SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-Q



(Mark One)

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

For the quarterly period ended          September 28, 2002
                                  ----------------------------

[ ]  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:      1-10689
                             --------

                               LIZ CLAIBORNE, INC.
                -------------------------------------------------
                  (Exact name of registrant as specified in its
                                    charter)

          Delaware                                             13-2842791
- -----------------------------                           ------------------------
      (State or other                                      (I.R.S. Employer
      jurisdiction of                                     Identification No.)
      incorporation)


       1441 Broadway, New York, New York                         10018
- -------------------------------------------------       ------------------------
    (Address of principal executive offices)                   (Zip Code)


                                 (212) 354-4900
                -------------------------------------------------
                 (Registrant's telephone number, including area
                                      code)




     Indicate by check 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    .
                                       ---    ---

     The number of shares of Registrant's Common Stock, par value $1.00 per
share, outstanding at November 7, 2002 was 106,834,962.

                                                                               2

                      LIZ CLAIBORNE, INC. AND SUBSIDIARIES
                               INDEX TO FORM 10-Q
                               SEPTEMBER 28, 2002



                                                                                                        PAGE
                                                                                                       NUMBER
                                                                                                       ------
                                                                                                    
PART I -      FINANCIAL INFORMATION

Item 1.       Financial Statements:

              Condensed Consolidated Balance Sheets as of September 28, 2002, December 29, 2001
                    and September 29, 2001...........................................................     3

              Condensed Consolidated Statements of Income for the Nine and Three Month Periods
                    Ended September 28, 2002 and September 29, 2001..................................     4

              Condensed Consolidated Statements of Cash Flows for the Nine Month Periods Ended
                    September 28, 2002 and September 29, 2001........................................     5

              Notes to Condensed Consolidated Financial Statements...................................     6

Item 2.       Management's Discussion and Analysis of Financial Condition and Results of
                    Operations.......................................................................    19

Item 3.       Quantitative and Qualitative Disclosures About Market Risk.............................    31

Item 4.       Controls and Procedures................................................................    33

PART II -     OTHER INFORMATION

Item 1.       Legal Proceedings......................................................................    33

Item 5.       Other Information......................................................................    34

Item 6.       Exhibits and Reports on Form 8-K.......................................................    34

SIGNATURES    .......................................................................................    35

Certifications Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.............................    36


                                                                               3

PART I - FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS

                      LIZ CLAIBORNE, INC. AND SUBSIDIARIES

                      CONDENSED CONSOLIDATED BALANCE SHEETS

                  (All amounts in thousands except share data)




                                                                      (Unaudited)                     (Unaudited)
                                                                     September 28,    December 29,   September 29,
                                                                          2002            2001            2001
                                                                     --------------- --------------- ---------------
                                                                                            
Assets
   Current Assets:
      Cash and cash equivalents                                        $    218,911    $    127,635    $     29,058
      Marketable securities                                                  37,618          32,993          25,027
      Accounts receivable - trade, net                                      548,900         362,189         629,406
      Inventories, net                                                      476,361         487,923         546,104
      Deferred income taxes                                                  40,292          37,386          41,805
      Other current assets                                                   56,957          57,900          48,915
                                                                     --------------- --------------- ---------------
                  Total current assets                                    1,379,039       1,106,026       1,320,315
                                                                     --------------- --------------- ---------------

   Property and Equipment - Net                                             372,200         352,001         349,790
   Goodwill - Net                                                           349,955         404,654         377,847
   Intangibles - Net                                                        136,283          50,459          53,684
   Other Assets                                                              22,139          38,115          32,393
                                                                     --------------- --------------- ---------------
Total Assets                                                           $  2,259,616    $  1,951,255    $  2,134,029
                                                                     =============== =============== ===============

Liabilities and Stockholders' Equity
   Current Liabilities:
      Short-term borrowings                                                     242              --              --
      Accounts payable                                                      220,113         236,906         229,524
      Accrued expenses                                                      261,912         199,772         162,844
      Income taxes payable                                                   33,369          10,636          42,745
                                                                     --------------- --------------- ---------------
                  Total current liabilities                                 515,636         447,314         435,113
                                                                     --------------- --------------- ---------------

   Long-Term Debt                                                           454,134         387,345         631,778
   Other Non-Current Liabilities                                                129          15,000          15,000
   Deferred Income Taxes                                                     49,629          37,314          35,063
   Commitments and Contingencies
   Minority Interest                                                         10,679           8,121           7,360
   Stockholders' Equity:
      Preferred stock, $.01 par value, authorized shares -
         50,000,000, issued shares - none                                        --              --              --
      Common stock, $1 par value, authorized shares - 250,000,000,
         issued shares - 176,437,234                                        176,437         176,437         176,437
      Capital in excess of par value                                         97,920          89,266          89,662
      Retained earnings                                                   2,232,927       2,077,540       2,040,631
      Unearned compensation expense                                         (14,099)        (16,507)        (17,366)
      Accumulated other comprehensive loss                                  (23,792)         (5,346)        (15,835)
                                                                     --------------- --------------- ---------------
                                                                          2,469,393       2,321,390       2,273,529

      Common stock in treasury, at cost, 69,786,416, 71,212,310
         and 71,318,008 shares                                           (1,239,984)     (1,265,229)     (1,263,814)
                                                                     --------------- --------------- ---------------
                  Total stockholders' equity                              1,229,409       1,056,161       1,009,715
                                                                     --------------- --------------- ---------------
Total Liabilities and Stockholders' Equity                             $  2,259,616    $  1,951,255    $  2,134,029
                                                                     =============== =============== ===============


The accompanying notes to condensed consolidated financial statements are an
integral part of these statements.

                                                                               4


                      LIZ CLAIBORNE, INC. AND SUBSIDIARIES

                   CONDENSED CONSOLIDATED STATEMENTS OF INCOME

            (All amounts in thousands, except per common share data)

                                   (Unaudited)




                                                           Nine Months Ended               Three Months Ended
                                                     ------------------------------- -------------------------------
                                                     September 28,   September 29,   September 28,   September 29,
                                                          2002            2001            2002            2001
                                                     --------------- --------------- --------------- ---------------

                                                                                         
Net Sales                                             $  2,723,610    $  2,562,041    $  1,041,200    $  1,008,356

      Cost of goods sold                                 1,547,239       1,507,611         583,558         585,027
                                                     --------------- --------------- --------------- ---------------

Gross Profit                                             1,176,371       1,054,430         457,642         423,329

      Selling, general & administrative expenses           885,592         795,807         319,573         300,627
                                                     --------------- --------------- --------------- ---------------

Operating Income                                           290,779         258,623         138,069         122,702

      Other expense - net                                   (2,182)         (2,735)         (1,268)           (449)

      Interest expense - net                               (17,961)        (20,610)         (6,348)         (8,798)
                                                     --------------- --------------- --------------- ---------------

Income Before Provision for Income Taxes                   270,636         235,278         130,453         113,455

      Provision for income taxes                            97,429          84,700          46,963          40,844
                                                     --------------- --------------- --------------- ---------------

Net Income                                            $    173,207    $    150,578    $     83,490    $     72,611
                                                     =============== =============== =============== ===============


Net Income per Weighted Average Share, Basic                 $1.64           $1.45           $0.79           $0.70
Net Income per Weighted Average Share, Diluted               $1.62           $1.43           $0.78           $0.69

Weighted Average Shares, Basic                             105,447         103,953         105,862         104,427
Weighted Average Shares, Diluted                           107,035         105,076         107,329         105,502

Dividends Paid per Common Share                              $0.17           $0.17           $0.06           $0.06


The accompanying notes to condensed consolidated financial statements are an
integral part of these statements.

                                                                               5


                      LIZ CLAIBORNE, INC. AND SUBSIDIARIES

                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

                        (All dollar amounts in thousands)

                                   (Unaudited)




                                                                                           Nine Months Ended
                                                                                     -------------------------------
                                                                                      September 28,   September 29,
                                                                                          2002            2001
                                                                                     --------------- ---------------

                                                                                               
Cash Flows from Operating Activities:
      Net income                                                                       $    173,207    $    150,578
      Adjustments to reconcile net income to net cash provided by
         operating activities:
         Depreciation and amortization                                                       70,640          72,909
         Deferred income taxes                                                                8,373          15,742
         Other - net                                                                          8,185          12,249
         Change in current assets and liabilities, exclusive of acquisitions:
             (Increase) in accounts receivable - trade                                     (184,856)       (299,903)
             Decrease (increase) in inventories                                              24,151         (20,646)
             Decrease in other current assets                                                 6,405           7,822
             (Decrease) increase in accounts payable                                        (18,838)          5,866
             Increase (decrease) in accrued expenses                                         21,592         (42,077)
             Increase in income taxes payable                                                23,125          32,832
                                                                                     --------------- ---------------
                  Net cash provided by (used in) operating activities                       131,984         (64,628)
                                                                                     --------------- ---------------

Cash Flows from Investing Activities:
      Purchases of investment instruments                                                       (62)            (58)
      Purchases of property and equipment                                                   (65,939)        (60,818)
      Payments for acquisitions, net of cash acquired                                       (26,517)       (249,120)
      Payments for in-store merchandise shops                                                (7,602)        (16,490)
      Other - net                                                                               966          (3,107)
                                                                                     --------------- ---------------
                  Net cash used in investing activities                                     (99,154)       (329,593)
                                                                                     --------------- ---------------

Cash Flows from Financing Activities:
      Proceeds from short-term debt                                                             242              --
      Proceeds from Eurobond issue                                                               --         319,787
      Commercial paper - net                                                                 34,540          36,528
      Proceeds from exercise of common stock options                                         28,398          40,971
      Dividends paid                                                                        (17,819)        (17,444)
      Purchase of common stock                                                                   --          (2,854)
                                                                                     --------------- ---------------
                  Net cash provided by financing activities                                  45,361         376,988
                                                                                     --------------- ---------------

Effect of Exchange Rate Changes on Cash                                                      13,085            (729)
                                                                                     --------------- ---------------

Net Change in Cash and Cash Equivalents                                                      91,276         (17,962)
Cash and Cash Equivalents at Beginning of Period                                            127,635          47,020
                                                                                     --------------- ---------------
Cash and Cash Equivalents at End of Period                                             $    218,911    $     29,058
                                                                                     =============== ===============


The accompanying notes to condensed consolidated financial statements are an
integral part of these statements.

                                                                               6
                      LIZ CLAIBORNE, INC. AND SUBSIDIARIES

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

1.   BASIS OF PRESENTATION

The condensed consolidated  financial statements of Liz Claiborne,  Inc. and its
wholly-owned and  majority-owned  subsidiaries  (the "Company")  included herein
have been prepared,  without audit, pursuant to the rules and regulations of the
Securities and Exchange  Commission  ("SEC").  Certain  information and footnote
disclosures  normally  included in financial  statements  prepared in accordance
with  accounting  principles  generally  accepted in the United States have been
condensed  or  omitted  from this  report,  as is  permitted  by such  rules and
regulations;  however, the Company believes that the disclosures are adequate to
make the  information  presented  not  misleading.  It is  suggested  that these
condensed  financial  statements  be  read in  conjunction  with  the  financial
statements and notes thereto  included in the Company's  latest annual report on
Form 10-K and the  Company's  Current  Report on Form 8-K dated May 23, 2001, as
filed  with the SEC on May 25,  2001 and  amended on July 20,  2001.  Results of
acquired  companies  are  included  in our  operating  results  from the date of
acquisition,  and, therefore,  operating results on a period-to-period basis are
not  comparable.  Information  presented as of December 29, 2001 is derived from
audited  statements.  Certain items previously  reported in specific captions in
the accompanying  financial  statements have been reclassified to conform to the
current period's classifications.

In  the  opinion  of  management,   the  information   furnished   reflects  all
adjustments, all of which are of a normal recurring nature, necessary for a fair
presentation  of the  results  for the  reported  interim  periods.  Results  of
operations for interim periods are not necessarily indicative of results for the
full year.


2.   SUBSEQUENT EVENT

On September 30, 2002, the Company  acquired 100 percent of the equity  interest
of Ellen Tracy Inc. and its related companies (collectively,  "Ellen Tracy") for
a purchase  price of  approximately  $180 million,  including the  assumption of
debt. Ellen Tracy, a privately held fashion apparel company, designs, wholesales
and markets women's  sportswear.  Based in New York City,  Ellen Tracy sells its
products at price  points  which are  somewhat  higher than the  Company's  core
better-priced  businesses,  predominantly to select specialty stores and upscale
department  stores.  Brands  include  Ellen Tracy,  Linda Allard Ellen Tracy and
Company  Ellen  Tracy.  Ellen Tracy  achieved  net sales of  approximately  $171
million in 2001.  Unaudited pro forma information related to this acquisition is
not  included,  as  the  impact  of  this  transaction  is not  material  to the
consolidated results of the Company.


3.   ACQUISITIONS AND LICENSING COMMITMENTS

On July 9, 2002, the Company completed the purchase of 100 percent of the equity
interest of Mexx Canada,  Inc., a privately held fashion apparel and accessories
company  ("Mexx  Canada").  Based in Montreal,  Mexx Canada  operates as a third
party  distributor  in Canada for the Company's  Mexx business and, in 2001, had
sales of 83 million Canadian dollars (or  approximately $54 million based on the
exchange rate in effect during that period).  The total purchase price consisted
of: (a) an initial cash payment made at the closing date of $15.2 million; (b) a
second payment to be made at the end of the first quarter 2003 based on business
performance  in 2002 (which,  when combined  with the initial cash  payment,  is
intended to approximate 72% of the total  agreed-upon  equity  valuation of Mexx
Canada),  currently  expected to be approximately  $14 million;  and (c) a final
payment  to be made in the form of an  earnout  with  respect  to the year ended
either 2004 or 2005,  designed to equal 28% of the future  value of Mexx Canada,
which value will be  determined  based on Mexx  Canada's  earnings and cash flow
performance.  The selection of the measurement year for the earnout is at either
party's option.  Unaudited pro forma information  related to this acquisition is
not  included,  as  the  impact  of  this  transaction  is not  material  to the
consolidated results of the Company.

In June 2002,  the Company  consummated  an  exclusive  license  agreement  with
Kellwood  Company  ("Kellwood")  under which Kellwood was granted the license to
design,  manufacture,  market,  sell and distribute men's dress shirts under the
Claiborne label in North America commencing with the Spring 2003 selling season.
The line, which will be produced by Kellwood's subsidiary,  Smart Shirts Ltd., a
global  manufacturer  of men's shirts,  was previously  produced and sold by the
Company's Claiborne division. Under the agreement,  Kellwood is obligated to pay

                                                                               7
                      LIZ CLAIBORNE, INC. AND SUBSIDIARIES

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

a royalty  equal to a percentage  of net sales of the  Claiborne  products.  The
initial term of the license runs through  December 31, 2005; the licensee has an
option to renew for two additional  3-year  periods if certain sales  thresholds
are met.

In May 2001,  the Company  completed  the  purchase of 100 percent of the equity
interest of Mexx Group B.V.  ("Mexx"),  a privately held fashion apparel company
incorporated  and  existing  under the laws of The  Netherlands,  for a purchase
price of  approximately  295  million  Euros  (or  $255.1  million  based on the
exchange  rate in  effect  on such  date),  in cash at  closing  (including  the
assumption of debt),  plus an earnout  designed to equal 28% of the future value
of Mexx,  based on earnings and cash flow  performance  for years beginning with
2003, with any earnout payable at either party's option with respect to the year
ended 2003,  2004 or 2005. At such time,  if any, it is determined  likely to be
that an  additional  payment is due,  the  Company  will  record any  contingent
payment as additional  purchase price.  Mexx designs and markets a wide range of
merchandise for women, men and children under the Mexx brand name. Mexx products
are sold via wholesale  and retail  formats in more than 40 countries in Europe,
the Asia Pacific  region,  Canada and the Middle East. The  acquisition of Mexx,
included in operating results from the acquisition date, was accounted for using
the purchase  method of accounting and,  accordingly,  the excess purchase price
over fair market value of the underlying  net assets  acquired of $139.1 million
was  allocated  to goodwill.  The  purchase  price  included an  adjustment  for
transaction  fees  associated  with  the  acquisition  and the  estimated  costs
associated  with the closure of certain  under-performing  Mexx retail stores as
well as the elimination of certain other duplicate  support functions within the
Mexx   enterprise,   which  were  decided  prior  to  the  consummation  of  the
transaction.  The  aggregate  of the above items  amounts to $32.6  million.  In
accordance with Statement of Financial  Accounting  Standards  ("SFAS") No. 142,
"Goodwill and Other Intangible Assets," goodwill is no longer being amortized as
of December  30,  2001.  The fair  market  value of assets  acquired  was $179.2
million and liabilities assumed were $91.2 million.

The  following  unaudited  pro  forma  information  for  2001  assumes  the Mexx
acquisition  had occurred on December 31, 2000.  The pro forma  information,  as
presented  below, is not indicative of the results that would have been obtained
had the  transaction  occurred on December 31, 2000, nor is it indicative of the
Company's future results.



                                                    Nine Months Ended              Three Months Ended
                                              ------------------------------ -------------------------------
                                               September 28,   September 29,  September 28,   September 29,
                                                   2002            2001           2002            2001
(Dollars in thousands except per share data)      Actual        Pro forma        Actual          Actual
- --------------------------------------------  --------------- -------------- --------------- ---------------
                                                                                 
Net sales                                      $  2,723,610    $  2,704,792   $  1,041,200    $  1,008,356
Net income                                          173,207         138,818         83,490          72,611

Basic earnings per share                              $1.64           $1.34          $0.79           $0.70
Diluted earnings per share                            $1.62           $1.32          $0.78           $0.69


The above  amounts  reflect  adjustments  for interest  expense from  additional
borrowings necessary to finance the acquisition,  amortization of goodwill,  and
income tax effect based upon an effective  tax rate of 36%.  The  unaudited  pro
forma information gives effect only to adjustments  described above and does not
reflect management's  estimate of any anticipated cost savings or other benefits
as a result of the acquisition.

In August 1999,  March 2000 and April 2000,  the Company  consummated  exclusive
license  agreements with Kenneth Cole Productions,  Inc. under which the Company
acts as a licensee for women's sportswear (in North America),  women's socks and
belts (each in the United  States),  respectively,  bearing certain Kenneth Cole
trademarks. In addition, in August 1999, the Company consummated the purchase of
1.0 million shares of Kenneth Cole Productions, Inc. Class A stock at a price of
$29 per share. As the result of a  three-for-two  stock split in March 2001, the
number of shares  owned by the Company  increased to 1.5 million  shares.  As of
June 30, 2001, the $29 million  acquisition  cost was recorded as a component of
Other current  assets.  Certain  restrictions  applicable to the Company's stock
ownership  expired  on  August  24,  2001.  In  accordance  with  SFAS No.  115,
"Accounting  for  Certain  Investments  in Debt and  Equity  Securities,"  as of
September 29, 2001,  this  investment  was  classified as an  available-for-sale
marketable security at fair market value with unrealized gains and losses net of
taxes reported as a component of Accumulated other comprehensive loss.

                                                                               8
                      LIZ CLAIBORNE, INC. AND SUBSIDIARIES

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

4.   COMPREHENSIVE INCOME

Comprehensive income is comprised of net income, the effects of foreign currency
translation,  changes  in  the  spot  value  of  Eurobonds  designated  as a net
investment  hedge,  changes in  unrealized  gains and losses on  securities  and
changes in the fair value of cash flow hedges.  Total  comprehensive  income for
interim periods was as follows:



                                                       Nine Months Ended               Three Months Ended
                                                 ------------------------------- -------------------------------
                                                 September 28,   September 29,   September 28,   September 29,
(Dollars in thousands)                                2002            2001            2002            2001
- ----------------------                           --------------- --------------- --------------- ---------------
                                                                                     
Net income                                        $    173,207    $    150,578    $     83,490    $     72,611
Other comprehensive income (loss), net of tax:
      Foreign currency translation                      13,085            (729)         (2,895)           (747)
      Foreign currency translation of Eurobond         (32,250)             --           4,531              --
      Changes in unrealized gains (losses) on
         securities                                      2,920          (7,450)         (6,876)         (7,097)
      Changes in fair value of cash flow hedges         (2,201)             --          (1,193)             --
                                                 --------------- --------------- --------------- ---------------
Total comprehensive income, net of tax:           $    154,761    $    142,399    $     77,057    $     64,767
                                                 =============== =============== =============== ===============



5.   MARKETABLE SECURITIES

The  following  is a summary  of  available-for-sale  marketable  securities  at
September 28, 2002, December 29, 2001 and September 29, 2001:

                                            September 28, 2002
                           -----------------------------------------------------
                                              Unrealized            Estimated
                                        --------------------------
(Dollars in thousands)        Cost         Gains        Losses      Fair Value
- ----------------------     ------------ ------------ ------------- -------------
Equity securities           $   29,000   $    3,805   $        --  $     32,805
Other holdings                   8,661           --        (3,848)        4,813
                           ------------ ------------ ------------- -------------
Total                       $   37,661   $    3,805   $    (3,848) $     37,618
                           ============ ============ ============= =============

                                            December 29, 2001
                           -----------------------------------------------------
                                              Unrealized            Estimated
                                        --------------------------
(Dollars in thousands)        Cost         Gains        Losses      Fair Value
- ----------------------     ------------ ------------ ------------- -------------
Equity securities           $   29,000   $       --   $    (2,705) $     26,295
Other holdings                   8,599           --        (1,901)        6,698
                           ------------ ------------ ------------- -------------
Total                       $   37,599   $       --   $    (4,606) $     32,993
                           ============ ============ ============= =============

                                            September 29, 2001
                           -----------------------------------------------------
                                              Unrealized            Estimated
                                        --------------------------
(Dollars in thousands)        Cost         Gains        Losses      Fair Value
- ----------------------     ------------ ------------ ------------- -------------
Equity securities           $   29,000   $       --   $   (10,025) $     18,975
Other holdings                   8,573           --        (2,521)        6,052
                           ------------ ------------ ------------- -------------
Total                       $   37,573   $       --   $   (12,546) $     25,027
                           ============ ============ ============= =============

For the nine months ended September 28, 2002 and September 29, 2001,  there were
no realized gains on sales of available-for-sale securities. The net adjustments
to unrealized holding gains and losses on available-for-sale  securities for the
nine  months  ended  September  28, 2002 and  September  29, 2001 were a gain of
$2,920,000  (net  of  $1,643,000  in  taxes)  and a loss of  $7,450,000  (net of
$4,191,000 in taxes),  respectively,  which were included in  Accumulated  other
comprehensive loss.

                                                                               9
                      LIZ CLAIBORNE, INC. AND SUBSIDIARIES

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

6.   INVENTORIES, NET

Inventories  are  stated at the lower of cost  (using  the  first-in,  first-out
method) or market and consist of the following:

                                 September 28,    December 29,   September 29,
(Dollars in thousands)                2002            2001            2001
- ----------------------           --------------- --------------- ---------------
Raw materials                     $     25,860    $     29,649    $     20,664
Work in process                          7,140           7,061           3,536
Finished goods                         443,361         451,213         521,904
                                 --------------- --------------- ---------------
                                  $    476,361    $    487,923    $    546,104
                                 =============== =============== ===============


7.   PROPERTY AND EQUIPMENT, NET

Property and equipment consists of the following:

                                 September 28,    December 29,   September 29,
(Dollars in thousands)                2002            2001            2001
- ----------------------           --------------- --------------- ---------------
Land and buildings                $    144,299    $    144,299    $    143,282
Machinery and equipment                317,628         303,388         295,704
Furniture and fixtures                 118,590          98,100          88,457
Leasehold improvements                 223,380         198,446         201,965
                                 --------------- --------------- ---------------
                                       803,897         744,233         729,408
Less: Accumulated depreciation
      and amortization                 431,697         392,232         379,618
                                 --------------- --------------- ---------------
                                  $    372,200    $    352,001    $    349,790
                                 =============== =============== ===============


8.   GOODWILL AND INTANGIBLES, NET

In June 2001, the Financial  Accounting Standards Board ("FASB") issued SFAS No.
142,  "Goodwill and Other  Intangible  Assets," which requires that goodwill and
intangible  assets with  indefinite  useful lives are no longer to be amortized,
but will rather be tested at least  annually for  impairment.  SFAS No. 142 also
requires  that  intangible  assets with finite  useful lives will continue to be
amortized over their respective useful lives to their estimated residual values,
and reviewed for impairment in accordance with SFAS No. 144, "Accounting for the
Impairment or Disposal of Long-Lived Assets." The Company adopted the provisions
of SFAS No. 142  effective  December 30, 2001.  As of  September  28, 2002,  the
Company has completed the transitional  impairment tests required under SFAS No.
142 and no impairment was recognized.

The following tables disclose the carrying value of all the intangible assets:



                                               September 28, 2002                      December 29, 2001
                                     --------------------------------------- ---------------------------------------
                                        Gross                                   Gross
                                       Carrying      Accum.                   Carrying      Accum.
(Dollars in thousands)                  Amount       Amort.         Net        Amount       Amort.         Net
- ----------------------               ------------- ------------ ------------ ------------ ------------ -------------
                                                                                     
Amortized intangible assets:
- ----------------------------
Licenses                              $  42,849     $  (8,322)   $  34,527    $  42,849    $  (5,530)   $  37,319
                                     ------------- ------------ ------------ ------------ ------------ -------------
Total                                 $  42,849     $  (8,322)   $  34,527    $  42,849    $  (5,530)   $  37,319
                                     ============= ============ ============ ============ ============ =============

Unamortized intangible assets:
- ------------------------------
Trademarks                                                       $ 101,756                              $  13,140
                                                                ------------                           -------------
Total                                                            $ 101,756                              $  13,140
                                                                ============                           =============


                                                                              10
                      LIZ CLAIBORNE, INC. AND SUBSIDIARIES

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

Intangible  amortization  expense for the nine months ending  September 28, 2002
and September 29, 2001 was $2.792 million and $2.867 million, respectively.

The  estimated  intangible  amortization  expense  for the next five years is as
follows:

                                (In thousands)
Fiscal Year                  Amortization Expense
- -------------------------------------------------
2002                                $3,722
2003                                 3,882
2004                                 4,057
2005                                 3,450
2006                                 2,382

The changes in carrying  amount of goodwill for the nine months ended  September
28, 2002 are as follows:

                                       Wholesale     Wholesale
(Dollars in thousands)                  Apparel     Non-Apparel       Total
- ----------------------               ------------- -------------- --------------
Balance December 29, 2001             $   366,797   $     37,857   $    404,654
   Acquisition of Mexx Canada*             25,053             --         25,053
   Reversal of unused provision            (1,136)            --         (1,136)
   Earnout provision                       10,000             --         10,000
   Reclassification to Trademarks         (60,578)       (28,038)       (88,616)
                                     ------------- -------------- --------------
Balance September 28, 2002            $   340,136   $      9,819   $    349,955
                                     ============= ============== ==============

* Pending finalization of purchase price allocation.

There is no goodwill recorded in our retail segment.

The  following  pro forma  information  presents  the  impact on net  income and
earnings per share had SFAS No. 142 been effective for the nine and  three-month
periods ended September 29, 2001.



                                                           Nine Months Ended               Three Months Ended
                                                     ------------------------------- -------------------------------
                                                     September 28,   September 29,   September 28,   September 29,
                                                          2002            2001            2002            2001
(Dollars in thousands except per share data)             Actual        Pro forma         Actual        Pro forma
                                                     --------------- --------------- --------------- ---------------
                                                                                         
Net income, as reported                               $    173,207    $    150,578    $     83,490    $     72,611
Discontinued amortization of goodwill and
   intangibles, net of tax                                      --           7,197              --           3,076
                                                     --------------- --------------- --------------- ---------------
Net income, adjusted                                  $    173,207    $    157,775    $     83,490    $     75,687
                                                     =============== =============== =============== ===============

Basic earnings per share, as reported                        $1.64           $1.45           $0.79           $0.70
Discontinued amortization of goodwill and
   intangibles, net of tax                                      --            0.07              --            0.03
                                                     --------------- --------------- --------------- ---------------
Basic earnings per share, adjusted                           $1.64           $1.52           $0.79           $0.73
                                                     =============== =============== =============== ===============

Diluted earnings per share, as reported                      $1.62           $1.43           $0.78           $0.69
Discontinued amortization of goodwill and
   intangibles, net of tax                                      --            0.07              --            0.03
                                                     --------------- --------------- --------------- ---------------
Diluted earnings per share, adjusted                         $1.62           $1.50           $0.78           $0.72
                                                     =============== =============== =============== ===============


                                                                              11
                      LIZ CLAIBORNE, INC. AND SUBSIDIARIES

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

9.   OTHER MATTERS

In May 2001, the Company entered into an off-balance sheet financing arrangement
(commonly  referred  to as a  "synthetic  lease")  to acquire  various  land and
equipment and construct buildings and real property improvements associated with
warehouse and  distribution  facilities in Ohio and Rhode Island.  Each facility
has a lease term of five  years,  with  renewal  subject  to the  consent of the
lessor.  The lessor under the operating  lease  arrangements  is an  independent
third-party limited partnership.  The lessor has contributed equity in excess of
3.5% of the  total  value of the  estimated  aggregate  cost to  complete  these
facilities,  which is  expected  to be  approximately  $65  million.  The leases
include guarantees by the Company for a substantial portion of the financing and
options to purchase the facilities at original  cost;  the maximum  guarantee is
approximately  $54 million.  The Company selected this financing  arrangement to
take advantage of the favorable financing rates such an arrangement  afforded as
opposed to the rates available under alternative real estate financing  options.
The lessor financed the acquisition of the facilities  through funding  provided
by third-party financial institutions.  None of such financial institutions, nor
the lessor, has any affiliation or other relationship with the Company or any of
its employees,  directors or affiliates, and the Company's transactions with the
lessor  and such  financial  institutions  are  limited to the  operating  lease
agreements  and the  associated  rent  expense that will be included in Selling,
general &  administrative  expense in the Condensed  Consolidated  Statements of
Income.

In  connection  with the  variable  rate  financing  under the  synthetic  lease
agreement,  the Company has entered into two interest rate swap  agreements with
an aggregate  notional  amount of $40.0  million that will begin in January 2003
and  terminate  in May  2006,  in order to fix the  interest  component  of rent
expense at a rate of 5.56%.  The Company has entered  into this  arrangement  to
provide protection against potential future interest rate increases.  The change
in fair value of the effective  portion of the interest rate swap is recorded as
a  component  of  Accumulated  other  comprehensive  loss since  these swaps are
designated  as cash flow  hedges.  The  ineffective  portion  of these  swaps is
recognized  currently in earnings and was not material for the nine months ended
September 28, 2002.

The Company has not entered into any other off-balance sheet  arrangements other
than normal operating leases.


10.  DEBT

On May 22, 2001, the Company  entered into a 350 million Euro (or $302.9 million
based on the  exchange  rate in effect on such date)  180-day  unsecured  credit
facility  (the  "Bridge  Loan") from  Citicorp  North  America,  Inc.  and Chase
Manhattan Bank. The Bridge Loan had two borrowing options,  an "Alternative Base
Rate" option and a Eurodollar  rate option,  each as defined in the Bridge Loan.
The  proceeds of the Bridge Loan were  primarily  used to finance the  Company's
acquisition  of  Mexx  on May  23,  2001  (see  Note  3 of  Notes  to  Condensed
Consolidated Financial Statements).

On August 7, 2001, the Company issued 350 million Euros (or $307.2 million based
on the exchange  rate in effect on such date),  of 6.625% notes due in 2006 (the
"Eurobonds").  The Eurobonds  are listed on the  Luxembourg  Stock  Exchange and
received a credit  rating of BBB from  Standard  & Poor's and Baa2 from  Moody's
Investor Services. The net proceeds of the issuance were primarily used to repay
the outstanding  balance of the Bridge Loan, which expired on November 16, 2001.
Interest on the Eurobonds is being paid on an annual basis until maturity. These
bonds are  designated  as a hedge of our net  investment  in Mexx (see Note 3 of
Notes to Condensed Consolidated Financial Statements).

On November 15, 2001,  the Company  received a $500  million  364-day  unsecured
financing  commitment  under a bank  revolving  credit  facility,  replacing the
expiring $500 million  364-day  unsecured  credit  facility.  This bank facility
includes a $50 million  multicurrency  revolving  credit line. This facility and
the Company's $250 million bank facility (collectively,  the "Agreement"), which
were  scheduled  to mature in November  2002 and  November  2003,  respectively,
received a credit  rating of BBB from  Standard  & Poor's and Baa2 from  Moody's
Investor Services,  and may be either drawn upon or used as a liquidity facility
to  support  the  issuance  of  A2/P2  rated  commercial  paper.   Repayment  of
outstanding  balances of the 364-day facility can be extended for one year after
the maturity date. The Agreement has two borrowing options, an "Alternative Base
Rate" option,  as defined in the Agreement,  and a Eurodollar rate option with a
spread based on the Company's long-term credit rating. The

                                                                              12
                      LIZ CLAIBORNE, INC. AND SUBSIDIARIES

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

Agreement contains certain customary  covenants,  including  financial covenants
requiring  the Company to maintain  specified  debt  leverage  and fixed  charge
coverage ratios, and covenants restricting the Company's ability to, among other
things, incur indebtedness,  grant liens, make investments and acquisitions, and
sell assets.  The Company believes it is in compliance with such covenants.  The
Agreement may be directly  drawn upon,  or used,  to support the Company's  $750
million  commercial  paper  program,  which  is used  from  time to time to fund
working capital and other general corporate requirements.  The Company's ability
to obtain  funding  through its  commercial  paper  program is subject to, among
other things,  the Company  maintaining an  investment-grade  credit rating.  At
September 28, 2002,  the Company had  approximately  $73.0 million of commercial
paper  outstanding,  with a  weighted  average  interest  rate of 2.0% and $39.3
million of  borrowings  denominated  in Euro at an  interest  rate of 3.9%.  The
carrying amount of the Company's  borrowings  under the commercial paper program
approximate  fair value because the interest rates are based on floating  rates,
which are  determined  by  prevailing  market  rates.  The  commercial  paper is
classified as long-term debt as of September 28, 2002 as the Company  intends to
refinance such obligations on a long-term basis and is able to do so.

On October 21, 2002,  the Company  received a $375  million,  364-day  unsecured
financing commitment under a bank revolving credit facility,  replacing the $500
million, 364-day unsecured credit facility scheduled to mature in November 2002,
and a $375 million,  three-year bank revolving  credit  facility,  replacing the
existing  $250 million bank  facility  which was scheduled to mature in November
2003. The three-year  facility includes a $75 million  multi-currency  revolving
credit  line  which  permits  the  Company to borrow in U.S.  dollars,  Canadian
dollars and Euros. Repayment of outstanding balances of the 364-day facility can
be  extended  for one year  after  the  maturity  date.  The  Agreement  has two
borrowing  options,  an  "Alternative  Base  Rate"  option,  as  defined  in the
Agreement,  and a Eurocurrency  rate option with a spread based on the Company's
long-term credit rating.  The Agreement  contains certain  customary  covenants,
including  financial  covenants requiring the Company to maintain specified debt
leverage  and fixed  charge  coverage  ratios,  and  covenants  restricting  the
Company's ability to, among other things, incur indebtedness,  grant liens, make
investments and  acquisitions,  and sell assets.  The Company  believes it is in
compliance  with such  covenants.  The Agreement may be directly  drawn upon, or
used, to support the Company's $750 million  commercial paper program,  which is
used from time to time to fund  working  capital  and  other  general  corporate
requirements.  The Company's  ability to obtain  funding  through its commercial
paper  program is subject to, among other  things,  the Company  maintaining  an
investment-grade credit rating.

As of  September  28,  2002,  the Company had lines of credit  aggregating  $448
million,  which were  primarily  available to cover trade letters of credit.  At
September 28, 2002,  December 29, 2001 and  September 29, 2001,  the Company had
outstanding  trade  letters of credit of $267  million,  $228  million  and $239
million,  respectively.  These letters of credit,  which have terms ranging from
one to ten months,  primarily  collateralize the Company's  obligations to third
parties for the purchase of inventory. The fair value of these letters of credit
approximates contract values.


11.  CONTINGENCIES AND COMMITMENTS

Various legal actions are pending  against the Company.  Although the outcome of
any such actions  cannot be  determined  with  certainty,  management  is of the
opinion  that the  final  outcome  of any of  these  actions  should  not have a
material  adverse  effect on the  Company's  results of  operations or financial
position.


12.  RESTRUCTURING CHARGE

In December  2001,  the  Company  recorded a net  restructuring  charge of $15.1
million  (pretax),  representing a charge of $19.0 million,  which  consisted of
approximately $4.6 million for the closure of seven Specialty Retail stores, due
to a shift to a vertical format for one of our brands which requires positioning
in different  locations and the  elimination of our large "world" store concept,
and five Outlet  stores,  due to the  elimination  of two of our  branded  store
formats;  $3.5  million for the closure of four of our  division  offices;  $3.3
million  associated with the strategic closure of two specific  facilities;  and
$7.6 million in  severance-related  costs  associated  with the  elimination  of
approximately 600 jobs, offset by the $3.9 million deemed no longer necessary of
the Company's previous  restructuring  liability originally recorded in December
2000. The remaining balance of the restructuring liability as of

                                                                              13
                      LIZ CLAIBORNE, INC. AND SUBSIDIARIES

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

September  28, 2002 was $8.3  million,  all of which will  require the outlay of
cash. The Company expects that these activities will be substantially  completed
by December 2002.

A summary of the changes in the restructuring reserves is as follows:



                                                                                   Estimated
                                                               Operating and       Occupancy
                                            Store Closure     Administrative    Costs and Asset
(Dollars in millions)                           Costs           Exit Costs        Write Downs           Total
- ---------------------                      ----------------- ------------------ ----------------- ------------------
                                                                                      
Balance at December 29, 2001                     $   5.6           $   7.8            $   2.3           $  15.7
   Spending for nine months ended
     September 28, 2002                             (1.8)             (3.6)              (2.0)             (7.4)
                                           ----------------- ------------------ ----------------- ------------------
Balance at September 28, 2002                    $   3.8           $   4.2            $   0.3           $   8.3
                                           ================= ================== ================= ==================


13.  CASH DIVIDENDS AND COMMON STOCK REPURCHASE

On October 10, 2002, the Company's Board of Directors  declared a quarterly cash
dividend on the Company's  common stock at the rate of $0.05625 per share, to be
paid on December 9, 2002 to  stockholders  of record at the close of business on
November  18,  2002.  As of  November 8, 2002,  the  Company has $218.3  million
remaining in buyback authorization under its share repurchase program.


14.  EARNINGS PER COMMON SHARE

The  following  is a  reconciliation  of  the  shares  outstanding  used  in the
calculation of basic and diluted earnings per share:



                                                           Nine Months Ended               Three Months Ended
                                                     ------------------------------- -------------------------------
                                                     September 28,   September 29,   September 28,   September 29,
(Amounts in thousands)                                    2002            2001            2002            2001
- ----------------------                               --------------- --------------- --------------- ---------------
                                                                                         
Weighted average common shares outstanding                 105,447         103,953         105,862         104,427
Effect of dilutive securities:
    Stock options and restricted stock grants                1,588           1,123           1,467           1,075
                                                     --------------- --------------- --------------- ---------------
Weighted average common shares outstanding and
    common share equivalents                               107,035         105,076         107,329         105,502
                                                     =============== =============== =============== ===============



15.  CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS SUPPLEMENTARY DISCLOSURES

During the nine months ended  September  28,  2002,  the Company made income tax
payments of $56,851,000 and interest  payments of  $23,753,000.  During the nine
months  ended  September  28,  2001,  the Company  made  income tax  payments of
$24,727,000 and interest payments of $21,364,000.  Other non-cash  activities in
the nine  months  ended  September  28, 2002  include  the tax benefit  from the
exercise of stock options of $5.4 million, the reclassification of $15.0 million
from Other  Non-Current  Liabilities  to Accrued  expenses  and a $10.0  million
liability included in Accrued expenses  associated with a future payment related
to the Lucky Brand Dungarees, Inc. acquisition. Other non-cash activities in the
nine months ended  September  29, 2001 include the tax benefit from the exercise
of stock options of $4.6 million.


16.  SEGMENT REPORTING

The  Company  operates  the  following  business  segments:  Wholesale  Apparel,
Wholesale  Non-Apparel and Retail.  The Wholesale  Apparel  segment  consists of
women's  and  men's  apparel  designed  and  marketed  worldwide  under  various
trademarks  owned by the Company or licensed  by the  Company  from  third-party
owners, including wholesale sales of


                                                                              14
                      LIZ CLAIBORNE, INC. AND SUBSIDIARIES

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

women's,  men's and children's apparel designed and marketed in Europe,  Canada,
the  Asia-Pacific  Region and the Middle  East under the Mexx brand  names.  The
Wholesale  Non-Apparel  segment  consists of accessories,  jewelry and cosmetics
designed and marketed worldwide under certain owned or licensed trademarks.  The
Retail segment  consists of our worldwide  retail  operations  that sell most of
these  apparel  and  non-apparel  products to the public  through our  specialty
retail  stores,  outlet  stores,  and  concession  stores.  As a  result  of the
Company's  2001  acquisition of Mexx, the Company also presents its results on a
geographic basis between  Domestic  (wholesale  customers and Company  specialty
retail  and  outlet  stores  based  in  the  United  States)  and  International
(wholesale customers and Company specialty retail,  outlet and concession stores
based outside of the United States). The Company, as licensor,  also licenses to
third  parties  the  right  to  produce  and  market  products  bearing  certain
Company-owned  trademarks;  the resultant royalty income is not allocated to any
of the specified operating  segments,  but is rather included in the line "Sales
from external customers" under the caption "Corporate/ Eliminations."

The Company  evaluates  performance  and allocates  resources based on operating
profits or losses.  The accounting  policies of the reportable  segments are the
same as those described in the summary of significant accounting policies in our
2001 Annual Report on Form 10-K.  Intersegment sales are recorded at cost. There
is no intercompany profit or loss on intersegment sales,  however, the wholesale
segments are credited with their  proportionate  share of the  operating  profit
generated by the Retail segment.  The profit credited to the wholesale  segments
from the Retail segment is eliminated in consolidation.

The Company's  segments are business units that offer either different  products
or distribute  similar products through  different  distribution  channels.  The
segments  are each  managed  separately  because  they  either  manufacture  and
distribute distinct products with different  production  processes or distribute
similar products through different distribution channels.



                                                         For the Nine Months Ended September 28, 2002
                                           -------------------------------------------------------------------------
                                            Wholesale      Wholesale                     Corporate/
(Dollars in thousands)                       Apparel      Non-Apparel       Retail      Eliminations      Total
- ----------------------                     -------------  -------------  -------------  -------------  -------------
                                                                                        
NET SALES:
   Sales from external customers            $ 1,862,583    $   348,174    $   501,782    $    11,071    $ 2,723,610
   Intercompany sales                           137,319         16,988             --       (154,307)            --
                                           -------------  -------------  -------------  -------------  -------------
     Total net sales                        $ 1,999,902    $   365,162    $   501,782    $  (143,236)   $ 2,723,610
                                           =============  =============  =============  =============  =============

OPERATING INCOME:
   Segment operating income from
     external customers                     $   221,162    $    24,381    $    40,347    $     4,889    $   290,779
   Intercompany segment operating
     income (loss)                               25,561          7,780             --        (33,341)            --
                                           -------------  -------------  -------------  -------------  -------------
     Total operating income (loss)          $   246,723    $    32,161    $    40,347    $   (28,452)   $   290,779
                                           =============  =============  =============  =============  =============


                                                         For the Nine Months Ended September 29, 2001
                                           -------------------------------------------------------------------------
                                            Wholesale      Wholesale                     Corporate/
(Dollars in thousands)                       Apparel      Non-Apparel       Retail      Eliminations      Total
- ----------------------                     -------------  -------------  -------------  -------------  -------------
                                                                                        
NET SALES:
   Sales from external customers            $ 1,787,893    $   342,921    $   421,921    $     9,306    $ 2,562,041
   Intercompany sales                           152,903         18,250             --       (171,153)            --
                                           -------------  -------------  -------------  -------------  -------------
     Total net sales                        $ 1,940,796    $   361,171    $   421,921    $  (161,847)   $ 2,562,041
                                           =============  =============  =============  =============  =============

OPERATING INCOME:
   Segment operating income from
     external customers                     $   195,710    $    19,705    $    40,156    $     3,052    $   258,623
   Intercompany segment operating
     income (loss)                               32,398          7,281             --        (39,679)            --
                                           -------------  -------------  -------------  -------------  -------------
     Total operating income (loss)          $   228,108    $    26,986    $    40,156    $   (36,627)   $   258,623
                                           =============  =============  =============  =============  =============


                                                                              15
                      LIZ CLAIBORNE, INC. AND SUBSIDIARIES

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)



                                                        For the Three Months Ended September 28, 2002
                                           -------------------------------------------------------------------------
                                            Wholesale      Wholesale                     Corporate/
(Dollars in thousands)                       Apparel      Non-Apparel       Retail      Eliminations      Total
- ----------------------                     -------------  -------------  -------------  -------------  -------------
                                                                                        
NET SALES:
   Sales from external customers            $   712,692    $   145,848    $   178,382    $     4,278    $ 1,041,200
   Intercompany sales                            49,494          7,853             --        (57,347)            --
                                           -------------  -------------  -------------  -------------  -------------
     Total net sales                        $   762,186    $   153,701    $   178,382    $   (53,069)   $ 1,041,200
                                           =============  =============  =============  =============  =============

OPERATING INCOME:
   Segment operating income (loss)
     from external customers                $   100,471    $    17,391    $    17,644    $     2,563    $   138,069
   Intercompany segment operating
     income (loss)                                8,838          3,202             --        (12,040)            --
                                           -------------  -------------  -------------  -------------  -------------
     Total operating income (loss)          $   109,309    $    20,593    $    17,644    $    (9,477)   $   138,069
                                           =============  =============  =============  =============  =============


                                                        For the Three Months Ended September 29, 2001
                                           -------------------------------------------------------------------------
                                            Wholesale      Wholesale                     Corporate/
(Dollars in thousands)                       Apparel      Non-Apparel       Retail      Eliminations      Total
- ----------------------                     -------------  -------------  -------------  -------------  -------------
                                                                                        
NET SALES:
   Sales from external customers            $   697,007    $   141,929    $   167,255    $     2,165    $ 1,008,356
   Intercompany sales                            60,449          9,116             --        (69,565)            --
                                           -------------  -------------  -------------  -------------  -------------
     Total net sales                        $   757,456    $   151,045    $   167,255    $   (67,400)   $ 1,008,356
                                           =============  =============  =============  =============  =============

OPERATING INCOME:
   Segment operating income (loss)
     from external customers                $    88,226    $    15,845    $    17,987    $       644    $   122,702
   Intercompany segment operating
     income (loss)                               12,722          3,245             --        (15,967)            --
                                           -------------  -------------  -------------  -------------  -------------
     Total operating income (loss)          $   100,948    $    19,090    $    17,987    $   (15,323)   $   122,702
                                           =============  =============  =============  =============  =============


                                          September 28,   September 29,
(Dollars in thousands)                         2002            2001
- ----------------------                    --------------- ---------------
SEGMENT ASSETS:
   Wholesale Apparel                       $  1,505,671    $  1,663,499
   Wholesale Non-Apparel                        231,590         220,628
   Retail                                       402,900         386,583
   Corporate                                    243,201         192,926
   Eliminations                                (123,746)       (329,607)
                                          --------------- ---------------
     Total assets                          $  2,259,616    $  2,134,029
                                          =============== ===============

GEOGRAPHIC DATA:


                                                Nine Months Ended              Three Months Ended
                                          --------------------------------------------------------------
                                          September 28,   September 29,  September 28,   September 29,
(Dollars in thousands)                         2002            2001           2002            2001
- ----------------------                    --------------- -------------- --------------- ---------------
                                                                             
NET SALES:
   Domestic sales                          $  2,242,928    $  2,287,995   $    843,598    $    843,066
   International sales                          480,682         274,046        197,602         165,290
                                          --------------- -------------- --------------- ---------------
     Total net sales                       $  2,723,610    $  2,562,041   $  1,041,200    $  1,008,356
                                          =============== ============== =============== ===============

OPERATING INCOME:
   Domestic operating income               $    254,010    $    234,156   $    118,984    $    105,265
   International operating income                36,769          24,467         19,085          17,437
                                          --------------- -------------- --------------- ---------------
     Total operating income                $    290,779    $    258,623   $    138,069    $    122,702
                                          =============== ============== =============== ===============


                                                                              16
                      LIZ CLAIBORNE, INC. AND SUBSIDIARIES

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

                                          September 28,   September 29,
(Dollars in thousands)                         2002            2001
- ----------------------                    --------------- ---------------
TOTAL ASSETS:
   Domestic assets                         $  1,682,379    $  1,661,093
   International assets                         577,237         472,936

                                          --------------- ---------------
     Total assets                          $  2,259,616    $  2,134,029
                                          =============== ===============


17.  ACCOUNTING FOR DERIVATIVES AND HEDGING ACTIVITIES

As of December  31, 2000,  the Company  adopted  SFAS No. 133,  "Accounting  for
Derivative  Instruments  and Hedging  Activities,"  as amended and  interpreted,
which requires that every derivative  instrument  (including  certain derivative
instruments  embedded in other  contracts)  be recorded in the balance  sheet as
either an asset or  liability  measured at its fair value.  The  statement  also
requires that changes in the derivative's fair value be recognized  currently in
earnings in either income (loss) from continuing operations or Accumulated other
comprehensive  income (loss),  depending on the timing and designated purpose of
the  derivative.  The impact on the Company's  financial  condition,  results of
operations  and cash  flows,  upon the  adoption  of these  pronouncements,  was
immaterial.

The Company uses foreign currency forward contracts and options for the specific
purpose of hedging the  exposure to  variability  in probable  future cash flows
associated  with inventory  purchases and sales  collections  from  transactions
associated  primarily with our European and Canadian entities and other specific
activities  and the swapping of variable  interest rate debt for fixed rate debt
in connection with the synthetic lease. These instruments are designated as cash
flow hedges  and, in  accordance  with SFAS No. 133,  effective  changes in fair
value are included in Accumulated  other  comprehensive  income  (loss),  net of
related tax effects,  with the corresponding  asset or liability recorded in the
balance  sheet.  The  ineffective  portion of the cash flow  hedge,  if any,  is
recognized   in   current-period   earnings.   Amounts  in   Accumulated   other
comprehensive income (loss) are reclassified to current-period earnings when the
hedged transaction affects earnings.

At  September  28, 2002,  the Company had entered  into  various  Euro  currency
options with a net notional  amount of $131.0  million with maturity  dates from
December 2002 through  December 2003 with downside  protection in 2002 at 0.9106
U.S.  dollar per Euro and in 2003 of between  0.9180 and 0.9825 U.S.  dollar per
Euro. At September 28, 2002, the Company had forward contracts  maturing through
May 2003 to sell 26.7 million Euros,  forward contracts maturing through October
2002 to sell 2.0 million Canadian dollars and forward contracts maturing through
November 2002 to sell 0.5 million  British  pounds.  The aggregate  U.S.  dollar
value of the foreign exchange forward contracts was approximately  $27.0 million
at September 28, 2002, as compared with approximately  $34.6 million at December
29, 2001 and $63.9  million at September 29, 2001.  Unrealized  gains and losses
for outstanding foreign exchange forward contracts and currency options were not
material at September 28, 2002, December 29, 2001 and September 29, 2001.

In  connection  with the  variable  rate  financing  under the  synthetic  lease
agreement,  the Company has entered into two interest rate swap  agreements with
an aggregate  notional  amount of $40.0  million that will begin in January 2003
and  terminate  in May  2006,  in order to fix the  interest  component  of rent
expense at a rate of 5.56%.  The Company has entered  into this  arrangement  to
provide protection against potential future interest rate increases.  The change
in fair value of the effective  portion of the interest rate swap is recorded as
a  component  of  Accumulated  other  comprehensive  loss since  these swaps are
designated  as cash flow  hedges.  The  ineffective  portion  of these  swaps is
recognized  currently in earnings and was not material for the nine months ended
September 28, 2002.

The Company hedges its net investment position in Euros. To accomplish this, the
Company borrows directly in foreign currency and designates a portion of foreign
currency debt as a hedge of net investments.  Under SFAS No. 133, changes in the
fair value of these  instruments are immediately  recognized in foreign currency
translation  adjustment,  a component of Accumulated other comprehensive  income
(loss), to offset the change in the value of the net investment being hedged.


                                                                              17
                      LIZ CLAIBORNE, INC. AND SUBSIDIARIES

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

Occasionally,  the Company purchases  short-term  foreign currency contracts and
options outside of the cash flow hedging program to neutralize month-end balance
sheet and other expected exposures.  These derivative instruments do not qualify
as cash flow hedges  under SFAS No. 133 and are  recorded at fair value with all
gains or losses,  which have not been significant,  recognized in current period
earnings immediately.


18.  NEW ACCOUNTING PRONOUNCEMENTS

In  November  2001,  the FASB  Emerging  Issues  Task Force  ("EITF")  reached a
consensus  on Issue No.  01-9  (formerly  EITF  Issue  00-25),  "Accounting  for
Consideration  Given to a Customer or a Reseller of the Vendor's Products." This
issue addresses the recognition, measurement and income statement classification
of  consideration  from a vendor to a customer in connection with the customer's
purchase or promotion of the vendor's  products.  This  consensus  only impacted
revenue and expense  classifications  and did not change reported net income. In
accordance  with  the  consensus  reached,  the  Company  adopted  the  required
accounting  beginning  December 30, 2001, the first day of fiscal year 2002, and
the impact of this required  accounting  does not have a material  impact on the
revenue and expense  classifications  in the  Company's  Condensed  Consolidated
Statements of Income.

In October 2001, the FASB issued SFAS No. 144, "Accounting for the Impairment or
Disposal of Long-Lived Assets." SFAS No. 144 addresses financial  accounting and
reporting for the impairment or disposal of long-lived assets. SFAS No. 144 also
extends  the  reporting   requirements  to  report  separately  as  discontinued
operations,  components  of an  entity  that have  either  been  disposed  of or
classified as held-for-sale.  The Company adopted the provisions of SFAS No. 144
effective  December 30, 2001, and the adoption did not have a significant effect
on the Company's results of operations or financial position.

In April 2002, the FASB issued SFAS No. 145,  "Rescission of FASB Statements No.
4, 44 and 64,  Amendment of FASB  Statement No. 13, and Technical  Corrections."
This  Statement   rescinds  SFAS  No.  4,  "Reporting   Gains  and  Losses  from
Extinguishment  of Debt,"  and an  amendment  of that  Statement,  SFAS No.  64,
"Extinguishment  of  Debt  Made  to  Satisfy  Sinking-Fund  Requirements."  This
Statement also rescinds SFAS No. 44,  "Accounting for Intangible Assets of Motor
Carriers."  This  Statement  amends  SFAS No. 13,  "Accounting  for  Leases," to
eliminate an inconsistency  between the required  accounting for  sale-leaseback
transactions and the required  accounting for certain lease  modifications  that
have  economic  effects that are similar to  sale-leaseback  transactions.  This
Statement  also  amends  other  existing  authoritative  pronouncements  to make
various technical corrections,  clarify meanings or describe their applicability
under changed conditions.  The Company will adopt the provisions of SFAS No. 145
upon its  effective  date and does not  expect it to have a  material  effect on
Company's results of operations or financial position.

In June 2002,  the FASB issued SFAS No. 146,  "Accounting  for Costs  Associated
with Exit or Disposal  Activities." SFAS No. 146 addresses financial  accounting
and  reporting  for  costs  associated  with  exit or  disposal  activities  and
nullifies  Emerging  Issues  Task  Force  ("EITF")  Issue No.  94-3,  "Liability
Recognition for Certain Employee Termination Benefits and Other Costs to Exit an
Activity  (including Certain Costs Incurred in a  Restructuring)."  SFAS No. 146
requires  that a  liability  for a cost  associated  with an  exit  or  disposal
activity be  recognized  when the  liability is incurred.  This  statement  also
established  that fair value is the  objective  for initial  measurement  of the
liability.  The  provisions  of SFAS No. 146 are  effective for exit or disposal
activities  that are initiated after December 31, 2002. The Company is currently
evaluating the impact of SFAS No. 146 on its results of operations and financial
position.

                                                                              18

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

RESULTS OF OPERATIONS
- ---------------------

General
- -------

We  operate  the  following  business  segments:  Wholesale  Apparel,  Wholesale
Non-Apparel and Retail.

o    Wholesale  Apparel  consists  of women's  and men's  apparel  designed  and
     ------------------
     marketed  worldwide  under  various  trademarks  owned  by the  Company  or
     licensed by the Company from third-party  owners; this segment includes our
     career (COLLECTION), casual (LIZSPORT, LIZWEAR and LIZ & CO.), bridge (DANA
     BUCHMAN  and  ELLEN  TRACY),   large  size  (LIZ  CLAIBORNE  WOMAN),  men's
     (CLAIBORNE),  moderate priced special markets  (AXCESS,  CRAZY HORSE,  EMMA
     JAMES,  FIRST ISSUE, RUSS and VILLAGER),  specialty apparel (SIGRID OLSEN),
     premium denim (LUCKY BRAND DUNGAREES) and contemporary sportswear and dress
     (LAUNDRY)  businesses,  as  well as our  licensed  DKNY(R)  JEANS,  DKNY(R)
     ACTIVE,  and CITY DKNY(R) businesses and our licensed KENNETH COLE NEW YORK
     and REACTION  KENNETH COLE businesses.  The Wholesale  Apparel segment also
     includes wholesale sales of women's,  men's and children's apparel designed
     and marketed in Europe, Canada, the Asia-Pacific Region and the Middle East
     under the MEXX brand names.

o    Wholesale  Non-Apparel  consists  of  accessories,  jewelry  and  cosmetics
     ----------------------
     designed and marketed worldwide under certain of the above listed and other
     owned or licensed trademarks, including our MONET and TRIFARI labels.

o    Retail consists of our worldwide retail  operations that sell most of these
     ------
     apparel and  non-apparel  products to the public  through our 230 specialty
     retail stores, 233 outlet stores,  and 464 international  concession stores
     (where  the  retail  selling  space is  either  owned and  operated  by the
     department store in which the retail selling space is located or leased and
     operated  by a third  party,  while,  in each case,  the  Company  owns the
     inventory).  This segment  includes  stores  operating  under the following
     formats:  MEXX, LUCKY BRAND DUNGAREES,  LIZ CLAIBORNE,  ELISABETH,  DKNY(R)
     JEANS, DANA BUCHMAN and MONET.

The Company,  as licensor,  also  licenses to third parties the right to produce
and market products  bearing  certain  Company-owned  trademarks.  The resultant
royalty income is not allocated to any of the specified operating segments,  but
is rather included in the line "Sales from external customers" under the caption
"Corporate/  Eliminations"  in  Note  16  of  Notes  to  Condensed  Consolidated
Financial Statements.

As a result of our May 2001  acquisition  of Mexx Group B.V.  ("MEXX"),  we also
present our results on the following geographic basis:

o    Domestic:  wholesale  customers  and  Company  specialty  retail and outlet
     ---------
     stores located in the United States, and

o    International:  wholesale customers and Company specialty retail and outlet
     --------------
     stores and concession stores located outside of the United States.

All data and discussion  with respect to our specific  segments  included within
this  "Management's  Discussion  and  Analysis" is presented  before  applicable
intercompany  eliminations.  Please  refer  to Note  16 of  Notes  to  Condensed
Consolidated Financial Statements.

In May 2001,  we completed  the  acquisition  of 100% of the equity  interest of
MEXX, a privately held fashion apparel company,  incorporated and existing under
the laws of The Netherlands. MEXX designs and markets a wide range of mid-price,
branded  merchandise for women,  men and children,  targeting the 20-40 year old
modern,  urban  consumer.  MEXX's  products  are sold via  wholesale  and retail
formats in more than 40 countries in Europe, the Asia-Pacific region, Canada and
the Middle East,  and MEXX's core markets are the Benelux and Germanic  regions.
Please refer to Note 3 of Notes to Condensed  Consolidated  Financial Statements
for a discussion of the MEXX acquisition.

MEXX's wholesale business, which accounted for approximately 71% of MEXX's total
net  sales  for  each of  fiscal  years  2001  and  2000,  consists  of sales to
approximately 6,000 independent retail stores,  1,100 department store doors and
75 free standing MEXX franchise stores. MEXX's retail business,  which accounted
for  approximately  29% of MEXX's total net sales in fiscal years 2001 and 2000,
consists of 74 company owned and operated retail stores,  154 concession  stores
and  23  outlet  stores.  MEXX  operates  at  a  higher  Selling,   general  and
administrative  expenses  ("SG&A") rate than the Company average due to the fact
that MEXX's operations are geographically diverse and MEXX operates a relatively
large retail business, which is generally more expensive to operate than a


                                                                              19

wholesale  business.  MEXX also has licensed a variety of its trademarks for use
on a number of non-apparel items, including fragrances, shoes, handbags, costume
jewelry and watches.

In June 2002,  we  consummated  an exclusive  license  agreement  with  Kellwood
Company  under which  Kellwood  was granted the license to design,  manufacture,
market,  sell and  distribute  men's dress shirts under the  CLAIBORNE  label in
North America  commencing with the Spring 2003 selling season.  The line,  which
will  be  produced  by  Kellwood's  subsidiary,  Smart  Shirts  Ltd.,  a  global
manufacturer of men's shirts, was previously  produced and sold by the Company's
CLAIBORNE division. Under the agreement,  Kellwood is obligated to pay a royalty
equal to a percentage of net sales of the CLAIBORNE  products.  The initial term
of the license  runs through  December  31, 2005;  the licensee has an option to
renew for two additional 3-year periods if certain sales thresholds are met.

On July 9, 2002, we completed the purchase of 100 percent of the equity interest
of Mexx Canada,  Inc., a privately held fashion apparel and accessories  company
("MEXX  Canada").  Based in  Montreal,  MEXX  Canada  operates  as a third party
distributor  in  Canada  for our MEXX  business  and,  in 2001,  had sales of 83
million  Canadian  dollars (or  approximately  $54 million based on the exchange
rate in effect during that period).  The total purchase price  consisted of: (a)
an initial cash payment made at the closing date of $15.2 million;  (b) a second
payment at the end of the first  quarter 2003 based on business  performance  in
2002  (which,  when  combined  with the  initial  cash  payment,  is intended to
approximate  72% of the total  agreed-upon  equity  valuation  of Mexx  Canada),
currently  expected to be approximately $14 million;  and (c) a final payment in
the form of an  earnout,  with  respect  to the year ended  either  2004 or 2005
designed to equal 28% of the future implied  equity value of MEXX Canada,  which
value  will be  determined  based  on  MEXX  Canada's  earnings  and  cash  flow
performance.  The selection of the measurement year for the earnout is at either
party's option.  Unaudited pro forma information  related to this acquisition is
not  included,  as  the  impact  of  this  transaction  is not  material  to our
consolidated results.

On September 30, 2002,  we acquired 100 percent of the equity  interest of Ellen
Tracy Inc.  and  related  companies  ("Ellen  Tracy ") for a  purchase  price of
approximately  $180 million,  including the  assumption of debt.  Ellen Tracy, a
privately held fashion apparel company, designs,  wholesales and markets women's
sportswear.  Based in New York City,  Ellen  Tracy  sells its  products at price
points  which  are  somewhat  higher  than  the  Company's  core   better-priced
businesses,  predominantly  to select  specialty  stores and upscale  department
stores.  Brands include ELLEN TRACY,  LINDA ALLARD ELLEN TRACY and COMPANY ELLEN
TRACY.  Ellen Tracy  achieved net sales of  approximately  $171 million in 2001.
Unaudited pro forma information related to this acquisition is not included,  as
the impact of this  transaction is not material to the  consolidated  results of
the Company.

                                                                              20

THREE MONTHS ENDED SEPTEMBER 28, 2002 COMPARED TO THREE MONTHS ENDED SEPTEMBER
- ------------------------------------------------------------------------------
29, 2001
- --------

The following table sets forth our operating  results for the three months ended
September 28, 2002 compared to the three months ended September 29, 2001:

                                     Three months ended           Variance
                               ----------------------------- -------------------
Dollars in millions             September 28,  September 29,     $         %
                                    2002           2001
                               -------------- -------------- --------- ---------

Net Sales                       $  1,041.2     $  1,008.4     $ 32.8       3.3%

Gross Profit                         457.6          423.3       34.3       8.1%

Selling, general and
   administrative expenses           319.5          300.6       18.9       6.3%

Operating Income                     138.1          122.7       15.4      12.6%

Other (expense) income-net            (1.3)          (0.4)      (0.9)    225.0%

Interest (expense) income-net         (6.3)          (8.8)       2.5     -28.4%

Provision for income taxes            47.0           40.9        6.1      14.9%

Net Income                            83.5           72.6       10.9      15.0%

Net Sales
- ---------
Net sales for the third  quarter of 2002 were $1,041.2  million,  an increase of
$32.8  million,  or 3.3% over net sales for the third quarter of 2001. Net Sales
results for our business segments are provided below:

Wholesale Apparel net sales increased $4.7 million, or 0.6%, to $762.2 million.
- -----------------
o    The increase was primarily due to the following:
     -    $17.5 million sales increase in our MEXX business resulting from sales
          growth in Europe; and
     -    The  inclusion of $2.3 million of sales of our recently  acquired MEXX
          Canada business (acquired in July 2002).
o    Sales in our core Casual business were nearly flat, reflecting planned unit
     decreases  in light of  anticipated  conservative  buying  patterns  of our
     retailer customers.
o    The  sales  increases  were  partially  offset by a sales  decline  of $9.5
     million  in  our  Special   Markets   business,   due   primarily   to  the
     discontinuation of our MEG ALLEN brand.
o    The remainder of our Wholesale Apparel businesses in aggregate  experienced
     a net decrease of approximately $5.6 million,  reflecting  decreases in our
     Career and LIZ CLAIBORNE WOMAN  businesses,  reflecting in part last year's
     higher  sales  level as a result  of an  aggressive  liquidation  of excess
     inventory in 2001,  resulting in lower unit volume.  These  decreases  were
     partially  offset by increases in our DKNY(R) Men's,  LUCKY BRAND DUNGAREES
     and KENNETH  COLE NEW YORK Women's  businesses,  due in each case to higher
     unit volume and higher  average unit  selling  prices  reflecting  stronger
     demand.

Wholesale  Non-Apparel  net sales  increased  $2.7  million,  or 1.8%, to $153.7
- ----------------------
million.
o    The  increase  was due to an  aggregate  increase  of $11.6  million in our
     Jewelry and Handbags businesses, due in each case to higher unit volume and
     higher average unit selling prices  reflecting  stronger demand.  There was
     also a very small increase in our Fashion Accessories business.
o    These  increases were partially  offset by a sales decrease of $9.8 million
     in  our  Cosmetics  business,   resulting  from  lower  promotional  sales,
     mitigated by the inclusion of sales of our BORA BORA fragrance (launched in
     August 2002).


                                                                              21


Retail net sales increased $11.1 million, or 6.7%, to $178.4 million.
- ------
o    The increase reflected the following:
     -    A $13.4  million  increase in sales of our MEXX  stores,  due to a net
          addition of eight MEXX specialty retail stores, nine outlet stores and
          19 concession stores on a period-to-period basis;
     -    The  inclusion of $5.0 million of sales from our 35 recently  acquired
          MEXX Canada stores (acquired in July 2002); and
     -    The addition of 18 new LUCKY BRAND DUNGAREES  specialty  retail stores
          on a period-to-period basis.
o    The increases were partially offset by the following comparable store sales
     decreases (inclusive of our international stores):
     -    Approximate  10% decline in our outlet stores,  reflecting last year's
          higher sales level due to aggressive  liquidation of excess  inventory
          last year; and
     -    Approximate 8% decline in our specialty  retail stores,  due primarily
          to a general  decline in traffic  reflecting  the  challenging  retail
          environment.

We ended the quarter with a total of 233 outlet  stores,  230  specialty  retail
stores and 464 international concession stores.

International  net sales increased $32.3 million,  or 19.5% (to $197.6 million),
- -------------
due  principally  to a $30.9 million  increase in sales of our MEXX business and
the inclusion of $7.3 million of sales of our MEXX Canada business  (acquired in
July 2002).  Domestic net sales were virtually flat, increasing slightly by $0.5
             --------
million, or 0.1%, to $843.6 million.

Gross Profit
- ------------
Gross profit dollars  increased $34.3 million,  or 8.1%, in the third quarter of
2002 over the third  quarter  of 2001.  Gross  profit as a percent  of net sales
(referred to as "gross  profit  rate")  increased to 44.0% in 2002 from 42.0% in
2001. The increasing gross profit rate reflected improved Company-wide inventory
management  (including  continued  improvement in the matching of our production
orders with our  customer  orders  through  the use of new systems and  revamped
business  processes) and continued lower unit sourcing costs, as a result of the
continued  consolidation  and  optimization  of our worldwide  supplier base, in
combination  with current  favorable  market  conditions  as a result of ongoing
excess  offshore  sourcing  capacity.  The  Company's  gross  profit  rate  also
benefited from a higher proportion of full-priced sales in our Casual, Handbags,
Jewelry, DKNY(R) Men's, MONET and KENNETH COLE NEW YORK Women's businesses,  and
sales growth in our MEXX business, which runs at a higher gross margin rate than
the Company average, reflecting the large retail component. These increases were
partially  offset by lower gross profit rates in our Cosmetics,  Special Markets
and DKNY(R) Women's businesses.

SG&A
- ----
SG&A  increased  $18.9  million,  or 6.3%, in the third quarter of 2002 over the
third quarter of 2001.  These expenses as a percent of net sales (referred to as
"SG&A  rate")  increased  to 30.7% in 2002  from  29.8% in 2001.  The SG&A  rate
increase primarily  reflected  increased expenses in our relatively  higher-cost
Retail  segment,  due to the increased  proportion of sales  represented by such
segment,  reflecting,  among  other  things,  the opening of new MEXX Retail and
LUCKY BRAND DUNGAREES  Specialty  Retail stores.  Also  contributing to the SG&A
rate  increase were the lower  proportion  of sales derived from our  relatively
lower-cost Career, Special Markets and LIZ CLAIBORNE WOMAN businesses and higher
SG&A  costs  and rates in our  DKNY(R)  Women's  and  Handbags  businesses.  The
increase in our SG&A expense was  partially  mitigated  by ongoing  Company-wide
expense   management  and  cost  reduction   initiatives  and  reduced  goodwill
amortization  as a  result  of the  implementation  of  Statement  of  Financial
Accounting  Standards  ("SFAS")  No. 142,  "Accounting  for  Goodwill  and Other
Intangibles"  (see  Note  8  of  Notes  to  Condensed   Consolidated   Financial
Statements),  as well as lower SG&A costs and rates in our Casual, LIZ CLAIBORNE
WOMAN, MONET, LAUNDRY and LUCKY BRAND DUNGAREES Wholesale businesses.

Operating Income
- ----------------
As a result of the  factors  described  above,  operating  income  for the third
quarter of 2002 was $138.1 million, an increase of $15.4 million, or 12.6%, over
last year. Operating income as a percent of net sales increased to 13.3% in 2002
compared  to 12.2% in 2001.  Operating  income by  business  segment is provided
below:

o    Wholesale Apparel operating profit increased $8.4 million to $109.3 million
     -----------------
     (14.3% of net  sales) in 2002  compared  to  $100.9  million  (13.3% of net
     sales) in 2001,  principally  reflecting  increased  profits in our Casual,
     DKNY(R)  Men's,  KENNETH  COLE NEW YORK  Women's,  LUCKY  BRAND  DUNGAREES,
     LAUNDRY and DANA BUCHMAN businesses,  and the inclusion of the profits from
     our recently  acquired MEXX Canada  business,  partially  offset by reduced
     profits in our DKNY(R) Women's, Special Markets, and Career businesses.

                                                                              22


o    Wholesale  Non-Apparel  operating  profit  increased  $1.5 to $20.6 million
     ----------------------
     (13.4% of net sales) in 2002 compared to $19.1 million (12.6% of net sales)
     in  2001,  principally  due  to  increases  in  our  Handbags  and  Jewelry
     businesses,  partially offset by reduced profits in our Cosmetics business,
     reflecting reduced sales during the quarter.

o    Retail  operating  profit  decreased $0.4 million to $17.6 million (9.9% of
     ------
     net sales) in 2002 compared to $18.0 million  (10.8% of net sales) in 2001,
     principally  reflecting  the decrease in comparable  store sales and higher
     operating expenses in our Outlet stores and LUCKY BRAND DUNGAREES Specialty
     Retail  stores due to the  additional  store base,  partially  offset by an
     increase  in  profits  from our MEXX  Retail  stores and the  inclusion  of
     profits from our recently acquired MEXX Canada Retail stores

o    Domestic  operating profit increased by $13.7 million,  or 13.0%, to $119.0
     --------
     million,   due  to  the   improvements   gross  profit   discussed   above.
     International  operating profit  increased $1.7 million,  or 9.8% (to $19.1
     -------------
     million) due to the  inclusion of profits from our recently  acquired  MEXX
     Canada business.

Net Other Expense
- -----------------
Net other  expense in the third  quarter of 2002 was $1.3  million,  principally
comprised  of  minority  interest  expense  (which  relates to the 15%  minority
interest  in Lucky  Brand  Dungarees,  Inc.  and the 2.5%  minority  interest in
Segrets, Inc.) and, to a lesser extent, other non-operating  expenses,  compared
to $0.4  million in 2001,  comprised  of minority  interest  expense,  partially
offset by other non-operating income.

Net Interest Expense
- --------------------
Net interest  expense in the third quarter of 2002 was $6.3  million,  which was
principally  comprised of interest expense on the Eurobond  offering incurred to
finance our acquisition of MEXX, compared to $8.8 million in 2001,  representing
interest  expense on the  Eurobond  offering  and  commercial  paper  borrowings
incurred to finance our strategic  initiatives  including costs  associated with
our acquisitions and capital expenditures.

Provision for Income Taxes
- --------------------------
The provision for income taxes third quarter  reflected the fact that our income
tax rate remained unchanged at 36.0%.

Net Income
- ----------
Net income  increased in the third quarter of 2002 to $83.5 million,  or 8.0% of
net sales,  from  $72.6  million  in the third  quarter of 2001,  or 7.2% of net
sales,  due to the factors  described  above.  Diluted earnings per common share
increased  13.0% to $0.78 in 2002,  up from $0.69 in 2001.  Our average  diluted
shares outstanding  increased by 1.8 million shares in the third quarter of 2002
on a  period-to-period  basis, to 107.3 million,  as a result of the exercise of
stock options and the effect of dilutive  securities.  Since the end of 2001, we
have not  purchased  any  additional  shares  under our buyback  program.  As of
November 8, 2002,  we have $218.3  million  remaining  in buyback  authorization
under our share repurchase program.

                                                                              23

NINE MONTHS ENDED SEPTEMBER 28, 2002 COMPARED TO NINE MONTHS ENDED SEPTEMBER 29,
- --------------------------------------------------------------------------------
2001
- ----

The following  table sets forth our operating  results for the nine months ended
September 28, 2002 compared to the nine months ended September 29, 2001:

                                      Nine months ended           Variance
                               ----------------------------- -------------------
Dollars in millions             September 28,  September 29,     $         %
                                    2002           2001
                               -------------- -------------- --------- ---------

Net Sales                        $  2,723.6     $  2,562.0    $ 161.6      6.3%

Gross Profit                        1,176.4        1,054.4      122.0     11.6%

Selling, general and
   administrative expenses            885.6          795.8       89.8     11.3%

Operating Income                      290.8          258.6       32.2     12.5%

Other (expense) income-net             (2.2)          (2.7)       0.5    -18.5%

Interest (expense) income-net         (18.0)         (20.6)       2.6    -12.6%

Provision for income taxes             97.4           84.7       12.7     15.0%

Net Income                            173.2          150.6       22.6     15.0%

Net Sales
- ---------
Net sales for the nine months of 2002 were $2.724  billion,  an increase of $162
million,  or 6.3%, over net sales for the nine months of 2001. Net sales results
for our business segments are provided below:

Wholesale Apparel net sales increased $59.1 million, or 3.0%, to $2.000 billion.
- -----------------
o    The increase principally reflected the following sales increases:
     -    $133.2  million  resulting from the inclusion of a full nine months of
          sales of MEXX, which was acquired in May 2001; and
     -    The  inclusion of $2.3 million of sales of our recently  acquired MEXX
          Canada business.
o    These  increases were partially  offset by a $43.7 million  decrease in our
     core Casual business.  Approximately 75% of this decrease reflected planned
     unit decreases in light of anticipated  conservative buying patterns of our
     retailer  customers in the first half of the year, and the remainder of the
     decrease  was due to last  year's  higher  sales  levels  as a result of an
     aggressive liquidation of excess inventory in 2001.
o    The  remainder  of  our  Wholesale   Apparel   businesses,   in  aggregate,
     experienced  a net  decrease of  approximately  $32.7  million,  reflecting
     decreases  in our  Career,  LIZ  CLAIBORNE  WOMAN,  DANA  BUCHMAN and Men's
     Sportswear and  Furnishings  businesses,  reflecting  overall  planned unit
     decreases  in light of  anticipated  conservative  buying  patterns  of our
     retailer  customers  in the first half of the year,  as well as last year's
     aforementioned excess inventory liquidation. These decreases were partially
     offset  by  sales  increases  in  our  Special  Markets  and  SIGRID  OLSEN
     businesses,  due in each case to higher  unit  volume  partially  offset by
     lower average unit selling prices due to the inclusion of more lower-priced
     items in the  product  offerings;  and in our  LUCKY  BRAND  DUNGAREES  and
     DKNY(R)Men's businesses,  due in each case to higher unit volume and higher
     average unit selling prices reflecting stronger demand.

Wholesale Non-Apparel increased $4.0 million, or 1.1%, to $365.2 million.
- ---------------------
o    The  increase  reflected  a total gain of $18.0  million in our Jewelry and
     Handbags businesses, due in each case to higher unit volume.
o    These increases were partially offset by the following decreases:
     -    $9.6  million  in our  Cosmetics  business,  due to lower  promotional
          sales,  partially offset by year-over-year sales increases in our BORA
          BORA  (launched  in August  2002) and MAMBO  (launched in August 2001)
          fragrances; and

                                                                              24

     -    The remainder of the decrease was in our Fashion Accessories business,
          resulting from lower average unit selling prices due to product mix.

Retail net sales increased $79.9 million, or 18.9%, to $501.8 million.
- ------
o    This reflected the following:
     -    $69.6 million of sales  increases in our MEXX stores,  resulting  from
          the inclusion of a full nine months of sales (MEXX was acquired in May
          2001);
     -    The  inclusion of $5.0 million of sales from our 35 recently  acquired
          MEXX Canada stores (acquired in July 2002); and
     -    The addition of 18 new stores on a period-to-period basis in our LUCKY
          BRAND DUNGAREES Specialty Retail stores.
o    The above increases were partially offset by the following comparable store
     sales  decreases  due  to a  general  decline  in  traffic  reflecting  the
     challenging retail environment:
     -    Approximate 5% decline in our Outlet stores; and
     -    Approximate 8% decline in our Specialty Retail stores.

International net sales increased $206.7 million,  or 75.4% (to $480.7 million),
- -------------
due principally to a $202.8 million increase in sales of MEXX sales,  reflecting
the  inclusion  of a full nine  months of sales,  and, to a lesser  extent,  the
inclusion of $7.3 million sales from our recently acquired MEXX Canada business.
Domestic net sales declined by $45.1 million, or 2.0% (to $2,242.9 million), due
- --------
principally to  conservative  planning in the domestic  portion of our Wholesale
Apparel segment resulting in lower sales of excess inventory.

Gross Profit
- ------------
Gross profit  dollars  increased  $122.0  million,  or 11.6%,  in the first nine
months of 2002 over the first nine months of 2001.  Gross profit as a percent of
net sales  increased to 43.2% in 2002 from 41.2% in 2001.  The increase in gross
profit rate reflected  improved  company-wide  inventory  management  (including
continued improvement in the matching of our production orders with our customer
orders through the use of new systems and revamped business processes), improved
product  performance  at retail and  continued  lower unit  sourcing  costs as a
result of the continued consolidation and optimization of our worldwide supplier
base, in combination  with current  favorable  market  conditions as a result of
ongoing excess  offshore  sourcing  capacity.  The Company also benefited from a
higher proportion of full-priced sales in our Jewelry, Handbags, Casual, Special
Markets, LUCKY BRAND DUNGAREES Wholesale,  LAUNDRY and DKNY(R) Men's businesses,
as well as the inclusion of a full nine months of results of MEXX, which runs at
a higher gross margin rate than the Company average, reflecting the large retail
component.  These increases were partially  offset by lower gross margins in our
Specialty  Retail stores,  Cosmetics,  Career,  Fashion  Accessories,  CLAIBORNE
Men's, DKNY(R) Women's, LIZ CLAIBORNE WOMAN and DANA BUCHMAN businesses.

SG&A
- ----
SG&A increased $89.8 million,  or 11.3%, in 2002 over 2001.  These expenses as a
percent of net sales  increased to 32.5% in 2002 from 31.1% in 2001.  These SG&A
dollar and rate increases were  principally  due to the inclusion of a full nine
months of the results of MEXX, which has a relatively  higher SG&A rate than the
Company average due to the fact that MEXX operates a geographically  diverse and
relatively large retail  business,  which is generally more expensive to operate
than a wholesale  business.  The increase also reflected the lower proportion of
sales derived from our relatively  lower-cost  Casual,  Career and LIZ CLAIBORNE
WOMAN businesses,  as well as the opening of new LUCKY BRAND DUNGAREES Specialty
Retail and Outlet  stores.  We also incurred  higher SG&A costs and rates in our
Handbags  and DKNY(R)  Women's  businesses.  The  increase  in SG&A  expense was
partially  mitigated  by  ongoing   Company-wide  expense  management  and  cost
reduction  initiatives  and  reduced  goodwill  amortization  as a result of the
implementation of SFAS No. 142, "Accounting for Goodwill and Other Intangibles,"
as well as lower SG&A costs and rates in our Jewelry,  CLAIBORNE Men's,  Special
Markets,  LAUNDRY,  KENNETH  COLE  NEW  YORK  Women's  and  Fashion  Accessories
businesses.

Operating Income
- ----------------
As a result of the factors  described  above,  operating  income increased $32.2
million,  or 12.5%,  to $290.8 million in the first nine months of 2002 over the
first nine months of 2001.  Operating income as a percent of net sales increased
to 10.7% in 2002 compared to 10.1% in 2001. Operating income by business segment
is provided below:

o    Wholesale  Apparel  operating  profit  increased  $18.6  million  to $246.7
     ------------------
     million  (12.3% of net sales) in 2002 compared to $228.1  million (11.8% of
     net sales) in 2001,  principally  reflecting  the  inclusion of a full nine
     months of profits from MEXX and  increased  profits in our Casual,  Special
     Markets, SIGRID OLSEN

                                                                              25

     businesses,  partially  offset by reduced  profits in our DKNY(R)  Women's,
     CLAIBORNE Men's and Career businesses.

o    Wholesale  Non-Apparel  operating  profit  increased  $5.2 million to $32.2
     ----------------------
     million  (8.8% of net sales) in 2002 compared to $27.0 million (7.5% of net
     sales) in 2001,  principally  due to  increases  in our  JEWELRY  business,
     partially offset by reduced profit dollars in our Cosmetics business.

o    Retail  operating  profit was nearly flat with a $0.1  million  increase to
     ------
     $40.3  million  (8.0% of net sales) in 2002 compared to $40.2 million (9.5%
     of net sales) in 2001,  principally reflecting the inclusion of a full nine
     months of profits from the MEXX Retail stores,  partially offset by reduced
     comparable store sales and increased operating expenses from the additional
     store base in our Outlet stores and LUCKY BRAND DUNGAREES Specialty Stores.

o    International operating profit increased $12.3 million, or  50.3% (to $36.8
     -------------
     million) due to the  inclusion of profits from our recently  acquired  MEXX
     and MEXX Canada  businesses.  Domestic  operating profit increased by $19.9
                                   --------
     million,  or 8.5%, to $254.0 million,  due to the improvements gross profit
     discussed above.

Net Other Expense
- -----------------
Net other expense in the first nine months of 2002 was $2.2 million, principally
comprised  of  minority  interest  expense  (which  relates to the 15%  minority
interest  in Lucky  Brand  Dungarees,  Inc.  and the 2.5%  minority  interest in
Segrets, Inc.), partially offset by other non-operating income, compared to $2.7
million in 2001,  comprised  of  minority  interest,  partially  offset by other
non-operating income.

Net Interest Expense
- --------------------
Net  interest  expense  in the first  nine  months  of 2002 was  $18.0  million,
principally  comprised of interest expense on the Eurobond  offering incurred to
finance our acquisition of MEXX, compared to $20.6 million in 2001, representing
interest  expense  on  commercial  paper  borrowings  incurred  to  finance  our
strategic  initiatives  including  costs  associated with our  acquisitions  and
capital expenditures and the Eurobond offering.

Provision for Income Taxes
- --------------------------
For the nine months our income tax rate remained  unchanged in 2002 from 2001 at
36.0%.

Net Income
- ----------
Net income  increased in 2002 to $173.2  million from $150.6 million in 2001 and
increased  as a percent  of net sales to 6.4% in 2002 from 5.9% in 2001,  due to
the factors  described above.  Diluted earnings per common share increased 13.3%
to $1.62 in 2002 from $1.43 in 2001.  Our  average  diluted  shares  outstanding
increased by 2.0 million shares in the nine months of 2002 on a period-to-period
basis,  to 107.0  million,  as a result of the exercise of stock options and the
effect of dilutive securities.

FORWARD OUTLOOK
- ---------------

The economic and retail  environments  continue to be uncertain and challenging.
Accordingly,  we are  proceeding  prudently and  conservatively  in planning our
business going forward.  Looking forward, for the fourth quarter of 2002, we are
optimistic  that we can achieve a sales  increase of 7 - 9% and EPS in the range
of $0.57 - $0.58,  resulting in a sales increase for fiscal 2002 of 6.5 - 7% and
EPS for  fiscal  2002 in the range of $2.19 - $2.20.  For fiscal  2003,  current
visibility indicates that we forecast a sales increase of 9 - 11% and EPS in the
range of $2.47 - $2.52,  including EPS accretion in fiscal 2003 of $0.05 - $0.07
resulting  from the  Ellen  Tracy  acquisition.  The  foregoing  forward-looking
statements  are  qualified in their  entirety by the  reference to the risks and
uncertainties set forth under the heading "STATEMENT  REGARDING  FORWARD-LOOKING
DISCLOSURE" below.

FINANCIAL POSITION, CAPITAL RESOURCES AND LIQUIDITY
- ---------------------------------------------------

Our primary  ongoing  cash  requirements  are to fund growth in working  capital
(primarily  accounts  receivable and inventory) to support  projected  increased
sales, investment in the technological upgrading of our distribution centers and
information  systems and other  expenditures  related to retail store expansion,
in-store merchandise shops and normal maintenance activities.  In 2002 and 2001,
we also required cash to fund our acquisition  program.  Sources of liquidity to
fund ongoing cash requirements include cash flows from operations, cash and cash
equivalents,  securities  on hand,  commercial  paper  program and bank lines of
credit; in 2001, we issued  Euro-denominated bonds (the "Eurobonds") to fund our
acquisition of MEXX.

We ended the third  quarter of 2002 with $256.5  million in cash and  marketable
securities,  compared to $160.6  million and $54.1  million at December 29, 2001
and September 29, 2001, respectively, and with $454.1 million of


                                                                              26

debt  outstanding  compared to $387.3 million and $631.8 million at December 29,
2001 and September 29, 2001, respectively. This $29.1 million and $380.1 million
improvement  in our debt net of cash  position  over  the last  nine and  twelve
months, respectively,  is attributable to the accumulation of approximately $180
million to cover  anticipated  purchase  price  payments in connection  with our
September 30, 2002  acquisition  of ELLEN TRACY and the  differences  in working
capital due to the factors discussed below.

Accounts  receivable  decreased  $80.5  million,  or 12.8%,  at the end of third
quarter 2002 compared to the end of third quarter 2001, due to improvements made
in our days' sales  outstanding  as well as the timing of shipments  made during
the  quarter.  Accounts  receivable  increased  $186.7  million,  or  51.6%,  at
September 28, 2002 compared to December 29, 2001 due to the timing of shipments.

Inventories  decreased $69.7 million, or 12.8%, at the end of third quarter 2002
compared to the end of third quarter 2001, and decreased $11.6 million,  or 2.4%
at  September  28, 2002  compared to December 29, 2001.  These  decreases  are a
result  of   conservative   planning  and  improved   processes  and  procedures
implemented  during  the  second  half  of  2001  to  help  adjust  the  flow of
replenishment  product and seasonal essential programs into our warehouses.  Our
average  inventory  turnover rate increased to 4.5 times for the 12-month period
ended  September 28, 2002 from 3.9 times for the 12-month  period ended December
29, 2001 and 4.0 times for the 12-month  period ended  September  29, 2001.  The
Company  continues  to take a  conservative  approach  to  inventory  management
through 2002.

Borrowings under our commercial paper and revolving credit  facilities peaked at
$114.9  million during the first nine months of 2002; at September 28, 2002, our
borrowings under the these facilities were $112.3 million.

Net cash provided by operating  activities  was $132.0 million in the first nine
months of 2002,  compared to $64.6  million  used in 2001.  This $196.6  million
change in cash flow was primarily due to $128.4  million use of cash for working
capital  in 2002  compared  to  $316.1  million  in 2001,  driven  primarily  by
year-over-year  changes in the accounts  receivable,  accrued expense,  accounts
payable and inventory  balances,  as well as the increase in net income of $22.6
million in the first nine months of 2002 from the first nine months of 2001.

Net cash used in investing activities was $99.2 million in the first nine months
of 2002,  compared to $329.6  million in 2001.  The 2002 net cash used primarily
reflected  capital and in-store  merchandise shop  expenditures of $73.5 million
and $26.5 million for the purchase of MEXX Canada;  2001 net cash used primarily
reflected  $249.1 million in connection with the  acquisitions  for our MEXX and
MONET businesses,  along with capital and in-store merchandise shop expenditures
of $77.3 million.

Net cash  provided by financing  activities  was $45.4 million in the first nine
months of 2002, compared to $377.0 million in 2001. The $331.6 million year over
year decrease  primarily  reflected the issuance of $319.8 million of additional
long-term  debt in 2001  to  finance  the May  2001  acquisition  of MEXX  and a
decrease of $12.6 million in net proceeds from the exercise of stock options.

Our anticipated capital  expenditures for 2002 approximate $80 - $85 million, of
which  $73.5  million  has been  expended  through  September  28,  2002.  These
expenditures  consisted  primarily of in-store  merchandise shops, the continued
technological  upgrading and expansion of our management information systems and
distribution  facilities (including certain building and equipment expenditures)
and the opening of stores.  Capital  expenditures and working capital cash needs
will be  financed  with  net  cash  provided  by  operating  activities  and our
revolving credit, trade letter of credit and other credit facilities.

On May 22, 2001, the Company  entered into a 350 million Euro (or $302.9 million
based on the  exchange  rate in effect on such date)  180-day  unsecured  credit
facility  (the  "Bridge  Loan") from  Citicorp  North  America,  Inc.  and Chase
Manhattan Bank. The Bridge Loan had two borrowing options,  an "Alternative Base
Rate" option and a Eurodollar  rate option,  each as defined in the Bridge Loan.
The  proceeds of the Bridge Loan were  primarily  used to finance the  Company's
acquisition  of  MEXX  on May  23,  2001  (see  Note  3 of  Notes  to  Condensed
Consolidated Financial Statements).

On August 7, 2001, the Company issued 350 million Euros (or $307.2 million based
on the  exchange  rate in effect on such date) of 6.625%  notes due in 2006 (the
"Eurobonds").  The Eurobonds  are listed on the  Luxembourg  Stock  Exchange and
received a credit  rating of BBB from  Standard  & Poor's and Baa2 from  Moody's
Investor Services. The net proceeds of the issuance were primarily used to repay
the outstanding  balance of the Bridge Loan, which expired on November 16, 2001.
Interest on the Eurobonds is being paid on an annual basis until maturity. These


                                                                              27

bonds are  designated  as a hedge of our net  investment  in Mexx (see Note 3 of
Notes to Condensed Consolidated Financial Statements).

On November 15, 2001,  the Company  received a $500  million  364-day  unsecured
financing  commitment  under a bank  revolving  credit  facility,  replacing the
expiring $500 million  364-day  unsecured  credit  facility.  This bank facility
includes a $50 million  multicurrency  revolving  credit line. This facility and
the Company's $250 million bank facility (collectively,  the "Agreement"), which
were  scheduled  to mature in November  2002 and  November  2003,  respectively,
received a credit  rating of BBB from  Standard  & Poor's and Baa2 from  Moody's
Investor Services,  and may be either drawn upon or used as a liquidity facility
to  support  the  issuance  of  A2/P2  rated  commercial  paper.   Repayment  of
outstanding  balances of the 364-day facility can be extended for one year after
the maturity date. The Agreement has two borrowing options, an "Alternative Base
Rate" option,  as defined in the Agreement,  and a Eurodollar rate option with a
spread based on the Company's  long-term credit rating.  The Agreement  contains
certain customary covenants, including financial covenants requiring the Company
to maintain  specified  debt  leverage and fixed  charge  coverage  ratios,  and
covenants  restricting  the  Company's  ability to,  among other  things,  incur
indebtedness,  grant liens, make investments and acquisitions,  and sell assets.
The Company believes it is in compliance with such covenants.  The Agreement may
be directly drawn upon or used to support the Company's $750 million  commercial
paper program, which is used from time to time to fund working capital and other
general corporate requirements.  The Company's ability to obtain funding through
its  commercial  paper  program is subject to, among other  things,  the Company
maintaining  an  investment-grade  credit  rating.  At September  28, 2002,  the
Company had approximately $73.0 million of commercial paper outstanding,  with a
weighted  average  interest  rate  of  2.0%  and  $39.3  million  of  borrowings
denominated  in Euro at an interest  rate of 3.9%.  The  carrying  amount of the
Company's  borrowings under the commercial paper program  approximate fair value
because the interest rates are based on floating rates,  which are determined by
prevailing market rates. The commercial paper is classified as long-term debt as
of September 28, 2002 as the Company intends to refinance such  obligations on a
long-term basis and is able to do so.

On October 21, 2002,  the Company  received a $375  million,  364-day  unsecured
financing commitment under a bank revolving credit facility,  replacing the $500
million, 364-day unsecured credit facility scheduled to mature in November 2002,
and a $375 million,  three-year bank revolving  credit  facility,  replacing the
existing  $250 million bank  facility  which was scheduled to mature in November
2003. The three-year  facility includes a $75 million  multi-currency  revolving
credit  line  which  permits  the  Company to borrow in U.S.  dollars,  Canadian
dollars and Euros. Repayment of outstanding balances of the 364-day facility can
be  extended  for one year  after  the  maturity  date.  The  Agreement  has two
borrowing  options,  an  "Alternative  Base  Rate"  option,  as  defined  in the
Agreement,  and a Eurocurrency  rate option with a spread based on the Company's
long-term credit rating.  The Agreement  contains certain  customary  covenants,
including  financial  covenants requiring the Company to maintain specified debt
leverage  and fixed  charge  coverage  ratios,  and  covenants  restricting  the
Company's ability to, among other things, incur indebtedness,  grant liens, make
investments and  acquisitions,  and sell assets.  The Company  believes it is in
compliance  with such  covenants.  The Agreement may be directly  drawn upon, or
used, to support the Company's $750 million  commercial paper program,  which is
used from time to time to fund  working  capital  and  other  general  corporate
requirements.  The Company's  ability to obtain  funding  through its commercial
paper  program is subject to, among other  things,  the Company  maintaining  an
investment-grade credit rating.

On May 22,  2001,  the  Company  entered  into an  off-balance  sheet  financing
arrangement  (commonly  referred to as a "synthetic  lease") to acquire  various
land and  equipment  and  construct  buildings  and real  property  improvements
associated with warehouse and distribution  facilities in Ohio and Rhode Island.
Each  facility  has a lease  term of five  years,  with  renewal  subject to the
consent of the lessor.  The lessor under the operating lease  arrangements is an
independent  third-party  limited  partnership,  which has contributed equity in
excess of 3.5% of the total value of the  estimated  aggregate  cost to complete
these  facilities.  The cost to  complete  these  facilities  is  expected to be
approximately  $65 million.  The leases include  guarantees by the Company for a
substantial  portion of the financing and options to purchase the  facilities at
original cost; the maximum guarantee is approximately  $54 million.  The Company
selected this financing arrangement to take advantage of the favorable financing
rates such an  arrangement  afforded  as opposed  to the rates  available  under
alternative real estate financing  options.  The lessor financed the acquisition
of  the  facilities   through   funding   provided  by   third-party   financial
institutions.  The lessor has no affiliation or relationship with the Company or
any of its employees,  directors or affiliates,  and the Company's  transactions
with the lessor are limited to the operating lease agreements and the associated
rent expense that will be included in Selling,  general & administrative expense
in the Condensed Consolidated Statements of Income.

As of  September  28,  2002,  the Company had lines of credit  aggregating  $448
million,  which were  primarily  available to cover trade letters of credit.  At
September 28, 2002, December 29, 2001 and September 29, 2001, the


                                                                              28

Company had  outstanding  trade letters of credit of $267 million,  $228 million
and $239  million,  respectively.  These  letters  of  credit,  which have terms
ranging  from  one  to  ten  months,   primarily   collateralize  the  Company's
obligations  to third parties for the purchase of  inventory.  The fair value of
these letters of credit approximates contract values.

At  September  28, 2002,  the Company had entered  into  various  Euro  currency
options with a net notional  amount of $131.0  million with maturity  dates from
December 2002 through  December 2003 with downside  protection in 2002 at 0.9106
U.S.  dollar per Euro and in 2003 of between  0.9180 and 0.9825 U.S.  dollar per
Euro. At September 28, 2002, the Company had forward contracts  maturing through
May 2003 to sell 26.7 million Euros,  forward contracts maturing through October
2002 to sell 2.0 million Canadian dollars and forward contracts maturing through
November 2002 to sell 0.5 million  British  pounds.  The aggregate  U.S.  dollar
value of the foreign exchange forward contracts was approximately  $27.0 million
at September 28, 2002, as compared with approximately  $34.6 million at December
29, 2001 and $63.9  million at September 29, 2001.  Unrealized  gains and losses
for outstanding foreign exchange forward contracts and currency options were not
material at September 28, 2002, December 29, 2001 and September 29, 2001.

In  connection  with the  variable  rate  financing  under the  synthetic  lease
agreement,  the Company has entered into two interest rate swap  agreements with
an aggregate  notional  amount of $40.0  million that will begin in January 2003
and  terminate  in May  2006,  in order to fix the  interest  component  of rent
expense at a rate of 5.56%.  The Company has entered  into this  arrangement  to
provide protection against potential future interest rate increases.  The change
in fair value of the effective  portion of the interest rate swap is recorded as
a  component  of  Accumulated  other  comprehensive  loss since  these swaps are
designated  as cash flow  hedges.  The  ineffective  portion  of these  swaps is
recognized  currently in earnings and was not material for the nine months ended
September 28, 2002.

The Company may be required to make  additional  payments in connection with its
acquisitions  (see  Note  3  of  Notes  to  Condensed   Consolidated   Financial
Statements).

We anticipate that cash flows from our operations,  commercial paper program and
bank and  letter of credit  facilities  will be  sufficient  to fund our  future
liquidity  requirements and that we will be able to adjust the amounts available
under these  facilities if necessary.  Such  sufficiency and availability may be
adversely  affected  by a variety of  factors,  including,  without  limitation,
retailer and consumer acceptance of the Company's products, which may impact the
Company's financial  performance,  maintenance of the Company's investment grade
credit rating, as well as interest rate and exchange rate fluctuations.

USE OF ESTIMATES AND CRITICAL ACCOUNTING POLICIES
- -------------------------------------------------

The preparation of financial statements in conformity with accounting principles
generally  accepted in the United States  requires  management to make estimates
and  assumptions  that affect the reported  amounts of assets and liabilities at
the date of the  financial  statements  and  revenues  and  expenses  during the
period.  Significant accounting policies employed by the Company,  including the
use  of  estimates,  are  presented  in  the  Notes  to  Consolidated  Financial
Statements in our 2001 Annual Report on Form 10-K.

Critical  accounting policies are those that are most important to the portrayal
of the Company's financial condition and the results of operations,  and require
management's most difficult,  subjective and complex  judgments,  as a result of
the need to make  estimates  about the  effect of  matters  that are  inherently
uncertain.  The Company's most critical  accounting  policies,  discussed below,
pertain to revenue recognition,  accounts receivable - trade, net,  inventories,
accrued  expenses  and  derivative   instruments.   In  applying  such  policies
management must use some amounts that are based upon its informed  judgments and
best estimates.  Because of the uncertainty inherent in these estimates,  actual
results  could differ from  estimates  used in applying the critical  accounting
policies.  The  Company  is  not  aware  of  any  reasonably  likely  events  or
circumstances, which would result in different amounts being reported that would
materially affect its financial condition or results of operations.

Revenue Recognition
- -------------------

Revenue  within  our  wholesale  operations  is  recognized  at  the  time  when
merchandise is shipped from the Company's  distribution  centers,  or if shipped
direct from contractor to customer, when title passes.  Wholesale revenue is net
of returns,  discounts and  allowances.  Discounts and allowances are recognized
when the related  revenues are recognized.  Retail store revenues are recognized
at the time of sale. Retail revenues are net of returns.


                                                                              29

Accounts Receivable - Trade, Net
- --------------------------------

In the normal course of business, the Company extends credit to customers, which
satisfy pre-defined credit criteria.  Accounts Receivable - Trade, Net, as shown
on  the  Consolidated  Balance  Sheets,  is net of  allowances  and  anticipated
discounts.  An allowance for doubtful accounts is determined through analysis of
the  aging  of  accounts  receivable  at the date of the  financial  statements,
assessments of collectibility  based on historic trends and an evaluation of the
impact of economic  conditions.  An  allowance  for  discounts is based on those
discounts  relating to open invoices where trade discounts have been extended to
customers.  Costs  associated with potential  returns of unsaleable  products as
well as allowable  customer  markdowns  and  operational  charge  backs,  net of
historical recoveries,  are included as a reduction to net sales and are part of
the provision for allowances included in Accounts Receivable - Trade, Net. These
provisions  result from  divisional  seasonal  negotiations  as well as historic
deduction trends net of historic recoveries and the evaluation of current market
conditions.

Inventories
- -----------

Inventories are stated at lower of cost (using the first-in,  first-out  method)
or market. The Company continually  evaluates the composition of its inventories
assessing  slow-turning,  ongoing  product  as well  as  prior  seasons  fashion
product.  Market value of  distressed  inventory  is valued based on  historical
sales trends for this category of inventory of our individual product lines, the
impact of market trends and economic conditions, and the value of current orders
in house relating to the future sales of this type of inventory.

Accrued Expenses
- ----------------

Accrued expenses for employee insurance, workers' compensation,  profit sharing,
contracted  advertising,   professional  fees,  and  other  outstanding  Company
obligations  are  assessed  based  on  statistical   trends,   open  contractual
obligations, and estimates based on projections and current requirements.

Derivative Instruments and Foreign Currency Risk Management Programs
- --------------------------------------------------------------------

As of December  31, 2000,  the Company  adopted  SFAS No. 133,  "Accounting  for
Derivative  Instruments  and Hedging  Activities,"  as amended and  interpreted,
which requires that every derivative  instrument  (including  certain derivative
instruments  embedded in other  contracts)  be recorded in the balance  sheet as
either an asset or  liability  measured at its fair value.  The  statement  also
requires that changes in the derivative's fair value be recognized  currently in
earnings in either income (loss) from continuing operations or Accumulated other
comprehensive  income (loss),  depending on the timing and designated purpose of
the  derivative.  The impact on the Company's  financial  condition,  results of
operations  and cash  flows,  upon the  adoption  of these  pronouncements,  was
immaterial.

The Company uses foreign currency forward contracts and options for the specific
purpose of hedging the  exposure to  variability  in probable  future cash flows
associated  with inventory  purchases and sales  collections  from  transactions
associated  primarily with our European and Canadian entities and other specific
activities  and the swapping of variable  interest rate debt for fixed rate debt
in connection with the synthetic lease. These instruments are designated as cash
flow hedges  and, in  accordance  with SFAS No. 133,  effective  changes in fair
value are included in Accumulated  other  comprehensive  income  (loss),  net of
related tax effects,  with the corresponding  asset or liability recorded in the
balance  sheet.  The  ineffective  portion of the cash flow  hedge,  if any,  is
recognized   in   current-period   earnings.   Amounts  in   Accumulated   other
comprehensive income (loss) are reclassified to current-period earnings when the
hedged transaction affects earnings.

The Company hedges its net investment position in Euros. To accomplish this, the
Company borrows directly in foreign currency and designates a portion of foreign
currency debt as a hedge of net investments.  Under SFAS No. 133, changes in the
fair value of these  instruments are immediately  recognized in foreign currency
translation  adjustment,  a component of Accumulated other comprehensive  income
(loss), to offset the change in the value of the net investment being hedged.

Occasionally,  the Company purchases  short-term  foreign currency contracts and
options outside of the cash flow hedging program to neutralize month-end balance
sheet and other expected exposures.  These derivative instruments do not qualify
as cash flow hedges  under SFAS No. 133 and are  recorded at fair value with all
gains or losses,  which have not been significant,  recognized in current period
earnings immediately.


                                                                              30

STATEMENT REGARDING FORWARD-LOOKING DISCLOSURE

Statements  contained  herein  and in future  filings  by the  Company  with the
Securities and Exchange Commission (the "SEC"), in the Company's press releases,
and in oral  statements made by, or with the approval of,  authorized  personnel
that relate to the Company's future performance,  including, without limitation,
statements  with respect to the Company's  anticipated  results of operations or
level of business for 2002, or any other future period,  including  those herein
under the heading "Future Outlook" or otherwise, are forward-looking  statements
within the safe harbor  provisions of the Private  Securities  Litigation Reform
Act of 1995.  Such  statements,  which are indicated by words or phrases such as
"intend," "anticipate," "plan," "anticipate," "estimate," "project," "management
expects,"  "the Company  believes,"  "we are  optimistic  that we can," "current
visibility  indicates  that we forecast" or  "currently  envisions"  and similar
phrases  are based on  current  expectations  only,  and are  subject to certain
risks,  uncertainties  and  assumptions.  Should  one or more of these  risks or
uncertainties  materialize,  or should  underlying  assumptions prove incorrect,
actual  results  may  vary  materially  from  those  anticipated,  estimated  or
projected.  Included  among the  factors  that  could  cause  actual  results to
materially differ are risks with respect to the following:

Risks Associated with Competition and the Marketplace
- -----------------------------------------------------

The apparel and related product markets are highly competitive,  both within the
United States and abroad. The Company's ability to compete  successfully  within
the marketplace depends on a variety of factors, including:
o    The current challenging retail and macroeconomic environment, including the
     levels of consumer  confidence and  discretionary  spending,  and levels of
     customer  traffic within  department  stores,  malls and other shopping and
     selling environments;
o    The  Company's  ability to  effectively  anticipate,  gauge and  respond to
     changing  consumer  demands  and tastes,  across  multiple  product  lines,
     shopping channels and geographies;
o    The Company's ability to translate market trends into appropriate, saleable
     product  offerings  relatively  far in  advance,  while  minimizing  excess
     inventory  positions,  including the Company's ability to correctly balance
     the level of its fabric and/or merchandise commitments with actual customer
     orders;
o    Consumer and customer  demand for, and  acceptance  and support of, Company
     products  (especially by the Company's largest customers) which are in turn
     dependent,  among  other  things,  on product  design,  quality,  value and
     service;
o    The ability of the Company, especially through its sourcing,  logistics and
     technology functions, to operate within substantial production and delivery
     constraints,  including risks  associated with the possible  failure of the
     Company's unaffiliated manufacturers to manufacture and deliver products in
     a timely manner,  to meet quality standards or to comply with the Company's
     policies regarding labor practices or applicable laws or regulations;
o    The financial  condition of, and  consolidations,  restructurings and other
     ownership changes in, the apparel (and related  products)  industry and the
     retail industry;
o    Risks associated with the Company's dependence on sales to a limited number
     of large department  store  customers,  including risks related to customer
     requirements  for vendor  margin  support,  and those  related to extending
     credit to  customers,  risks  relating to  retailers'  buying  patterns and
     purchase  commitments  for apparel  products  in general and the  Company's
     products specifically;
o    The  Company's   ability  to  respond  to  the  strategic  and  operational
     initiatives of its largest customers, as well as to the introduction of new
     products or pricing changes by its competitors; and
o    The  Company's  ability  to obtain  sufficient  retail  floor  space and to
     effectively present products at retail.

Economic,  Social and  Political  Factors
- -----------------------------------------
Also impacting the Company and its operations are a variety of economic,  social
and political factors, including the following:
o    Changes in national and global  microeconomic and macroeconomic  conditions
     in the markets where the Company  sells or sources its products,  including
     the levels of consumer  confidence  and  discretionary  spending,  consumer
     income  growth,  personal  debt  levels,  rising  energy  costs and  energy
     shortages,  and fluctuations in foreign currency  exchange rates,  interest
     rates and stock market volatility;
o    Changes in social, political,  legal and other conditions affecting foreign
     operations;
o    Risks of increased sourcing costs, including costs for materials and labor;
o    Risks  associated  with war, the threat of war, and  terrorist  activities,
     including  reduced shopping  activity as a result of public safety concerns
     and disruption in the receipt and delivery of merchandise;
o    Any  significant  disruption  in  the  Company's   relationships  with  its
     suppliers, manufacturers and employees;
o    Work stoppages by any Company suppliers or service providers,  such as, for
     example, the recent West Coast port workers lock-out;

                                                                              31

o    The  enactment  of  new  legislation  or  the   administration  of  current
     international   trade   regulations,    or   executive   action   affecting
     international textile agreements, including the United States' reevaluation
     of the trading  status of certain  countries,  and/or  retaliatory  duties,
     quotas or other trade sanctions, which, if enacted, would increase the cost
     of products purchased from suppliers in such countries; and
o    Risks related to the Company's ability to establish, defend and protect its
     trademarks  and other  proprietary  rights  and  other  risks  relating  to
     managing intellectual property issues.

Risks Associated with Acquisitions and the Entry into New Markets
- -----------------------------------------------------------------
The  Company,  as part of its  growth  strategy,  reviews  from time to time its
possible  entry  into  new  markets,   either  through  acquisitions,   internal
development activities,  or licensing. The entry into new markets (including the
development  and  launch  of new  product  categories  and  product  lines),  is
accompanied  by a variety of risks  inherent in any such new  business  venture,
including the following:
o    Risks that the new market  activities may require methods of operations and
     marketing and financial  strategies  different  from those  employed in the
     Company's other businesses;
o    Certain new businesses  may be lower margin  businesses and may require the
     Company to achieve significant cost efficiencies. In addition, new markets,
     product categories,  product lines and businesses may involve buyers, store
     customers  and/or  competitors  different  from  the  Company's  historical
     buyers, customers and competitors;
o    Possible difficulties, delays and/or unanticipated costs in integrating the
     business, operations, personnel, and/or systems of an acquired business;
o    Risks that projected or satisfactory level of sales,  profits and/or return
     on investment for an acquired business will not be generated;
o    Risks involving the Company's ability to retain and appropriately  motivate
     key personnel of the acquired business;
o    Risks that expenditures  required for capital items or working capital will
     be higher than anticipated;
o    Risks  associated  with  unanticipated  events  and  unknown  or  uncertain
     liabilities;
o    Uncertainties  relating to the Company's ability to successfully  integrate
     an acquisition,  maintain  product  licenses,  or  successfully  launch new
     products and lines; and
o    With respect to  businesses  where the Company acts as licensee,  the risks
     inherent in such transactions, including compliance with terms set forth in
     the  applicable  license  agreements,  including  among  other  things  the
     maintenance of certain levels of sales,  and the public  perception  and/or
     acceptance of the licensor's  brands or other product lines,  which are not
     within the Company's control.

Reference  is also made to the other  economic,  competitive,  governmental  and
technological  factors affecting the Company's  operations,  markets,  products,
services  and  prices as are set forth in our 2001  Annual  Report on Form 10-K,
including,   without   limitation,   those   set   forth   under   the   heading
"Business-Competition; Certain Risks."

The  Company   undertakes  no  obligation  to  publicly  update  or  revise  any
forward-looking  statements,  whether  as a result  of new  information,  future
events or otherwise.


ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

The Company is exposed to market risk from changes in foreign currency  exchange
rates and interest  rates,  which may adversely  affect its financial  position,
results of operations and cash flows.

In seeking to minimize the risks from  interest rate  fluctuations,  the Company
manages exposures through the use of fixed rate financial  instruments and, when
deemed  appropriate,  through  the use of  interest  rate  derivative  financial
instruments. The Company does not use financial instruments for trading or other
speculative purposes.  However, the Company, from time to time, may use interest
rate  derivative  financial  instruments to help manage its exposure to interest
rate movements and reduce  borrowing  costs.  Our objective for holding interest
rate  derivative  instruments is to decrease the volatility of earnings and cash
flow associated with fluctuation in these rates.

We finance our capital needs through  available cash and marketable  securities,
operating cash flow,  letter of credit,  commercial paper  issuances,  synthetic
lease and bank  revolving  credit  facilities and other credit  facilities.  Our
commercial paper program,  floating rate bank revolving credit facility and bank
lines  expose us to market risk for changes in interest  rates.  We believe that
our Eurobond  offering and the interest  rate swap  agreements,  which are fixed
rate obligations, partially mitigate the risks with respect to variable interest
rates given that, as a general matter,


                                                                              32

fixed rate debt  reduces  the risk of  potentially  higher  variable  rates.  We
anticipate  using  interest rate hedging  instruments  to further  mitigate such
risks during 2002.

The acquisition of MEXX,  which transacts  business in foreign  currencies,  has
increased the Company's exposure to exchange rate fluctuations.  We mitigate the
risks associated with changes in foreign currency rates through foreign exchange
forward   contracts  and  average  rate  foreign   currency   options  to  hedge
transactions  denominated  in foreign  currencies  for periods of generally less
than one year and to hedge expected  payment of  transactions  with our non-U.S.
subsidiaries,  which  now  include  MEXX.  Gains and  losses on any  ineffective
portion of these contracts,  which hedge specific  foreign currency  denominated
commitments,  are  recognized  in the  period in which the  transaction  affects
earnings.

As part of the European  Economic and Monetary  Union,  a single  currency  (the
"Euro") has replaced the national currencies of the principal European countries
(other  than the United  Kingdom)  in which the Company  conducts  business  and
manufacturing.  The  conversion  rates  between  the Euro and the  participating
nations'  currencies  were fixed as of January 1, 1999,  with the  participating
national  currencies being removed from circulation  between January 1, 2002 and
June 30, 2002 and  replaced  by Euro notes and  coinage.  Under the  regulations
governing the transition to a single  currency,  there is a "no  compulsion,  no
prohibition" rule, which states that no one can be prevented from using the Euro
after January 1, 2002 and no one is obliged to use the Euro before July 2002. In
keeping with this rule,  the Company is currently  using the Euro for  invoicing
and payments.  The transition to the Euro did not have a material adverse effect
on the business or consolidated financial condition of the Company.

At September 28, 2002,  the Company had $112 million of long-term  floating rate
debt,  representing 25% of our total long-term debt outstanding as of such date.
Our average variable rate borrowing for the nine months ended September 28, 2002
was $41 million,  with an average  interest  rate of 2.60%.  If the nine months'
average rate  increased or  decreased  by 10%, our interest  expense  would have
changed by $0.1  million;  accordingly,  we do not believe  that our exposure to
interest rate changes is material.

Reference is also made to our 2001 Annual Report on Form 10-K, under the heading
"Certain Interest Rate and Foreign Currency Risks."

RECENT ACCOUNTING PRONOUNCEMENTS

In November 2001, the Financial  Accounting  Standards  Board ("FASB")  Emerging
Issues Task Force ("EITF")  reached a consensus on Issue No. 01-9 (formerly EITF
Issue 00-25), "Accounting for Consideration Given to a Customer or a Reseller of
the Vendor's  Products." This issue addresses the  recognition,  measurement and
income statement  classification of consideration from a vendor to a customer in
connection with the customer's  purchase or promotion of the vendor's  products.
This consensus  only impacted  revenue and expense  classifications  and did not
change  reported net income.  In  accordance  with the  consensus  reached,  the
Company adopted the required  accounting  beginning December 30, 2001, the first
day of fiscal year 2002,  and the impact of this  required  accounting  does not
have a  material  impact  on the  revenue  and  expense  classifications  in the
Company's Condensed Consolidated Statements of Income.

In October 2001,  the FASB issued SFAS No. 144,  "Accounting  for  Impairment or
Disposal of Long-Lived Assets." SFAS No. 144 addresses financial  accounting and
reporting for the impairment or disposal of long-lived assets. SFAS No. 144 also
extends  the  reporting   requirements  to  report  separately  as  discontinued
operations,  components  of an  entity  that have  either  been  disposed  of or
classified as held-for-sale.  The Company adopted the provisions of SFAS No. 144
effective  December 30, 2001, and the adoption did not have a significant effect
on the Company's results of operations or financial position.

In April 2002, the FASB issued SFAS No. 145,  "Rescission of FASB Statements No.
4, 44 and 64,  Amendment of FASB  Statement No. 13, and Technical  Corrections."
This  Statement   rescinds  SFAS  No.  4,  "Reporting   Gains  and  Losses  from
Extinguishment  of Debt"  and an  amendment  of that  Statement,  SFAS  No.  64,
"Extinguishment  of  Debt  Made  to  Satisfy  Sinking-Fund  Requirements."  This
Statement also rescinds SFAS No. 44,  "Accounting for Intangible Assets of Motor
Carriers."  This  Statement  amends  SFAS No. 13,  "Accounting  for  Leases," to
eliminate an inconsistency  between the required  accounting for  sale-leaseback
transactions and the required  accounting for certain lease  modifications  that
have  economic  effects that are similar to  sale-leaseback  transactions.  This
Statement  also  amends  other  existing  authoritative  pronouncements  to make
various technical corrections,  clarify meanings or describe their applicability
under changed conditions.  The Company will adopt the provisions of SFAS No. 145


                                                                              33

upon its  effective  date and does not  expect it to have a  material  effect on
Company's results of operations or financial position.

In June 2002,  the FASB issued SFAS No. 146,  "Accounting  for Costs  Associated
with Exit or Disposal  Activities." SFAS No. 146 addresses financial  accounting
and  reporting  for  costs  associated  with  exit or  disposal  activities  and
nullifies  Emerging  Issues  Task  Force  ("EITF")  Issue No.  94-3,  "Liability
Recognition for Certain Employee Termination Benefits and Other Costs to Exit an
Activity  (including Certain Costs Incurred in a  Restructuring)."  SFAS No. 146
requires  that a  liability  for a cost  associated  with an  exit  or  disposal
activity be  recognized  when the  liability is incurred.  This  statement  also
established  that fair value is the  objective  for initial  measurement  of the
liability.  The  provisions  of SFAS No. 146 are  effective for exit or disposal
activities  that are initiated after December 31, 2002. The Company is currently
evaluating  the impact of SFAS No. 146 on its results of operations or financial
position.


ITEM 4. CONTROLS AND PROCEDURES

Within the 90 days prior to the date of this Quarterly  Report on Form 10-Q, the
Company's management,  including the Chief Executive Officer and Chief Financial
Officer, conducted an evaluation of the effectiveness of disclosure controls and
procedures as provided in Rule 13a-14 under the Securities Exchange Act of 1934,
as amended.  Based on that  evaluation,  the Chief  Executive  Officer and Chief
Financial  Officer  concluded  that the  disclosure  controls and procedures are
effective in ensuring that all material information required to be filed in this
quarterly  report  has been made known to them in a timely  fashion.  There have
been no  significant  changes in  internal  controls,  or in factors  that could
significantly  affect  internal  controls,  subsequent  to the  date  the  Chief
Executive  Officer  and Chief  Financial  Officer  completed  their  evaluation,
including any  corrective  actions with regard to significant  deficiencies  and
material weaknesses.


PART II - OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

Various legal actions are pending  against the Company.  Although the outcome of
any such actions  cannot be  determined  with  certainty,  management  is of the
opinion  that the  final  outcome  of any of  these  actions  should  not have a
material  adverse  effect on the  Company's  results of  operations or financial
position.  Please refer to Note 9 and Note 23 of Notes to Consolidated Financial
Statement in our 2001 Annual Report on Form 10-K.

In January 1999, two actions were filed in California  naming as defendants more
than a dozen United  States-based  apparel  companies that source  garments from
Saipan  (Commonwealth  of the  Northern  Mariana  Islands) and a large number of
Saipan-based  garment  factories.  The actions assert that the Saipan  factories
engage in unlawful  practices  relating to the  recruitment  and  employment  of
foreign  workers  and that the  apparel  companies,  by virtue of their  alleged
relationship  with the factories,  have violated various federal and state laws.
One action,  filed in California  Superior Court in San Francisco by a union and
three public interest groups,  alleges unfair  competition and false advertising
(the "State  Court  Action").  The State Court Action  seeks  equitable  relief,
unspecified amounts for restitution and disgorgement of profits, interest and an
award of attorney's fees. The second,  filed in the United States District Court
for the Central District of California, and later transferred to the District of
Hawaii and, in Spring 2001, to the United States District Court for the District
of the  Northern  Mariana  Islands,  is brought on behalf of a  purported  class
consisting of the Saipan  factory  workers (the "Federal  Action").  The Federal
Action  alleges  claims  under the civil RICO  statute and the Alien Tort Claims
Act, premised on supposed violations of the federal  anti-peonage and indentured
servitude statutes, as well as other violations of Saipan and international law,
and seeks  equitable  relief  and  unspecified  damages,  including  treble  and
punitive  damages,  interest and an award of  attorney's  fees. A third  action,
brought in Federal Court in Saipan solely against the garment factory defendants
on behalf of a putative  class of their workers,  alleges  violations of federal
and Saipanese wage and employment laws (the "FLSA Action").

The Company  sources  products in Saipan but was not named as a defendant in the
actions. The Company and certain other apparel companies not named as defendants
were  advised  in  writing,  however,  that they  would be added as parties if a
consensual  resolution of the complaint claims could not be reached. In the wake
of that notice, which was accompanied by a draft complaint,  the Company entered
into  settlement  negotiations  and  subsequently  entered  into an agreement to
settle all claims that were or could have been  asserted in the Federal or State
Court


                                                                              34

Actions.  To date,  eighteen  other  apparel  companies  have also settled these
claims.  As part of the  settlement,  the  Company  has  since  been  named as a
defendant,  along with certain other settling  apparel  companies,  in a Federal
Court  action  styled  Doe I, et al.  v.  Brylane,  L.P.  et al.  (the  "Brylane
Action"), initially brought in the United States District Court for the District
of Hawaii, that mirror portions of the larger State and Federal Actions but does
not include RICO and certain of the other claims alleged in those  Actions.  The
action filed against the Company will remain  inactive  unless the settlement is
not finally  approved by the Federal  Court.  The  agreements  concluded  by the
Company and other  retailers  are subject to federal court  approval,  which has
been delayed by virtue of the Hawaii District  Court's June 23, 2000 decision to
transfer the Federal Action to Saipan.  Plaintiffs  petitioned the Ninth Circuit
Court of Appeals for the Writ of Mandamus  reversing  that ruling.  On March 22,
2001, the Court of Appeals denied Plaintiff's  petition,  and the Federal Action
and the Brylane Action have been transferred to Saipan. The court in Saipan held
a hearing on February  14, 2002 on  Plaintiffs'  motions to certify the proposed
class and to  preliminarily  approve the settlement.  On May 10, 2002, the court
issued an opinion and order granting  preliminary approval of the settlement and
of similar  settlements  with certain other  retailers and also  certifying  the
proposed  class.  The Ninth  Circuit  Court of Appeals  subsequently  denied the
non-settling defendants' petition for interlocutory review of the grant of class
certification.  At the end of September 2002,  plaintiffs and all of the factory
and  retailer  non-settling  defendants  other than Levi  Strauss & Co.  reached
agreement  to settle the Federal  Action,  the State  Court  Action and the FLSA
action.  At a hearing held on October 31, 2002,  the Court  granted  conditional
preliminary  approval of the September 2002  settlement and scheduled a Fairness
Hearing  to be held on March 20,  2003,  to  determine  whether  to grant  final
approval to the prior  settlement  agreements and the September 2002 settlement.
Under the terms of the Company's  settlement  agreement,  if the settlement does
not receive  final  federal  court  approval,  the Company will be entitled to a
refund of the entire  settlement  amount except for funds of up to $10,000 spent
on costs of notice.  Because the  litigation  is at a  preliminary  stage,  with
virtually  no merits  discovery  having taken place,  if the  settlement  is not
executed or is not finally  approved  by the  federal  court,  we cannot at this
juncture  determine the likelihood of a favorable or unfavorable  outcome or the
magnitude  of the latter if it were to occur.  Although  the outcome of any such
litigation  cannot be determined  with  certainty,  management is of the opinion
that  the  final  outcome  should  not have a  material  adverse  effect  on the
Company's financial position or results of operations.


ITEM 5. OTHER INFORMATION

During the quarterly  period covered by this filing,  the Audit Committee of the
Company's Board of Directors  approved the engagement of the Company's  external
auditors  to perform  certain  non-audit  services to assist  management  in its
compliance with certain regulatory and compliance matters.


ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

(a)       Exhibits

          10(z)(i)* Three Year Revolving Credit  Agreement,  dated as of October
                    21, 2002,  among  Registrant,  various  lending  parties and
                    JPMorgan Chase Bank (as administrative agent).

          10(z)(ii)*364-Day Revolving Credit Agreement,  dated as of October 21,
                    2002, among Registrant, various lending parties and JPMorgan
                    Chase Bank (as administrative agent).

          99.1*     Certification of Chief Executive Officer Pursuant to Section
                    18 U.S.C.  Section 1350, as Adopted  Pursuant to Section 906
                    of the Sarbanes-Oxley Act of 2002.

          99.2*     Certification of Chief Financial Officer Pursuant to Section
                    18 U.S.C.  Section 1350, as Adopted  Pursuant to Section 906
                    of the Sarbanes-Oxley Act of 2002.

(b)       Current Reports on Form 8-K.

          A Current  Report on Form 8-K dated  September 30, 2002 was filed with
          the SEC on October 1, 2002 by the Company  relating to the acquisition
          of Ellen Tracy Inc. and subsidiaries.

* Filed herewith.

                                                                              35

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.


DATE:  November 12, 2002


  LIZ CLAIBORNE, INC.                  LIZ CLAIBORNE, INC.



  By: /s/ Michael Scarpa               By: /s/ Elaine H. Goodell
      -----------------------------        -------------------------------------
      MICHAEL SCARPA                       ELAINE H. GOODELL
      Senior Vice President -              Vice President - Corporate Controller
      Chief Financial Officer              and Chief Accounting Officer
      (Principal financial officer)        (Principal accounting officer)


                                                                              36

                               LIZ CLAIBORNE, INC.

CERTIFICATIONS PURSUANT TO
SECTION 302 OF
THE SARBANES-OXLEY ACT OF 2002

CERTIFICATION
- -------------

I, Paul R. Charron, certify that:

1. I have reviewed this quarterly report on Form 10-Q of the Company;

2. Based on my  knowledge,  this  quarterly  report  does not contain any untrue
statement of a material fact or omit to state a material fact  necessary to make
the statements made, in light of the  circumstances  under which such statements
were made, not  misleading  with respect to the period covered by this quarterly
report;

3.  Based  on my  knowledge,  the  financial  statements,  and  other  financial
information  included in this quarterly  report,  fairly present in all material
respects the financial  condition,  results of operations  and cash flows of the
registrant as of, and for, the periods presented in this quarterly report;

4.  The  registrant's  other  certifying  officers  and  I are  responsible  for
establishing and maintaining  disclosure  controls and procedures (as defined in
Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

     a) designed such disclosure controls and procedures to ensure that material
     information   relating  to  the  registrant,   including  its  consolidated
     subsidiaries,  is  made  known  to  us by  others  within  those  entities,
     particularly  during  the period in which  this  quarterly  report is being
     prepared;

     b) evaluated the effectiveness of the registrant's  disclosure controls and
     procedures  as of a date  within 90 days prior to the  filing  date of this
     quarterly report (the "Evaluation Date"); and

     c)  presented  in  this  quarterly   report  our   conclusions   about  the
     effectiveness  of the  disclosure  controls  and  procedures  based  on our
     evaluation as of the Evaluation Date;

5. The registrant's other certifying officers and I have disclosed, based on our
most recent evaluation,  to the registrant's auditors and the audit committee of
registrant's board of directors (or persons performing the equivalent function):

     a) all  significant  deficiencies  in the design or  operation  of internal
     controls which could adversely affect the  registrant's  ability to record,
     process,  summarize and report  financial data and have  identified for the
     registrant's auditors any material weaknesses in internal controls; and

     b) any fraud,  whether or not material,  that involves  management or other
     employees  who  have  a  significant  role  in  the  registrant's  internal
     controls; and

6. The  registrant's  other  certifying  officers  and I have  indicated in this
quarterly  report  whether or not there  were  significant  changes in  internal
controls or in other factors that could  significantly  affect internal controls
subsequent to the date of our most recent  evaluation,  including any corrective
actions with regard to significant deficiencies and material weaknesses.

Date: November 12, 2002

/s/ Paul R. Charron
- ---------------------------
Paul R. Charron
Chairman of the Board and Chief Executive Officer

                                                                              37

CERTIFICATION

I, Michael Scarpa, certify that:

1. I have reviewed this quarterly report on Form 10-Q of the Company;

2. Based on my  knowledge,  this  quarterly  report  does not contain any untrue
statement of a material fact or omit to state a material fact  necessary to make
the statements made, in light of the  circumstances  under which such statements
were made, not  misleading  with respect to the period covered by this quarterly
report;

3.  Based  on my  knowledge,  the  financial  statements,  and  other  financial
information  included in this quarterly  report,  fairly present in all material
respects the financial  condition,  results of operations  and cash flows of the
registrant as of, and for, the periods presented in this quarterly report;

4.  The  registrant's  other  certifying  officers  and  I are  responsible  for
establishing and maintaining  disclosure  controls and procedures (as defined in
Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

     a) designed such disclosure controls and procedures to ensure that material
     information   relating  to  the  registrant,   including  its  consolidated
     subsidiaries,  is  made  known  to  us by  others  within  those  entities,
     particularly  during  the period in which  this  quarterly  report is being
     prepared;

     b) evaluated the effectiveness of the registrant's  disclosure controls and
     procedures  as of a date  within 90 days prior to the  filing  date of this
     quarterly report (the "Evaluation Date"); and

     c)  presented  in  this  quarterly   report  our   conclusions   about  the
     effectiveness  of the  disclosure  controls  and  procedures  based  on our
     evaluation as of the Evaluation Date;

5. The registrant's other certifying officers and I have disclosed, based on our
most recent evaluation,  to the registrant's auditors and the audit committee of
registrant's board of directors (or persons performing the equivalent function):

     a) all  significant  deficiencies  in the design or  operation  of internal
     controls which could adversely affect the  registrant's  ability to record,
     process,  summarize and report  financial data and have  identified for the
     registrant's auditors any material weaknesses in internal controls; and

     b) any fraud,  whether or not material,  that involves  management or other
     employees  who  have  a  significant  role  in  the  registrant's  internal
     controls; and

6. The  registrant's  other  certifying  officers  and I have  indicated in this
quarterly  report  whether or not there  were  significant  changes in  internal
controls or in other factors that could  significantly  affect internal controls
subsequent to the date of our most recent  evaluation,  including any corrective
actions with regard to significant deficiencies and material weaknesses.

Date: November 12, 2002

/s/ Michael Scarpa
- ---------------------------
Michael Scarpa
Senior Vice President, Chief Financial Officer