expense — 7,363 60 — 7,423 Net income before income taxes — 7,266 5,948 — 13,214 Income tax provision — 908 1,903 — 2,811 Equity in earnings of subsidiaries, net 10,403 — — (10,403 ) — Net income 10,403 6,358 4,045 (10,403 ) 10,403 Other comprehensive income 879 405 474 (879 ) 879 Comprehensive income $ 11,282 $ 6,763 $ 4,519 $ (11,282 ) $ 11,282 PERRY ELLIS INTERNATIONAL, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS (UNAUDITED) FOR THE NINE MONTHS ENDED OCTOBER 29, 2016 (amounts in thousands) Parent Only Guarantors Non- Eliminations Consolidated NET CASH PROVIDED BY OPERATING ACTIVITIES: $ 1,155 $ 32,968 $ 5,824 $ (2,706 ) $ 37,241 CASH FLOWS FROM INVESTING ACTIVITIES: Purchase of property and equipment — (8,292 ) (1,042 ) — (9,334 ) Purchase of investments — — (12,467 ) — (12,467 ) Proceeds from investment maturities — — 9,341 — 9,341 Proceeds from note receivable — — 250 — 250 Intercompany transactions 1,203 — — (1,203 ) — Net cash provided by (used in) investing activities 1,203 (8,292 ) (3,918 ) (1,203 ) (12,210 ) CASH FLOWS FROM FINANCING ACTIVITIES: Borrowings from senior credit facility — 250,012 — — 250,012 Payments on senior credit facility — (273,933 ) — — (273,933 ) Payments on real estate mortgages — (634 ) — — (634 ) Payments on capital leases — (196 ) — — (196 ) Dividends paid to stockholder — — (2,706 ) 2,706 — Purchase of treasury stock (2,151 ) — — — (2,151 ) Proceeds from exercise of stock options 5 — — — 5 Intercompany transactions — 3,539 (4,530 ) 991 — Net cash used in financing activities (2,146 ) (21,212 ) (7,236 ) 3,697 (26,897 ) Effect of exchange rate changes on cash and cash equivalents (212 ) — (212 ) 212 (212 ) NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS — 3,464 (5,542 ) — (2,078 ) CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD — 775 31,127 — 31,902 CASH AND CASH EQUIVALENTS AT END OF PERIOD $ — $ 4,239 $ 25,585 $ — $ 29,824 PERRY ELLIS INTERNATIONAL, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS (UNAUDITED) FOR THE NINE MONTHS ENDED OCTOBER 31, 2015 (amounts in thousands) Parent Only Guarantors Non- Eliminations Consolidated NET CASH PROVIDED BY OPERATING ACTIVITIES: $ 382 $ 15,691 $ 2,565 $ — $ 18,638 CASH FLOWS FROM INVESTING ACTIVITIES: Purchase of property and equipment — (8,913 ) (924 ) — (9,837 ) Purchase of investments — — (8,230 ) — (8,230 ) Proceeds from investment maturities — — 17,845 — 17,845 Proceeds on sale of intangible assets — 2,500 — — 2,500 Proceeds from note receivable — — 250 — 250 Intercompany transactions 97,610 — — (97,610 ) — Net cash provided by (used in) investing activities 97,610 (6,413 ) 8,941 (97,610 ) 2,528 CASH FLOWS FROM FINANCING ACTIVITIES: Payments on senior subordinated notes (100,000 ) — — — (100,000 ) Borrowings from senior credit facility — 330,644 — — 330,644 Payments on senior credit facility — (270,023 ) — — (270,023 ) Payments on real estate mortgages — (615 ) — — (615 ) Payments on capital leases — (137 ) — — (137 ) Deferred financing fees — (574 ) — — (574 ) Proceeds from exercise of stock options 1,408 — — — 1,408 Intercompany transactions — (96,096 ) (2,114 ) 98,210 — Net cash used in financing activities (98,592 ) (36,801 ) (2,114 ) 98,210 (39,297 ) Effect of exchange rate changes on cash and cash equivalents 600 — 600 (600 ) 600 NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS — (27,523 ) 9,992 — (17,531 ) CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD — 30,055 13,492 — 43,547 CASH AND CASH EQUIVALENTS AT END OF PERIOD $ — $ 2,532 $ 23,484 $ — $ 26,016 |