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 April 30, 1999

                                  OR

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

          For the Transition Period From ________ to ________


                     Commission File Number 1-6370


                        FRENCH FRAGRANCES, INC.
        (Exact name of registrant as specified in its charter)


               Florida                          59-0914138
      (State of incorporation)       (IRS Employer Identification No.)

14100 N.W. 60th Avenue, Miami Lakes, Florida                33014
(Address of principal executive offices)                 (zip code)

                          (305) 818-8000
       (Registrant's telephone number, including area code)


     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 the number of shares outstanding of each of the issuer's
classes of common stock, as of the latest practicable date:

                                           Outstanding at
                Class                       June 3, 1999
      ----------------------------       -----------------
      Common Stock, $.01 par value       13,802,380 shares


                     FRENCH FRAGRANCES, INC.


                        INDEX TO FORM 10-Q


PART I -  FINANCIAL INFORMATION                               Page No.

Item 1.   Financial Statements

          Consolidated Balance Sheets - January 31, 1999 and
          April 30, 1999                                         3

          Consolidated Statements of Income -
          Three Months Ended April 30, 1998 and 1999             4

          Consolidated Statements of Cash Flow -
          Three Months Ended April 30, 1998 and 1999             5

          Notes to Consolidated Financial Statements             6

Item 2.   Management's Discussion and Analysis of Financial
          Condition and Results of Operations                    9

Item 3.   Quantitative and Qualitative Disclosures About
          Market Risk                                           12

PART II - OTHER INFORMATION

Item 6.   Exhibits and Reports on Form 8-K                      13

Signatures                                                      16

                                2



             FRENCH FRAGRANCES, INC. AND SUBSIDIARIES
                   CONSOLIDATED BALANCE SHEETS


                                               January 31, 1999   April 30, 1999
                                               ----------------   --------------
ASSETS                                                              (Unaudited)
Current assets:
                                                             
  Cash and cash equivalents                      $  6,111,603      $ 12,593,038
  Accounts receivable, net                         51,796,247        46,533,907
  Inventories                                     133,305,803       123,776,156
  Advances on inventory purchases                   7,553,560         6,417,461
  Prepaid expenses and other assets                 5,758,400         8,887,113
                                                 ------------      ------------
     Total current assets                         204,525,613       198,207,675
                                                 ------------      ------------
Property and equipment, net                        19,020,630        19,226,552
                                                 ------------      ------------
Other assets:
  Exclusive brand licenses and trademarks, net     55,658,151        53,992,221
  Senior note offering costs, net                   4,491,073         4,355,557
  Deferred income taxes, net                        1,208,153         1,208,153
  Other intangibles and other assets                9,804,560         9,183,246
                                                 ------------      ------------
     Total other assets                            71,161,937        68,739,177
                                                 ------------      ------------
     Total assets                                $294,708,179      $286,173,404
                                                 ============      ============
LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
  Short-term debt                                $  5,639,369      $         --
  Accounts payable - trade                         21,698,507        23,685,624
  Other payables and accrued expenses              15,869,404        14,396,468
  Current portion of long-term debt                 3,861,767         1,853,266
                                                 ------------      ------------
     Total current liabilities                     47,069,047        39,935,358
                                                 ------------      ------------
Long-term debt, net (See Note 4)                  176,158,756       176,129,684
                                                 ------------      ------------
     Total liabilities                            223,227,803       216,065,042
                                                 ------------      ------------
Commitments and contingencies (See Note 5)
Shareholders' equity:
  Convertible, redeemable preferred stock,
   Series B, $.01 par value (liquidation
   preference of $.01 per share); 350,000
   shares authorized; 271,596 shares issued
   and outstanding                                      2,716             2,716
  Convertible, redeemable preferred stock,
   Series C, $.01 par value (liquidation
   preference of $.01 per share); 571,429
   shares authorized; 511,355 shares issued
   and outstanding                                      5,114             5,114

  Common stock, $.01 par value, 50,000,000
   shares authorized; 13,812,704 shares issued
   and outstanding                                    138,127           138,127
  Additional paid-in capital                       31,633,413        31,633,413
  Retained earnings                                39,701,006        38,328,992
                                                 ------------      ------------
     Total shareholders' equity                    71,480,376        70,108,362
                                                 ------------      ------------
     Total liabilities and shareholders'
      equity                                     $294,708,179      $286,173,404
                                                 ============      ============

              See Notes to Consolidated Financial Statements.

                                     3



             FRENCH FRAGRANCES, INC. AND SUBSIDIARIES
                CONSOLIDATED STATEMENTS OF INCOME
                           (Unaudited)


                                                     Three Months Ended
                                                          April 30,
                                                 -------------------------
                                                     1998          1999
                                                 -----------   -----------
                                                         
Net sales                                        $46,546,294   $57,532,267
Cost of sales                                     33,229,130    40,318,303
                                                 -----------   -----------
  Gross profit                                    13,317,164    17,213,964
                                                 -----------   -----------
Operating expenses:
  Warehouse and shipping                           1,888,758     2,893,137
  Selling, general and administrative              5,856,672     9,239,206
  Depreciation and amortization                    1,596,115     2,772,547
                                                 -----------   -----------
     Total operating expenses                      9,341,545    14,904,890
                                                 -----------   -----------
Income from operations                             3,975,619     2,309,074
                                                 -----------   -----------
Other income (expense):
  Interest expense, net                           (3,537,324)   (4,552,875)
  Other income (expense)                              48,704        (7,049)
                                                 -----------   -----------
     Other income (expense), net                  (3,488,620)   (4,559,924)
                                                 -----------   -----------
Income (loss) before income taxes                    486,999    (2,250,850)
Provision for (benefit from) income taxes            183,257      (878,836)
                                                 -----------   -----------
Net Income (loss)                                $   303,742   $(1,372,014)
                                                 ===========   ===========
Earnings (loss) per common shares:
  Basic                                                $0.02        $(0.10)
                                                       =====        ======
  Diluted                                              $0.02        $(0.10)
                                                       =====        ======
Weighted average number of common shares:
  Basic                                           13,669,122    13,812,704
                                                 ===========   ===========
  Diluted                                         17,618,366    15,212,443
                                                 ===========   ===========

            See Notes to Consolidated Financial Statements.

                                   4



             FRENCH FRAGRANCES, INC. AND SUBSIDIARIES
               CONSOLIDATED STATEMENTS OF CASH FLOW
                           (Unaudited)


                                                          Three Months Ended
                                                               April 30,
                                                      --------------------------
                                                         1998            1999
                                                      ------------   -----------
                                                               
Cash Flows from Operating Activities:
 Net income (loss)                                    $    303,742   $(1,372,014)
  Adjustments to reconcile net income
   to net cash (used in) provided by
   operating activities:
     Depreciation and amortization                       1,596,115     2,772,547
     Amortization of senior note offering
      costs and note premium                                99,666       144,154
     Change in assets and liabilities,
      net of effects from acquisitions:
      (Increase) decrease in accounts receivable       (13,343,943)    4,506,840
      (Increase) decrease in inventories               (11,461,831)    8,556,696
      Decrease in advances on inventory purchases          489,501     1,136,099
      Increase in prepaid expenses and other assets        (28,808)   (3,011,155)
      (Decrease) increase in accounts payable          (15,879,168)    1,987,117
      Decrease in other payables and accrued expenses   (2,173,544)   (1,215,410)
                                                      ------------   -----------
         Net cash (used in) provided by
          operating activities                         (40,398,270)   13,504,874
                                                      ------------   -----------
Cash Flows from Investing Activities:
 Additions to property and equipment,
  net of disposals                                      (1,031,498)     (808,784)
 Net cash portion of purchase of intangible asset       (5,150,000)           --
                                                      ------------   -----------
         Net cash used in investing activities          (6,181,498)     (808,784)
                                                      ------------   -----------
Cash Flows from Financing Activities:
 Proceeds from the exercise of employee
  stock options                                            117,480            --
 Proceeds from the exercise of stock
  purchase warrants                                        275,000            --
 Proceeds from the conversion of preferred stock           268,780            --
 Net proceeds from the issuance of senior notes         41,500,000            --
 Net proceeds from (payments on) short-term debt         1,743,000    (5,639,369)
 Payments on capital lease and installment loans           (30,000)           --
 Payments on facility mortgage note                        (31,545)      (46,211)
 Payment on HBI Note (See Note 5)                               --      (529,075)
                                                      ------------   -----------
         Net cash provided by (used in)
          financing activities                          43,842,715    (6,214,655)
                                                      ------------   -----------
Net (Decrease) Increase in Cash and
 Cash Equivalents                                       (2,737,053)    6,481,435
Cash and Cash Equivalents at Beginning of Period         7,667,119     6,111,603
                                                      ------------   -----------
Cash and Cash Equivalents at End of Period            $  4,930,066   $12,593,038
                                                      ============   ===========

Supplemental Disclosure of Cash Flow Information:
  Interest paid during the period                     $    368,447   $   453,747
                                                      ============   ===========
  Income taxes paid during the period                 $  5,213,675   $   131,433
                                                      ============   ===========


              See Notes to Consolidated Financial Statements.

                                     5



             FRENCH FRAGRANCES, INC. AND SUBSIDIARIES
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 1.  BUSINESS AND BASIS OF PRESENTATION

     French Fragrances, Inc. (the "Company") is a manufacturer,
distributor and marketer of prestige designer fragrances and related
cosmetic products, primarily to retailers in the United States.

     The consolidated financial statements included herein have been
prepared by the Company pursuant to the rules and regulations of the
Securities and Exchange Commission (the "Commission") for interim
financial information.  As such financial statements do not include
all of the information and footnotes required by generally accepted
accounting principles for complete financial statements, they should
be read in conjunction with the financial statements and related
footnotes included in the Company's Annual Report on Form 10-K for the
year ended January 31, 1999, filed with the Commission.

     The consolidated balance sheet of the Company as of January 31,
1999 is audited.  The other consolidated financial statements are
unaudited, but in the opinion of management contain all adjustments
necessary to present fairly the consolidated balance sheet of the
Company as of April 30, 1999, the consolidated statements of income of
the Company for the three months ended April 30, 1999 and 1998, and
the consolidated statements of cash flow for the three months ended
April 30, 1999 and 1998.  Operating results for the three months ended
April 30, 1999 are not necessarily indicative of the results for the
full fiscal year.

NOTE 2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     Earnings per Share - Basic earnings per share is computed by
dividing the net income available to common shareholders by the
weighted average shares of outstanding common stock.  The calculation
of diluted earnings per share is similar to basic earnings per share
except that the denominator includes dilutive potential common stock
such as stock options, warrants and convertible securities.  In
addition, for the diluted earnings per share calculation, the interest
incurred on the convertible securities, net of tax, is added back to
net income.  In accordance with generally accepted accounting
principles, basic and diluted loss per share are the same for the
three months ended April 30, 1999.

     Segments of an Enterprise - In June 1997, the Financial
accounting Standards Board issued Statement of Financial Accounting
Standards No. 131, Disclosures about Segments of an Enterprise and
Related Information ("SFAS No. 131").  SFAS No. 131 changes the way
public companies report information about segments of their business
in their annual financial statements and requires them to report
selected segment information in their quarterly reports issued to
shareholders.  SFAS No. 131 also requires entitywide disclosures about
the products and services an entity provides, the foreign countries in
which it holds assets and reports revenues, and its major customers.
SFAS No. 131 is effective for fiscal years beginning after December
15, 1997.  The adoption of SFAS No. 131 as of January 31, 1999 did not
have a material impact on the Company's consolidated financial
statements presentation because the Company does not have different
operating segments as defined in SFAS No. 131.

NOTE 3.  SHORT-TERM DEBT

     At April 30, 1999, the Company's credit facility (the "Credit
Facility") with Fleet National Bank ("Fleet") provided for borrowings
on a revolving basis of up to $50 million, with a $3 million sublimit
for letters of credit.  In May 1999, the Credit Facility was renewed
through May 2002.  In connection with the renewal, the sublimit
for letters of credit was increased to $10 million.  Borrowings under
the Credit Facility are limited to eligible

                                6



             FRENCH FRAGRANCES, INC. AND SUBSIDIARIES
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 3.  SHORT-TERM DEBT - (Continued)

accounts receivable and inventories and are secured by a first
priority lien on all of the Company's accounts receivable and
inventory.  The Company's obligations under the Credit Facility rank
pari passu in right of payment with the Company's 10 3/8% Senior Notes
due 2007.  The Credit Facility contains several covenants, the more
significant of which are that the Company maintain a minimum level of
equity and meet certain debt-to-equity, interest coverage and
liquidity ratios.  The Credit Facility also includes a prohibition on
the payment of dividends and other distributions to shareholders and
restrictions on the incurrence of additional non-trade indebtedness;
provided, however, that the Company is permitted to repurchase up to
$5 million of its common stock, $.01 par value per share ("Common
Stock"), and to incur certain acquisition indebtedness.  At April 30,
1999, there was no outstanding balance under the Credit Facility and
there were $4.2 million of outstanding letters of credit.

NOTE 4.  LONG-TERM DEBT

     The Company's long-term debt at January 31, 1999 and April 30,
1999 consists of the following:


Description                                January 31, 1999  April 30, 1999
- -----------                                ----------------  --------------
                                                        
10 3/8% Senior Notes due May 2007, net       $157,453,466     $157,403,171
8.5% Subordinated Debenture due May 2004,
 net                                            6,479,966        6,479,966
7.5% Convertible Subordinated Debentures
  due June 2006                                 4,778,643        4,778,643
J.P. Fragrances Debenture due May 2001, net     2,710,915        2,769,848
Miami Lakes Facility Mortgage Note due
  July 2004                                     5,694,068        5,647,857
Other Indebtedness                              2,903,465          903,465
                                             ------------     ------------
Total Long-Term Debt, gross                   180,020,523      177,982,950
   Less Current Portion of Long-Term Debt       3,861,767        1,853,266
                                             ------------     ------------
Total Long-Term Debt, net                    $176,158,756     $176,129,684
                                             ============     ============

NOTE 5.  COMMITMENTS AND CONTINGENCIES

     In March 1996, the Company completed the acquisition (the Halston
Acquisition") from Halston Borghese, Inc. ("HBI") and its affiliates
of certain assets relating to the Halston fragrance brands, including
trademarks, inventory and intangible assets.  As part of the
consideration for the Halston Acquisition, the Company issued a $2
million note to HBI (the "HBI Note"), which was to be repaid with
interest in October 1997.  In September 1997, the Company set off
indemnification claims for breach of the asset purchase agreement by
HBI against amounts owed under the HBI Note.  The parties submitted
the matter to arbitration in July 1998, and in April 1999, the parties
settled the dispute.  Pursuant to the settlement, the HBI Note was
canceled and all claims of HBI were released in exchange for a payment
from the Company of approximately $530,000.  As a result of the
settlement, the HBI Note and accrued interest thereon were removed
from the Current portion of long-term liabilities in the Company's
Consolidated Balance Sheet at April 30, 1999.

     The Company is a party to a number of pending legal actions,
proceedings or claims.  While any action, proceeding or claim contains
an element of uncertainty, management of the Company believes that
the outcome of such actions, proceedings or claims likely will not
have a material adverse effect on the Company's business, consolidated
financial position or results of operations.

                                7



             FRENCH FRAGRANCES, INC. AND SUBSIDIARIES
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 6.  INCOME TAXES

     The provision for income taxes for the three months ended April
30, 1999 was calculated based upon an estimated tax rate of 39% for
the full fiscal year ending January 31, 2000.

NOTE 7.  STOCK OPTION PLANS

     During the three months ended April 30, 1999, the Company granted
options for the purchase of 235,000 shares of Common Stock at an
exercise price of $6.00 per share under the Company's 1995 Stock
Option Plan (the "1995 Plan").  In March 1999, the Company's Board of
Directors approved, subject to shareholder approval, an increase in
the number of shares of Common Stock that may be issued under the
1995 Plan from 1,500,000 to 2,200,000.  At April 30, 1999, the Company
had granted options to purchase in the aggregate 1,387,040 shares of
Common Stock under the 1995 Plan.

NOTE 8.  SUPPLEMENTAL SCHEDULE OF NON-CASH FINANCING AND INVESTING
         ACTIVITIES

     The Company incurred the following non-cash financing and
investing activities during the three months ended April 30, 1998:


                                                Three Months Ended
                                                  April 30, 1998
                                                  --------------
                                                
  Conversion of 7.5% Convertible
   Subordinated Debentures (including
   accrued interest) into Common Stock             $    49,880
                                                   ===========
  Transactions in connection with the
   March 1998 acquisition of the assets
   of J.P. Fragrances, Inc. ("JPF"):
    Issuance of Debenture to JPF                   $ 2,514,472
                                                   ===========
    Assumption of JPF's accounts payables          $10,560,577
                                                   ===========


There were no non-cash financing and investing activities during the
three months ended April 30, 1999.

                                8



ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
         AND RESULTS OF OPERATIONS

Cautionary Note Regarding Forward-Looking Statements

     In connection with the Safe Harbor Provisions of the Private
Securities Litigation Reform Act of 1995 (the "Reform Act"), the
Company is hereby providing cautionary statements identifying
important factors that could cause the Company's actual results to
differ materially from those projected in forward-looking statements
(as such term is defined in the Reform Act) made in this Quarterly
Report on Form 10-Q.  Any statements that express, or involve
discussions as to, expectations, beliefs, plans, objectives,
assumptions or future events or performance (often, but not always,
through the use of words or phrases such as "likely will result," "are
expected to," "will continue," "is anticipated," "estimated,"
"intends," "plans" and "projection") are not historical facts and may
be forward-looking and may involve estimates and uncertainties which
could cause actual results to differ materially from those expressed
in the forward-looking statements.  Accordingly, any such statements
are qualified in their entirety by reference to, and are accompanied
by, the following key factors that have a direct bearing on the
Company's results of operations:  the absence of contracts with
customers or suppliers and the Company's ability to maintain and
develop relationships with customers and suppliers; the substantial
indebtedness and debt service obligations of the Company; the
Company's ability to successfully integrate acquired businesses or new
brands into the Company; the impact of competitive products and
pricing; supply constraints or difficulties; changes in the retail and
fragrance industries; the retention and availability of key personnel;
and general economic and business conditions.  The Company cautions
that the factors described herein could cause actual results to differ
materially from those expressed in any forward-looking statements of
the Company and that investors should not place undue reliance on any
such forward-looking statements.  Further, any forward-looking
statement speaks only as of the date on which such statement is made,
and the Company undertakes no obligation to update any forward-looking
statement to reflect events or circumstances after the date on which
such statement is made or to reflect the occurrence of anticipated or
unanticipated events or circumstances.  New factors emerge from time
to time, and it is not possible for the Company to predict all of such
factors.  Further, the Company cannot assess the impact of each such
factor on the Company's results of operations or the extent to which
any factor, or combination of factors, may cause actual results to
differ materially from those contained in any forward-looking
statements.


General

     This discussion should be read in conjunction with the Notes to
Consolidated Financial Statements contained herein and Management's
Discussion and Analysis of Financial Condition and Results of
Operations appearing in the Company's Form 10-K for the year ended
January 31, 1999.  The results of operations for an interim period may
not give a true indication of results for the year. In the following
discussions, all comparisons are with the corresponding items in the
prior year.

Results of Operations

Three Months Ended April 30, 1999 Compared to the Three Months Ended
April 30, 1998

     Net Sales.  Net sales increased $11.0 million, or 23.6%, to $57.5
million for the three months ended April 30, 1999, from $46.5 million
for the three months ended April 30, 1998.  The increase in net sales
for the quarter was attributable to an increase in sales of both the
Company's owned or licensed brands (collectively, the "Controlled
Brands"), including the brands acquired as part of the January 1999
acquisition (the "PSI Acquisition") of the assets of Paul Sebastian,
Inc. ("PSI"), and brands that are distributed by the Company on a
non-exclusive basis through direct purchase relationships with
manufacturers or other sources ("Distributed Brands").  The increase
in net sales represents both an increase in the volume of products
sold to existing customers (including through increased sell through
of existing products and sales of new products), as well as sales to
new customers.  Management believes that increased sales have resulted
from the Company's ability to provide its customers with a larger
selection of products and a continuous, direct supply of products.

                                9



     Gross Profit.  Gross profit increased $3.9 million, or 29.3%, to
$17.2 million for the three months ended April 30, 1999, from $13.3
million for the three months ended April 30, 1998.  The increase in
gross profit was primarily attributable to the increase in product
sales of both the Controlled Brands and the Distributed Brands.  Gross
margins increased from 28.6% to 29.9%, primarily as a result of a
proportionally larger increase in sales of Controlled Brands, which
typically sell at higher margins than the Distributed Brands.

     Warehouse and Shipping Expense.  Warehouse and shipping expenses
increased $1.0 million, or 53.2%, to $2.9 million for the three months
ended April 30, 1999, from $1.9 million for the three months ended
April 30, 1998.  The increase resulted primarily from an increase in
labor and freight costs, which were associated with both the increase
in net sales and the shipment of inventory from the PSI Acquisition,
and an increase in inventory reserves.

     SG&A.  Selling, general and administrative ("SG&A") expenses
increased $3.4 million, or 57.8%, to $9.2 million for the three months
ended April 30, 1999, from $5.9 million for the three months ended
April 30, 1998.  Of the increase in SG&A expenses, approximately $2.8
million represented an increase in selling and marketing expenses,
primarily as a result of the additional sales force and promotional
and marketing expenses related to the Paul Sebastian and Nautica
prestige fragrance lines added in connection with the PSI Acquisition.
General and administrative expenses for the three months ended April
30, 1999 increased $600,000 primarily as a result of the addition of
administrative personnel and an increase in accounts receivable
reserves.  As a percentage of net sales, SG&A expenses increased from
12.6% for the three months ended April 30, 1998 to 16.1% for the three
months ended April 30, 1999 as a result of the addition of the PSI
business.

     Depreciation and Amortization.  Depreciation and amortization
increased $1.2 million, or 73.7%, to $2.8 million for the three months
ended April 30, 1999, from $1.6 million for the three months ended
April 30, 1998.  The increase was primarily attributable to the
amortization of intangibles acquired in connection with the PSI
Acquisition, the Company's acquisition of the assets of JPF in March
1998 (the "JPF Acquisition") and the Company's acquisition of the
license for Wings by Giorgio Beverly Hills in November 1998.

     Interest Expense, Net.  Interest expense, net of interest income,
increased $1.0 million, or 28.7% to $4.6 million for the three months
ended April 30, 1999, from $3.6 million for the three months ended
April 30, 1998.  This increase was primarily due to an increase in
average debt outstanding resulting from the April 1998 offering of $40
million principal amount of 10 3/8% Senior Notes due 2007.

     Net Income.  The Company incurred a net loss of $1.4 million for
the three months ended April 30, 1999, compared to net income of $0.3
million for the three months ended April 30, 1998, primarily as a
result of an increase in selling and marketing expenses associated
with the addition of the PSI business and an increase in interest
expense, partially offset by an increase in net sales.

     EBITDA.  EBITDA (operating income, plus depreciation and
amortization) decreased $0.5 million, or 9%, to $5.1 million for the
three months ended April 30, 1999, from $5.6 million for the three
months ended April 30, 1998.  The EBITDA margin decreased to 8.8% for
the three months ended April 30, 1999, from 12.0% for the three months
ended April 30, 1998.  The decreases in EBITDA and EBITDA margin were
primarily attributable to the selling and marketing expenses
associated with the PSI Acquisition discussed above.

                                10



Financial Condition

     The Company improved its working capital utilization during the
quarter ended April 30, 1999.  The Company generated $13.5 million of
net cash from operations during the three months ended April 30, 1999,
compared to using $40.4 million of net cash in operations during the
three months ended April 30, 1998, primarily as a result of a
significant decrease in accounts receivable and inventory.  The
Company's use of net cash in operations during the three months ended
April 30, 1998 included inventory and accounts receivable acquired in
connection with the JPF Acquisition in March 1998.

    The Company's Credit Facility with Fleet, which provides for
borrowings on a revolving basis of up to $50 million (including up to
$10 million in letters of credit) for general corporate purposes,
including working capital needs and acquisitions, was renewed through
May 2002.  See Note 3 to the Notes to Consolidated Financial
Statements.  In connection with the renewal, loans under the revolving
credit portion of the Credit Facility now bear interest, at the option
of the Company, at a floating rate ranging from either (i) 1.625% over
the London InterBank Offered Rate ("LIBOR") to 2.125% over LIBOR or
(ii) the prime rate as quoted by Fleet to 0.5% over such prime rate,
in each case depending on the ratio of the Company's funded debt to
capital base.  In connection with the renewal, the Credit Facility was
amended to permit the Company to repurchase up to an aggregate of $5
million of its Common Stock.  At April 30, 1999, the Company had no
amounts borrowed under the Credit Facility and approximately $4.2
million of outstanding letters of credit.

     In May 1999, the Company's Board of Directors authorized a share
repurchase program that allows the Company to purchase up to an
aggregate of $5 million of its Common Stock.  Under the terms of the
program, which has no expiration date, the Company may buy stock, from
time to time, in the open market, depending on market conditions and
other factors.  As of June 3, 1999, the Company had repurchased an
aggregate of 13,000 shares of its Common Stock under the share
repurchase program.

Year 2000

     The Company has evaluated both its information technology ("IT")
systems and technologies which include embedded ("Non-IT") systems for
Year 2000 compliance.  The Company believes that its IT and Non-IT


systems are Year 2000 compliant.  The primary IT systems of the
Company are: (1) a fully-integrated accounting, forecasting,
purchasing and order-entry software system; (2) an electronic data
interchange ("EDI") system, which allows customers of the Company to
order products electronically from the Company and to be invoiced
electronically for those orders; and (3) a distribution management
system, which assists the Company in facilitating and managing the
shipment of products to its customers.  The software companies
that developed those systems all have represented to the Company that
their systems are Year 2000 compliant.  In fact, all three systems are
relatively new, having been installed at the Company over the last
twenty-four months.  The Company anticipates adding new features to
its existing distribution management system during the Summer of 1999,
which will allow the Company to better manage the receipt and control
of its inventory.  The software developer of the distribution
management system has represented that the new features of the system
will be Year 2000 compliant.  Other IT systems include the Company's
personal computers, servers and associated software, all of which the
Company believes are Year 2000 compliant.  The Company's Non-IT
systems, which are generally embedded in its equipment and machinery,
have been evaluated for Year 2000 compliance.  The Company believes
that all of its Non-IT systems are Year 2000 compliant.

     As part of the Year 2000 project, the Company has identified
relationships with third parties, including customers, suppliers and
service providers, which the Company believes are material to its
business and operations.  The Company has contacted these third
parties through questionnaires, letters or interviews in an effort to
determine the status of their Year 2000 readiness.  The Company has
already received responses from many of those third parties and will
follow up with them until it is satisfied with the reported status of
their Year 2000 compliance efforts.  The Company expects to complete
its third-party compliance review process

                                11



by August 1999.  Additionally, the Company has been testing and will
continue to test EDI transmissions to its customers to determine Year
2000 compliance.  For the remainder of 1999 and into 2000, the Company
will continue to assess and monitor the progress of its material third
party customers, suppliers and service providers in resolving Year
2000 issues.

     Because the Year 2000 compliance features of the Company's IT
systems were an integral part of its recently-procured management
information systems, no specific costs have been attributed by the
Company to the Year 2000 compliance of its systems.  Additionally, to
date, the Company has not determined that any of its Non-IT systems
need to be fixed or replaced due to Year 2000 issues.  Although, the
Company has incurred and expects to continue to incur labor and
material costs associated with the assessment, testing and monitoring
of the Year 2000 compliance of its own systems and those of its
material third party customers, suppliers and service providers, these
costs have not been and are not anticipated to be material to the
Company's business, results of operations or financial position.

     The Company anticipates minimal disruptions to its business and
operations as a result of system failures related to Year 2000 issues.
Nevertheless, if the Company or a key third party customer, supplier
or service provider experiences a systems failure due to a Year 2000
problem, the Company's business, results of operations or financial
position could be materially adversely affected.  The Company believes
that the most significant impact would be an inability to process
customer transactions, to collect its accounts receivable or to ensure
timely delivery of inventory.

     Although the Company does not believe that the actual impact of
Year 2000 issues will be material, the Company is currently developing
contingency plans to respond to potential Year 2000 issues.  In
particular, the Company is developing contingency plans to receive
product requirements and to receive and fulfill customer orders in the
event that the delivery of products and the processing of customer
transactions are affected by Year 2000 issues.  The Company will
continue to develop and refine its contingency plans based on tests
with third parties and its assessment of other internal and outside
risks.  The Company anticipates completing the vast majority of its
contingency planning by August 1999.

Item 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

     The Company does not believe that it is materially at risk
relating to interest rate, foreign currency exchange rate or commodity
price risks fluctuations.  The only debt instrument of the Company
that is subject to interest rate fluctuations is its $50 million
Credit Facility.  While inflation likely would increase the interest
rates that the Company pays on its Credit Facility, based on the
amounts and projected utilization of the Credit Facility, the Company
does not anticipate that any such increase would be material to its
results of operations. Further, all of the Company's purchases of
fragrances and related cosmetic products from foreign suppliers
are in U.S. dollars, which avoids foreign currency exchange rate
risks.  Moreover, while the Company's international sales may be
subject to foreign currency fluctuation risks, such sales, and any
currency fluctuations relating to those sales, have not been and are
not expected to be material to the Company's results of operations.
The Company does not believe that it experienced any material change
in its market risk relating to interest rate, foreign currency
exchange rate or commodity price risks fluctuations during the three
months ended April 30, 1999.

                                12



PART II.  OTHER INFORMATION

Item 6.   Exhibits and Reports on Form 8-K

(a)  Exhibits

Exhibit
Number                          Description
- ----------------------------------------------------------------------
3.1         Amended and Restated Articles of Incorporation of the
            Company dated March 6, 1996 (incorporated herein by
            reference to Exhibit 3.1 filed as a part of the Company's
            Form 10-K  for the fiscal year ended January 31, 1996
            (Commission File No. 1-6370)).

3.2         Amendment dated September 19, 1996 to the Amended and
            Restated Articles of Incorporation of the Company
            (incorporated by reference to Exhibit 4.4 filed as part of
            the Company's Form 10-Q for the quarter ended October 31,
            1996 (Commission File No. 1-6370)).

3.3         By-Laws of the Company (incorporated herein by reference
            to Exhibit 3.2 filed as a part of the Company's Form 10-K
            for the fiscal year ended January 31, 1996 (Commission
            File No. 1-6370)).

4.1         Indenture dated as of May 13, 1997, between the Company
            and Marine Midland Bank, as trustee (incorporated herein
            by reference to Exhibit 4.1 filed as a part of the
            Company's Form 8-K dated May 13, 1997 (Commission File No.
            1-6370)).

4.2         Indenture dated as of April 27, 1998, between the Company
            and Marine Midland Bank, as trustee (incorporated herein
            by reference to Exhibit 4.1 filed as a part of the
            Company's Form 8-K dated April 27, 1998 (Commission File
            No. 1-6370)).

4.3         Credit Agreement dated as of May 13, 1997, between the
            Company and Fleet National Bank (incorporated herein by
            reference to Exhibit 4.3 filed as a part of the Company's
            Form 8-K dated May 13, 1997 (Commission File No. 1-6370)).

4.4         First Amendment to Credit Agreement and Other Transaction
            Documents dated as of December 31, 1997, between the
            Company and Fleet National Bank (incorporated herein by
            reference to Exhibit 4.3 filed as a part of the Company's
            Form 10-K for the fiscal year ended January 31, 1998
            (Commission File No. 1-6370)).
4.5         Letter Agreement dated as of March 23, 1998, between the
            Company and Fleet National Bank (incorporated herein by
            reference to Exhibit 4.4 filed as a part of the Company's
            Form 10-K for the fiscal year ended January 31, 1998
            (Commission File No. 1-6370)).

4.6         Second Amendment to Credit Agreement and Other Transaction
            Documents dated as of November 13, 1998, between the
            Company and Fleet National Bank (incorporated herein by
            reference to Exhibit 4.6 filed as a part of the Company's
            Form 10-Q for the quarter ended October 31, 1998
            (Commission File No. 1-6370)).

4.7         Third Amendment to Credit Agreement and Other Transaction
            Documents dated as of May 17, 1999, between the Company
            and Fleet National Bank.

                                13



Exhibit
Number                          Description
- ----------------------------------------------------------------------
10.1        Registration Rights Agreement dated as of November 30,
            1995, among the Company,  Bedford Capital Corporation
            ("Bedford"), Fred Berens, Rafael Kravec and Eugene Ramos
            (incorporated herein by reference to Exhibit 10.1 filed as
            a part of the Company's Form 10-K for the fiscal year
            ended September 30, 1995 (Commission File No. 1-6370)).

10.2        Amendment dated as of March 20, 1996 to Registration
            Rights Agreement dated as of November 30, 1995, among the
            Company, Bedford, Fred Berens, Rafael Kravec and Eugene
            Ramos (incorporated herein by reference to Exhibit 10.2
            filed as a part of the Company's Form 10-K for the year
            ended January 31, 1996 (Commission File No. 1-6370)).

10.3        Second Amendment dated as of July 22, 1996 to Registration
            Rights Agreement dated as of November 30, 1995, among the
            Company, Bedford, Fred Berens, Rafael Kravec and the
            Estate of Eugene Ramos (incorporated herein by reference
            to Exhibit 10.3 filed as part of the Company's Form 10-Q
            for the quarter ended July 31, 1996 (Commission File No.
            1-6370)).

10.4        Employment Agreement dated as of April 6, 1998, between
            the Company and Paul West (incorporated herein by
            reference to Exhibit 10.5 filed as part of the Company's
            Form 10-K for the year ended January 31, 1999 (Commission
            File No. 1-6370)).

10.5        Non-Employee Director Stock Option Plan (incorporated
            herein by reference to Exhibit 10.4 filed as a part of the
            Company's Form 10-K for the fiscal year ended September
            30, 1995 (Commission File No. 1-6370)).

10.6        1995 Stock Option Plan (incorporated herein by reference
            to Exhibit 10.5 filed as a part of the Company's Form 10-K
            for the fiscal year ended September 30, 1995 (Commission
            File No. 1-6370)).

10.7        Asset Purchase Agreement dated as of February 25, 1998, by
            and between the Company, J.P. Fragrances, Inc., Joseph A.
            Pappalardo and Gloria Pappalardo (incorporated herein by
            reference to Exhibit 2.1 filed as a part of the Company's
            Form 8-K dated March 31, 1998 (Commission File No.
            1-6370)).


10.8        Amendment to Asset Purchase Agreement dated as of March
            30, 1998, by and between the Company, J.P. Fragrances,
            Inc., Joseph A. Pappalardo and Gloria Pappalardo
            (incorporated herein by reference to Exhibit 2.2 filed as
            a part of the Company's Form 8-K dated March 31, 1998
            (Commission File No. 1-6370)).

10.9        Lease Agreement dated as of May 4, 1998, between the
            Company and Mac Papers, Inc. (incorporated by reference to
            Exhibit 10.13 filed as a part of the Company's Form 10-Q
            for the quarter ended April 30, 1998 (Commission File No.
            1-6370)).

10.10       Asset Purchase Agreement dated as of January 20, 1999, by
            and between the Company and Paul Sebastian, Inc.
            (incorporated herein by reference to Exhibit 2.1 filed as
            part of the Company's Form 8-K dated January 21, 1999
            (Commission File No. 1-6370)).

27.1        Financial Data Schedule.

- ----------------------

                                14



         The foregoing list omits instruments defining the rights of
holders of long-term debt of the Company where the total amount of
securities authorized thereunder does not exceed 10% of the total
assets of the Company. The Company hereby agrees to furnish a copy of
each such instrument or agreement to the Commission upon request.

(b)      Reports on Form 8-K.

    (1)  A Current Report on Form 8-K dated January 21, 1999 was filed
         on February 3, 1999 reporting the PSI Acquisition under Item
         2. Acquisition or Disposition of Assets.

    (2)  An amended Current Report on Form 8-K dated January 21, 1999
         was filed on April 5, 1999 setting forth the audited
         financial statements of PSI for the fiscal years ended
         December 31, 1997 and 1998 and unaudited pro forma financial
         data for the Company reflecting the PSI Acquisition and the
         JPF Acquisition under Item 7. Financial Statements and
         Exhibits.

                                15

                                 

                            SIGNATURES

     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.

                                  FRENCH FRAGRANCES, INC.

Date: June 3, 1999                /s/ E. Scott Beattie
                                  -----------------------------
                                  E. Scott Beattie
                                  President and Chief Executive
                                  Officer
                                  (Principal Executive Officer)


Date: June 3, 1999                /s/ William J. Mueller
                                  -----------------------------
                                  William J. Mueller
                                  Vice President and
                                  Chief Financial Officer
                                  (Principal Financial and Accounting
                                  Officer)

                                16