CONDENSED CONSOLIDATING FINANCIAL STATEMENTS | 19. 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 29, 2017 and January 28, 2017 and for the three months ended April 28, 2017 and April 30, 2016. 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 29, 2017 (amounts in thousands) Parent Only Guarantors Non- Eliminations Consolidated ASSETS Current Assets: Cash and cash equivalents $ — $ 3,964 $ 22,440 $ — $ 26,404 Investment, at fair value — — 16,515 — 16,515 Accounts receivable, net — 155,542 28,126 — 183,668 Intercompany receivable, net 86,882 — — (86,882 ) — Inventories — 117,645 21,987 — 139,632 Prepaid income taxes — — — — — Prepaid expenses and other current assets — 5,322 965 — 6,287 Total current assets 86,882 282,473 90,033 (86,882 ) 372,506 Property and equipment, net — 58,360 2,308 — 60,668 Other intangible assets, net — 154,510 32,332 — 186,842 Deferred income taxes — — 461 — 461 Investment in subsidiaries 292,004 — — (292,004 ) — Other assets — 1,765 513 — 2,278 TOTAL $ 378,886 $ 497,108 $ 125,647 $ (378,886 ) $ 622,755 LIABILITIES AND EQUITY Current Liabilities: Accounts payable $ — $ 52,460 $ 7,764 $ — $ 60,224 Accrued expenses and other liabilities — 22,677 4,860 — 27,537 Accrued interest payable 543 — — — 543 Income taxes payable 767 589 392 — 1,748 Unearned revenues — 2,457 439 — 2,896 Intercompany payable, net — 74,155 20,432 (94,587 ) — Total current liabilities 1,310 152,338 33,887 (94,587 ) 92,948 Senior subordinated notes payable, net 49,709 — — — 49,709 Senior credit facility — 64,128 — — 64,128 Real estate mortgages — 33,369 — — 33,369 Unearned revenues and other long-term liabilities — 19,014 267 — 19,281 Deferred income taxes — 35,453 — — 35,453 Total long-term liabilities 49,709 151,964 267 — 201,940 Total liabilities 51,019 304,302 34,154 (94,587 ) 294,888 Total equity 327,867 192,806 91,493 (284,299 ) 327,867 TOTAL $ 378,886 $ 497,108 $ 125,647 $ (378,886 ) $ 622,755 PERRY ELLIS INTERNATIONAL, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING BALANCE SHEET (UNAUDITED) AS OF JANUARY 28, 2017 (amounts in thousands) Parent Only Guarantors Non- Guarantors Eliminations Consolidated ASSETS Current Assets: Cash and cash equivalents $ — $ 2,578 $ 28,117 $ — $ 30,695 Investment, at fair value — — 10,921 — 10,921 Accounts receivable, net — 116,874 23,366 — 140,240 Intercompany receivable, net 85,028 — — (85,028 ) — Inventories — 126,557 24,694 — 151,251 Prepaid income taxes 549 — 25 1,073 1,647 Prepaid expenses and other current assets — 5,584 878 — 6,462 Total current assets 85,577 251,593 88,001 (83,955 ) 341,216 Property and equipment, net — 59,651 2,184 — 61,835 Other intangible assets, net — 154,719 32,332 — 187,051 Deferred income taxes — — 334 — 334 Investment in subsidiaries 279,233 — — (279,233 ) — Other assets — 1,797 472 — 2,269 TOTAL $ 364,810 $ 467,760 $ 123,323 $ (363,188 ) $ 592,705 LIABILITIES AND EQUITY Current Liabilities: Accounts payable $ — $ 79,600 $ 13,243 $ — $ 92,843 Accrued expenses and other liabilities — 15,543 5,318 — 20,861 Accrued interest payable 1,450 — — — 1,450 Income taxes payable — 623 — (623 ) — Unearned revenues — 2,353 357 — 2,710 Intercompany payable, net — 77,398 15,614 (93,012 ) — Total current liabilities 1,450 175,517 34,532 (93,635 ) 117,864 Senior subordinated notes payable, net 49,673 — — — 49,673 Senior credit facility — 22,504 — — 22,504 Real estate mortgages — 33,591 — — 33,591 Unearned revenues and other long-term liabilities — 17,945 326 — 18,271 Deferred income taxes — 35,419 — 1,696 37,115 Total long-term liabilities 49,673 109,459 326 1,696 161,154 Total liabilities 51,123 284,976 34,858 (91,939 ) 279,018 Total equity 313,687 182,784 88,465 (271,249 ) 313,687 TOTAL $ 364,810 $ 467,760 $ 123,323 $ (363,188 ) $ 592,705 PERRY ELLIS INTERNATIONAL, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (UNAUDITED) FOR THE THREE MONTHS ENDED APRIL 29, 2017 (amounts in thousands) Parent Only Guarantors Non- Eliminations Consolidated Revenues: Net sales $ — $ 206,686 $ 27,137 $ — $ 233,823 Royalty income — 5,386 2,881 — 8,267 Total revenues — 212,072 30,018 — 242,090 Cost of sales — 133,927 17,075 — 151,002 Gross profit — 78,145 12,943 — 91,088 Operating expenses: Selling, general and administrative expenses — 61,599 9,600 — 71,199 Depreciation and amortization — 3,210 258 — 3,468 Total operating expenses — 64,809 9,858 — 74,667 Operating income — 13,336 3,085 — 16,421 Interest expense — 1,989 (33 ) — 1,956 Net income before income taxes — 11,347 3,118 — 14,465 Income tax provision — 1,325 369 — 1,694 Equity in earnings of subsidiaries, net 12,771 — — (12,771 ) — Net income 12,771 10,022 2,749 (12,771 ) 12,771 Other comprehensive loss (77 ) — (77 ) 77 (77 ) Comprehensive income $ 12,694 $ 10,022 $ 2,672 $ (12,694 ) $ 12,694 PERRY ELLIS INTERNATIONAL, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (UNAUDITED) FOR THE THREE MONTHS ENDED APRIL 30, 2016 (amounts in thousands) Parent Only Guarantors Non- 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 CASH FLOWS (UNAUDITED) FOR THE THREE MONTHS ENDED APRIL 29, 2017 (amounts in thousands) Parent Only Guarantors Non- Eliminations Consolidated NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES: $ 445 $ (33,893 ) $ (4,319 ) $ — $ (37,767 ) CASH FLOWS FROM INVESTING ACTIVITIES: Purchase of property and equipment — (1,578 ) (323 ) — (1,901 ) Purchase of investments — — (10,256 ) — (10,256 ) Proceeds from investments maturities — — 4,655 — 4,655 Intercompany transactions (88 ) — — 88 — Net cash used in investing activities (88 ) (1,578 ) (5,924 ) 88 (7,502 ) CASH FLOWS FROM FINANCING ACTIVITIES: Borrowings from senior credit facility — 98,764 — — 98,764 Payments on senior credit facility — (57,140 ) — — (57,140 ) Payments on real estate mortgages — (220 ) — — (220 ) Payments on capital leases — (69 ) — — (69 ) Proceeds from exercise of stock options 23 — — — 23 Intercompany transactions — (4,478 ) 4,946 (468 ) — Net cash provided by financing activities 23 36,857 4,946 (468 ) 41,358 Effect of exchange rate changes on cash and cash equivalents (380 ) — (380 ) 380 (380 ) NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS — 1,386 (5,677 ) — (4,291 ) CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD — 2,578 28,117 — 30,695 CASH AND CASH EQUIVALENTS AT END OF PERIOD $ — $ 3,964 $ 22,440 $ — $ 26,404 PERRY ELLIS INTERNATIONAL, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS (UNAUDITED) FOR THE THREE MONTHS ENDED APRIL 30, 2016 (amounts in thousands) Parent Only Guarantors Non- 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 |