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         October 2, 2004
                                  -------------------------

[ ]  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         .
                                                          -----           -----

     Indicate by check whether the registrant is an accelerated filer (as
defined in Rule 12B-2 of the Exchange Act).          Yes    X       No         .
                                                          -----           -----

     The number of shares of Registrant's Common Stock, par value $1.00 per
share, outstanding at November 5, 2004 was 108,548,602.



                                                                               2

                      LIZ CLAIBORNE, INC. AND SUBSIDIARIES
                               INDEX TO FORM 10-Q
                                 October 2, 2004

                                                                           PAGE
                                                                          NUMBER
                                                                          ------

PART I -  FINANCIAL INFORMATION

Item 1.   Financial Statements:

          Condensed Consolidated Balance Sheets as of October 2, 2004,
               January 3, 2004 and October 4, 2003 ..........................  3

          Condensed Consolidated Statements of Income for the Nine and Three
               Month Periods Ended October 2, 2004 and October 4, 2003.......  4

          Condensed Consolidated Statements of Cash Flows for the Nine Month
               Periods Ended October 2, 2004 and October 4, 2003.............  5

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

Item 2.   Management's Discussion and Analysis of Financial Condition and
               Results of Operations......................................... 23

Item 3.   Quantitative and Qualitative Disclosures About Market Risk......... 42

Item 4.   Controls and Procedures............................................ 44

PART II - OTHER INFORMATION

Item 1.   Legal Proceedings.................................................. 45

Item 2.   Unregistered Sales of Equity Securities and Use Of Proceeds ....... 45

Item 5.   Other Information.................................................. 45

Item 6.   Exhibits........................................................... 46

SIGNATURES .................................................................. 47

                                                                               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)
                                                                       October 2,      January 3,      October 4,
                                                                         2004            2004            2003
                                                                    ------------------------------------------------
                                                                                             
Assets
   Current Assets:
      Cash and cash equivalents                                       $     85,600    $    293,503    $     81,505
      Marketable securities                                                 48,757          50,414          47,603
      Accounts receivable - trade, net                                     684,030         390,802         596,121
      Inventories, net                                                     621,514         485,182         529,443
      Deferred income taxes                                                 49,395          45,756          44,171
      Other current assets                                                 111,431          82,744          72,658
                                                                      ------------    ------------    ------------
                  Total current assets                                   1,600,727       1,348,401       1,371,501
                                                                      ------------    ------------    ------------

   Property and Equipment - Net                                            434,636         410,741         400,701
   Goodwill - Net                                                          762,873         596,436         492,062
   Intangibles - Net                                                       268,270         244,168         244,240
   Other Assets                                                              3,963           7,253           6,877
                                                                      ------------    ------------    ------------
Total Assets                                                          $  3,070,469    $  2,606,999    $  2,515,381
                                                                      ============    ============    ============

Liabilities and Stockholders' Equity
   Current Liabilities:
      Short-term borrowings                                           $     28,785    $     18,915    $     18,313
      Accounts payable                                                     320,455         227,125         212,038
      Accrued expenses                                                     277,058         236,134         229,291
      Income taxes payable                                                  43,282          29,316          35,822
                                                                      ------------    ------------    ------------
                  Total current liabilities                                669,580         511,490         495,464
                                                                      ------------    -------------   ------------

   Long-Term Debt                                                          567,478         440,303         434,238
   Other Non-Current Liabilities                                            17,732          23,526          14,668
   Deferred Income Taxes                                                    57,859          43,861          46,618
   Commitments and Contingencies
   Minority Interest                                                        12,411           9,848           9,168
   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                                       164,770         124,823         108,994
      Retained earnings                                                  2,752,342       2,539,742       2,466,117
      Unearned compensation expense                                        (37,197)        (21,593)         (3,292)
      Accumulated other comprehensive loss                                 (35,556)        (50,207)        (35,763)
                                                                      ------------    ------------    ------------
                                                                         3,020,796       2,769,202       2,712,493

      Common stock in treasury, at cost, 68,183,250, 66,865,854
         and 67,452,696 shares                                          (1,275,387)     (1,191,231)     (1,197,268)
                                                                      ------------    ------------    ------------
                  Total stockholders' equity                             1,745,409       1,577,971       1,515,225
                                                                      ------------    ------------    ------------
Total Liabilities and Stockholders' Equity                            $  3,070,469    $  2,606,999    $  2,515,381
                                                                      ============    ============    ============


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
                                                   ---------------------------------------------------------------
                                                      (39 weeks)     (40 weeks)      (13 Weeks)      (13 Weeks)
                                                      October 2,     October 4,      October 2,      October 4,
                                                         2004           2003            2004            2003
                                                   ---------------------------------------------------------------

                                                                                        
Net Sales                                            $  3,435,272   $  3,209,208    $  1,306,581    $  1,174,192

      Cost of goods sold                                1,851,235      1,807,775         713,008         654,303
                                                     ------------   ------------    ------------    ------------

Gross Profit                                            1,584,037      1,401,433         593,573         519,889

      Selling, general & administrative expenses        1,203,868      1,052,517         413,570         356,803

      Restructuring (gain)                                   (105)            --            (105)             --
                                                     -------------  ------------    -------------   ------------

Operating Income                                          380,274        348,916         180,108         163,086

      Other expense - net                                  (1,532)        (2,360)             (9)         (1,804)

      Interest expense - net                              (22,403)       (22,689)         (7,897)         (7,866)
                                                     ------------   ------------    ------------    ------------

Income Before Provision for Income Taxes                  356,339        323,867         172,202         153,416

      Provision for income taxes                          125,431        117,240          60,614          55,537
                                                     ------------   ------------    ------------    ------------

Net Income                                           $    230,908   $    206,627    $    111,588    $     97,879
                                                     ============   ============    ============    ============


Net Income per Weighted Average Share, Basic                $2.13          $1.93           $1.04           $0.91
Net Income per Weighted Average Share, Diluted              $2.10          $1.89           $1.03           $0.89

Weighted Average Shares, Basic                            108,293        107,187         106,894         107,959
Weighted Average Shares, Diluted                          109,986        109,275         108,496         110,325

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
                                                                                    --------------------------------
                                                                                       (39 weeks)      (40 weeks)
                                                                                       October 2,      October 4,
                                                                                          2004            2003
                                                                                    --------------------------------
                                                                                                
Cash Flows from Operating Activities:
      Net income                                                                      $    230,908    $    206,627
      Adjustments to reconcile net income to net cash used in operating
         activities:
         Depreciation and amortization                                                      82,216          77,413
         Non-cash deferred compensation                                                      7,528          10,719
         Other, net                                                                         16,635          16,492
         Change in current assets and liabilities, exclusive of
             acquisitions:
             (Increase) in accounts receivable - trade                                    (292,643)       (212,085)
             (Increase) in inventories                                                    (132,661)        (56,110)
             (Increase) in other current assets                                            (27,118)        (19,546)
             Increase (decrease) in accounts payable                                        92,072         (23,777)
             Increase (decrease) in accrued expenses                                        51,545          (5,095)
             Increase in income taxes payable                                               13,595           9,581
                                                                                      ------------    ------------
                  Net cash provided by operating activities                                 42,077           4,219
                                                                                      ------------    ------------

Cash Flows from Investing Activities:
      Purchases of investment instruments                                                      (78)            (64)
      Purchases of property and equipment                                                  (90,812)        (72,506)
      Payments for acquisitions                                                           (197,221)       (101,138)
      Payments for in-store merchandise shops                                               (5,148)         (5,390)
      Other - net                                                                             (841)            424
                                                                                      ------------    ------------
                  Net cash used in investing activities                                   (294,100)       (178,674)
                                                                                      ------------    ------------

Cash Flows from Financing Activities:
      Short-term borrowings                                                                  9,399          (3,676)
      Commercial paper - net                                                               126,046          15,314
      Proceeds from exercise of common stock options                                        42,942          39,100
      Purchase of common stock                                                            (116,817)             --
      Dividends paid                                                                       (18,308)        (18,114)
                                                                                      ------------    ------------
                  Net cash provided by financing activities                                 43,262          32,624
                                                                                      ------------    ------------

Effect of Exchange Rate Changes on Cash                                                        858          11,773
                                                                                      ------------    ------------

Net Change in Cash and Cash Equivalents                                                   (207,903)       (130,058)
Cash and Cash Equivalents at Beginning of Period                                           293,503         211,563
                                                                                      ------------    ------------
Cash and Cash Equivalents at End of Period                                            $     85,600    $     81,505
                                                                                      ============    ============


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 ("S.E.C.").  Certain information and footnote
disclosures  normally  included in financial  statements  prepared in accordance
with accounting  principles  generally  accepted in the United States of America
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  2003 Annual Report on
Form 10-K.  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 January
3, 2004 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.

SIGNIFICANT ACCOUNTING POLICIES

NATURE OF OPERATIONS
The Company is engaged primarily in the design and marketing of a broad range of
apparel, accessories and fragrances.

PRINCIPLES OF CONSOLIDATION
The  condensed  consolidated  financial  statements  include the accounts of the
Company.  All  intercompany  balances and  transactions  have been eliminated in
consolidation.

USE OF ESTIMATES AND CRITICAL ACCOUNTING POLICIES

Use of Estimates
- ----------------
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 and
disclosure of  contingent  assets and  liabilities  at the date of the condensed
consolidated  financial statements.  These estimates and assumptions also affect
the  reported  amounts of revenues and  expenses.  Estimates by their nature are
based on judgments and available  information.  Therefore,  actual results could
materially   differ  from  those  estimates  under  different   assumptions  and
conditions.

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,  income taxes, accounts receivable - trade, net,
inventories,   net,  the  valuation  of  goodwill  and  intangible  assets  with
indefinite lives, 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.  Changes in such estimates, based on more accurate
future information, may affect amounts reported in future periods.

Revenue Recognition
- -------------------
Revenue  within the  Company's  wholesale  operations  is recognized at the time
title passes and risk of loss is transferred to customers.  Wholesale revenue is
recorded  net of returns,  discounts  and  allowances.  Returns  and  allowances
require  pre-approval  from  management.  Discounts  are  based on trade  terms.
Estimates for  end-of-season  allowances are based on historic trends,  seasonal
results, an evaluation of current economic conditions and retailer  performance.
The Company  reviews and refines  these  estimates  on a monthly  basis based on
current

                                                                               7
                      LIZ CLAIBORNE, INC. AND SUBSIDIARIES

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

experience,  trends and retailer performance. The Company's historical estimates
of these costs have not differed  materially from actual  results.  Retail store
revenues  are  recognized  net of  estimated  returns  at the  time  of  sale to
consumers.  Licensing revenues are recorded based upon contractually  guaranteed
minimum levels and adjusted as actual sales data is received from licensees.

Income Taxes
- ------------
Income taxes are accounted for under Statement of Financial Accounting Standards
("SFAS") No. 109,  "Accounting  for Income  Taxes." In accordance  with SFAS No.
109,  deferred  tax assets and  liabilities  are  recognized  for the future tax
consequences   attributable  to  differences  between  the  financial  statement
carrying  amounts of existing assets and  liabilities  and their  respective tax
bases, as measured by enacted tax rates that are expected to be in effect in the
periods when the deferred tax assets and  liabilities are expected to be settled
or  realized.  Significant  judgment is required in  determining  the  worldwide
provisions for income taxes. In the ordinary course of a global business,  there
are many transactions for which the ultimate tax outcome is uncertain. It is the
Company's  policy to establish  provisions  for taxes that may become payable in
future  years as a result of an  examination  by tax  authorities.  The  Company
establishes  the  provisions  based upon  management's  assessment  of  exposure
associated  with  permanent tax  differences,  tax credits and interest  expense
applied to temporary  difference  adjustments.  The tax  provisions are analyzed
periodically  (at least  annually) and adjustments are made as events occur that
warrant adjustments to those provisions.

Accounts Receivable - Trade, Net
- --------------------------------
In the normal course of business,  the Company  extends credit to customers that
satisfy pre-defined credit criteria.  Accounts Receivable - Trade, Net, as shown
on  the  Condensed  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 an evaluation of historic and
anticipated trends, the financial condition of the Company's  customers,  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 products
as well as allowable  customer  markdowns and operational  charge backs,  net of
expected  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 seasonal  negotiations  with the Company's  customers as
well  as  historic  deduction  trends  (net  of  expected  recoveries)  and  the
evaluation of current market conditions.  The Company's  historical estimates of
these costs have not differed materially from actual results.

Inventories, Net
- ----------------
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 determined based on historical
sales trends for this category of inventory of the Company's  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.
Estimates  may differ from actual  results due to  quantity,  quality and mix of
products in inventory,  consumer and retailer preferences and market conditions.
The Company's  historical  estimates of these costs and its provisions  have not
differed materially from actual results.

Goodwill and Other Intangibles
- ------------------------------
SFAS No. 142, "Goodwill and Other Intangible Assets," requires that goodwill and
intangible  assets with indefinite  lives no longer be amortized,  but rather be
tested at least annually for impairment.  This  pronouncement also requires that
intangible  assets with finite lives be amortized over their respective 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."

A two-step  impairment  test is performed on  goodwill.  In the first step,  the
Company  compares the fair value of each reporting  unit to its carrying  value.
The  Company's  reporting  units are  consistent  with the  reportable  segments
identified in Note 13 of Notes to Condensed  Consolidated  Financial Statements.
The Company  determines  the fair value of its reporting  units using the market
approach as is typically used for companies  providing  products where the value
of such a company is more dependent on the ability to generate earnings than the
value of the assets used

                                                                               8
                      LIZ CLAIBORNE, INC. AND SUBSIDIARIES

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

in the production  process.  Under this approach the Company  estimates the fair
value  based on  market  multiples  of  revenues  and  earnings  for  comparable
companies. If the fair value of the reporting unit exceeds the carrying value of
the net assets  assigned to that unit,  goodwill is not impaired and the Company
is not required to perform  further  testing.  If the carrying  value of the net
assets  assigned to the  reporting  unit exceeds the fair value of the reporting
unit,  then the Company must  perform the second step in order to determine  the
implied  fair  value of the  reporting  unit's  goodwill  and  compare it to the
carrying value of the reporting  unit's  goodwill.  The activities in the second
step  include  valuing  the  tangible  and  intangible  assets  of the  impaired
reporting  unit,  determining  the fair value of the impaired  reporting  unit's
goodwill  based  upon  the  residual  of  the  summed  identified  tangible  and
intangible  assets and the fair value of the  enterprise  as  determined  in the
first step, and determining the magnitude of the goodwill  impairment based upon
a comparison  of the fair value  residual  goodwill  and the  carrying  value of
goodwill of the reporting  unit. If the carrying  value of the reporting  unit's
goodwill  exceeds  the  implied  fair  value,  then the  Company  must record an
impairment loss equal to the difference.

SFAS No.  142 also  requires  that the fair  value of the  purchased  intangible
assets, primarily trademarks and trade names, with indefinite lives be estimated
and  compared to the carrying  value.  The Company  estimates  the fair value of
these  intangible  assets using  independent  third parties who apply the income
approach using the relief-from-royalty  method, based on the assumption that, in
lieu of ownership,  a firm would be willing to pay a royalty in order to exploit
the related  benefits of these types of assets.  This approach is dependent on a
number of factors  including  estimates of future  growth and trends,  estimated
royalty rates in the category of  intellectual  property,  discounted  rates and
other  variables.  The Company bases its fair value  estimates on assumptions it
believes to be reasonable, but which are unpredictable and inherently uncertain.
Actual future results may differ from those estimates. The Company recognizes an
impairment  loss when the estimated fair value of the  intangible  asset is less
than the carrying value.

Owned  trademarks  that have been  determined to have  indefinite  lives are not
subject to  amortization  and are reviewed at least annually for potential value
impairment as mentioned above.  Trademarks that are licensed by the Company from
third parties are amortized over the individual terms of the respective  license
agreements,  which range from 5 to 15 years. Intangible merchandising rights are
amortized  over a period of four years.  Customer  relationships  are  amortized
assuming gradual attrition over time. Existing relationships are being amortized
over periods ranging from 9 to 12 years.

The recoverability of the carrying values of all long-lived assets with definite
lives is reevaluated  when changes in  circumstances  indicate the assets' value
may be impaired. Impairment testing is based on a review of forecasted operating
cash flows and the  profitability of the related  business.  For the nine months
ended October 2, 2004,  there were no adjustments to the carrying  values of any
long-lived assets resulting from these evaluations.

Accrued Expenses
- ----------------
Accrued expenses for employee insurance, workers' compensation,  profit sharing,
contracted  advertising,   professional  fees,  and  other  outstanding  Company
obligations are assessed based on claims experience and statistical trends, open
contractual  obligations,   and  estimates  based  on  projections  and  current
requirements.  If these trends change  significantly,  then actual results would
likely be impacted.

Derivative Instruments
- ----------------------
SFAS No. 133, "Accounting for Derivative Instruments and Hedging Activities," as
amended and  interpreted,  requires that each derivative  instrument  (including
certain derivative  instruments  embedded in other contracts) be recorded in the
balance  sheet as either an asset or  liability  and 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
whether the derivative qualifies for hedge accounting treatment.

The Company uses foreign currency forward contracts and options for the specific
purpose  of  hedging  the  exposure  to  variability  in  forecasted  cash flows
associated primarily with inventory purchases mainly with the Company's European
and Canadian entities and other specific activities and the swapping of floating
interest rate debt for fixed rate debt in connection with the synthetic lease as
well as the  swapping  of 175 million  euro of fixed rate debt to floating  rate
debt in  connection  with  our 350  million  Eurobonds.  These  instruments  are
designated as cash flow and


                                                                               9
                      LIZ CLAIBORNE, INC. AND SUBSIDIARIES

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)


fair value hedges and, in accordance with SFAS No. 133, to the extent the hedges
are highly  effective,  the 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
portions  of the cash flow and fair value  hedges,  if any,  are  recognized  in
current-period  earnings.  Amounts recorded in Accumulated  Other  Comprehensive
Income  (Loss)  are  reflected  in  current-period   earnings  when  the  hedged
transaction  affects  earnings.  If  fluctuations  in the relative  value of the
currencies  involved in the hedging activities were to move  dramatically,  such
movement could have a significant impact on the Company's results of operations.

Hedge  accounting  requires  that, at the  beginning of each hedge  period,  the
Company  justify an expectation  that the hedge will be highly  effective.  This
effectiveness  assessment  involves  an  estimation  of the  probability  of the
occurrence  of  transactions  for  cash  flow  hedges.   The  use  of  different
assumptions  and  changing  market  conditions  may  impact  the  results of the
effectiveness assessment and ultimately the timing of when changes in derivative
fair values and underlying hedged items are recorded in earnings.

The Company hedges its net investment  position in euro-functional  subsidiaries
by borrowing  directly in foreign  currency and designating 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,  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 to hedge quarter-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 recognized in current period
earnings. No gains or losses were incurred during the quarter.

OTHER SIGNIFICANT ACCOUNTING POLICIES

Fair Value of Financial Instruments
- -----------------------------------
The fair value of cash and cash equivalents,  receivables, short-term borrowings
and accounts payable  approximates  their carrying value due to their short-term
maturities. The fair value of the Eurobonds was 372.0 million euro as of October
2, 2004. Fair values for derivatives are either obtained from counter parties or
developed using third-party valuation service quotes or cash flow models.

Cash and Cash Equivalents
- -------------------------
All highly liquid  investments with an original maturity of three months or less
at the date of purchase are classified as cash equivalents.

Marketable Securities
- ---------------------
Investments  are stated at market.  The estimated  fair value of the  marketable
securities  is based on quoted prices in an active  market.  Gains and losses on
investment  transactions are determined using the specific identification method
and are  recognized in income based on settlement  dates.  Unrealized  gains and
losses  on  securities   held  for  sale  are  included  in  Accumulated   Other
Comprehensive Income (Loss) until realized.  Interest is recognized when earned.
All marketable securities are considered available-for-sale.

Property and Equipment
- ----------------------
Property  and  equipment  is stated at cost less  accumulated  depreciation  and
amortization.  Buildings and building  improvements  are  depreciated  using the
straight-line  method  over  their  estimated  useful  lives of 20 to 39  years.
Machinery and equipment  and  furniture and fixtures are  depreciated  using the
straight-line  method over their estimated useful lives of three to seven years.
Leasehold  improvements  are amortized  over the shorter of the remaining  lease
term or the estimated useful lives of the assets.

Foreign Currency Translation
- ----------------------------
Assets  and  liabilities  of  non-U.S.  subsidiaries  have  been  translated  at
period-end exchange rates. Revenues and expenses have been translated at average
rates of exchange in effect during the period. Resulting translation adjustments
have been included in Accumulated Other Comprehensive  Income (Loss).  Gains and
losses on

                                                                              10
                      LIZ CLAIBORNE, INC. AND SUBSIDIARIES

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

translation  of  intercompany  loans with  foreign  subsidiaries  of a long-term
investment nature are also included in this component of stockholders' equity.

Cost of Goods Sold
- ------------------
Cost of goods  sold  includes  the  expenses  incurred  to acquire  and  produce
inventory  for sale,  including  product  costs,  freight-in,  import  costs and
provisions for shrinkage.

Advertising, Promotion and Marketing
- ------------------------------------
All costs  associated  with  advertising,  promoting  and  marketing  of Company
products are expensed during the periods when the activities  take place.  Costs
associated  with  cooperative   advertising   programs  are  expensed  when  the
advertising is run.

Shipping and Handling Costs
- ---------------------------
Shipping  and handling  costs are included as a component of Selling,  general &
administrative expenses in the Condensed Consolidated Statements of Income.

Stock-Based Compensation
- ------------------------
The Company applies Accounting  Principles Board Opinion No. 25, "Accounting for
Stock Issued to Employees,"  and related  Interpretations  in accounting for its
stock-based  compensation  plans.  Accordingly,  as stock options are granted at
market  price,  no  compensation  cost has been  recognized  for its fixed stock
option grants.  Compensation  expense for restricted stock awards is measured at
fair value on the date of grant  based on the number of shares  granted  and the
quoted market price of the Company's  common stock.  Such value is recognized as
expense over the vesting  period of the award.  To the extent  restricted  stock
awards are forfeited  prior to vesting,  the  previously  recognized  expense is
reversed to stock-based compensation expense.

Had  compensation  costs for the Company's  stock option grants been  determined
based on the fair  value at the grant  dates for  awards  under  these  plans in
accordance  with SFAS No. 123 "Accounting  for  Stock-Based  Compensation,"  the
Company's  net income and  earnings per share would have been reduced to the pro
forma amounts as follows:



                                                             Nine Months Ended              Three Months Ended
                                                    ----------------------------------------------------------------
                                                        (39 weeks)      (40 weeks)      (13 Weeks)      (13 Weeks)
                                                        October 2,      October 4,      October 2,      October 4,
(In thousands except for per share data)                   2004            2003            2004            2003
- ----------------------------------------            ----------------------------------------------------------------
                                                                                          
Net income:
   As reported                                        $    230,908    $    206,627    $    111,588    $     97,879
   Add: Stock-based employee compensation
     expense included in reported net income,
     net of tax                                              5,980           4,931           2,128           1,625
   Less: Total stock-based employee
     compensation expense determined under
     fair value based method for all awards*,
     net of tax                                            (21,569)        (18,860)         (7,689)         (6,627)
                                                      ------------    ------------    ------------    ------------
   Pro forma                                          $    215,319    $    192,698    $    106,027    $     92,877
                                                      ============    ============    ============    ============
Basic earnings per share:
   As reported                                               $2.13           $1.93           $1.04           $0.91
   Pro forma                                                 $2.00           $1.81           $1.00           $0.87
Diluted earnings per share:
   As reported                                               $2.10           $1.89           $1.03           $0.89
   Pro forma                                                 $1.97           $1.78           $0.99           $0.85


*  "All awards" refers to awards granted, modified, or settled in fiscal periods
   beginning after December 15, 1994 - that is, awards for  which the fair value
   was required to be measured under SFAS No. 123.

                                                                              11
                      LIZ CLAIBORNE, INC. AND SUBSIDIARIES

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

For this  purpose,  the fair value of each option grant is estimated on the date
of grant  using  the  Black-Scholes  option-pricing  model  with  the  following
weighted  average  assumptions  used for grants in 2004 and 2003,  respectively:
dividend yield of 0.6% and 0.6%,  expected  volatility of 34% and 38%, risk free
interest rates of 3.1% and 3.1% and expected lives of five years.

Fiscal Year
- -----------
The Company's  fiscal year ends on the Saturday closest to December 31. The 2004
fiscal year reflects a 52-week period resulting in a 39-week  nine-month period,
as compared to the 2003 fiscal year,  which reflected a 53-week period resulting
in a 40-week nine-month period.

Cash Dividend and Common Stock Repurchase
- -----------------------------------------
On October 5, 2004, 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 15, 2004 to  stockholders of record at the close of business on
November  25,  2004.  As of  November 5, 2004,  the  Company has $101.5  million
remaining in buyback authorization under its share repurchase program.

Prior Years' Reclassification
- -----------------------------
Certain  items  previously  reported  in specific  captions in the  accompanying
financial  statements and notes have been reclassified to conform to the current
year's classifications.


2.   ACQUISITIONS

On December 1, 2003, the Company  acquired 100 percent of the equity interest of
ENYCE HOLDING LLC ("ENYCE"),  a privately held fashion  apparel  company,  for a
purchase price at closing of  approximately  $121.9 million,  including fees and
the  retirement of debt at closing,  and an additional  $4.8 million for certain
post-closing  adjustments.  Based  upon a  preliminary  independent  third-party
valuation of the tangible  and  intangible  assets  acquired  from ENYCE,  $27.0
million of purchase  price has been  allocated  to the value of  trademarks  and
trade names associated with the business, and $6.7 million has been allocated to
the value of customer  relationships.  The  trademarks and trade names have been
classified as having  indefinite lives and will be subject to an annual test for
impairment as required by SFAS No. 142. The value of customer  relationships  is
being  amortized  over periods  ranging from 9 to 12 years.  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.

On April 7, 2003,  the Company  acquired  100 percent of the equity  interest of
Juicy Couture, Inc. (formerly,  Travis Jeans, Inc.) ("Juicy Couture"). The total
purchase price consisted of (a) a payment,  including the assumption of debt and
fees,  of $53.1  million,  and (b) a contingent  payment to be  determined  as a
multiple of Juicy  Couture's  earnings for one of the years ended 2005,  2006 or
2007. The selection of the  measurement  year for the  contingent  payment is at
either party's option.  The Company estimates that, if the 2005 measurement year
is selected, the contingent payment would be in the range of approximately $87 -
92 million. Based upon an independent  third-party valuation of the tangible and
intangible  assets acquired from Juicy Couture,  $27.3 million of purchase price
has been  allocated to the value of trademarks and trade names  associated  with
the  business.  The  trademarks  and trade names have been  classified as having
indefinite  lives  and will be  subject  to an  annual  test for  impairment  as
required  by SFAS No.  142.  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.

On July 9, 2002, the Company acquired 100 percent of the equity interest of Mexx
Canada,  Inc., a privately held fashion apparel and  accessories  company ("Mexx
Canada").  The total  purchase  price  consisted of: (a) an initial cash payment
made at the closing date of $15.2 million;  (b) a second payment made at the end
of the first  quarter 2003 of 26.4 million  Canadian  dollars (or $17.9  million
based on the exchange rate in effect as of April 5, 2003);  and (c) a contingent
payment to be determined  as a multiple of Mexx Canada's  earnings and cash flow
performance  for the year ended 2004 or 2005.  The selection of the  measurement
year for the  contingent  payment  is at  either  party's  option.  The  Company
estimates that if the 2004 measurement year is selected, this payment will be in
the range of 38 - 42 million  Canadian dollars (or $29 - 32 million based on the
exchange rate as of October 2, 2004). The fair

                                                                              12
                      LIZ CLAIBORNE, INC. AND SUBSIDIARIES

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

market value of assets acquired was $20.5 million and  liabilities  assumed were
$17.7 million resulting in Goodwill of $29.6 million.

On May 23, 2001, the Company acquired 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 consisting of:
(a) 295 million euro (or $255.1  million based on the exchange rate in effect on
such date),  in cash at closing  (including the  assumption of debt),  and (b) a
contingent  payment  determined  as a multiple of Mexx's  earnings and cash flow
performance  for either the 2003, 2004 or 2005 year. The 2003  measurement  year
was selected for the  calculation of the contingent  payment,  and on August 16,
2004, the Company made the required final payment of $192.4 million (160 million
euro).


3.   STOCKHOLDERS' EQUITY

Activity  for the nine months  ended  October 2, 2004 and October 4, 2003 in the
Capital in excess of par value, Retained earnings, Unearned compensation expense
and Common stock in treasury, at cost accounts is summarized as follows:



                                                       Capital in                       Unearned      Common stock
                                                      excess of par     Retained      compensation    in treasury,
(Dollars in thousands)                                    value         earnings         expense         at cost
- ----------------------                              ----------------------------------------------------------------
                                                                                          
Balance as of January 3, 2004                         $    124,823    $  2,539,742    $    (21,593)   $ (1,191,231)
Net income                                                      --         230,908              --              --
Additional restricted shares issued, net of
   cancellations                                            13,261              --         (24,832)          8,905
Purchase of common stock                                        --              --              --        (116,817)
Shares returned for taxes                                       --              --              --              --
Stock options exercised                                     19,186              --              --          23,756
Tax benefit on stock options exercised                       7,500              --              --              --
Dividends declared                                              --         (18,308)             --              --
Amortization                                                    --              --           9,228              --
                                                      ------------    ------------    ------------    ------------
Balance as of October 2, 2004                         $    164,770    $  2,752,342    $    (37,197)   $ (1,275,387)
                                                      ============    ============    ============    ============


                                                      Capital in                       Unearned      Common stock
                                                     excess of par     Retained      compensation    in treasury,
(Dollars in thousands)                                   value         earnings         expense         at cost
- ----------------------                              ----------------------------------------------------------------
                                                                                          
Balance as of December 28, 2002                       $     95,708    $  2,283,692    $    (10,185)   $ (1,230,974)
Net income                                                      --         206,627              --              --
Additional restricted shares issued, net of
   cancellations                                               365              --            (717)            351
Stock options exercised                                      5,745              --              --          33,355
Tax benefit on stock options exercised                       7,176              --              --              --
Dividends declared                                              --         (24,202)             --              --
Amortization                                                    --              --           7,610              --
                                                      ------------    ------------    ------------    ------------
Balance as of October 4, 2003                         $    108,994    $  2,466,117    $     (3,292)   $ (1,197,268)
                                                      ============    ============    ============    ============


                                                                              13
                      LIZ CLAIBORNE, INC. AND SUBSIDIARIES

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

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
                                                    ----------------------------------------------------------------
                                                      (39 Weeks)      (40 Weeks)      (13 Weeks)      (13 Weeks)
                                                      October 2,      October 4,      October 2,      October 4,
(Dollars in thousands)                                   2004            2003            2004            2003
- ----------------------                              ----------------------------------------------------------------
                                                                                          
Net income                                            $    230,908    $    206,627    $    111,588    $     97,879
Other comprehensive income (loss), net of tax:
      Foreign currency translation gain (loss)               2,901          28,475          (2,310)          5,690
      Foreign currency translation of Eurobonds              6,524         (41,200)         (4,012)         (4,415)
      Changes in unrealized gains (losses) on
         securities                                          1,261           6,848          (3,892)          7,988
      Changes in fair value of cash flow hedges              3,965          (1,569)         (1,292)          1,119
                                                      ------------    ------------    -------------   ------------
Total comprehensive income, net of tax                $    245,559    $    199,181    $    100,082    $    108,261
                                                      ============    ============    ============    ============


Accumulated other comprehensive income (loss) consists of the following:



                                                       October 2,      January 3,      October 4,
(Dollars in thousands)                                    2004            2004            2003
- ----------------------                              ------------------------------------------------
                                                                             
Foreign currency translation (loss)                   $    (38,767)   $    (48,192)   $    (34,369)
(Losses) on cash flow hedging derivatives                   (6,106)        (10,071)         (7,678)
Unrealized gains on securities                               9,317           8,056           6,284
                                                      ------------    ------------    ------------
Accumulated other comprehensive (loss), net
      of tax                                          $    (35,556)   $    (50,207)   $    (35,763)
                                                      =============   ============    ============



4.   MARKETABLE SECURITIES

The  following  is a summary  of  available-for-sale  marketable  securities  at
October 2, 2004, January 3, 2004 and October 4, 2003:

                                            October 2, 2004
                        --------------------------------------------------------
                                              Unrealized            Estimated
                                      ----------------------------
(Dollars in thousands)      Cost          Gains         Losses      Fair Value
- ----------------------  --------------------------------------------------------
Equity securities        $     29,000  $     12,475  $         --  $     41,475
Other holdings                  9,268            --        (1,986)        7,282
                         ------------  ------------  ------------  ------------
Total                    $     38,268  $     12,475  $     (1,986) $     48,757
                         ============  ============  ============  ============

                                            January 3, 2004
                        --------------------------------------------------------
                                              Unrealized            Estimated
                                      ----------------------------
(Dollars in thousands)      Cost          Gains         Losses      Fair Value
- ----------------------  --------------------------------------------------------
Equity securities        $     29,000  $     14,725  $         --  $     43,725
Other holdings                  8,785            --        (2,096)        6,689
                         ------------  ------------  ------------  ------------
Total                    $     37,785  $     14,725  $     (2,096) $     50,414
                         ============  ============  ============  ============

                                            October 4, 2003
                        --------------------------------------------------------
                                              Unrealized            Estimated
                                      ----------------------------
(Dollars in thousands)      Cost          Gains         Losses      Fair Value
- ----------------------  --------------------------------------------------------
Equity securities        $     29,000  $     12,415  $         --  $     41,415
Other holdings                  8,753            --        (2,565)        6,188
                         ------------  ------------  ------------  ------------
Total                    $     37,753  $     12,415  $     (2,565) $     47,603
                         ============  ============  ============  ============

                                                                              14
                      LIZ CLAIBORNE, INC. AND SUBSIDIARIES

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

For the nine and three months ended  October 2, 2004 and October 4, 2003,  there
were no realized gains or losses 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 October 2, 2004 and October 4, 2003 were a
loss of $1,261,000  (net of $880,000 in taxes) and a gain of $6,848,000  (net of
$3,882,000  in  taxes),  respectively,  and the net  adjustments  to  unrealized
holding gains and losses on  available-for-sale  securities for the three months
ended  October  2, 2004 and  October 4, 2003 were a loss of  $6,385,000  (net of
$3,468,000  in taxes) and a gain of  $7,988,000  (net of  $4,532,000  in taxes),
respectively, which were included in Accumulated other comprehensive loss.


5.   INVENTORIES, NET

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

                                  October 2,      January 3,      October 4,
(Dollars in thousands)               2004            2004            2003
- ----------------------          ------------------------------------------------
Raw materials                     $     30,089    $     25,922    $     25,431
Work in process                         13,870           6,085           9,748
Finished goods                         577,555         453,175         494,264
                                  ------------    ------------    ------------
Total                             $    621,514    $    485,182    $    529,443
                                  ============    ============    ============


6.   PROPERTY AND EQUIPMENT, NET

Property and equipment consist of the following:

                                   October 2,     January 3,     October 4,
(Dollars in thousands)                2004           2004           2003
- ----------------------            --------------------------------------------
Land and buildings                 $    139,993   $    140,198   $    140,311
Machinery and equipment                 349,746        328,525        332,066
Furniture and fixtures                  167,319        145,423        136,314
Leasehold improvements                  323,475        282,373        271,309
                                   ------------   ------------   ------------
                                        980,533        896,519        880,000
Less: Accumulated depreciation
      and amortization                  545,897        485,778        479,299
                                   ------------   ------------   ------------
Total property and equipment, net  $    434,636   $    410,741   $    400,701
                                   ============   ============   ============


7.   GOODWILL AND INTANGIBLES, NET

SFAS No. 142, "Goodwill and Other Intangible Assets," 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."  Trademarks that are owned are no
longer  amortized,  as they have  been  deemed to have  indefinite  lives.  Such
trademarks are reviewed at least annually for potential  value  impairment.  The
Company adopted the provisions of SFAS No. 142 effective  December 30, 2001. The
Company is currently  performing its annual impairment  analysis as of the first
day of the third  quarter  2004.  No  impairment is expected to be recorded as a
result of this evaluation.

                                                                              15
                      LIZ CLAIBORNE, INC. AND SUBSIDIARIES

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

The following table discloses the carrying value of all the intangible assets:

                                        October 2,    January 3,    October 4,
(Dollars in thousands)                     2004          2004          2003
- ----------------------                ------------------------------------------
Amortized intangible assets:
- ----------------------------
Gross Carrying Amount:
   Licensed trademarks                 $     42,849  $     42,849  $     42,849
   Customer relationships                     6,700            --            --
   Merchandising rights                      76,282        71,138        79,310
                                       ------------  ------------  ------------
     Subtotal                          $    125,831  $    113,987  $    122,159
                                       ------------  ------------  ------------
Accumulated Amortization:
   Licensed trademarks                 $    (17,006) $    (13,963) $    (13,033)
   Customer relationships                      (558)           --            --
   Merchandising rights                     (56,353)      (45,212)      (54,242)
                                       ------------  ------------  ------------
     Subtotal                          $    (73,917) $    (59,175) $    (67,275)
                                       ------------  ------------  ------------
Net:
   Licensed trademarks                 $     25,843  $     28,886  $     29,816
   Customer relationships                     6,142            --            --
   Merchandising rights                      19,929        25,926        25,068
                                       ------------  ------------  ------------
Total amortized intangible assets, net $     51,914  $     54,812  $     54,884
                                       ============  ============  ============

Unamortized intangible assets:
- ------------------------------
Owned trademarks                       $    216,356  $    189,356  $    189,356
                                       ------------  ------------  ------------
Total intangible assets                $    268,270  $    244,168  $    244,240
                                       ============  ============  ============

Intangible amortization expense was $14.7 million and $15.0 million for the nine
months ended October 2, 2004 and October 4, 2003, respectively, and $5.2 million
and $6.9 million for the three months ended October 2, 2004 and October 4, 2003,
respectively.

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

                                               (In millions)
Fiscal Year                                Amortization Expense
- ----------------------------------------------------------------
2004                                             $ 18.9
2005                                               12.2
2006                                                7.8
2007                                                6.2
2008                                                4.0

The changes in carrying  amount of goodwill for the nine months ended October 2,
2004 are as follows:

                                         Wholesale     Wholesale
(Dollars in thousands)                    Apparel     Non-Apparel      Total
- ----------------------                 ----------------------------------------
Balance January 3, 2004                 $   586,841   $     9,595   $  596,436
   Enyce:
     Reclassification for trademarks        (27,000)           --      (27,000)
     Reclassification for customer
       relationships                         (6,700)           --       (6,700)
     Additional purchase price                7,571            --        7,571
   Mexx additional purchase price           192,378            --      192,378
   Translation difference                       694            --          694
   Other                                       (506)           --         (506)
                                        -----------   -----------   ----------
Balance October 2, 2004                 $   753,278   $     9,595   $  762,873
                                        ===========   ===========   ==========

There is no goodwill recorded in our retail segment.

                                                                              16
                      LIZ CLAIBORNE, INC. AND SUBSIDIARIES

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

8.   DEBT

On August 7, 2001,  the Company issued 350 million euro (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.  Interest on the  Eurobonds is being paid on an annual basis
until maturity.

On October 21, 2002, the Company  entered into a $750 million  credit  agreement
(the  "Agreement")  consisting of a $375 million,  364-day  unsecured  financing
commitment  under a bank revolving  credit  facility,  replacing a $500 million,
364-day  unsecured  credit facility  scheduled to mature in November 2002, and a
$375 million,  three-year bank revolving credit facility,  replacing an existing
$250 million bank  revolving  credit  facility  which was scheduled to mature in
November  2003.  On October 17, 2003,  the Company  entered into a $375 million,
364-day unsecured  financing  commitment under a bank revolving credit facility,
replacing the existing $375 million, 364-day unsecured credit facility scheduled
to mature in October  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 euro.  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
our 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 our 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 October 2, 2004, the Company had $126.0 million of borrowings
outstanding  under  the  Agreement  at an  average  interest  rate of 2.0%.  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 October 2, 2004 as the Company  intends to
refinance such obligations on a long-term basis and is able to do so.

On  October  13,  2004,  the  Company  entered  into a $750  million,  five-year
revolving  credit  agreement (the "New  Facility"),  replacing the $375 million,
364-day  unsecured  credit facility  scheduled to mature in October 2004 and the
existing  $375 million bank  revolving  credit  facility  scheduled to mature in
October  2005,  each of which were part of the  Agreement.  The terms of the New
Facility  are  substantially  similar to the terms of the  Agreement,  including
certain  customary  covenants,  including  financial  covenants  requiring us to
maintain specified debt leverage and fixed charge coverage ratios, and covenants
restricting our ability to, among other things, incur indebtedness, grant liens,
make  investments  and  acquisitions,  and sell  assets.  A portion of the funds
available  under the New Facility not in excess of $250 million is available for
the issuance of letters of credit. Additionally,  at the request of the Company,
the amount of funds  available  under the New  Facility  may be increased at any
time or from time to time by an aggregate principal amount of up to $250 million
with  only  the  consent  of  the  lenders   (which  may  include  new  lenders)
participating  in  such  increase.  The New  Facility  includes  a $150  million
multi-currency  revolving  credit line,  which  permits the Company to borrow in
U.S.  dollars,  Canadian  dollars and euro.  The funds  available  under the New
Facility may be used to refinance existing debt, provide working capital and for
general corporate purposes of the Company,  including,  without limitation,  the
repurchase  of capital  stock and the  support  of the  Company's  $750  million
commercial paper program.

As of October 2, 2004,  January 3, 2004 and  October 4, 2003,  the  Company  had
lines of  credit  aggregating  $568  million,  $487  million  and $411  million,
respectively,  which were primarily  available to cover trade letters of credit.
At October  2, 2004,  January 3, 2004 and  October  4,  2003,  the  Company  had
outstanding  trade  letters of credit of $322  million,  $254  million  and $264
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.

The Company's Canadian and European  subsidiaries have unsecured lines of credit
totaling approximately $112.3 million (based on the exchange rates as October 2,
2004), which is included in the aforementioned $568 million

                                                                              17
                      LIZ CLAIBORNE, INC. AND SUBSIDIARIES

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

available  lines of credit.  As of October 2, 2004, a total of $28.6  million of
borrowings  denominated  in foreign  currencies  was  outstanding  at an average
interest  rate of 2.4%.  These lines of credit  bear  interest at rates based on
indices  specified in the  contracts  plus a margin.  The lines of credit are in
effect  for less  than one year and  mature at  various  dates in 2004 and 2005.
These lines are guaranteed by the Company.  With the exception of the Eurobonds,
which mature in 2006, and the New Facility, which expires in 2009, substantially
all of the  Company's  debt  will  mature  in less  than  one  year  and will be
refinanced under existing credit lines.


9.   CONTINGENCIES AND COMMITMENTS

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.
The leases expire on November 22, 2006,  with renewal  subject to the consent of
the lessor.  The lessor under the operating lease arrangements is an independent
third-party limited liability company,  which has contributed equity of 5.75% of
the $63.7 million  project costs.  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  guarantee  becomes  effective  if the  Company  declines  to  purchase  the
facilities at the end of the lease and the lessor is unable to sell the property
at a price equal to or greater than the original cost. 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.  In December 2003, the Financial  Accounting
Standards Board ("FASB") issued FASB  Interpretation No. 46R,  "Consolidation of
Variable  Interest  Entities"  ("FIN 46R"),  which amends the same titled FIN 46
that was issued in January  2003.  FIN 46R  addresses  how to identify  variable
interest  entities and the criteria  that  requires  the  consolidation  of such
entities.  The third  party  lessor does not meet the  definition  of a variable
interest entity under FIN 46R, and therefore consolidation by the Company is not
required.

The Company has not entered into any other off-balance sheet arrangements.

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 10 and Note 24 of Notes to Consolidated Financial
Statements in the Company's 2003 Annual Report on Form 10-K.


10.  RESTRUCTURING CHARGE

In  December  2002,  the  Company  recorded a net  restructuring  charge of $7.1
million  (pretax),  representing a charge of $9.9 million in connection with the
closure of the 22  remaining  domestic Liz  Claiborne  brand  specialty  stores,
offset by a $2.8 million reversal of liabilities recorded in connection with the
December 2001 restructuring that were no longer required.  This determination to
close the stores was intended to eliminate redundancy between this retail format
and the  wide  department  store  base  in  which  Liz  Claiborne  products  are
available.  The  $9.9  million  charge  included  costs  associated  with  lease
obligations  ($5.4  million),  asset  write-offs  ($3.3 million) and other store
closing costs ($1.2 million);  of these amounts,  approximately $6.6 million was
expected to be paid out in cash. The remaining balance of the 2002 restructuring
liability  as of October 2, 2004 was  $124,000.  The Company  expects that these
activities will be complete by December 2004.

                                                                              18
                      LIZ CLAIBORNE, INC. AND SUBSIDIARIES

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

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



                                                                                       Estimated
                                                                      Operating &      Occupancy
                                                     Store Closure  Administrative   Costs & Asset
(Dollars in thousands)                                   Costs        Exit Costs      Write Downs        Total
- ----------------------                              ----------------------------------------------------------------
                                                                                            
Balance at January 3, 2004                              $  1,739        $    200        $     30        $  1,969
Spending for nine months ended October 2, 2004             1,634              76              30           1,740
2004 Reserve Reduction                                       105              --              --             105
                                                        --------        --------        --------        --------
Balance at October 2, 2004                              $     --        $    124        $     --        $    124
                                                        ========        ========        ========        ========



11.  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
                                                     ----------------------------------------------------------------
                                                        October 2,      October 4,      October 2,      October 4,
(Amounts in thousands)                                     2004            2003            2004            2003
- ----------------------                               ----------------------------------------------------------------
                                                                                          
Weighted average common shares outstanding                 108,293         107,187         106,894         107,959
Effect of dilutive securities:
    Stock options and restricted stock grants                1,693           2,088           1,602           2,366
                                                      ------------    ------------    ------------    ------------
Weighted average common shares outstanding and
    common share equivalents                               109,986         109,275         108,496         110,325
                                                      ============    ============    ============    ============



12.  CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS SUPPLEMENTARY DISCLOSURES

During the nine  months  ended  October 2, 2004,  the  Company  made  income tax
payments of $102,187,000 and interest  payments of $24,255,000.  During the nine
months  ended  October  4,  2003,  the  Company  made  income  tax  payments  of
$89,895,000 and interest payments of $26,980,000.


13.  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 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.  The Company also  presents its results on a  geographic  basis  between
Domestic  (wholesale  customers and Company  specialty  retail and outlet stores
located in the United States) and International (wholesale customers and Company
specialty  retail,  outlet and concession  stores located  outside of the United
States) based on selling location.  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
2003 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

                                                                              19
                      LIZ CLAIBORNE, INC. AND SUBSIDIARIES

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

operating  profit  generated by the Retail  segment.  The profit credited to the
wholesale segments from the Retail segment is eliminated in consolidation.

Certain items in the Company's  International  businesses have been reclassified
to conform to current  year's  classifications.  In addition,  as the Company is
creating the multi-brand platform in Europe it has the opportunity to reengineer
cost allocation  processes to more fairly reflect the operating  income for each
of its  segments.  It is the  Company's  obligation to reflect these changes and
present historical financial information on a comparable basis.

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 October 2, 2004
                                          --------------------------------------------------------------------------
                                             Wholesale      Wholesale                    Corporate/
(Dollars in thousands)                        Apparel      Non-Apparel      Retail      Eliminations       Total
- ----------------------                    -------------- -------------- -------------- -------------- --------------
                                                                                         
NET SALES:
   Total net sales                          $ 2,395,621    $   426,240    $   732,923    $  (119,512)   $ 3,435,272
   Intercompany sales                          (129,001)       (17,135)            --        146,136             --
                                            -----------    -----------    -----------    -----------    -----------
     Sales from external customers          $ 2,266,620    $   409,105    $   732,923    $    26,624    $ 3,435,272
                                            ===========    ===========    ===========    ===========    ===========

OPERATING INCOME:
   Total operating income                   $   300,183    $    64,103    $    31,795    $   (15,807)   $   380,274
   Intercompany segment operating
     income (loss)                              (29,923)        (6,895)            --         36,818             --
                                            -----------    -----------    -----------    -----------    -----------
     Segment operating income from
       external customers                   $   270,260    $    57,208    $    31,795    $    21,011    $   380,274
                                            ===========    ===========    ===========    ===========    ===========


                                                          For the Nine Months Ended October 4, 2003
                                          --------------------------------------------------------------------------
                                             Wholesale      Wholesale                    Corporate/
(Dollars in thousands)                        Apparel      Non-Apparel      Retail      Eliminations       Total
- ----------------------                    -------------- -------------- -------------- -------------- --------------
                                                                                         
NET SALES:
   Total net sales                          $ 2,327,237    $   380,170    $   621,494    $  (119,693)   $3,209,208
   Intercompany sales                          (128,416)       (13,642)            --        142,058             --
                                            -----------    -----------    -----------    -----------    -----------
     Sales from external customers          $ 2,198,821    $   366,528    $   621,494    $    22,365    $ 3,209,208
                                            ===========    ===========    ===========    ===========    ===========

OPERATING INCOME:
   Total operating income                   $   292,298    $    45,828    $    32,978    $   (22,188)   $   348,916
   Intercompany segment operating
     income (loss)                              (31,149)        (6,530)            --         37,679             --
                                            -----------    -----------    -----------    -----------    -----------
     Segment operating income from
       external customers                   $   261,149    $    39,298    $    32,978    $    15,491    $   348,916
                                            ===========    ===========    ===========    ===========    ===========


                                                                              20
                      LIZ CLAIBORNE, INC. AND SUBSIDIARIES

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)



                                                         For the Three Months Ended October 2, 2004
                                          --------------------------------------------------------------------------
                                             Wholesale      Wholesale                    Corporate/
(Dollars in thousands)                        Apparel      Non-Apparel      Retail      Eliminations       Total
- ----------------------                    -------------- -------------- -------------- -------------- --------------
                                                                                         
NET SALES:
   Total net sales                          $   905,702    $   189,360    $   260,968    $   (49,449)   $ 1,306,581
   Intercompany sales                           (49,043)       (10,078)            --         59,121             --
                                            -----------    -----------    -----------    -----------    -----------
     Sales from external customers          $   856,659    $   179,282    $   260,968    $     9,672    $ 1,306,581
                                            ===========    ===========    ===========    ===========    ===========

OPERATING INCOME:
   Total operating income                   $   129,594    $    43,837    $    10,803    $    (4,126)   $   180,108
   Intercompany segment operating
     income (loss)                               (8,787)        (2,797)            --         11,584             --
                                            -----------    -----------    -----------    -----------    -----------
     Segment operating income from
       external customers                   $   120,807    $    41,040    $    10,803    $     7,458    $   180,108
                                            ===========    ===========    ===========    ===========    ===========


                                                         For the Three Months Ended October 4, 2003
                                          --------------------------------------------------------------------------
                                             Wholesale      Wholesale                    Corporate/
(Dollars in thousands)                        Apparel      Non-Apparel      Retail      Eliminations       Total
- ----------------------                    -------------- -------------- -------------- -------------- --------------
                                                                                         
NET SALES:
   Total net sales                          $   852,978    $   146,409    $   217,442    $   (42,637)   $ 1,174,192
   Intercompany sales                           (44,320)        (5,491)            --         49,811             --
                                            -----------    -----------    -----------    -----------    -----------
     Sales from external customers          $   808,658    $   140,918    $   217,442    $     7,174    $ 1,174,192
                                            ===========    ===========    ===========    ===========    ===========

OPERATING INCOME:
   Total operating income                   $   135,337    $    26,059    $    10,243    $    (8,553)   $   163,086
   Intercompany segment operating
     income (loss)                              (11,338)        (2,837)            --         14,175             --
                                            -----------    -----------    -----------    -----------    -----------
     Segment operating income from
       external customers                   $   123,999    $    23,222    $    10,243    $     5,622    $   163,086
                                            ===========    ===========    ===========    ===========    ===========


                                           October 2,     January 3,     October 4,
(Dollars in thousands)                        2004           2004           2003
- ----------------------                   ---------------------------------------------
                                                                
SEGMENT ASSETS:
   Wholesale Apparel                       $ 2,307,646    $ 2,006,673    $ 1,902,791
   Wholesale Non-Apparel                       213,776        170,315        220,987
   Retail                                      661,738        524,721        510,967
   Corporate                                   189,178        186,390        169,837
   Eliminations                               (301,869)      (281,100)      (289,201)
                                           -----------    -----------    -----------
     Total assets                          $ 3,070,469    $ 2,606,999    $ 2,515,381
                                           ===========    ===========    ===========


                                                                              21
                      LIZ CLAIBORNE, INC. AND SUBSIDIARIES

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

GEOGRAPHIC DATA:



                                               Nine Months Ended             Three Months Ended
                                         ------------------------------------------------------------
                                           October 2,     October 4,     October 2,     October 4,
(Dollars in thousands)                        2004           2003           2004           2003
- ----------------------                   ------------------------------------------------------------
                                                                            
NET SALES:
   Domestic sales                          $ 2,613,763    $ 2,523,280    $   988,172    $   906,272
   International sales                         821,509        685,928        318,409        267,920
                                           -----------    -----------    -----------    -----------
     Total net sales                       $ 3,435,272    $ 3,209,208    $ 1,306,581    $ 1,174,192
                                           ===========    ===========    ===========    ===========

OPERATING INCOME:
   Domestic operating income               $   318,618    $   284,573    $   142,759    $   125,822
   International operating income               61,656         64,343         37,349         37,264
                                           -----------    -----------    -----------    -----------
     Total operating income                $   380,274    $   348,916    $   180,108    $   163,086
                                           ===========    ===========    ===========    ===========


                                           October 2,     January 3,     October 4,
(Dollars in thousands)                        2004           2004           2003
- ----------------------                   ---------------------------------------------
TOTAL ASSETS:

                                                                
   Domestic                                $ 2,014,436    $ 1,821,706    $ 1,780,353
   International                             1,056,033        785,293        735,028
                                           -----------    -----------    -----------
     Total assets                          $ 3,070,469    $ 2,606,999    $ 2,515,381
                                           ===========    ===========    ===========



14.  ACCOUNTING FOR DERIVATIVES AND HEDGING ACTIVITIES

At October 2, 2004, the Company had forward contracts  maturing through December
2005 to sell 48 million euro for $56 million and 2.0 million Pounds Sterling for
2.9 million euro. The notional value of the foreign exchange  forward  contracts
at the end of the  third  quarter  of 2004 was  approximately  $60  million,  as
compared with  approximately  $76 million at year-end 2003 and approximately $98
million at the end of the third quarter of 2003. At the end of the third quarter
of 2004,  the Company had $10 million in euro currency  collars  outstanding  as
compared  to $42  million  in euro  currency  collars at  year-end  2003 and $42
million in euro currency  collars and $12 million in average rate options at the
end of the third  quarter of 2003.  Unrealized  losses for  outstanding  foreign
exchange  forward  contracts were  approximately  $2.8 million at the end of the
third quarter of 2004,  $11.8 million at year-end  2003 and  approximately  $8.5
million at the end of the third  quarter  of 2003.  The  ineffective  portion of
these contracts was approximately $262,000 and was expensed in 2004.

In  connection  with the  variable  rate  financing  under the  synthetic  lease
agreement,  the Company has entered into interest rate swap  agreements  with an
aggregate  notional  amount of $40.0 million that began in January 2003 and will
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 income (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
October 2, 2004.

On February 11, 2004, the Company entered into interest rate swap agreements for
the  notional  amount of 175  million  euro in  connection  with its 350 million
Eurobonds  maturing  August 7, 2006.  This converted a portion of the fixed rate
Eurobonds  interest expense to floating rate at a spread over six month EURIBOR.
The first  interest  rate  setting  occurred on August 7, 2004 and will be reset
each six-month period  thereafter  until maturity.  This is designated as a fair
value hedge. The favorable interest accrual was not material for the nine months
ended October 2, 2004.

                                                                              22
                      LIZ CLAIBORNE, INC. AND SUBSIDIARIES

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

15.  NEW ACCOUNTING PRONOUNCEMENTS

In March 2004, the FASB published an Exposure Draft,  "Share-Based  Payment," an
amendment of FASB Statements No. 123 and 95. Under this FASB proposal, all forms
of share-based payment to employees,  including employee stock options, would be
treated as compensation  and recognized in the income  statement.  This proposed
statement  would be effective for fiscal periods  beginning after June 15, 2005.
The FASB has indicated  that it will issue a final  statement in late 2004.  The
Company  currently  accounts for stock  options  under APB No. 25. The pro-forma
impact  of  expensing  options  is  disclosed  in Note 1 of Notes  to  Condensed
Consolidated Financial Statements.

In December 2003, the FASB issued FASB Interpretation No. 46R, "Consolidation of
Variable  Interest  Entities"  ("FIN 46R"),  which amends the same titled FIN 46
that was issued in January  2003.  FIN 46R  addresses  how to identify  variable
interest  entities and the criteria  that  requires  the  consolidation  of such
entities.  This  statement  did not have an  impact on the  Company's  Condensed
Consolidated Financial Statements.

In March 2004, the Emerging  Issues Task Force  ("EITF")  reached a consensus on
recognition and measurement  guidance previously discussed under EITF 03-01. The
consensus  clarifies the meaning of  "other-than-temporary  impairment"  and its
application  to   investments   classified  as  either   available-for-sale   or
held-to-maturity under SFAS 115, "Accounting for Certain Investments in Debt and
Equity  Securities," and investments  accounted for under the cost method or the
equity method.  In September  2004 the FASB issued a final FASB Staff  Position,
FSP EITF Issue 03-01-1,  that delays the effective date for the  measurement and
recognition  guidance of EITF  03-01.  The  implementation  of EITF 03-01 is not
expected to have a material  impact on our results of  operations  or  financial
condition.

                                                                              23

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

OVERVIEW
- --------

Business/Segments
- -----------------

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
     businesses  in  our  LIZ  CLAIBORNE  brand  along  with  our  better-priced
     specialty apparel (INTUITIONS,  SIGRID OLSEN and REALITIES),  bridge-priced
     (DANA BUCHMAN and ELLEN TRACY), men's (CLAIBORNE),  moderate-priced special
     markets (AXCESS,  CRAZY HORSE, EMMA JAMES,  FIRST ISSUE,  VILLAGER and J.H.
     COLLECTIBLES),  premium  denim (LUCKY  BRAND  DUNGAREES)  and  contemporary
     sportswear and dress (LAUNDRY,  JUICY COUTURE,  JANE STREET, ENYCE and SWE)
     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 (as previously announced,  our KENNETH COLE apparel
     license will expire at the end of the year). 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 our 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,  TRIFARI and MARVELLA
     labels.
o    Retail consists of our worldwide retail  operations that sell most of these
     ------
     apparel  and  non-apparel  products  to the public  through  our 282 outlet
     stores, 256 specialty retail stores and 619 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,  ELLEN TRACY, SIGRID OLSEN, LAUNDRY and MONET, as well
     as our Special  Brands  Outlets  which  include  products  from our Special
     Markets divisions. On February 20, 2003, we announced our decision to close
     our 22 LIZ CLAIBORNE domestic Specialty Retail stores (see Note 10 of Notes
     to Condensed Consolidated Financial Statements).

The Company,  as licensor,  also  licenses to third parties the right to produce
and market products  bearing  certain  Company-owned  trademarks.  The resulting
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 13 of Notes to Condensed Consolidated Financial
Statements.

Certain items in our International  businesses have been reclassified to conform
to current year's classifications. In addition, as we are creating a multi-brand
platform  in Europe  from  which we  recently  launched  a number of our  brands
utilizing  the  MEXX  corporate  platform,   including  ENYCE  and  LUCKY  BRAND
DUNGAREES,  we have the opportunity to reengineer  cost allocation  processes to
more fairly  reflect the operating  income for each of our  segments.  It is our
obligation to reflect these changes and present historical financial information
on a comparable basis.

Competitive Profile
- -------------------

We operate in global fashion markets that are highly competitive. Our ability to
continuously  evaluate  and  respond to  changing  consumer  demands and tastes,
across multiple  market  segments,  distribution  channels and  geographies,  is
critical  to our  success.  Although  our brand  portfolio  approach is aimed at
diversifying our risks in this regard, misjudging shifts in consumer preferences
could have a negative effect.  Other key aspects of competition include quality,
brand image,  distribution  methods,  price,  customer  service and intellectual
property  protection.  Our  size  and  global  operating  strategies  help us to
successfully compete by positioning us to take advantage of synergies in product
design,  development,  sourcing and distributing of our products  throughout the
world.  We believe we owe much of our recent success to our having  successfully
leveraged our  competencies  in technology  and supply chain  management for the
benefit of existing and new (both acquired and internally developed) businesses.
Our  success in the future  will  depend on our  ability to  continue  to design
products that are acceptable to the marketplaces that we

                                                                              24

serve and to source the  manufacture  of our  products on a  competitive  basis,
particularly  in light of the possible  impact of the  elimination  of quota for
apparel  products  scheduled  for  2005.  We  expect  that  if  the  anticipated
elimination  of quota  occurs as  scheduled a general  reduction  in the cost of
sourcing and manufacturing  apparel products will result. We note, however, that
there are initiatives  underway to establish new quota levels for China in 2005;
accordingly,  it is  possible  that the  elimination  of quota for China may not
transpire as originally  planned.  There can be no assurances that quota will be
fully  eliminated,  that  there  will be any cost  savings  as a  result  of the
reduction  or  elimination  of  quota,  or that any such  cost  savings  will be
reflected in the Company's  gross profit rate.  In addition,  any changes to the
quota regime may present operational challenges to the Company and other apparel
companies.

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 under "Statement Regarding  Forward-Looking
Disclosure" below and in our 2003 Annual Report on Form 10-K, including, without
limitation,  those set forth  under the heading  "Business-Competition;  Certain
Risks."

2004 Nine Months Overall Results
- --------------------------------

Net Sales
- ---------
Net sales for the nine months of 2004 were a record $3.435 billion,  an increase
of $226.1 million, or 7.0%, over 2003 nine months net sales, as we continued the
disciplined execution of our brand portfolio strategy,  under which we strive to
offer consumers apparel and non-apparel products across a range of styles, price
points and channels of distribution.

The sales results  reflect the inclusion of $167.4  million of additional  sales
from our recently  acquired  ENYCE and JUICY COUTURE  businesses.  Approximately
$71.4  million of the sales  increase was due to the impact of foreign  currency
exchange rates,  primarily as a result of the strengthening euro on the reported
results of our international  businesses. We also experienced sales increases in
our,  MEXX Europe,  DKNY(R)  Jeans and Juniors,  LUCKY BRAND  DUNGAREES,  SIGRID
OLSEN, Cosmetics and ELLEN TRACY businesses.

These  increases  more than offset planned  sales decreases in our LIZ CLAIBORNE
better-priced  department store business and our moderate-priced Special Markets
businesses.   Our  LIZ  CLAIBORNE   business   continues  to  be  challenged  by
increasingly  conservative buying patterns of our retail store customers as they
focus on inventory  productivity and seek to differentiate  their offerings from
those of their competitors,  the growth in department store private label brands
and increased  competition  in the  department  store channel as a result of the
introduction of new offerings by our  competitors.  Looking  forward,  we expect
that our retail  partners  will  continue a  conservative  approach  to planning
inventory  levels,  with  continued  focus  on  inventory  productivity  and  an
increasing  emphasis on reorder  (quick  turn)  business.  Our  state-of-the-art
technology  coupled  with modern  business  models and an evolving  supply chain
enable to us partner with our customers,  to quickly  identify and reorder those
items that are  trending  well with  consumers.  With our  acquisitions  and the
growth in our moderate,  non-apparel business and specialty retail business,  we
have  diversified our business by channels of distribution  and target consumer.
We have  also  diversified  geographically,  with our  international  operations
representing  over 20% of our sales.  We  continue to view  international  as an
important  area of growth  for us and are  working  to build the  capability  to
launch brands from our domestic  portfolio in markets  outside the United States
while  continuing to evaluate growth  opportunities  available  through business
development efforts outside the United States.

Gross Profit and Net Income
- ---------------------------
Our gross profit improved in the nine months of 2004 reflecting  continued focus
on  inventory  management  and  lower  sourcing  costs.  Our gross  profit  also
benefited from the acquisition of JUICY COUTURE and the continued  growth of our
MEXX Europe  business,  as each of these  businesses  run at gross  profit rates
higher than the Company average.  Overall net income increased to $230.9 million
in the nine months of 2004 from $206.6  million in 2003,  reflecting the benefit
received from our sales and gross profit rate improvements.

Balance Sheet
- -------------
Our financial  position continues to be strong. We ended the nine months of 2004
with a net debt  position of $461.9  million as  compared  to $323.4  million at
October 4, 2003. We generated  $429.9 million in cash from  operations  over the
past 12 months,  which enabled us to fund our $116.8 million share repurchase in
the second quarter,  the acquisition of ENYCE,  the final payment $192.4 million
(160 million euro) for MEXX Europe, and our capital

                                                                              25

expenditures, while increasing our net debt position by only $138.5 million. The
foreign currency exchange translation on our Eurobond added $27.3 million to our
debt balance.

International Operations
- ------------------------
In the nine months of 2004,  sales from our  international  segment  represented
23.9% of our  overall  sales,  as opposed to 21.4% in the 2003 nine  months.  We
expect our international sales will continue to represent an increasingly higher
percentage of our overall sales volume as a result of further anticipated growth
in our MEXX Europe  business and the recent  launch of a number of our brands in
Europe  utilizing the MEXX corporate  platform,  including ENYCE and LUCKY BRAND
DUNGAREES.  Accordingly,  our overall results can be greatly impacted by changes
in foreign currency exchange rates. For example,  the impact of foreign currency
exchange  rates  represented  $71.4  million,  or  52.7%,  of  the  increase  of
international sales from the 2003 nine months. Over the past few years, the Euro
and the  Canadian  dollar have  strengthened  against the US dollar.  While this
trend has benefited our sales results and earnings in light of the growth of our
MEXX Europe and MEXX Canada businesses,  these businesses'  inventory,  accounts
receivable  and debt balances have likewise  increased.  Although we use foreign
currency forward contracts and options to hedge against our exposure to exchange
rate   fluctuations   affecting  the  actual  cash  flows  associated  with  our
international  operations,  unanticipated shifts in exchange rates could have an
impact on our financial results.

Recent Acquisitions
- -------------------

On May 23, 2001,  we acquired  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 consisting of:
(a)  $255.1  million  (295  million  euro),  in cash at closing  (including  the
assumption of debt),  and (b) a contingent  payment  determined as a multiple of
Mexx's  earnings  and cash flow  performance  for either the 2003,  2004 or 2005
year.  The  2003  measurement  year  was  selected  for the  calculation  of the
contingent payment,  and on August 16, 2004, the Company made the required final
payment of $192.4 million (160 million euro).

In July 2002,  we acquired  100 percent of the equity  interest of Mexx  Canada,
Inc., a privately held fashion apparel and accessories  company ("MEXX Canada").
The total purchase  price  consisted of: (a) an initial cash payment made at the
closing date of $15.2 million;  (b) a third payment made at the end of the first
nine months 2003 of 26.4 million Canadian dollars (or $17.9 million based on the
exchange rate in effect as of April 5, 2003); and (c) a contingent payment to be
determined as a multiple of MEXX Canada's earnings and cash flow performance for
the year ended either 2004 or 2005.  The selection of the  measurement  year for
the contingent payment is at either party's option. We estimate that if the 2004
measurement  year is  selected  the  payment  would  be in the  range of 38 - 42
million  Canadian  dollars (or $30 - 33 million  based on the  exchange  rate in
effect at October 2, 2004).

In  September  2002,  we acquired  100  percent of the equity  interest of Ellen
Tracy,  Inc., a privately held fashion apparel  company,  and related  companies
(collectively  "Ellen Tracy") for a purchase price of $177.0 million,  including
the  assumption of debt and fees.  Ellen Tracy  designs,  wholesales and markets
women's  sportswear.  Founded  in 1949 and based in New York City,  Ellen  Tracy
sells  its  products  predominantly  to  select  specialty  stores  and  upscale
department  stores at bridge price  points  which are  somewhat  higher than the
Company's  core  better-priced  businesses.  Brands  include ELLEN TRACY,  LINDA
ALLARD ELLEN TRACY and COMPANY ELLEN TRACY.

On April 7, 2003,  we  acquired  100  percent of the  equity  interest  of Juicy
Couture, Inc. (formerly,  Travis Jeans Inc.) ("JUICY COUTURE"), a privately held
fashion  apparel  company.  The total purchase price consisted of (a) a payment,
including  the  assumption  of  debt  and  fees,  of  $53.1  million,  and (b) a
contingent  payment to be determined as a multiple of JUICY  COUTURE's  earnings
for one of the years ended 2005,  2006 or 2007. The selection of the measurement
year for the contingent payment is at either party's option. We estimate that if
the 2005  measurement year is selected,  the contingent  payment would be in the
range of $87-92 million.

On December 1, 2003,  we  acquired  100 percent of the equity  interest of ENYCE
HOLDING LLC ("ENYCE"),  a privately held fashion apparel company, for a purchase
price  at  closing  of  approximately  $121.9  million,  including  fees and the
retirement  of debt at  closing,  and an  additional  $4.8  million  for certain
post-closing adjustments.

                                                                              26

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

We present our results  based on the three  business  segments  discussed in the
Overview section, as well as on the following  geographic basis based on selling
location:
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,
     primarily MEXX Europe and MEXX Canada.

All data and discussion  with respect to our specific  segments  included within
this  "Management's  Discussion  and  Analysis"  is presented  after  applicable
intercompany  eliminations.  This  presentation  reflects  a  change  instituted
effective with the first nine months of Fiscal 2003,  from our prior practice of
presenting specific segment information prior to intercompany eliminations.


THREE MONTHS  ENDED  OCTOBER 2, 2004  COMPARED TO THREE MONTHS ENDED  OCTOBER 4,
- --------------------------------------------------------------------------------
2003
- ----

The following table sets forth our operating  results for the three months ended
October 2, 2004 compared to the three months ended October 4, 2003:



                                             Three months ended                       Variance
                                     ------------------------------------------------------------------
                                        October 2,        October 4,
Dollars in millions                        2004              2003              $              %
- -------------------------------------------------------------------------------------------------------
                                                                                
Net Sales                               $   1,306.6       $   1,174.2      $   132.4          11.3%

Gross Profit                                  593.6             519.9           73.7          14.2%

Selling, general & administrative
   expenses                                   413.6             356.8           56.8          15.9%

Restructuring (gain) charge                    (0.1)             --             (0.1)           N/A

Operating Income                              180.1             163.1           17.0          10.4%

Other income (expense) - net                   (0.0)             (1.8)           1.8         100.0%

Interest (expense) - net                       (7.9)             (7.9)          (0.0)         (0.0)%

Provision for income taxes                     60.6              55.5            5.1           9.2%

Net Income                              $     111.6       $      97.9      $    13.7          14.0%


Net Sales
- ---------
Net  sales for the  third  quarter  of 2004  were a record  $1.307  billion,  an
increase of $132.4  million,  or 11.3%,  over net sales for the third quarter of
2003. The acquisition of ENYCE (acquired  December 1, 2003) added  approximately
$34.0  million in net sales for the  quarter.  The  impact of  foreign  currency
exchange rates,  primarily as a result of the  strengthening  of the euro, added
approximately  $23.7 million in sales during the quarter.  Net sales results for
our business segments are provided below:

o    Wholesale  Apparel net sales  increased  $48.0 million,  or 5.9%, to $856.7
     ------------------
     million. This result reflected the following:
     -    The  addition  of $34.0  million of sales from our  recently  acquired
          ENYCE business;
     -    A $14.1 million increase resulting from the impact of foreign currency
          exchange rates in our international businesses; and
     -    Virtually flat net sales in the balance of our  portfolio,  reflecting
          continued  growth in our JUICY COUTURE (due to continued  increases in
          demand), licensed DKNY(R) Jeans (due to volume increases

                                                                              27

          resulting from additional store locations  within existing  accounts),
          SIGRID OLSEN (due to volume growth  resulting from new accounts in the
          better  department  store  channel)  and our MEXX  Europe  businesses,
          (exclusive of the impact of foreign currency  exchange rates),  offset
          by a 17.4%  decrease  in our LIZ  CLAIBORNE  business  (a 15.5%  sales
          decrease  excluding  the impact of lower  shipments  to the  off-price
          channel).  The planned decrease in our LIZ CLAIBORNE business resulted
          from  a  continued   focus  by  our  retail   customers  on  inventory
          productivity and conservative planning, lower volume due to the upward
          migration of certain retailers to exclusive and differentiated product
          offerings,  growth in  department  store  private label brands and the
          introduction of new competitive offerings.

o    Wholesale  Non-Apparel  net sales  increased  $38.4 million,  or 27.2%,  to
     ----------------------
     $179.3 million. The increase was primarily due to new products representing
     the extension of our JUICY COUTURE brand into the Non-Apparel  segment,  as
     well as notable  growth in our  Cosmetics  business,  due  primarily to the
     continued popularity of our CURVE and CRUSH CURVE fragrances and the launch
     of our REALITIES fragrance,  and continued growth in our Jewelry,  Handbags
     and Fashion Accessories businesses. The impact of foreign currency exchange
     rates in our international businesses was not material in this segment.

o    Retail net sales increased $43.5 million, or 20.0%, to $261.0 million.  The
     ------
     increase reflected the following:
     -    A $9.3 million increase  resulting from the impact of foreign currency
          exchange rates in our international businesses; and
     -    A $34.2  million net increase  primarily  driven by higher  comparable
          store  sales  in our  Specialty  Retail  business  (including  a 19.2%
          comparable  store sales  increase in our LUCKY BRAND  business  and an
          11.3%  comparable  store sales increase in our MEXX Europe  business),
          the net  addition of 12 new LUCKY BRAND  stores,  7 new  domestic  LIZ
          CLAIBORNE outlet stores,  10 new specialty retail and outlet stores in
          our MEXX Europe business and 9 new specialty  retail and outlet stores
          in our MEXX Canada business,  in addition to the opening of 6 MEXX USA
          and 15 SIGRID  OLSEN  specialty  retail  stores  over the last  twelve
          months. We also opened 106 net new international  concession stores in
          Europe over the last twelve months.

     Overall  comparable  store sales  increased  by 1.3%,  primarily  due to an
     increase  of  9.9%  in  comparable  store  sales  in our  Specialty  Retail
     business,  partially offset by a comparable store sales decrease of 3.4% in
     our  Outlet  business.  We ended  the  quarter  with a total of 282  Outlet
     stores,  256  Specialty  Retail  stores  and 619  international  concession
     stores.

o    Corporate  net sales,  consisting  of  licensing  revenue,  increased  $2.5
     ---------
     million  to $9.7  million as a result of  revenues  from new  licenses  and
     growth from our existing license portfolio.

Viewed on a geographic basis,  Domestic net sales increased by $81.9 million, or
                               --------
9.0%, to $988.2 million,  reflecting the  contributions  of new product launches
and  recent  acquisitions,  partially  offset  by  planned  declines  in our LIZ
CLAIBORNE  business.  International net sales increased $50.5 million, or 18.8%,
                      -------------
to  $318.4  million,  reflecting  the  results  of  our  MEXX  Europe  business;
approximately  $23.7  million of this increase was due to the impact of currency
exchange rates.

Gross Profit
- ------------
Gross profit  increased $73.7 million,  or 14.2%, to $593.6 million in the third
quarter of 2004 over the third quarter of 2003. Gross profit as a percent of net
sales increased to 45.4% in 2004 from 44.3% in 2003. Approximately $12.6 million
of the  increase  in the  quarter  was due to the  impact  of  foreign  currency
exchange  rates,  primarily as a result of the  strengthening  of the euro.  The
increased gross profit rate reflected a continued focus on inventory management,
lower sourcing costs and higher overall  sell-through of our products at retail.
Growth in our MEXX Europe  business also  contributed to the rate  increase,  as
this business runs at a higher gross profit rate than the Company average.

Selling, General & Administrative Expenses
- ------------------------------------------
Selling,  general & administrative expenses ("SG&A") increased $56.8 million, or
15.9%,  to $413.6 million in the third quarter of 2004 over the third quarter of
2003 and as a percent of net sales increased to 31.7% from 30.4%.  Approximately
$9.9 million of the increase was due to the impact of foreign currency  exchange
rates,   primarily  as  a  result  of  the  strengthening  of  the  euro,  while
approximately  $9.2  million of the  increase  in the quarter was related to the
acquisition  of ENYCE and the start-up of new  businesses.  The higher SG&A rate
primarily reflected reduced

                                                                              28

expense  leverage  resulting  from  the  sales  decreases  in our LIZ  CLAIBORNE
business,  the  increased  proportion  of  expenses  related to our MEXX  Europe
business,  which  runs at a higher  SG&A  rate  than the  Company  average,  and
additional  costs  associated  with the  creation of a  multi-brand  platform in
Europe discussed above, partially offset by the favorable impact of Company-wide
expense control initiatives.

Restructuring (Gain)
- --------------------
In the third  quarter,  we  recorded  a pretax  restructuring  gain of  $105,000
($68,000  after  tax),  representing  the  reversal  of the  portion of the $7.1
million pretax ($4.5 million after tax) 2002 restructuring  reserve (established
to cover the costs  associated  with the  closure of all 22  domestic  specialty
retail stores  operating  under the LIZ CLAIBORNE brand name) that was no longer
required due to the completion of the activities associated with the reserve.

Operating Income
- ----------------
Operating  income for the third quarter of 2004 was $180.1 million,  an increase
of $17.0  million,  or 10.4%,  over last year.  The  impact of foreign  currency
exchange rates in our international businesses accounted for $2.7 million of the
increase.  Operating income as a percent of net sales decreased to 13.8% in 2004
compared to 13.9% in 2003. The increase was the result of increased sales, lower
sourcing costs and improved inventory management,  partially offset by increased
expenses  related  to the  start  up of new  businesses  and  retail  expansion.
Operating income by business segment is provided below:

o    Wholesale Apparel operating income decreased $3.2 million to $120.8 million
     -----------------
     (14.1% of net  sales) in 2004  compared  to  $124.0  million  (15.3% of net
     sales) in 2003,  principally reflecting increased costs associated with the
     creation of a multi-brand  platform in Europe  discussed  above and reduced
     profits  in our LIZ  CLAIBORNE  business  as a result  of the  lower  sales
     volume,  partially  offset by the inclusion of our recently  acquired ENYCE
     business and  increased  profits in our JUICY  COUTURE and Special  Markets
     businesses.  $2.6  million  of the  increase  resulted  from the  impact of
     foreign currency exchange rates in our international businesses.
o    Wholesale  Non-Apparel  operating  income was $41.0  million  (22.9% of net
     ----------------------
     sales) in 2004  compared  to $23.2  million  (16.5% of net  sales) in 2003,
     principally due to increases in our Cosmetics business, the addition of our
     recently launched JUICY COUTURE accessories business,  and increases in our
     Jewelry, Fashion Accessories and Handbags businesses.
o    Retail  operating  income  was $10.8  million  (4.1% of net  sales) in 2004
     ------
     compared  to  $10.2  million  (4.7%  of net  sales)  in  2003,  principally
     reflecting  increased profits as a result of better performance in our MEXX
     Europe and MEXX Canada  businesses,  partially  offset by losses in our LIZ
     CLAIBORNE Europe concession  business (due to weak consumer response in the
     European markets and investments associated with a new management structure
     and new product  design team put into place in the fourth  quarter of 2003)
     and costs associated with our direct to consumer  initiatives  (namely, the
     MEXX  USA and  SIGRID  OLSEN  specialty  retail  formats  and  our  LIZ.COM
     website).
o    Corporate  operating income,  primarily  consisting of licensing  operating
     ---------
     income,  increased  $1.9 million to $7.5  million in 2004  compared to $5.6
     million in 2003.

Viewed on a  geographic  basis,  Domestic  operating  profit  increased by $16.9
million, or 13.5%, to $142.8 million,  predominantly reflecting the contribution
of new and recent  acquisitions,  offset by reduced profits in our LIZ CLAIBORNE
business.  International operating profit was flat at $37.3 million,  reflecting
losses in our LIZ CLAIBORNE Europe business and the incremental costs associated
with the creation of the multi-brand platform in Europe, and well as the reasons
discussed above.

Net Other Expense
- -----------------
Net other  expense  in the third  quarter of 2004 was  $9,000  compared  to $1.8
million in the third quarter of 2003. In 2004 net other expense was comprised of
$0.5 million 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.), mostly offset by other non-operating income. In 2003, net other
expense was principally  comprised of $0.6 million of minority  interest expense
and other non-operating expenses.

Net Interest Expense
- --------------------
Net  interest  expense  in the third  quarter  of 2004 was flat at $7.9  million
compared to the third quarter of 2003.

                                                                              29

Provision for Income Taxes
- --------------------------
The income tax rate in the third  quarter of 2004  decreased to 35.2% from 36.2%
in the prior year as a result of change to the European organizational structure
and the  integration  of our LIZ  CLAIBORNE  Europe and MEXX  operations in nine
European countries. On October 22, 2004, President Bush signed the American Jobs
Creation Act of 2004 ("the Act").  The Internal  Revenue  Service has not issued
the  applicable   regulations   related  to  the  implementation  of  the  Act's
provisions,  and the Financial  Accounting  Standards Board is expected to issue
guidance to account for the impact of the Act. As such, the company is currently
not able to quantify the impact of the Act.

Net Income
- ----------
Net income in the third quarter of 2004 increased to $111.6 million,  or 8.5% of
net sales,  from  $97.9  million  in the third  quarter of 2003,  or 8.3% of net
sales. Diluted earnings per common share ("EPS") increased to $1.03 in 2004 from
$0.89 in 2003, a 15.7% increase.

Average  diluted  shares  outstanding  decreased by 1.8 million  shares to 108.5
million in the third quarter of 2004 on a period-to-period  basis as a result of
the impact of shares  repurchased  during the second quarter partially offset by
the exercise of stock options and the effect of dilutive securities.

NINE MONTHS ENDED OCTOBER 2, 2004 COMPARED TO NINE MONTHS ENDED OCTOBER 4, 2003
- -------------------------------------------------------------------------------

The following  table sets forth our operating  results for the nine months ended
October  2, 2004  (comprised  of 39 weeks)  compared  to the nine  months  ended
October 4, 2003 (comprised of 40 weeks):



                                           Nine months ended                       Variance
                                     ------------------------------------------------------------------
                                        October 2,        October 4,
Dollars in millions                        2004              2003              $              %
- -------------------------------------------------------------------------------------------------------
                                                                                
Net Sales                               $   3,435.3       $   3,209.2      $     226.1         7.0%

Gross Profit                                1,584.0           1,401.4            182.6        13.0%

Selling, general & administrative
   expenses                                 1,203.8           1,052.5            151.3        14.4%

Restructuring (gain) charge                    (0.1)               --             (0.1)         N/A

Operating Income                              380.3             348.9             31.4         9.0%

Other income (expense) - net                   (1.5)             (2.4)            (0.9)      (37.5%)

Interest (expense) - net                      (22.4)            (22.7)            (0.3)       (1.3%)

Provision for income taxes                    125.5             117.2              8.3         7.1%

Net Income                              $     230.9       $     206.6      $      24.3        11.8%


Net Sales
- ---------
Net sales for the nine months of 2004 (which was  comprised  of 39 weeks) were a
record $3.435 billion,  an increase of $226.1  million,  or 7.0%, over net sales
for the nine  months of 2003  (which  was  comprised  of 40  weeks).  The recent
acquisitions  of JUICY  COUTURE  (acquired  April 7,  2003) and ENYCE  (acquired
December 1, 2003) added  approximately  $167.4  million in net sales in the nine
months.  Approximately  $71.4 million of the year-over-year  increase was due to
the impact of foreign  currency  exchange  rates,  primarily  as a result of the
strengthening  of the euro.  Net sales  results for our  business  segments  are
provided below:

o    Wholesale  Apparel net sales  increased  $67.8 million,  or 3.1%, to $2.267
     ------------------
     billion. This result reflected:
     -    A $146.3 million  increase  resulting from the  acquisitions  of JUICY
          COUTURE and ENYCE;

                                                                              30

     -    A $41.7 million increase resulting from the impact of foreign currency
          exchange rates in our international businesses; and
     -    A $120.2 million net decrease primarily reflecting a 22.2% decrease in
          our LIZ  CLAIBORNE  business (an 18.5% sales  decrease  excluding  the
          impact  of  lower  shipments  to  the  off-price  channel)  and a 9.8%
          decrease  in our  Special  Markets  business  (due to the  challenging
          retail environment and conservative  inventory management of retailers
          in this  sector),  partially  offset by  increases,  exclusive  of the
          impact of foreign currency exchange rates, in our MEXX Europe business
          (due to continued growth), ELLEN TRACY (due to increased volume in the
          higher-priced Collection business), licensed DKNY(R) Men's and Women's
          Jeans  (due  to  volume  increases  resulting  from  additional  store
          locations  within  existing  accounts) and SIGRID OLSEN (due to volume
          growth  resulting  from new  accounts in the better  department  store
          channel).  The planned decrease in our LIZ CLAIBORNE business resulted
          from lower volume due to the factors  described  above in the Overview
          section  and  a  lower  amount  of  shipments  to  off-price  channels
          resulting from conservative inventory planning and management.

o    Wholesale  Non-Apparel net sales  increased by $42.6 million,  or 11.6%, to
     ----------------------
     $409.1  million.  The  increase  primarily  reflected  the  addition of our
     recently  launched  JUICY COUTURE  accessories  business,  increases in our
     Cosmetics  business,  driven  primarily  by the  launch  of  our  REALITIES
     fragrance and continued growth in our CURVE fragrances, increases our MONET
     Jewelry  business,  and the introduction of products under our KENNETH COLE
     jewelry  license.  The impact of  foreign  currency  exchange  rates in our
     international businesses was not material in this segment.

o    Retail net sales increased $111.4 million, or 17.9%, to $732.9 million. The
     ------
     increase reflected the following:
     -    A $28.9 million increase resulting from the impact of foreign currency
          exchange rates in our international businesses; and
     -    An $82.5 million net increase  primarily  driven by higher  comparable
          store  sales  in our  Specialty  Retail  business  (including  a 16.2%
          comparable  store sales increase in our LUCKY BRAND  business) and the
          net store openings and new concessions mentioned above.

     Overall  comparable  store sales increased by 2.0%.  Comparable store sales
     increased 7.5% in our Specialty  Retail  business and decreased 1.3% in our
     Outlet business.

o    Corporate  net sales,  consisting  of  licensing  revenue,  increased  $4.3
     ---------
     million to $26.6  million as a result of  revenues  from new  licenses  and
     growth from our existing license portfolio.

Viewed on a geographic basis,  Domestic net sales increased by $90.5 million, or
                               --------
3.6%, to $2.614 billion,  reflecting the  contributions  of new product launches
and recent  acquisitions,  partially offset by declines in our LIZ CLAIBORNE and
Special Markets businesses. International net sales increased $135.6 million, or
                            -------------
19.8%,  to $821.5  million,  reflecting  the results of our MEXX Europe and MEXX
Canada businesses;  approximately  $71.4 million of this increase was due to the
impact of currency exchange rates.

Gross Profit
- ------------
Gross profit increased  $182.6 million,  or 13.0%, to $1.584 billion in the nine
months of 2004 over the nine  months of 2003.  Gross  profit as a percent of net
sales increased to 46.1% in 2004 from 43.7% in 2003. Approximately $38.4 million
of the  increase  in the nine  months was due to the impact of foreign  currency
exchange  rates,  primarily as a result of the  strengthening  of the euro.  The
increased gross profit rate reflected a continued focus on inventory  management
and lower sourcing costs. Growth in our MEXX Europe and JUICY COUTURE businesses
also  contributed  to the rate  increase,  as each of these  businesses run at a
higher gross profit rate than the Company average.

Selling, General & Administrative Expenses
- ------------------------------------------
SG&A increased $151.3 million, or 14.4%, to $1.204 billion in the nine months of
2004 over the nine  months of 2003 and as a percent  of net sales  increased  to
35.0 % from 32.8%. Approximately $52.3 million of the increase resulted from the
acquisitions  of JUICY  COUTURE and ENYCE and the  start-up  of new  businesses,
while  approximately  $32.8 million of the increase  resulted from the impact of
foreign currency exchange rates in our international businesses,  primarily as a
result of the  strengthening of the euro. The remainder of the increase resulted
from higher volume-related  expenses and other expense increases,  including new
store openings.

                                                                              31

SG&A as a percent of sales increased due to reduced expense  leverage  resulting
from the sales  decreases in our LIZ CLAIBORNE and Special  Markets  businesses,
the increased proportion of expenses related to our MEXX Europe business,  which
runs at a higher  SG&A rate  than the  Company  average,  and  additional  costs
associated  with the  creation of a  multi-brand  platform in Europe,  partially
offset by the favorable impact of Company-wide expense control initiatives.

Restructuring (Gain)
- --------------------
In the third  quarter,  we  recorded  a pretax  restructuring  gain of  $105,000
($68,000  after  tax),  representing  the  reversal  of the  portion of the $7.1
million pretax ($4.5 million after tax) 2002 restructuring  reserve (established
to cover the costs  associated  with the  closure of all 22  domestic  specialty
retail stores  operating  under the LIZ CLAIBORNE brand name) that was no longer
required due to the completion of the activities associated with the reserve.

Operating Income
- ----------------
Operating  income in the nine months of 2004 was $380.3 million,  an increase of
$31.4 million,  or 9.0%, over 2003.  Operating  income as a percent of net sales
increased  to  11.1%  in the  nine  months  of 2004  compared  to 10.9% in 2003,
primarily as a result of increased net sales and the improved  gross margin rate
discussed  above.  Approximately  $5.6  million of the  increase  was due to the
impact  of  foreign  currency  exchange  rates,  primarily  as a  result  of the
strengthening  of the euro.  Operating  income by  business  segment is provided
below:

o    Wholesale Apparel operating income increased $9.2 million to $270.3 million
     -----------------
     (11.9% of net sales) in the nine months of 2004 compared to $261.1  million
     (11.9% of net sales) in 2003,  principally  reflecting the  acquisitions of
     JUICY  COUTURE  and ENYCE and  increased  profits in our  licensed  DKNY(R)
     Jeans,  ELLEN  TRACY,   CLAIBORNE  Men's,  LUCKY  BRAND  and  SIGRID  OLSEN
     businesses,  partially  offset  by  reduced  profits  in our LIZ  CLAIBORNE
     business as a result of the lower sales volume discussed above.
o    Wholesale  Non-Apparel operating income increased by $17.9 million to $57.2
     ----------------------
     million  (14.0% of net sales) in the nine months of 2004  compared to $39.3
     million (10.7% of net sales) in 2003,  reflecting  increases in our Jewelry
     and department store Fashion Accessories businesses and the addition of our
     recently  launched JUICY COUTURE  accessories  business,  as well as strong
     performance in our Cosmetics business primarily due to the re-launch of our
     REALITIES   fragrance  and  continued  strong   performance  in  our  CURVE
     fragrances.
o    Retail  operating  income  decreased $1.2 million to $31.8 million (4.3% of
     ------
     net sales) in the nine months of 2004  compared to $33.0  million  (5.3% of
     net sales) in 2003,  principally  reflecting  losses in our LIZ  CLAIBORNE
     Europe   concession   business  as  well  as  costs   associated  with  our
     direct-to-consumer  initiatives  (namely,  the  MEXX USA and  SIGRID  OLSEN
     specialty retail formats and our LIZ.COM website), partially offset by an
     increase  in profits  from our LUCKY BRAND  business  and the impact of the
     closure of our domestic LIZ CLAIBORNE specialty stores in 2003.
o    Corporate  operating income,  primarily  consisting of licensing  operating
     ---------
     income,  increased $5.5 million to $21.0 million in the nine months of 2004
     compared to $15.5 million in 2003.

Viewed on a  geographic  basis,  Domestic  operating  profit  increased by $34.0
                                 --------
million, or 11.9%, to $318.6 million,  predominantly reflecting the contribution
of recent acquisitions, offset by reduced profits in our LIZ CLAIBORNE business.
International operating profit decreased $2.7 million, or 4.2% to $61.7 million,
- -------------
reflecting  the results of losses in our LIZ CLAIBORNE  Europe  business and the
incremental  costs  associated  with the creation of a  multi-brand  platform in
Europe,  partially  offset by the favorable  impact of foreign exchange rates of
$5.6 million.

Net Other Expense
- -----------------
Net other  expense in the nine months of 2004 was $1.5 million  compared to $2.4
million in the nine months of 2003.  In 2004 net other  expense was comprised of
$2.6 million 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. In 2003, net
other  expense was  principally  comprised of $1.7 million of minority  interest
expense and other non-operating expense.

Net Interest Expense
- --------------------
Net interest  expense in the nine months of 2004 was $22.4 million,  compared to
$22.7 million in the nine months of 2003.

                                                                              32

Provision for Income Taxes
- --------------------------
The income tax rate in the nine months of 2004  decreased to 35.2% from 36.2% in
the prior year as a result of change to the  European  organizational  structure
and the  integration  of our LIZ  CLAIBORNE  Europe and MEXX  operations in nine
European countries. On October 22, 2004, President Bush signed the American Jobs
Creation Act of 2004 ("the Act").  The Internal  Revenue  Service has not issued
the  applicable   regulations   related  to  the  implementation  of  the  Act's
provisions,  and the Financial  Accounting  Standards Board is expected to issue
guidance to account for the impact of the Act. As such, the company is currently
not able to quantify the impact of the Act.

Net Income
- ----------
Net income in the nine months of 2004  increased to $230.9  million,  or 6.7% of
net sales, from $206.6 million in the nine months of 2003, or 6.4% of net sales.
Diluted earnings per common share ("EPS") increased 11.1% to $2.10 in 2004, from
$1.89 in 2003.

Average  diluted  shares  outstanding  increased by 0.7 million  shares to 110.0
million in the nine months of 2004 on a year-over-year basis, as a result of the
exercise  of stock  options  and the effect of  dilutive  securities,  partially
offset by the impact of shares repurchased during the third quarter of 2004.


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

Retailers  continue to be focused on inventory  productivity  to drive sales and
avoid excess  inventory.  This  planned  increase in  productivity,  the overall
negative retail sales trends in 2003 and the focus on brand differentiation have
resulted in very conservative planned retailer receipts in all sectors for 2004.
While  improving sales trends for our brands drove our higher than planned sales
performance in the third quarter, we continue to take a conservative and prudent
approach in planning our business.

For the fourth  quarter of 2004, we forecast a net sales increase of 9 - 11%, an
operating  margin  in the range of 11.5% - 11.8% and EPS in the range of $0.71 -
$0.74.  We project  that the impact of foreign  currency  exchange  rates on net
sales will be immaterial in the fourth quarter 2004.
o    In our wholesale  apparel segment,  we expect fourth quarter 2004 net sales
     to increase in the range of 8 - 9%,  primarily driven by the acquisition of
     ENYCE and  increases  in our  domestic LIZ  CLAIBORNE,  MEXX Europe,  JUICY
     COUTURE, licensed DKNY(R) Jeans and SIGRID OLSEN businesses.
o    In our wholesale  non-apparel  segment,  we expect fourth  quarter 2004 net
     sales to increase in the range of 4 - 7%,  primarily driven by the addition
     of our recently  launched  JUICY  COUTURE  accessories  business as well as
     increases in our Handbags business.
o    In our retail segment,  we expect fourth quarter 2004 net sales to increase
     in the range of 15 - 18%, primarily driven by increases in our LUCKY BRAND,
     MEXX Europe and Outlet  businesses as well as the  conservative  rollout of
     the MEXX USA and SIGRID OLSEN formats  which were  introduced in the second
     half of fiscal 2003.
o    In our corporate  segment,  we expect fourth quarter 2004 licensing revenue
     to increase by 15%.

For  fiscal  2004,  we are now  forecasting  a net  sales  increase  of 7.5 - 8%
(including a 1.7% sales increase due to the projected impact of foreign currency
exchange  rates),  an operating  margin in the range of 11.2% - 11.3% and EPS in
the range of $2.81 - $2.84.
o    In our  wholesale  apparel  segment,  we  expect  fiscal  2004 net sales to
     increase in the range of 4 - 5%,  primarily  driven by the  inclusion  of a
     full year's sales in our JUICY COUTURE and ENYCE  businesses  and increases
     in our MEXX Europe,  SIGRID OLSEN,  licensed DKNY(R) Jeans, ELLEN TRACY and
     LUCKY BRAND businesses,  offset by a mid-teens decrease in our domestic LIZ
     CLAIBORNE  business and an approximate  10% decrease in our Special Markets
     business.
o    In our wholesale  non-apparel  segment,  we expect fiscal 2004 net sales to
     increase  in the range of 9 - 10%,  primarily  driven by  increases  in our
     JUICY COUTURE accessories, MONET and Cosmetics businesses.
o    In our retail  segment,  we expect fiscal 2004 net sales to increase in the
     range of 17 - 18%,  primarily  driven by  increases  in our LUCKY BRAND and
     MEXX Europe businesses as well as the conservative  rollout of the MEXX USA
     and SIGRID OLSEN formats which were introduced in the second half of fiscal
     2003,  partially offset by decreases  related to the fiscal 2003 closure of
     our domestic LIZ CLAIBORNE specialty stores.
o    In our  corporate  segment,  we expect  fiscal  2004  licensing  revenue to
     increase by 20% over fiscal 2003.

                                                                              33

For fiscal 2005, we are forecasting a net sales increase of 6 - 8%, an operating
margin in the  range of 11.4% - 11.6% and EPS in the range of $3.05 - $3.12.  We
project that the impact of foreign currency  exchange rates on net sales will be
immaterial in fiscal 2005.
o    In our  wholesale  apparel  segment,  we  expect  fiscal  2005 net sales to
     increase in the range of 4 - 6%,  primarily driven by increases in our MEXX
     Europe,  Special Markets,  JUICY COUTURE,  LUCKY BRAND,  SIGRID OLSEN, DANA
     BUCHMAN and licensed  DKNY(R)  Jeans  businesses,  partially  offset by the
     impact of the  discontinuation of our Kenneth Cole womenswear  license.  We
     expect net sales in our domestic Liz Claiborne  business to be in the range
     of plus or minus low single digits year over year.
o    In our wholesale  non-apparel  segment,  we expect fiscal 2005 net sales to
     increase  in the  range of 6 - 8%,  primarily  driven by  increases  in our
     Cosmetics, JUICY COUTURE accessories, Handbags and Jewelry businesses.
o    In our retail  segment,  we expect fiscal 2005 net sales to increase in the
     range of 13 - 15%,  primarily driven by increases in our LUCKY BRAND,  MEXX
     Europe, SIGRID OLSEN, MEXX USA and Outlet businesses. We project comparable
     store sales to increase low single digits over fiscal 2004.
o    In our  corporate  segment,  we expect  fiscal  2005  licensing  revenue to
     increase by 15% over fiscal 2004.

All of  these  forward-looking  statements  exclude  the  impact  of any  future
acquisitions  or additional  stock  repurchases.  The foregoing  forward-looking
statements  are  qualified  in their  entirety  by  reference  to the  risks and
uncertainties set forth under the heading "STATEMENT  REGARDING  FORWARD-LOOKING
DISCLOSURE" below.

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

Cash  Requirements.  Our primary ongoing cash requirements are to fund growth in
- -------------------
working  capital  (primarily  accounts  receivable  and  inventory)  to  support
projected  sales  increases,  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.  We also require cash to fund our acquisition  program. In addition,
the Company will require cash to fund any  repurchase of Company stock under its
previously  announced  share  repurchase  program;  as of November 5, 2004,  the
Company had $101.5 million remaining in buyback authorization under the program.

Sources of Cash.  Our  historical  sources of  liquidity  to fund  ongoing  cash
- ----------------
requirements  include cash flows from operations,  cash and cash equivalents and
securities on hand, as well as borrowings  through our commercial  paper program
and bank lines of credit  (which  include  revolving  and trade letter of credit
facilities); in 2001, we issued euro-denominated bonds (the "Eurobonds") to fund
the initial  payment in connection  with our  acquisition of MEXX Europe.  These
bonds are  designated  as a hedge of our net  investment  in MEXX (see Note 2 of
Notes to Condensed Consolidated  Financial Statements).  We anticipate that cash
flows from  operations,  our  commercial  paper  program  and bank and letter of
credit  facilities will be sufficient to fund our next twelve months'  liquidity
requirements  and that we will be able to adjust  the  amounts  available  under
these facilities if necessary (see  "Commitments and Capital  Expenditures"  for
more information on future requirements).  Such sufficiency and availability may
be adversely affected by a variety of factors,  including,  without  limitation,
retailer and consumer acceptance of our products, which may impact our financial
performance,  maintenance  of our  investment-grade  credit  rating,  as well as
interest rate and exchange rate fluctuations.

2004 vs. 2003
- -------------

Cash and Debt  Balances.  We ended the third quarter of 2004 with $134.4 million
- ------------------------
in cash and marketable securities, compared to $129.1 million at October 4, 2003
and  $343.9  million  at  January  3,  2004,  and with  $596.3  million  of debt
outstanding at October 2, 2004 compared to $452.6 million at October 4, 2003 and
$459.2 million at January 3, 2004.  The $138.4 million  increase in our net debt
position  on a  year-over-year  basis is  primarily  attributable  to the $192.4
million (160 million euro)  required  final  contingent  payment to complete the
purchase of MEXX Europe,  $126.7 million  payment made to acquire ENYCE,  $116.8
million in share repurchases,  and the effect of foreign currency translation on
our Eurobond, which added $27.3 million to our debt balance, partially offset by
cash flow from operations for the trailing twelve months of $429.9 million.  The
increase  in our net debt  position  from  year-end  of $346.6  million was also
attributable to the $192.4 million (160 million euro) required final  contingent
payment  to  complete  the  purchase  of MEXX  Europe,  $116.8  million in share
repurchases  and $96.0 million for capital and in-store  expenditures  partially
offset by cash flows from operations. We ended the third quarter of 2004

                                                                              34

with $1.745  billion in  stockholders'  equity,  giving us a total debt to total
capital ratio of 25.5% compared to $1.515 billion in  stockholders'  equity last
year  with a debt to  total  capital  ratio  of  23.0%  and  $1.578  billion  in
stockholders'  equity at year end with a debt to total ratio of 22.5%. As of the
end of the third quarter,  we had approximately  $101.5 million remaining on our
share repurchase authorization.

Accounts  Receivable  increased  $87.9  million,  or 14.7%,  at  October 2, 2004
- --------------------
compared  to October  4,  2003,  primarily  due to the  timing of  invoicing  of
shipments, an additional $18.7 million from our recently acquired ENYCE business
and the impact of foreign  currency  exchange  rates of $9.0 million,  primarily
related to the strengthening of the euro, also impacted our receivable  balance.
Accounts  receivable  increased  $293.2  million,  or 75.0%,  at October 2, 2004
compared to January 3, 2004, and days' sales outstanding  increased to 72.8 from
65.4 on a year over year basis due primarily to volume  increases and the timing
of shipments in our domestic operations.

Inventories  increased  $92.1  million,  or 17.4% at October 2, 2004 compared to
- -----------
October 4,  2003,  and  increased  $136.3  million,  or 28.1% at October 2, 2004
compared  to  January 3, 2004.  The  acquisitions  of ENYCE as well as other new
business initiatives,  including the incremental rollout of our new MEXX USA and
SIGRID OLSEN specialty store  businesses,  were responsible for $28.2 million of
the increase in inventory  over October 4, 2003.  Inventories  in our comparable
domestic   businesses   increased  by  $26.0  million,   primarily  due  to  our
acceleration of shipments from our suppliers in response to continued  delays at
the West Coast ports resulting from capacity issues;  thus in-transit  inventory
increased  $33.6  million.   We  are  managing  through  the  problem  by  using
alternative  shipping methods and reducing time off the  manufacturing  process,
allowing our suppliers to ship earlier, ultimately offsetting the increased time
to  warehouse  and  distribute.  Our  international  inventories  grew by  $37.9
million. Approximately $11.5 million of the international increase is related to
the impact of currency exchange rates,  primarily  relating to the strengthening
of the euro.  The  increase  of $136.3  million  compared  to January 3, 2004 is
primarily  due to a  shift  in  timing  of our  current  season  and  in-transit
inventories  within our  domestic  wholesale  apparel  businesses.  Our  average
inventory  turnover rate  decreased  slightly to 4.5 times for the  twelve-month
period  ended  October  2, 2004 as  compared  to 4.8 times for the  twelve-month
period  ended  October 4, 2003 and 4.7 times for the  twelve-month  period ended
January 3, 2004,  reflecting a slight increased proportion of retail business in
our mix. We continue to take a conservative  approach to inventory management in
2004.

Borrowings  under our  revolving  credit  facility and other  credit  facilities
- ----------
peaked at $203.3  million during the nine months of 2004; at the end of the nine
months of 2004, our borrowings under these facilities were $154.6 million.

Net cash provided by operating  activities  was $42.1 million in the nine months
- ------------------------------------------
of 2004,  compared to $4.2 million provided by operating  activities in the nine
months of 2003. This $37.9 million  increase in cash flow was primarily due to a
$24.3 million increase in net income as well as a $11.8 million increase in cash
flow due to  changes  in  working  capital  in 2004  compared  to  2003,  driven
primarily  by  year-over-year  changes  in  accounts  payable  due to  timing of
payments for inventory  purchases and in the accrued  expenses due to payment of
certain  employment-related  obligations,  partially  offset  by  year-over-year
changes in the accounts receivable balances as described above.

Net cash used in investing  activities  was $294.1 million in the nine months of
- --------------------------------------
2004,  compared to $178.7  million in the nine months of 2003.  Net cash used in
the nine  months of 2004  primarily  attributable  to the  $192.4  million  (160
million euro) required final contingent payment to complete the purchase of MEXX
Europe, as well as $96.0 million for capital and in-store expenditures. Net cash
used in the nine  months of 2003  primarily  reflected  $101.1  million  for the
additional  payments made in connection with the  acquisitions of JUICY COUTURE,
LUCKY BRAND  DUNGAREES and MEXX Canada and $77.9 million in capital and in-store
expenditures.

Net cash provided by financing  activities  was $43.3 million in the nine months
- ------------------------------------------
of 2004, compared to $32.6 million in the nine months of 2003. The $10.7 million
year-over-year   increase  primarily   reflected  the  increase  of  short  term
borrowings  and  commercial  paper,  partially  offset by the purchase of common
stock.

Commitments and Capital Expenditures
- ------------------------------------

We  may  be  required  to  make  additional  payments  in  connection  with  our
acquisitions. The LUCKY BRAND DUNGAREES and Segrets acquisition agreements could
require us to purchase the minority interest shares in these  businesses.  These
payments  could be  triggered by either the buyer or the seller and may occur in
2004 or in subsequent  years.  Additionally,  pursuant to provisions in the MEXX
Canada  and  JUICY  COUTURE  acquisition  agreements  that  call for  contingent
purchase price payments (see Note 2 of Notes to Condensed Consolidated

                                                                              35

Financial Statements), the contingent payments could occur respectively for MEXX
Canada (in 2005 or 2006) and JUICY COUTURE (in 2005, 2006, 2007 or 2008).  These
payments become due when triggered by the buyer or the seller.

We estimate that if the eligible  payments for LUCKY BRAND DUNGAREES and Segrets
are triggered in 2004, they would fall in the range of $55 - 65 million and $2 -
4 million, respectively. These payments will be made in either cash or shares of
our common stock at the option of either the Company or the seller.

We  estimate  that if the 2004  measurement  year is  selected,  the MEXX Canada
contingent  payment in 2005  would be in the range of 38 - 42  million  Canadian
dollars (or $30 - 33 million  based on the exchange rate in effect at October 2,
2004). This payment will be made in cash.

We estimate  that if the 2005  measurement  year is selected,  the JUICY COUTURE
contingent  payment  in 2006  would be in the  range of $87 - 92  million.  This
payment  will be made in either cash or shares of our common stock at the option
of the Company.

If paid in cash,  these  payments  will be  funded  with net  cash  provided  by
operating  activities,  our revolving credit and other credit  facilities and/or
the issuance of debt.

We note that with respect to the MEXX  payment,  the 2003  measurement  year was
selected for the  calculation  of the  contingent  payment  triggered  under the
process provided for in the MEXX acquisition agreement.  On August 16, 2004, the
Company made the required final payment of $192.4 million (160 million euro).

Our anticipated  capital  expenditures for 2004 are expected to approximate $130
million.   These   expenditures   will  consist   primarily  of  the   continued
technological  upgrading and expansion of our management information systems and
distribution  facilities (including certain building and equipment expenditures)
and the  opening  of retail  stores  and  in-store  merchandise  shops.  Capital
expenditures  and  working  capital  cash needs will be  financed  with net cash
provided by  operating  activities  and our  revolving  credit and other  credit
facilities.

Financing Arrangements
- ----------------------

On August 7, 2001,  we issued 350 million euro (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.  Interest on the  Eurobonds is being paid on an annual basis
until maturity.

On October 21,  2002,  we entered  into a $750  million  credit  agreement  (the
"Agreement")   consisting  of  a  $375  million,   364-day  unsecured  financing
commitment  under a bank revolving  credit  facility,  replacing a $500 million,
364-day  unsecured  credit facility  scheduled to mature in November 2002, and a
$375 million,  three-year bank revolving credit facility,  replacing an existing
$250 million bank  revolving  credit  facility  which was scheduled to mature in
November  2003.  On October 17, 2003,  we entered into a $375  million,  364-day
unsecured financing commitment under a bank revolving credit facility, replacing
the existing $375 million, 364-day unsecured credit facility scheduled to mature
in October 2003. The three-year  facility includes a $75 million  multi-currency
revolving  credit line,  which  permits us to borrow in U.S.  dollars,  Canadian
dollars and euro.  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 our long-term
credit rating.  The Agreement  contains certain customary  covenants,  including
financial  covenants  requiring us to maintain specified debt leverage and fixed
charge coverage  ratios,  and covenants  restricting our ability to, among other
things, incur indebtedness,  grant liens, make investments and acquisitions, and
sell assets. We believe we are in compliance with such covenants.  The Agreement
may be directly  drawn upon,  or used,  to support our $750  million  commercial
paper program, which is used from time to time to fund working capital and other
general  corporate  requirements.  Our  ability to obtain  funding  through  its
commercial  paper  program  is subject  to,  among  other  things,  the  Company
maintaining an investment-grade credit rating. At October 2, 2004, we had $126.0
million of borrowings  outstanding  under the  Agreement at an average  interest
rate of  2.0%.  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 October 2, 2004 as the
Company  intends to refinance such  obligations on a long-term basis and is able
to do so.

                                                                              36

On October 13, 2004, we entered into a $750 million,  five-year revolving credit
agreement (the "New Facility"),  replacing the $375 million,  364-day  unsecured
credit  facility  scheduled  to mature in  October  2004 and the  existing  $375
million bank revolving  credit facility which was scheduled to mature in October
2005,  each of which were part of the  Agreement.  The terms of the New Facility
are  substantially  similar  to the terms of the  Agreement,  including  certain
customary  covenants,  including  financial  covenants  requiring us to maintain
specified  debt  leverage  and  fixed  charge  coverage  ratios,  and  covenants
restricting our ability to, among other things, incur indebtedness, grant liens,
make  investments  and  acquisitions,  and sell  assets.  A portion of the funds
available  under the New Facility not in excess of $250 million is available for
the issuance of letters of credit. Additionally,  at the request of the Company,
the amount of funds  available  under the New  Facility  may be increased at any
time or from time to time by an aggregate principal amount of up to $250 million
with  only  the  consent  of  the  lenders   (which  may  include  new  lenders)
participating  in  such  increase.  The New  Facility  includes  a $150  million
multi-currency  revolving  credit line,  which  permits the Company to borrow in
U.S.  dollars,  Canadian  dollars and Euros.  The funds  available under the New
Facility may be used to refinance existing debt, provide working capital and for
general corporate purposes of the Company,  including,  without limitation,  the
repurchase  of capital  stock and the  support  of the  Company's  $750  million
commercial paper program.

As of  October 2, 2004,  January  3, 2004 and  October 4, 2003,  we had lines of
credit  aggregating $568 million,  $487 million and $411 million,  respectively,
which were primarily  available to cover trade letters of credit.  At October 2,
2004,  January 3, 2004 and October 4, 2003, we had outstanding  trade letters of
credit of $322  million,  $254  million and $264  million,  respectively.  These
letters of credit,  which have terms  ranging from one to ten months,  primarily
collateralize  our  obligations  to third parties for the purchase of inventory.
The fair value of these letters of credit approximates contract values.

Our Canadian and European  subsidiaries  have unsecured lines of credit totaling
approximately  $112.3  million  (based on the  exchange  rates as of  October 2,
2004), which is included in the  aforementioned  $568 million available lines of
credit.  As of  October  2,  2004,  a  total  of  $28.6  million  of  borrowings
denominated in foreign currencies was outstanding at an average interest rate of
2.4%. These lines of credit bear interest at rates based on indices specified in
the contracts plus a margin. The lines of credit are in effect for less than one
year and mature at various dates in 2004 and 2005. These lines are guaranteed by
the Company. With the exception of the Eurobonds,  which mature in 2006, and the
New Facility,  which expires in 2009,  substantially all of our debt will mature
in less than one year and will be refinanced under existing credit lines.

Off-Balance Sheet Arrangements
- ------------------------------
On May 22, 2001,  we 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.  The leases
expire on November 22, 2006 with  renewal  subject to the consent of the lessor.
The lessor under the operating lease arrangements is an independent  third-party
limited liability  company,  which has contributed  equity of 5.75% of the $63.7
million  project costs.  The leases  include  guarantees by us for a substantial
portion of the  financing  and options to purchase  the  facilities  at original
cost; the maximum guarantee is approximately $54 million.  The guarantee becomes
effective if we decline to purchase the  facilities  at the end of the lease and
the lessor is unable to sell the  property at a price  equal to or greater  than
the original cost. We 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.

In December 2003, the Financial  Accounting Standards Board ("FASB") issued FASB
Interpretation  No. 46R,  "Consolidation of Variable Interest  Entities",  ("FIN
46R"),  which amends the same titled FIN 46 that was issued in January 2003. FIN
46R addresses how to identify  variable  interest entities and the criteria that
requires the  consolidation  of such  entities.  The third party lessor does not
meet the definition of a variable  interest  entity under FIN 46R, and therefore
consolidation by the Company is not required.

                                                                              37


Hedging Activities
- ------------------
At October 2, 2004, we had forward  contracts  maturing through December 2005 to
sell 48 million  euro for $56 million and 2.0 million  Pounds  Sterling  for 2.9
million euro. The notional value of the foreign  exchange  forward  contracts at
the end of the third quarter of 2004 was approximately $60 million,  as compared
with approximately $76 million at year-end 2003 and approximately $98 million at
the end of the third  quarter of 2003.  At the end of the third quarter of 2004,
we had $10  million in euro  currency  collars  outstanding  as  compared to $42
million  in euro  currency  collars  at  year-end  2003 and $42  million in euro
currency collars and $12 million in average rate options at the end of the third
quarter of 2003.  Unrealized  losses for outstanding  foreign  exchange  forward
contracts  were  approximately  $2.8 million at the end of the third  quarter of
2004, $11.8 million at year-end 2003 and  approximately  $8.5 million at the end
of the third quarter of 2003.  The  ineffective  portion of these  contracts was
approximately $262,000 and was expensed in 2004.

In  connection  with the  variable  rate  financing  under the  synthetic  lease
agreement,  we have  entered  into two  interest  rate swap  agreements  with an
aggregate  notional  amount of $40.0 million that began in January 2003 and will
terminate in May 2006, in order to fix the interest component of rent expense at
a rate of 5.56%.  We have 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  Income (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  October 2,
2004.

On February 11, 2004,  we entered into  interest  rate swap  agreements  for the
notional amount of 175 million euro in connection with our 350 million Eurobonds
maturing  August 7, 2006.  This  converted a portion of the fixed rate Eurobonds
interest expense to floating rate at a spread over six month EURIBOR.  The first
interest  rate  setting  occurred  on  August  7,  2004 and  will be reset  each
six-month period  thereafter until maturity.  This is designated as a fair value
hedge. The favorable interest accrual was not material as of October 2, 2004.


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 2003 Annual Report on Form 10-K.

Use of Estimates
- ----------------
Estimates by their nature are based on judgments and available information.  The
estimates that we make are based upon historical factors,  current circumstances
and the experience and judgment of our  management.  We evaluate our assumptions
and  estimates on an ongoing basis and may employ  outside  experts to assist in
our evaluations.  Therefore,  actual results could materially  differ from those
estimates under different assumptions and conditions.

Critical  Accounting Policies are those that are most important to the portrayal
of  our  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.  Our most critical accounting  policies,  discussed below, pertain to
revenue   recognition,   income  taxes,   accounts   receivable  -  trade,  net,
inventories,   net,  the  valuation  of  goodwill  and  intangible  assets  with
indefinite lives, 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.  Changes in such estimates, based on more accurate
future information, may affect amounts reported in future periods.

For accounts  receivable,  we estimate the net collectibility,  considering both
historical  and  anticipated  trends  as  well  as  an  evaluation  of  economic
conditions  and the financial  positions of our  customers.  For  inventory,  we
review the aging and  salability  of our  inventory  and  estimate the amount of
inventory  that we will not be able to sell in the  normal  course of  business.
This distressed  inventory is written down to the expected  recovery value to be
realized through off-price channels.  If we incorrectly  anticipate these trends
or  unexpected  events  occur,  our results of  operations  could be  materially
affected. We use independent  third-party appraisals to estimate the fair values
of

                                                                              38

both our goodwill and intangible assets with indefinite lives.  These appraisals
are based on projected cash flows,  interest rates and other competitive  market
data.  Should  any  of  the  assumptions  used  in  these   projections   differ
significantly from actual results, material impairment losses could result where
the  estimated  fair  values of these  assets  become  less than their  carrying
amounts.  For  accrued  expenses  related to items such as  employee  insurance,
workers'  compensation  and  similar  items,  accruals  are  assessed  based  on
outstanding obligations,  claims experience and statistical trends; should these
trends change significantly, actual results would likely be impacted. Derivative
instruments  in the form of forward  contracts and options are used to hedge the
exposure to variability in probable future cash flows  associated with inventory
purchases  and sales  collections  primarily  associated  with our  European and
Canadian  entities.  If  fluctuations  in the relative  value of the  currencies
involved in the hedging  activities  were to move  dramatically,  such  movement
could have a significant impact on our results. Changes in such estimates, based
on more accurate information,  may affect amounts reported in future periods. We
are not aware of any  reasonably  likely  events or  circumstances  which  would
result in different  amounts  being  reported that would  materially  affect our
financial condition or results of operations.

Revenue Recognition
- -------------------
Revenue  within our wholesale  operations is recognized at the time title passes
and risk of loss is transferred to customers.  Wholesale revenue is recorded net
of  returns,   discounts  and   allowances.   Returns  and  allowances   require
pre-approval from management.  Discounts are based on trade terms. Estimates for
end-of-season  allowances are based on historic  trends,  seasonal  results,  an
evaluation of current economic  conditions and retailer  performance.  We review
and refine  these  estimates  on a monthly  basis  based on current  experience,
trends and retailer  performance.  Our historical  estimates of these costs have
not  differed  materially  from  actual  results.   Retail  store  revenues  are
recognized net of estimated returns at the time of sale to consumers.  Licensing
revenues are recorded  based upon  contractually  guaranteed  minimum levels and
adjusted as actual sales data is received from licensees.

Income Taxes
- ------------
Income taxes are accounted for under Statement of Financial Accounting Standards
("SFAS") No. 109,  "Accounting  for Income  Taxes." In accordance  with SFAS No.
109,  deferred  tax assets and  liabilities  are  recognized  for the future tax
consequences   attributable  to  differences  between  the  financial  statement
carrying  amounts of existing assets and  liabilities  and their  respective tax
bases, as measured by enacted tax rates that are expected to be in effect in the
periods when the deferred tax assets and  liabilities are expected to be settled
or  realized.  Significant  judgment is required in  determining  the  worldwide
provisions for income taxes. In the ordinary course of a global business,  there
are many transactions for which the ultimate tax outcome is uncertain. It is our
policy to establish provisions for taxes that may become payable in future years
as a result of an  examination by tax  authorities.  We establish the provisions
based upon  management's  assessment of exposure  associated  with permanent tax
differences,  tax credits and interest  expense applied to temporary  difference
adjustments.  The tax provisions are analyzed  periodically  (at least annually)
and  adjustments  are made as events  occur that  warrant  adjustments  to those
provisions.

Accounts Receivable - Trade, Net
- --------------------------------
In the normal  course of business,  we extend  credit to customers  that satisfy
pre-defined credit criteria.  Accounts  Receivable - Trade, Net, as shown on the
Condensed  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 an evaluation of historic and anticipated
trends,  the  financial  condition of our  customers,  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  products  as well as
allowable  customer  markdowns and  operational  charge  backs,  net of expected
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  seasonal  negotiations  with our  customers  as well as
historic  deduction  trends net of expected  recoveries  and the  evaluation  of
current  market  conditions.   Should   circumstances   change  or  economic  or
distribution  channel  conditions  deteriorate  significantly,  we may  need  to
increase  its  provisions.  Our  historical  estimates  of these  costs have not
differed materially from actual results.

Inventories, Net
- ----------------
Inventories are stated at lower of cost (using the first-in,  first-out  method)
or market. We continually evaluate the composition of our inventories  assessing
slow-turning,  ongoing product as well as prior seasons' fashion product. Market
value of distressed inventory is determined based on historical sales trends for
the category of  inventory  involved,  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. Estimates may differ from actual results due to
quantity, quality and mix

                                                                              39

of  products  in  inventory,   consumer  and  retailer  preferences  and  market
conditions.  We review our inventory  position on a monthly basis and adjust our
estimates  based on  revised  projections  and  current  market  conditions.  If
economic  conditions  worsen,  we  incorrectly  anticipate  trends or unexpected
events occur,  our estimates  could be proven  overly  optimistic,  and required
adjustments could materially adversely affect future results of operations.  Our
historical  estimates  of these  costs  and our  provisions  have  not  differed
materially from actual results.

Goodwill and Other Intangibles
- ------------------------------
SFAS No. 142, "Goodwill and Other Intangible Assets," requires that goodwill and
intangible  assets with indefinite  lives no longer be amortized,  but rather be
tested at least annually for impairment.  This  pronouncement also requires that
intangible  assets with finite lives be amortized over their respective 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."

A two-step  impairment  test is  performed on  goodwill.  In the first step,  we
compare  the fair  value  of each  reporting  unit to its  carrying  value.  Our
reporting units are consistent with the reportable  segments  identified in Note
13 of Notes to Condensed  Consolidated  Financial  Statements.  We determine the
fair value of our reporting units using the market approach as is typically used
for  companies  providing  products  where the  value of such a company  is more
dependent on the ability to generate  earnings than the value of the assets used
in the production process.  Under this approach we estimate the fair value based
on market  multiples of revenues and earnings for comparable  companies.  If the
fair value of the  reporting  unit exceeds the carrying  value of the net assets
assigned  to that unit,  goodwill  is not  impaired  and we are not  required to
perform further testing. If the carrying value of the net assets assigned to the
reporting  unit  exceeds  the fair  value of the  reporting  unit,  then we must
perform the second  step in order to  determine  the  implied  fair value of the
reporting  unit's goodwill and compare it to the carrying value of the reporting
unit's goodwill.  The activities in the second step include valuing the tangible
and intangible assets of the impaired reporting unit, determining the fair value
of the impaired  reporting unit's goodwill based upon the residual of the summed
identified  tangible and intangible  assets and the fair value of the enterprise
as determined in the first step, and  determining  the magnitude of the goodwill
impairment  based upon a comparison of the fair value residual  goodwill and the
carrying  value of goodwill of the reporting  unit. If the carrying value of the
reporting unit's goodwill exceeds the implied fair value, then we must record an
impairment loss equal to the difference.

SFAS No.  142 also  requires  that the fair  value of the  purchased  intangible
assets, primarily trademarks and trade names, with indefinite lives be estimated
and  compared  to the  carrying  value.  We  estimate  the  fair  value of these
intangible  assets using independent third parties who apply the income approach
using the  relief-from-royalty  method,  based on the assumption that in lieu of
ownership,  a firm would be  willing  to pay a royalty  in order to exploit  the
related  benefits of these types of assets.  This  approach  is  dependent  on a
number of factors  including  estimates of future  growth and trends,  estimated
royalty rates in the category of  intellectual  property,  discounted  rates and
other  variables.  We base our fair value estimates on assumptions we believe to
be reasonable,  but which are  unpredictable  and inherently  uncertain.  Actual
future results may differ from those estimates.  We recognize an impairment loss
when the estimated fair value of the intangible  asset is less than the carrying
value.

Owned  trademarks  that have been  determined to have  indefinite  lives are not
subject to  amortization  and are reviewed at least annually for potential value
impairment as mentioned above.  Trademarks that are licensed by the Company from
third parties are amortized over the individual terms of the respective  license
agreements,  which range from 5 to 15 years. Intangible merchandising rights are
amortized  over a period of four years.  Customer  relationships  are  amortized
assuming gradual attrition over time. Existing relationships are being amortized
over periods ranging from 9 to 12 years.

The recoverability of the carrying values of all long-lived assets with definite
lives is reevaluated  when changes in  circumstances  indicate the assets' value
may be impaired. Impairment testing is based on a review of forecasted operating
cash flows and the profitability of the related  business.  For the three months
ended October 2, 2004,  there were no adjustments to the carrying  values of any
long-lived assets resulting from these evaluations.

Accrued Expenses
- ----------------
Accrued expenses for employee insurance, workers' compensation,  profit sharing,
contracted  advertising,   professional  fees,  and  other  outstanding  Company
obligations are assessed based on claims experience and statistical trends, open
contractual  obligations,   and  estimates  based  on  projections  and  current
requirements.  If these trends change  significantly,  then actual results would
likely be impacted.  Our historical  estimates of these costs and our provisions
have not differed materially from actual results.

                                                                              40

Derivative Instruments
- ----------------------
SFAS No. 133, "Accounting for Derivative Instruments and Hedging Activities," as
amended and  interpreted,  requires that each derivative  instrument  (including
certain derivative  instruments  embedded in other contracts) be recorded in the
balance  sheet as either an asset or  liability  and 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
whether the derivative qualifies for hedge accounting treatment.

We use foreign currency  forward  contracts and options for the specific purpose
of hedging the  exposure to  variability  in  forecasted  cash flows  associated
primarily  with  inventory  purchases  mainly  with our  European  and  Canadian
entities and other  specific  activities  and the swapping of floating  interest
rate debt for fixed rate debt in connection  with the synthetic lease as well as
the  swapping  of 175 million  euro of fixed rate debt to floating  rate debt in
connection with our 350 million  Eurobonds.  These instruments are designated as
cash flow and fair value  hedges  and, in  accordance  with SFAS No. 133, to the
extent the hedges are highly  effective,  the 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  portions  of the cash  flow  and fair  value  hedges,  if any,  are
recognized in  current-period  earnings.  Amounts recorded in Accumulated  Other
Comprehensive  Income (Loss) are reflected in  current-period  earnings when the
hedged  transaction  affects earnings.  If fluctuations in the relative value of
the currencies  involved in the hedging  activities  were to move  dramatically,
such movement could have a significant  impact on our results of operations.  We
are 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.

Hedge accounting requires that at the beginning of each hedge period, we justify
an  expectation  that the hedge  will be highly  effective.  This  effectiveness
assessment  involves an  estimation  of the  probability  of the  occurrence  of
transactions for cash flow hedges. The use of different assumptions and changing
market  conditions  may impact the results of the  effectiveness  assessment and
ultimately  the timing of when changes in derivative  fair values and underlying
hedged items are recorded in earnings.

We  hedge  our  net  investment  position  in  euro-functional  subsidiaries  by
borrowing  directly in foreign  currency  and  designating  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,  a component of Accumulated Other  Comprehensive  Income (Loss), to
offset the change in the value of the net investment being hedged.

Occasionally,  we purchase  short-term foreign currency contracts and options to
hedge quarter-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  recognized  in current  period
earnings. No gains or losses were incurred during the quarter.

RECENT ACCOUNTING PRONOUNCEMENTS
- --------------------------------

In March 2004, the FASB published an Exposure Draft,  "Share-Based  Payment," an
amendment of FASB Statements No. 123 and 95. Under this FASB proposal, all forms
of share-based payment to employees,  including employee stock options, would be
treated as compensation  and recognized in the income  statement.  This proposed
statement  would be effective for fiscal periods  beginning after June 15, 2005.
The FASB has indicated  that it will issue a final  statement in late 2004.  The
Company  currently  accounts for stock  options  under APB No. 25. The pro-forma
impact  of  expensing  options  is  disclosed  in Note 1 of Notes  to  Condensed
Consolidated Financial Statements.

In December 2003, the FASB issued FASB Interpretation No. 46R, "Consolidation of
Variable Interest  Entities",  ("FIN 46R"),  which amends the same titled FIN 46
that was issued in January  2003.  FIN 46R  addresses  how to identify  variable
interest  entities and the criteria  that  requires  the  consolidation  of such
entities.  This  statement  did not have an  impact on the  Company's  Condensed
Consolidated Financial Statements.

In March 2004, the Emerging  Issues Task Force  ("EITF")  reached a consensus on
recognition and measurement  guidance previously discussed under EITF 03-01. The
consensus  clarifies the meaning of  "other-than-temporary  impairment"  and its
application  to   investments   classified  as  either   available-for-sale   or
held-to-maturity under SFAS

                                                                              41

115,  "Accounting for Certain  Investments in Debt and Equity  Securities,"  and
investments  accounted  for  under  thecost  method  or the  equity  method.  In
September  2004 the FASB  issued a final  FASB  Staff  Position,  FSP EITF Issue
03-01-1,  that delays the effective  date for the  measurement  and  recognition
guidance of EITF 03-01. The implementation of EITF 03-01 is not expected to have
a material impact on our results of operations or financial condition.


STATEMENT REGARDING FORWARD-LOOKING DISCLOSURE
- ----------------------------------------------

Statements  contained  herein  and in future  filings  by the  Company  with the
Securities  and Exchange  Commission  (the  "S.E.C."),  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 fiscal 2004,  any fiscal  quarter of 2004 or
any other future  period,  including  those  herein  under the heading  "Forward
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," "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,  and a continuation  of the  deflationary  trend for
     apparel products;
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    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;

                                                                              42

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,  and currency  devaluations in countries
     in which we source product;
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    Any  significant  disruption  in  the  Company's   relationships  with  its
     suppliers, manufacturers and employees, including its union employees;
o    Work stoppages or slowdowns by any suppliers or service providers or by the
     Company's union employees;
o    The impact of the anticipated  elimination of quota for apparel products in
     2005;
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 the January 1,
     2005  elimination  of  quota,  which  may  significantly   impact  sourcing
     patterns; 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 New Product Lines and Markets
- --------------------------------------------------------------------
The  Company,  as part of its growth  strategy,  from time to time  acquires new
product  lines  and/or   enters  new  markets,   including   through   licensing
arrangements. These activities (which also include the development and launch of
new product  categories and product lines) are accompanied by a variety of risks
inherent in any such new business venture, including the following:
o    Risks that the new product lines or 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,  these
     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 a new business will not be generated;
o    Risks involving the Company's ability to retain and appropriately  motivate
     key personnel of an 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.

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

We have exposure to interest rate  volatility  relating to interest rate changes
applicable to our revolving credit facility, other credit facilities and our 175
million euro fixed rate to floating  rate swap  associated  with our 350 million
Eurobonds.  These loans and swaps bear interest at rates which vary with changes
in prevailing market rates.

                                                                              43

We do not speculate on the future  direction of interest rates. As of October 2,
2004,  January 3, 2004 and October 4, 2003 our exposure to changing market rates
was as follows:

Dollars in millions           October 2, 2004  January 3, 2004  October 4, 2003
- --------------------------------------------------------------------------------
Floating rate debt                 $154.6           $18.9           $44.7
Average interest rate                2.1%            2.8%            2.8%

Notional amount of interest rate   $216.9              --              --
   swap
Current implied interest rate      5.738%              --              --

A ten percent  change in the average rate would have  resulted in a $1.0 million
change in interest expense during the nine months of 2004.

We finance our capital needs through  available cash and marketable  securities,
operating  cash flows,  letters of credit,  synthetic  lease and bank  revolving
credit facilities,  other credit facilities and commercial paper issuances.  Our
floating rate bank revolving  credit  facility,  bank lines,  euro interest rate
swap and  commercial  paper  program  expose us to market  risk for  changes  in
interest rates.

The acquisition of MEXX, which transacts  business in multiple  currencies,  has
increased  our  exposure to exchange  rate  fluctuations.  We mitigate the risks
associated  with changes in foreign  currency  rates  through  foreign  exchange
forward  contracts  and  collars to hedge  transactions  denominated  in foreign
currencies  for periods of  generally  less than one year and to hedge  expected
payment of intercompany transactions with our non-U.S.  subsidiaries,  which now
include  MEXX.  Gains and losses on  contracts,  which  hedge  specific  foreign
currency  denominated  commitments,  are  recognized  in the period in which the
transaction is completed.

At October 2, 2004, we had forward  contracts  maturing through December 2005 to
sell 48 million  euro for $56 million and 2.0 million  Pounds  Sterling  for 2.9
million euro. The notional value of the foreign  exchange  forward  contracts at
the end of the third quarter of 2004 was approximately $60 million,  as compared
with approximately $76 million at year-end 2003 and approximately $98 million at
the end of the third  quarter of 2003.  At the end of the third quarter of 2004,
we had $10  million in euro  currency  collars  outstanding  as  compared to $42
million  in euro  currency  collars  at  year-end  2003 and $42  million in euro
currency collars and $12 million in average rate options at the end of the third
quarter of 2003.  Unrealized  losses for outstanding  foreign  exchange  forward
contracts  were  approximately  $2.8 million at the end of the third  quarter of
2004, $11.8 million at year-end 2003 and  approximately  $8.5 million at the end
of the third quarter of 2003.  The  ineffective  portion of these  contracts was
approximately $262,000 and was expensed in 2004.

The table below presents the amount of contracts outstanding,  the contract rate
and unrealized gain or (loss), as of October 2, 2004:

                               U.S. Dollar  Euro       Contract      Unrealized
Currency in thousands            Amount    Amount        Rate        Gain (Loss)
- --------------------------------------------------------------------------------
Forward Contracts:
   Euro                           $56,000          1.0665 to 1.2650   $(2,852)
   Pounds Sterling                          2,958  0.6771 to 0.6799         5

Foreign Exchange Collar Contracts:
   Euro                           $10,000          1.1900 to 1.2800       $ 7

                                                                              44

The table below presents the amount of contracts outstanding,  the contract rate
and unrealized gain or (loss), as of January 3, 2004:

                               U.S. Dollar             Contract      Unrealized
Currency in thousands            Amount                  Rate        Gain (Loss)
- --------------------------------------------------------------------------------
Forward Contracts:
   Euro                           $64,000          1.0670 to 1.1450   $(6,715)
   Canadian Dollars                12,066          0.7254 to 0.7622      (298)

Foreign Exchange Collar Contracts:
   Euro                           $42,000          1.0500 to 1.1400   $(4,793)


ITEM 4. CONTROLS AND PROCEDURES

The Company's  management,  under the supervision and with the  participation of
the Company's Chief Executive Officer and Chief Financial Officer, has evaluated
the Company's  disclosure controls and procedures as of October 2, 2004, and has
concluded that the Company's 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 was no change in
the Company's  internal controls over financial  reporting during the first nine
months of fiscal 2004 that has materially  affected,  or is reasonably likely to
materially affect, the Company's internal controls over financial reporting.

                                                                              45

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 10 and Note 24 of Notes to Consolidated Financial
Statements in our 2003 Annual Report on Form 10-K.


ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

The following table summarizes information about purchases by the Company during
the nine months ended October 2, 2004 of equity  securities  that are registered
by the Company pursuant to Section 12 of the Exchange Act:



                                                                                                     (d) Maximum
                                          (a) Total                       (c) Total Number of      Approximate Dollar
                                          Number of                       Shares Purchased as    Value of Shares that May
                                            Shares         (b) Average     Part of Publicly       Yet Be Purchased Under
                                          Purchased       Price Paid Per   Announced Plans or     the Plans or Programs
               Period                   (in thousands)        Share            Programs            (in thousands) (2)
- ------------------------------------------------------------------------------------------------------------------------
                                                                                      
January 4, 2004 - January 31, 2004               5.7 (1)    $   34.97                 --             $   218,334
February 1, 2004 - March 6, 2004                  --               --                 --             $   218,334
March 7, 2004 - April 3, 2004                   67.1 (1)    $   36.48                 --             $   218,334
April 4, 2004 - May 1, 2004                       --               --                 --             $   218,334
May 2, 2004 - June 5, 2004                   1,963.8        $   33.78          1,963,800             $   151,995
June 6, 2004 - July 3, 2004                  1,447.7        $   34.87          1,447,700             $   101,516
July 4, 2004 - July 31, 2004                      --               --                 --             $   101,516
August 1, 2004 - September 4, 2004                --               --                 --             $   101,516
September 5, 2004 - October 2, 2004               --               --                 --             $   101,516

Total nine months                            3,484.3        $   34.29          3,411,500             $   101,516


(1)  Represents shares withheld to cover  tax-withholding  requirements relating
     to the vesting of  restricted  stock  issued to  employees  pursuant to the
     Company's   shareholder-approved   stock  incentive  plans.   Excludes  the
     forfeiture of an aggregate of 5,000 restricted shares.
(2)  The  Company  initially  announced  the  authorization  of a share  buyback
     program in December  1989.  Since its  inception,  the  Company's  Board of
     Directors has  authorized the purchase under the program of an aggregate of
     $1.675  billion.  As of October 2, 2004,  the  Company  had $101.5  million
     remaining in buyback authorization under its program.


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 audit related and tax planning services.

                                                                              46

ITEM 6. EXHIBITS

(a)     Exhibits

        31(a)   Certification of Chief Executive Officer Pursuant to Section 302
                of the Sarbanes-Oxley Act of 2002.

        31(b)   Certification of Chief Financial Officer Pursuant to Section 302
                of the Sarbanes-Oxley Act of 2002.

        32(a)*  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.

        32(b)*  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.


*    A signed original of the written statement required by Section 906 has been
     provided to the  Company and will be retained by the Company and  forwarded
     to the S.E.C. or its staff upon request.

                                                                              47

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 10, 2004


  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)