SEC Filing | PVH Corp.

View:

Download DOC

Download PDF

Download XLS

Form 8-K

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 8-K

CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): April 13, 2010

PHILLIPS-VAN HEUSEN CORPORATION
(Exact name of registrant as specified in its charter)


Delaware	001-07572	13-1166910
(State or other Jurisdiction of Incorporation)	(Commission File Number)	(IRS Employer Identification No.)


200 Madison Avenue New York, New York		10016
(Address of Principal Executive Offices)		(Zip Code)

Registrant’s telephone number, including area code: (212) 381-3500

Not Applicable

(Former name or former address if changed since last report.)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Item 8.01. Other Events.

On March 15, 2010, Phillips-Van Heusen Corporation (the “Company”) announced that it had entered into a definitive purchase agreement (the “Purchase Agreement”) to acquire Tommy Hilfiger B.V. (together with its subsidiaries, the “TH Group”), controlled by funds affiliated with Apax Partners L.P. (the “Acquisition”). The consideration for the Acquisition consists of €1.924 billion in cash and €276 million in shares of the Company’s common stock, par value $1.00 per share, as well as the assumption by the Company of €100 million in liabilities of the TH Group. The purchase price is a debt-free/cash-free basis, and assumes a normalized level of working capital for the TH Group at closing. The Company expects to close the transaction during its fiscal 2010 second quarter.

Consummation of the Acquisition is subject to certain customary conditions, including, among others, governmental filings and regulatory approvals and expiration of applicable waiting periods, accuracy of specified representations and warranties of the other party, and material performance by the other party of its obligations under the Purchase Agreement.

Certain historical financial statements of Tommy Hilfiger B.V. are filed herewith as Exhibits 99.1, 99.2 and 99.3.

Item 9.01 Financial Statements And Exhibits.

(a) Financial Statements of Business Acquired.

Audited special purpose consolidated financial statements of Tommy Hilfiger B.V. for the fiscal years ended March 31, 2008 and 2009.

Audited special purpose consolidated financial statements of Tommy Hilfiger B.V. for the fiscal years ended March 31, 2007 and 2008.

Unaudited special purpose consolidated interim financial statements of Tommy Hilfiger B.V. for the nine months ended December 31, 2009.

(d) Exhibits.


Exhibit No.		Description

99.1		Audited Special Purpose Consolidated Financial Statements of Tommy Hilfiger B.V. for the fiscal years ended March 31, 2008 and 2009

99.2		Audited Special Purpose Consolidated Financial Statements of Tommy Hilfiger B.V. for the fiscal years ended March 31, 2007 and 2008

99.3		Unaudited Special Purpose Consolidated Interim Financial Statements of Tommy Hilfiger B.V. for the nine months ended December 31, 2009

SIGNATURE

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 hereunto duly authorized.

PHILLIPS-VAN HEUSEN CORPORATION


Date: April 13, 2010	By:	/s/ Mark D. Fischer
		Name: Mark D. Fischer Title: Senior Vice President

EXHIBIT INDEX


Exhibit No.		Description

99.1		Audited Special Purpose Consolidated Financial Statements of Tommy Hilfiger B.V. for the fiscal years ended March 31, 2008 and 2009

99.2		Audited Special Purpose Consolidated Financial Statements of Tommy Hilfiger B.V. for the fiscal years ended March 31, 2007 and 2008

99.3		Unaudited Special Purpose Consolidated Interim Financial Statements of Tommy Hilfiger B.V. for the nine months ended December 31, 2009

Exhibit 99.1

Exhibit 99.1

Special Purpose Consolidated

Financial Statements 2008/2009

Tommy Hilfiger B.V.

Amsterdam, The Netherlands

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2008/2009

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

Contents


CONTENTS			2

SPECIAL PURPOSE CONSOLIDATED FINANCIAL STATEMENTS			3

Consolidated balance sheets			4
Consolidated income statements			5
Consolidated statements of cash flows			6
Consolidated statements of changes in equity			7
Notes to the Special Purpose Consolidated Financial Statements			8
Auditors’ report			65

- 2 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2008/2009

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

Special Purpose Consolidated Financial Statements

- 3 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2008/2009

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

Consolidated balance sheets


	Note		31 March 2009			31 March 2008

Non-current assets
Property and equipment		6		195,671			171,899
Goodwill and other intangible assets		7		817,239			765,942
Deferred income tax assets		21		31,453			34,458
Derivative financial instruments		8		—			6,388
Loans and other receivables		9		31,550			23,211

				1,075,913			1,001,898


Current assets
Inventories		10		214,685			191,389
Trade and other receivables		11		288,138			226,201
Current income tax receivable				1,711			—
Derivative financial instruments		8		5,131			495
Cash and cash equivalents		12		139,845			74,752

				649,510			492,837


Total assets				1,725,423			1,494,735


EQUITY
Capital and reserves attributable to equity holders of the Company
Ordinary shares and share premium		13		48,923			48,923
Other reserves		15		5,739			6,606
Accumulated deficit				(48,714	)		(73,032	)

Total equity				5,948			(17,503	)


LIABILITIES

Subordinated Shareholder loan		34		467,940			410,884

Non-current liabilities
Borrowings		19		564,164			549,173
Other non-current liabilities		20		117,987			102,369
Deferred income tax liabilities		21		85,360			91,775
Retirement benefit obligations		22		12,034			9,918
Provisions for other liabilities and charges		23		7,059			7,213
Derivative financial instruments		8		18,179			7,909

				804,783			768,357

Current liabilities
Trade and other payables		18		302,914			264,555
Short term borrowings		19		61,600			26,943
Current income tax liabilities				6,962			5,298
Current portion provisions for other liabilities and charges		23		70,508			34,675
Derivative financial instruments		8		4,768			1,526

				446,752			332,997


Total liabilities				1,719,475			1,512,238


Total equity and liabilities				1,725,423			1,494,735

See Accompanying Notes to Special Purpose Consolidated Financial Statements.

- 4 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2008/2009

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

Consolidated income statements


			For the year ended 31 March
	Note		2009			2008


Revenue		24		1,612,304			1,369,377
Cost of goods sold		10		(710,913	)		(558,461	)

Gross Margin				901,391			810,916

Distribution and selling costs		27		(362,296	)		(315,552	)
Administrative expenses		27		(300,308	)		(236,629	)
Other expenses		27		(14,457	)		(29,083	)

				(677,061	)		(581,264	)

Depreciation, amortisation and impairment expenses		25		(105,497	)		(59,941	)

Operating result				118,833			169,711

Financial income		26		33,660			3,747
Financial expense		26		(113,756	)		(156,832	)

Finance costs, net		26		(80,096	)		(153,085	)

Result before tax				38,737			16,626
Income tax		29		(14,419	)		(26,978	)

Result for the year				24,318			(10,352	)

Attributable to:
- Equity holder of the parent				24,318			(10,352	)

Earnings per share for result for the year attributable to the equity holders of the Group during the year
- Basic		30		0.12			(0.05	)
- Diluted		30		0.12			(0.05	)

See Accompanying Notes to Special Purpose Consolidated Financial Statements.

- 5 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2008/2009

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

Consolidated statements of cash flows


			For the year ended 31 March
	Note		2009			2008
Cash flows from operating activities
Cash generated from operations		31		266,951			227,567
Income tax paid				(14,475	)		(28,360	)

Net cash generated from operating activities				252,476			199,207


Cash flows from investing activities
Acquisition of subsidiaries, net of cash acquired				(56,326	)		(42,930	)
Purchases of property and equipment				(96,317	)		(56,048	)
Purchases of intangible assets				(7,324	)		(7,580	)
Loans to related parties				—			3,784
Interest received				1,227			2,626

Net cash used in investing activities				(158,740	)		(100,148	)


Cash flows from financing activities
Changes in short term borrowings				23,771			8,800
Repayments of borrowings				(12,370	)		(103,060	)
Interest paid				(41,080	)		(45,021	)
Payments on financial lease obligations				(5,245	)		(1,378	)
Settlement of contingent FX forward derivative				—			(613	)

Net cash used in financing activities				(34,924	)		(141,272	)


Net increase in cash, cash equivalents and bank overdrafts				58,812			(42,213	)
Cash, cash equivalents and bank overdrafts at beginning of year				74,752			122,687
Exchange gains/(losses) on cash and bank overdrafts				6,281			(5,722	)

Cash, cash equivalents and bank overdrafts at end of period		12		139,845			74,752

See Accompanying Notes to Special Purpose Consolidated Financial Statements.

- 6 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2008/2009

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

Consolidated statements of changes in equity


		Attributable to equity holders
		of the Company
		Ordinary shares
		and share		Other			Accumulated
	Note	premium		reserves			Deficit			Total


Balance at 31 March 2007			35,136		337			(62,680	)		(27,207	)
Cash flow hedges, net of tax	15		—		233			—			233
Currency translation differences	15		—		5,244			—			5,244

Net income recognised directly in equity			—		5,477			—			5,477
Result for the period			—		—			(10,352	)		(10,352	)

Total recognised income and expense			—		5,477			(10,352	)		(4,875	)
Management Participation and Option plan	14/16		13,787		792			—			14,579

Balance at 31 March 2008			48,923		6,606			(73,032	)		(17,503	)


Cash flow hedges, net of tax	15		—		(5,195	)		—			(5,195	)
Currency translation differences	15		—		2,181			—			2,181

Net loss recognised directly in equity			—		(3,014	)		—			(3,014	)
Result for the period			—		—			24,318			24,318

Total recognised income and expense			—		(3,014	)		24,318			21,304
Management Participation and Option plan	14/16		—		2,147			—			2,147

Balance at 31 March 2009			48,923		5,739			(48,714	)		5,948

See Accompanying Notes to Special Purpose Consolidated Financial Statements.

- 7 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2008/2009

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

Notes to the Special Purpose Consolidated Financial Statements
(Amounts in € and thousands except per share/option amounts and/or as otherwise indicated)

1. General information

Tommy Hilfiger B.V. and its subsidiaries (together ‘the Group’) design, source and market men’s and women’s sportswear and activewear, jeanswear, childrenswear and footwear under the Tommy Hilfiger and Karl Lagerfeld trademarks. Through a range of strategic licensing agreements, the Group also offers a broad array of related apparel, accessories, footwear, fragrance and home furnishings products. The Group’s products can be found in leading department and specialty stores throughout the United States, Canada, Europe, Mexico, Central and South America, Hong Kong and other countries in the Far East, as well as the Group’s own network of specialty and outlet stores in the United States, Canada, Japan and Europe.

The parent company is Tommy Hilfiger Holding S.à r.l. registered in Luxemburg. The ultimate majority shareholders of the Company are funds advised by Apax Partners. The remainder is owned by various other investors and management of the Company.

These Special Purpose Consolidated Financial Statements were approved for issue on 9 April 2010.

2. Summary of significant accounting policies

The principal accounting policies applied in the preparation of these Special Purpose Consolidated Financial Statements (“the financial statements”) are set out below. These policies have been consistently applied to the years and/or periods presented, unless otherwise stated.

2.1 Basis of preparation

On 15 March 2010, Phillips- van Heusen Corporation (PVH) announced to acquire the Company. The transaction is subject to financing and other customary conditions, including receipt of required regulatory approvals and is expected to close before August 2010. The Company has prepared these Special Purpose Consolidated Financial Statements to conform to the requirements of PVH’s anticipated filing and related securities offerings. The Board of Directors authorised the Company’s Statutory Financial Report 2008/2009 for issuance on 15 June 2009. Subsequent event disclosures since 15 June 2009 have been updated up to the date of these Special Purpose Consolidated Financial Statements.

The Special Purpose Consolidated Financial Statements (“financial statements”) have been prepared in accordance with International Financial Reporting Standards (“IFRS”) issued by the International Accounting Standards Board (“IASB”). The financial statements have been prepared under the historical cost convention, as modified by the revaluation of financial assets and financial liabilities (including derivative instruments) at fair value through profit or loss or equity.

Comparable figures are aligned to agree with current year presentation. Such changes are disclosed in the related notes.

- 8 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2008/2009

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

The consolidated balance sheet is presented in accordance with maturities. Therefore, the balance sheet items are classified as either non-current or current assets and liabilities. Assets and liabilities with a remaining term to maturities less than one year are classified as current. Assets and liabilities with a remaining term to maturities of more than one year are classified as non-current.

Due to their long-term nature pension obligations are shown as non-current liabilities.

The preparation of the financial information in conformity with IFRS requires the use of certain critical accounting estimates. It also requires management to exercise its judgement in the process of applying the Company’s accounting policies. The areas involving a higher degree of judgement or complexity, or areas where assumptions and estimates are significant to consolidated financial information are disclosed in Note 4.

The following new interpretations are mandatory for the first time for the fiscal year beginning 1 April 2008.

•

IFRIC 11, ‘IFRS 2 — Group and treasury share transactions’, was early adopted in 2007/2008. IFRIC 11 provides guidance on whether share-based transactions involving treasury shares or involving group entities should be accounted for as equity-settled or cash-settled share-based payment transactions in the stand-alone accounts of the parent and group companies. This interpretation does not have any impact on the group’s financial statements, as the Company has early adopted IFRIC 11.

•

IFRIC 12, ‘Service concession arrangements’, applies to contractual arrangements whereby a private sector operator participates in the development, financing, operation and maintenance of infrastructure for public sector services. The Company assessed that IFRIC 12 is not relevant. The Company is not involved in infrastructure for public sector services.

•

IFRIC 14, ‘IAS 19 — The limit on a defined benefit asset, minimum funding requirements and their interaction’, provides guidance on assessing the limit in IAS 19 on the amount of the surplus that can be recognised as an asset. It also explains how the pension asset or liability may be affected by a statutory or contractual minimum funding requirement. This interpretation does not have any impact on the group’s financial statements, as the group has no material defined benefit plans and is not subject to any minimum funding requirements.

The following new standards, amendments to standards and interpretations have been issued but are not effective for the fiscal year beginning 1 April 2008 and have not been early adopted. The new accounting pronouncements which could potentially affect the (presentation of the) Group’s future results, financial position and cash flows under IFRS are described below:

•

IAS 23 (Amendment), ‘Borrowing costs’ (effective for fiscal years starting on or after 1 January 2009). The amendment requires an entity to capitalise borrowing costs directly attributable to the acquisition, construction or production of a qualifying asset (one that takes a substantial period of time to get ready for use or sale) as part of the cost of that asset. The option of immediately expensing those borrowing costs will be removed. The revised IAS 23 will become mandatory for the Group as of 1 April 2009 and will constitute a change in accounting policy. The revised IAS 23 will not have a material impact on the Group’s financial statements.

•

IAS 1 (Revised), ‘Presentation of financial statements’ (effective for fiscal years starting on or after 1 January 2009) mainly introduces a statement of comprehensive income. The Company will adopt this standard as of 1 April 2009. The Company opted to present items of income and expense and components of other comprehensive income in two separate statements as of 1 April 2009.

- 9 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2008/2009

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

•

IAS 32 (Amendment), ‘Financial instruments: Presentation’, and IAS 1 (Amendment), ‘Presentation of financial statements’ — ‘puttable financial instruments and obligations arising on liquidation’ (effective for fiscal years starting on or after 1 January 2009). The amended standards require entities to classify puttable financial instruments and instruments, or components of instruments that impose on the entity an obligation to deliver to another party a pro rata share of the net assets of the entity only on liquidation as equity, provided the financial instruments have particular features and meet specific conditions. The Group will apply the IAS 32 and IAS 1(Amendment) from 1 April 2009. The IAS1 Amendment will not have any impact on the Group’s financial statements.

•

IFRIC 13, Customer loyalty programs (effective for fiscal years starting on or after 1 July 2008), clarifies that where goods or services are sold together with a customer loyalty incentive (for example, loyalty points or free products), the arrangement is a multiple-element arrangement and the consideration receivable from the customer should be allocated between the components of the arrangement in proportion to their fair values. As the Group operates no material customer loyalty programs IFRIC 13 will not have any impact on the Group’s financial statements.

•

IFRS 2 (Amendment), ‘Share-based payment’ (effective for fiscal years starting on or after 1 January 2009). The amended standard deals with vesting conditions and cancellations. It clarifies that vesting conditions are service conditions and performance conditions only. Other features of a share-based payment are not vesting conditions. These features would need to be included in the grant date fair value for transactions with employees and others providing similar services; they would not impact the number of awards expected to vest or valuation thereof subsequent to grant date. The amended standard also specifies that all cancellations, whether by the entity or by other parties, should receive the same accounting treatment. The group will apply IFRS 2 (Amendment) from 1 April 2009. It is not expected to have a material impact on the group’s financial statements. The amendment will have an impact on the accounting for share-based payments which include conditions unrelated to service. The Company’s current accounting of the management participation plans is not impacted by these amendments.

•

IAS 27 (Revised), ‘Consolidated and separate financial statements’, (effective for fiscal years starting on or after 1 July 2009). The revised standard requires the effects of all transactions with non-controlling interests to be recorded in equity if there is no change in control and these transactions will no longer result in goodwill or gains and losses. The standard also specifies the accounting when control is lost. Any remaining interest in the entity is re-measured to fair value, and a gain or loss is recognised in profit or loss. The Company will apply IAS 27 (Revised) prospectively to transactions with non-controlling interests from 1 April 2010.

•

IFRS 3 (Revised), ‘Business combinations’ (effective for fiscal years starting on or after 1 July 2009). The revised standard continues to apply the acquisition method to business combinations, with some significant changes. For example, all payments to purchase a business are to be recorded at fair value at the acquisition date, with contingent payments classified as debt subsequently re-measured through the income statement. There is a choice on an acquisition-by-acquisition basis to measure the non-controlling interest in the acquiree either at fair value or at the non-controlling interest’s proportionate share of the acquiree’s net assets. All acquisition-related costs should be expensed. The Group will apply IFRS 3 (Revised) prospectively to all business combinations from 1 April 2010.

- 10 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2008/2009

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

•

In November 2006 the IASB issued IFRS 8 ‘Operating Segments’ (effective for fiscal years starting on or after 1 January 2009) which replaced IAS 14 ‘Segment reporting’. The standard aligns the identification and reporting of operating segments with internal management reporting. Generally, the information to be reported should be aligned with internal management reporting for evaluating segment performance and strategic decision making on how to allocate resources to operating segments. The standard converges IFRS with US Accounting Standard SFAS 131 ‘Disclosure about Segments of an Enterprise and Related Information’. Information. IFRS 8 is applicable for annual periods beginning on or after 1 January 2009. In view of the anticipated transaction with PVH and the related required changes in financial reporting, the Company has decided to not provide operating segment disclosures in accordance with IFRS 8 as per the effective date of that standard as it is not mandatory for non listed entities.

•

IFRIC 16, ‘Hedges of a net investment in a foreign operation’ (effective for fiscal years starting on or after 1 October 2008). IFRIC 16 clarifies the accounting treatment in respect of net investment hedging. This includes the fact that net investment hedging relates to differences in functional currency not presentation currency, and hedging instruments may be held anywhere in the group. The requirements of IAS 21, ‘The effects of changes in foreign exchange rates’ do apply to the hedged item. The Company will apply IFRIC 16 from 1 April 2009. It will not have a material impact on the Group’s financial statements.

•

IAS 20 (Amendment), ‘Accounting for government grants and disclosure of government assistance’ (effective for fiscal years starting on or after 1 January 2009). The benefit of a below market rate government loan is measured as the difference between the carrying amount in accordance with IAS 39, ‘Financial instruments: Recognition and measurement’, and the proceeds received with the benefit accounted for in accordance with IAS 20. The Company will apply the amendment from 1 April 2009. It will not have an impact as there are no loans or other grants received from the government.

- 11 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2008/2009

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

2.2 Basis of Consolidation

Subsidiaries

Subsidiaries are all entities (including special purpose entities) over which the Group has the power to govern directly or indirectly the financial and operating policies, generally accompanying a shareholding of more than one half of the voting rights. The existence and effect of potential voting rights that are currently exercisable or convertible are considered when assessing whether the Group controls another entity. Subsidiaries are fully consolidated from the date on which control is transferred to the Group. They are de-consolidated from the date that control ceases.

The purchase method of accounting is used to account for the acquisition of subsidiaries by the Group. The cost of an acquisition is measured as the fair value of the assets given, equity instruments issued and liabilities incurred or assumed at the date of exchange, plus costs directly attributable to the acquisition. Identifiable assets acquired and liabilities and contingent liabilities assumed in a business combination are measured initially at their fair values at the acquisition date, irrespective of the extent of any minority interest. The excess of the cost of acquisition over the fair value of the Group’s share of the identifiable net assets acquired is recorded as goodwill. If the cost of acquisition is less than the fair value of the net assets of the subsidiary acquired, the difference is recognised directly in the income statement.

Inter-company transactions, balances and unrealised gains on transactions between Group companies are eliminated. Unrealised losses are also eliminated but considered an impairment indicator of the asset transferred. Accounting policies of newly acquired subsidiaries have been changed where necessary to ensure consistency with the policies adopted by the Group.

On consolidation, exchange differences arising from the translation of the net investment in foreign operations are taken to shareholders’ equity as ‘cumulative translation adjustments’. When a foreign operation is partially disposed of or sold, exchange differences that were recorded in equity will be released and recognised in the income statement as part of the gain or loss on sale.

Translation differences arising from long-term loans granted to Group companies that have the nature of permanent investments (quasi equity), are recorded directly in equity as ‘cumulative translation adjustments’ by analogy of translation of net investments. When the quasi equity is settled, exchange differences that were recorded in equity will be released and recognised in the income statement as part of the gain or loss on sale.

- 12 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2008/2009

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

The main subsidiaries included in the consolidated financial statements are as follows:


		Ownership
	Country of	interest
	incorporation	2009			2008

Tommy Hilfiger Group B.V.	The Netherlands		100	%		100	%
Tommy Hilfiger Europe B.V.	The Netherlands		100	%		100	%
Hilfiger Stores GmbH	Germany		100	%		100	%
Tommy Hilfiger Footwear Europe GmbH	Germany		100	%		100	%
Tommy Hilfiger USA Inc.	United States		100	%		100	%
Tommy Hilfiger Wholesale Inc.	United States		100	%		100	%
Tommy Hilfiger Licensing LLC	United States		100	%		100	%
Tommy Hilfiger Retail LLC	United States		100	%		100	%
Tommy Hilfiger Canada Inc.	Canada		100	%		100	%
Tommy Hilfiger Canada Retail Inc.	Canada		100	%		100	%
Tommy Hilfiger Japan Corporation	Japan		100	%		100	%

2.3 Segment reporting

Tommy Hilfiger’s geographical segments are based on the internal organization and reporting structure of the Company and thus, consists primarily of the regions Europe, North America and Rest of World (RoW). Secondary segmentation is based on business segments, which include revenue from retail, wholesale, licensing activities and others. Revenue, Assets and Liabilities are allocated based on the location of assets.

Segment information is based on the same accounting policies as those applied in the consolidated financial statements.

2.4 Foreign Currency

Functional and presentation currency

Items included in the financial statements of each of the Group’s entities are measured using the currency of the primary economic environment in which the entity operates (“the functional currency”). The consolidated financial statements are presented in EURO (€), which is the company’s functional and presentation currency.

Transactions and balances

Foreign currency transactions are translated into the functional currency using an average rate that approximates the actual rate at the date of the transaction. Whenever exchange rates fluctuate significantly, the exchange rates prevailing at the dates of the transactions are used. Foreign exchange gains and losses resulting from the settlement of such transactions and from the translation at year-end exchange rates of monetary assets and liabilities denominated in foreign currencies are recognised in the income statement line item financial income/(expense), except when deferred in the hedge reserve in equity as qualifying cash flow hedges.

Group companies

Some Group entities have a functional currency that is different from the presentation currency. None of these entities has a currency of a hyperinflationary economy.

- 13 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2008/2009

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

The results and financial position of all the Group entities that have a functional currency different from the presentation currency are translated into the presentation currency as follows:

•

assets and liabilities for each balance sheet presented are translated at the closing rate at the date of that balance sheet;

•

income and expenses for each income statement are translated at average exchange rates (unless this average is not a reasonable approximation of the cumulative effect of the rates prevailing on the transaction dates, in which case income and expenses are translated at the rate on the dates of the transactions); and

•

all resulting exchange differences are recognised as a separate component of equity (Cumulative Translation Adjustment or ‘CTA’).

Goodwill and fair value adjustments arising on the acquisition of a foreign entity are treated as assets and liabilities of the foreign entity and translated at the closing rate.

2.5 Property and Equipment

Property and equipment are stated at historical cost less any accumulated depreciation. The cost includes all the expenditures that are directly attributable to the acquisition of the property and equipment. Finance costs are not capitalised. Depreciation is calculated using the straight-line method. Included as furniture and fixtures are assets related to shop-in-shop displays, as the Company has both the right to control the in-store displays and has not transferred the economic risk and rewards of these in-store displays.

Leasehold improvements are amortised using the straight-line method over the lesser of the terms of the leases or the estimated useful lives of the assets. In situations where the lessor provides funds intended to reimburse the Group for the costs of leasehold improvements (or alternatively the lessor makes expenditures on behalf of the Group), these are accounted for as a deferred lease incentives under other non-current liabilities.

Costs related to real estate that are necessary to operate the store or distribution centre in a later stage and are necessary to bring the asset to its working condition, are capitalised under the condition where management has identified a specific location and it is probable that the Group will acquire the property or enter into a lease agreement for the property. All operating costs during the pre-opening period are expensed when incurred.

Useful lives and depreciation methods for property and equipment are reviewed periodically to ensure that depreciation methods and periods reflect the expected useful life of the assets.

Depreciation is calculated using the straight-line method over the following estimated useful lives of the assets:


	Years
Buildings		0-25
Furniture and fixtures, including shop-in-shop displays		3-5
Leasehold improvements		3-5
Computer equipment		3-5
Machinery and equipment		3-5

- 14 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2008/2009

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

2.6 Leases

Finance lease

Leases of property and equipment where the Group has substantially all the risks and rewards of ownership, are classified as finance leases. Finance leases are capitalised at the lease’s commencement at the lower of the fair value of the leased property and the present value of the minimum lease payments.

Any initial direct costs of the lessee are added to the amount recognised as an asset. Initial direct costs are defined as ‘incremental costs directly attributable to negotiating and arranging a lease’. These include commissions, legal fees, broker fees, registration fees or stamp duties. They exclude general overheads such as those incurred by a sales- and marketing team. Each lease payment is allocated between the liability and finance charges so as to achieve a constant rate on the finance balance outstanding. The corresponding rental obligations, net of finance charges, are included in other short-term and other long-term borrowing. The interest element of the finance cost is charged to the income statement over the lease period so as to produce a constant periodic rate of interest on the remaining balance of the liability for each period. The property and equipment acquired under finance leases is depreciated over the shorter of the useful life of the asset and the lease term.

Operating lease

Leases in which a significant portion of the risks and rewards of ownership are retained by the lessor are classified as operating leases. Payments made under operating leases (net of any incentives received from the lessor) are charged to the income statement on a straight-line basis over the period of the lease. In an operating lease the initial direct costs are capitalised and expensed over the lease term on a straight-line basis.

Key money

The payment of key money in a lease classified as an operating lease is deferred as an asset (prepayments) and amortised over the period of the contract. The amortisation is presented as part of rental expenses.

Rent free periods

Rent holidays refer to a period of time during a lease term where the Group is not obligated to pay rent. Any rent holidays are allocated straight-line over the lease period.

Contingent rent

Contingent rent is the portion of the lease payments that is not fixed in amount but is based on the future amount of a factor that changes other than with the passage of time (e.g. percentage of future sales). Contingent rents are charged as expenses in the periods in which they are incurred.

Rent deposits

Rent deposits are initially recognised at fair value. After initial recognition the receivables are measured at amortised cost using the effective interest method. The difference between the nominal and the fair value is presented as prepaid rent within other receivables and amortised against rent expense over the term of the deposit. Rent deposits are presented within other receivables.

2.7 Intangible assets

Acquired intangible assets are capitalised if they are controlled by the Group, it is probable that the use of the asset will embody a future economic benefit and the cost of the asset can be reliably measured. The Group’s intangible assets consist of goodwill, trademark rights, customer relationships, computer software and other intangible assets (see Note 7).

- 15 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2008/2009

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

Goodwill

Goodwill represents the excess of the cost of an acquisition over the fair value of the Group’s share of the net identifiable assets of the acquired subsidiaries at the date of acquisition. Goodwill on acquisitions of subsidiaries is included in intangible assets. Goodwill is tested annually for impairment and carried at cost less accumulated impairment losses. An impairment loss is recognised for the amount by which the asset’s carrying amount exceeds its recoverable value. The recoverable value is the higher of an asset’s fair value less costs to sell and value in use. Impairment losses on goodwill are not reversed. Gains and losses on the disposal of an entity include the carrying amount of goodwill relating to the entity sold.

Goodwill is allocated to cash-generating units for the purpose of impairment testing. The allocation is made to those cash-generating units or groups of cash-generating units that are expected to benefit from the business combination in which the goodwill arose. The Group allocates goodwill to each territory in which it operates (Note 7).

Trademarks

Acquired trademarks are shown at historical cost less impairment. Certain trademarks have a finite useful life and are carried at cost less accumulated amortisation and impairment. Amortisation is calculated using the straight-line method to allocate the cost of trademarks over their estimated useful lives. Trademarks with indefinite useful lives are tested for impairment on an annual basis. Other trademarks subject to amortisation are considered for impairment where there is an indication that the assets may be impaired.

Trademarks are allocated to cash-generating units for the purpose of impairment testing. The allocation is made to those cash-generating units or groups of cash-generating units that are expected to benefit from the business combination in which the trademarks arose. The Group allocates trademarks to each territory in which it operates (Note 7).

Customer relationships

The customer relationships have a finite useful life and are carried at cost less accumulated amortisation and impairment. Amortisation is calculated using the straight-line method to allocate the cost of customer relationships over their estimated useful lives.

Computer software and others

Acquired computer software licenses are capitalised on the basis of the costs incurred to acquire and bring to use the specific software. These costs are amortised over their estimated useful lives. Costs associated with developing or maintaining computer software programs are recognised as an expense as incurred. Costs that are directly associated with the development of identifiable and unique software products controlled by the Group, and that will probably generate economic benefits exceeding costs beyond one year, are recognised as intangible assets. Related finance costs are not capitalised.

Amortisation

Amortisation is calculated using the straight-line method over the following estimated useful lives of the assets:


	Years
Finite life trademark rights		10
Customer relationships		10-15
Software		3-5
Other		1-5

- 16 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2008/2009

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

2.8 Impairment for non-financial assets

Assets that have an indefinite useful life, for example goodwill and certain trademarks, are not subject to amortisation and are tested annually for impairment or when a triggering event occurs. Assets that are subject to amortisation are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount may not be recoverable. An impairment loss is recognised for the amount by which the asset’s carrying amount exceeds the recoverable amount. The recoverable amount is the higher of an asset’s fair value less costs to sell and value in use. For the purposes of assessing impairment, assets are grouped at the lowest levels for which there are separately identifiable cash flows (cash-generating units). The individual directly operated stores are defined as cash generating units. Non-financial assets other than goodwill that suffered impairment are reviewed for possible reversal of the impairment at each reporting date.

2.9 Financial assets

The Group classifies its financial assets in the following categories: (i) at fair value through profit or loss (derivative financial instruments) and (ii) loans and receivables. The classification depends on the purpose for which the financial assets were acquired. The Group determines the classification of its financial assets at initial recognition.

Financial assets are derecognised when the rights to receive cash flows from the investments have expired or have been transferred and the Group has transferred substantially all risks and rewards of ownership.

Regular purchases and sales of financial assets are recognised on the trade date — the date on which the Group commits to purchase or sells the asset.

Financial assets at fair value through profit or loss

A financial asset is classified in this category if acquired principally for the purpose of selling in the short term. Financial assets carried at fair value through profit or loss are initially recognised at fair value, and transaction costs are expensed in the income statement. Gains or losses arising from changes in the fair value of the ‘financial assets at fair value through profit or loss’ category are presented in the income statement within other income — net, in the period in which they arise. For the treatment of results on derivatives, see Note 2.10.

The fair values are based on current bid prices. If the market for a financial asset is not active, the Group establishes fair value by using valuation techniques. These include the use of recent arm’s length transactions, reference to other instruments that are substantially the same, discounted cash flow analysis and option pricing models, making maximum use of market inputs and relying as little as possible on entity-specific inputs.

Loans and receivables

Loans and receivables are non-derivative financial assets with fixed or determinable payments that are not quoted in an active market. They are included in current assets, except for maturities greater than 12 months after the balance sheet date. These are classified as non-current assets. Loans and receivables are classified as trade and other receivables in the balance sheet. Loans and receivables are carried at amortised cost using the effective interest method.

- 17 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2008/2009

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

2.10 Derivative financial instruments and hedging activities

Derivatives are initially recognised at fair value on the date when a derivative contract is entered into and are subsequently remeasured at their fair value. The method of recognising the resulting gain or loss depends on whether the derivative is designated as a hedging instrument, and if so, the nature of the item being hedged. The Group designates certain derivatives as either hedges of a particular risk associated with a recognised liability or a highly probable forecast transaction (cash flow hedge).

The Group documents, at the inception of the transaction, the relationship between hedging instruments and hedged items, as well as its risk management objectives and strategy for undertaking various hedge transactions. The Group also documents its assessment, both at hedge inception and on an ongoing basis, of whether the derivatives that are used in hedging transactions are highly effective in offsetting changes in fair values or cash flows of hedged items.

The fair values of various derivative instruments used for hedging purposes are disclosed in Note 8. Movements on the hedging reserve in shareholders’ equity are shown in Note 15. The full fair value of a hedging derivative is classified as a non-current asset or liability when the remaining hedge item is more than 12 months; it is classified as a current asset or liability when the remaining maturity of the hedged item is less than 12 months. Trading derivatives are classified as a current asset or liability.

Cash flow hedge

The effective portion of changes in the fair value of derivatives that are designated and qualify as cash flow hedges are recognised in equity. The gain or loss relating to the ineffective portion is recognised immediately in the income statement within financial income and expense if it concerns foreign currency exchange (‘FX’) derivatives hedging currency risks on purchase orders. The gain or loss relating to the ineffective portion of interest rate derivatives is recognised within financial income and expense.

Amounts accumulated in equity are recycled in the income statement in the periods when the hedged item affects profit or loss. The gain or loss relating to the effective portion of interest rate swaps hedging variable rate borrowings is recognised in the income statement within finance costs. When the forecast transaction that is hedged results in the recognition of a non-financial asset (for example, inventory or fixed assets), the gains and losses previously deferred in equity are transferred from equity and included in the initial measurement of the cost of the asset. The deferred amounts are ultimately recognised in cost of goods sold in case of inventory, or in depreciation in case of fixed assets.

When a hedging instrument expires or is sold, or when a hedge no longer meets the criteria for hedge accounting, any cumulative gain or loss existing in equity at that time remains in equity and is recognised when the forecast transaction is ultimately recognised in the income statement. When a forecast transaction is no longer expected to occur, the cumulative gain or loss that was reported in equity is immediately transferred to the income statement within cost of goods sold.

Derivatives that do not qualify for hedge accounting

Changes in the fair value of any derivative instruments that do not qualify for hedge accounting are recognised immediately in the income statement within financial income and expense.

- 18 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2008/2009

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

2.11 Inventories

Inventories are carried at historical cost calculated on the basis of the weighted average method. The costs of inventories comprise the cost to purchase the product (including buying office commissions) and other costs incurred in bringing the inventories to their present location and condition such as inbound freight charges, purchasing and receiving costs, inspection costs, internal transfer costs, as well as insurance, duty, brokers’ fees and consolidators’ fees. Costs of inventories include also the transfer from equity of any gains/losses on qualifying cash flow hedges for purchases of products. Finance costs are not taken into account.

Inventories are measured at the lower of cost and net realisable value. Net realisable value is the estimated selling price in the ordinary course of business, less applicable variable selling expenses. Any write down of inventory to net realisable value includes impairment for shrinkage based on historical shrink levels. A write-down to net realisable value taken in a prior period is reversed when the conditions causing the write-down cease to exist.

2.12 Trade receivables

Trade receivables are initially recognised at the fair value and subsequently measured at amortised cost, less a provision for impairment of these receivables. A provision for impairment of trade receivables is established when there is objective evidence that the Group will not be able to collect all amounts due according to the original terms of the receivables. The amount of the provision is the difference between the carrying amount and the recoverable amount, being the present value of expected cash flows, discounted at the market rate of interest for similar borrowers. The amount of the provision is recognised in the income statement within distribution and selling costs. When a trade receivable is uncollectible, it is written off against the allowance account for trade receivables. Subsequent recoveries of amounts previously written off are credited against distribution and selling costs in the income statement.

2.13 Cash and cash equivalents

Cash and cash equivalents include cash on hand, deposits held at call with banks, other short-term highly liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within short-term borrowings in current liabilities on the balance sheet.

2.14 Ordinary shares

Ordinary shares are classified as equity. Incremental costs directly attributable to the issue of new shares are shown in equity as a deduction, net of tax, from the proceeds.

2.15 Management participation plans

Management participations plans are accounted for according to the nature of the respective plans.

Equity settled plan

For equity-settled share based payment arrangements, the fair value of equity instruments are estimated at the grant date and recorded within the shareholders’ equity. The fair value of the plan is equal to the difference between (i) the fair market value of the grant or award and (ii) the subscription price of the plan. Where vesting conditions are applicable the expense is recognised over the vesting period of the instruments granted.

- 19 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2008/2009

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

Cash settled plan

For cash-settled share based payment arrangements the fair value of the equity instruments granted is remeasured at each reporting date and the associated liability is spread over the vesting period of the instruments granted.

Fair value Company’s shares

The fair market value applied for the underlying Company’s shares is based on the shareholder value which has been derived from the Enterprise Value (‘EV’) for the Company. For the determination of the fair value, EV/EBITDA multiples are applied which are based on (i) a market approach by using trading multiples of comparable companies as a benchmark and (ii) an income approach as a cross-check in the valuation.

Grant date

The grant date for a management plan is set at the date on which the Group and the participants in the management plan have a shared understanding of and agree to the terms and conditions of the arrangement.

2.16 Trade payables

Trade payables are recognised initially at fair value and subsequently measured at amortised cost using the effective interest method. The Group believes that the face value for trade payables is approximate to the amortised cost initially recognised and the fair value as maturity is generally within 12 months and trade payables are generally not interest bearing. Therefore trade payables are recognised effectively at face value.

2.17 Borrowings

Borrowings are recognised initially at fair value, net of transaction costs incurred. Borrowings are subsequently stated at amortised cost; any difference between the proceeds (net of transaction costs) and the redemption value is recognised in the income statement over the period of the borrowings using the effective interest method.

Borrowing costs that are directly attributable to the acquisition, construction or production of qualifying assets are expensed in the period in which they are incurred. Borrowings are classified as current liabilities unless the Group has an unconditional right to defer settlement of the liability for at least 12 months after the balance sheet date.

2.18 Deferred Income Taxes

Deferred income tax is provided in full, using the liability method, on temporary differences arising between the tax bases of assets and liabilities and their carrying amounts in the consolidated financial information. However, the deferred income tax is not accounted for if it arises from initial recognition of an asset or liability in a transaction other than a business combination that at the time of the transaction affects neither accounting nor taxable profit or loss. Deferred income tax is determined using tax rates (and laws) that have been enacted or substantially enacted by the balance sheet date and are expected to apply when the related deferred income tax asset is realised or the deferred income tax liability is settled.

Deferred income tax assets are recognised to the extent that it is probable that future taxable profit will be available against which the temporary differences can be utilised.

Deferred income tax is provided on temporary differences arising on investments in subsidiaries and associates, except where the timing of the reversal of the temporary difference is controlled by the Group and it is probable that the temporary difference will not reverse in the foreseeable future.

- 20 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2008/2009

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

2.19 Employee benefits

Pension obligations

The Group has both defined benefit and defined contribution plans. A defined contribution plan is a pension plan under which the Group pays fixed contributions into a separate entity. The Group has no legal or constructive obligations to pay further contributions if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.

A defined benefit plan is a pension plan that is not a defined contribution plan. Typically, defined benefit plans define an amount of pension benefit that an employee will receive on retirement, usually dependent on one or more factors such as age, years of service and compensation.

The liability recognised in the balance sheet in respect of defined benefit pension plans is the present value of the defined benefit obligation at the balance sheet date less the fair value of plan assets, together with adjustments for unrecognised actuarial gains or losses and past service costs. The defined benefit obligation is calculated annually by independent actuaries using the projected unit credit method. The present value of the defined benefit obligation is determined by discounting the estimated future cash outflows using interest rates of high-quality corporate bonds that are denominated in the currency in which the benefits will be paid and that have terms to maturity approximating to the terms of the related pension liability.

Actuarial gains and losses arising from experience adjustments and changes in actuarial assumptions in excess of the greater of 10% of the value of plan assets or 10% of the defined benefit obligation are charged or credited to income over the employees’ expected average remaining working lives.

Past-service costs are recognised immediately in income, unless the changes to the pension plan are conditional on the employees remaining in service for a specified period of time (the vesting period). In this case, the past-service costs are amortised on a straight-line basis over the vesting period.

For defined contribution plans, the Group pays contributions to publicly or privately administered pension insurance plans on a mandatory, contractual or voluntary basis. The Group has no further payment obligations once the contributions have been paid.

The contributions are recognised as employee benefit expense when they are due. Prepaid contributions are recognised as an asset to the extent that a cash refund or a reduction in the future payments is available.

Bonus plans

The Group recognises a liability and an expense for bonuses, based on the agreements with the employees. The Group recognises a provision where contractually obliged or where there is a past practice that has created a constructive obligation.

2.20 Provisions

Provisions are recognised when: the Group has a present legal or constructive obligation as a result of past events; it is probable that an outflow of resources will be required to settle the obligation; and the amount has been reliably estimated.

Restructuring provisions comprise lease termination penalties and employee termination payments. Provisions are not recognised for future operating losses.

The Group may accept the return of goods from their customers and distributors in the course of normal business. Where this practice is applied, revenue is reduced by the estimated amount of such a return, and a corresponding entry is made to provisions. The estimated rate of return is based on statistics of historical returns.

- 21 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2008/2009

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

The Group may be contractually obliged to contribute in the mark down costs of their customers and distributors. Where this contractual obligation exists, revenue is reduced by the estimated amount of mark down contributions and a corresponding entry is made to provisions. The estimated mark down contribution is based on historical data and current market circumstances

Where there are a number of similar obligations (e.g. returns or similar obligations) the probability that an outflow will be required in settlement is determined by considering the class of obligations as a whole. Although the likelihood of outflow for any one item may be small, it may well be probable that some outflow will be needed to settle the class of obligations as a whole. If that is the case, a provision is recognised.

Provisions are measured at the present value of the expenditures expected to be required to settle the obligation using a pre-tax rate that reflects current market assessments of the time value of money and the risks specific to the obligation. The increase in the provision due to passage of time is recognised as interest expense.

If the Group has contracts that are onerous, the unavoidable costs of a present obligation under the contract is recognised and measured as a provision. For individual stores, current and forecasted future negative four wall cash flows are considered to be indicators for such onerous contracts.

2.21 Contingent liabilities and contingent assets

Contingent liabilities are not recognised in the financial statements. Contingent liabilities are disclosed in the Notes, unless there is a very low probability that they will result in an outflow of resources embodying economic benefits. Likewise, contingent assets are not recognised. They are disclosed in the Notes, provided that an associated inflow of resource embodying economic benefits is considered likely.

2.22 Events after the balance sheet date

Events after the balance sheet date, which provide additional information on the situation of the Group on the balance sheet date (adjusting event after the balance sheet date), are recognised in the consolidated balance sheet/income statement. Non-adjusting events after the balance sheet date are disclosed in the Notes if they are of a material nature.

2.23 Revenue recognition

Revenue comprises the fair value of the consideration received or receivable for the sale of goods and services in the ordinary course of the Group’s activities. Revenue is shown net of value-added tax, returns, rebates discounts and after eliminating sales within the Group.

The Group recognises revenue when the amount of revenue can be reliably measured, it is probable that future economic benefits will flow to the entity and specific criteria have been met for each of the Group’s activities as described below. The amount of revenue is not considered to be reliably measurable until all contingencies relating to the sale have been resolved. The Group bases its estimates on historical results, taking into consideration the type of customer, the type of transaction and the specifics of each arrangement.

- 22 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2008/2009

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

Sale of goods – wholesale

The Group sells a range of goods in the wholesale market. Sales of goods are recognised when a Group entity has delivered goods to the wholesaler, the wholesaler has full discretion over the channel and price to sell the goods, and there is no unfulfilled obligation that could affect the wholesaler’s acceptance of the goods. Delivery does not occur until the goods have been shipped to the specified location, the risks of obsolescence and loss have been transferred to the wholesaler, and either the wholesaler has accepted the products in accordance with the sales contract, the acceptance provisions have lapsed, or the Group has objective evidence that all criteria for acceptance have been satisfied.

The goods are often sold with a variety of customer incentives such as volume discounts, mark down compensation and cash settlement discounts. Customers have a right to return faulty goods in the wholesale market. Sales are recorded based on the price specified in the sales contracts, net of the estimated volume discounts, mark down compensation, other incentives and returns at the time of sale.

Accumulated experience is used to estimate and provide for the discounts and returns. The volume discounts are assessed based on anticipated annual purchases. No element of financing is deemed present as the sales are made with a credit term of 30 to 90 days, which is consistent with the market practice.

On a seasonal basis, the Group negotiates price adjustments with its wholesale customers as sales incentives or to partially reimburse them for the cost of certain promotions. The Group estimates the cost of such adjustments on an ongoing basis considering historical trends, projected seasonal results and an evaluation of current economic conditions. These costs are recorded as a reduction to net revenue.

Sale of goods – retail

The Group operates a chain of retail stores for selling sportswear, activewear, jeanswear, and childrenswear. Sales of goods are recognised when a Group entity sells a product to the customer. Retail sales are usually in cash or by credit card.

It is the Group’s policy to sell its products to the retail customer with a right to return within 15-90 days (depending on territory). Accumulated experience is used to estimate and provide for such returns at the time of sale. The Group does operate some loyalty programs with a minimal exposure.

License income

License income is recognised on an accrual basis in accordance with the substance of the relevant agreements.

2.24 Costs of Goods Sold

The Group includes in cost of goods sold all costs and expenses related to obtaining merchandise incurred prior to the receipt of finished goods at the Group’s distribution facilities.

These costs include, but are not limited to, product cost, inbound freight charges, purchasing and receiving costs, inspection costs, warehousing costs and internal transfer costs, as well as insurance, duty, brokers’ fees and consolidators’ fees.

In addition, certain costs in the Group’s retail distribution network, such as the costs of shipping merchandise to Group-owned retail stores, are charged to cost of goods sold.

- 23 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2008/2009

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

2.25 Distribution and selling cost

The Group includes in selling and distribution expenses costs incurred subsequent to the receipt of finished goods in the distribution centres, such as the cost of picking and packing goods for delivery to customers. In addition, selling and distribution expenses include product design costs, selling and store service costs and marketing expenses.

Advertising costs and promotion expenses include the costs of producing advertising media, purchasing media space and in general, the cost of all activities designed to promote the Group’s brands and products. Advertising and promotion expenses are recognised as expenses for the period in which they are incurred.

The Group has no long-term commitment for advertising programs. In conjunction with each selling season, the Group makes arrangements with certain retailers to enter into cooperative advertising programs whereby the retailers are reimbursed for a portion of the qualified advertising costs spent on behalf of the Group. The Group’s share of these programs, which typically represents 50% of the total cost incurred by the retailers, is classified as Selling and distribution expenses.

2.26 Administrative expenses

Administrative expenses mainly comprise of personnel, IT and accommodation expenses in relation to the activities at various head offices and business supporting operations.

- 24 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2008/2009

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

3. Financial risk management

3.1 Financial risk factors

The Group’s activities expose it to a variety of financial risks: market risk (including foreign exchange risk, interest rate risk and price risk), credit risk and liquidity risk. The Group’s overall risk management program focuses on the unpredictability of financial markets and seeks to minimise potential adverse effects on the Group’s financial performance. The Group uses derivative and non-derivative financial instruments to hedge certain risk exposures.

Financial risk is managed by the Group Treasury department. The Group’s Treasury department executes the strategy and policies as decided upon by the Group Treasury Committee (‘GTC‘).The GTC meets regularly to discuss developments in the financial markets and the impact thereof on the (hedging) decisions for the Group.

The financial markets have deteriorated significantly during this year, resulting in volatile market interest rates and widening credit spreads. The Group’s financial risk management program properly addresses the potential impact of these developments.

The Group Treasury department identifies, evaluates and hedges financial risks in close co-operation with the Group’s operating units.

The Board of Directors provides principles for overall risk management, as well as policies covering specific areas, such as foreign exchange risk, interest rate risk, credit risk, use of derivative financial instruments and non-derivative financial instruments, and investment of excess liquidity.

3.1.1 Market risk

Market risk is the risk that changes in market prices, such as foreign exchange rates, interest rates and equity prices will affect the Group’s income or the value of its holdings of financial instruments. The objective of market risk management is to manage and control market risk exposures within acceptable parameters, while optimising the return. The Group uses derivatives and non-derivative financial instruments to manage market risks.

(i) Foreign exchange risk

The Group operates internationally and is exposed to foreign exchange risk arising from various currency exposures, primarily with respect to purchases in US dollars (‘US$’) related to sales in €, Canadian dollars (‘CAD’) and Japanese Yen (‘¥’). Foreign exchange risk arises from future commercial transactions, recognised assets and liabilities and net investments in foreign operations in a currency that is not the entity’s functional currency.

The Group uses a mix of foreign exchange (‘FX’) forward contracts and FX options with maturities shorter than one year in order to mitigate the risks associated with adverse movements in foreign currency which might affect certain firm commitments or transactions, including the purchase of inventory, capital expenditures, the collection of foreign royalty payments and certain inter-group transactions that would affect the consolidated profit and loss account of the Group.

The Group manages the foreign exchange risk against the functional currencies within the Group, which are primarily €, CAD, US$, ¥ and GBP. The Group’s operating companies are required to hedge a significant part of their foreign exchange risk exposure. The Group’s policies do not allow the use of financial instruments for speculative or trading purposes.

- 25 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2008/2009

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

The Group’s financial risk management policies evaluate the currency fluctuation impacts on the Group’s financial performance. Based on this, certain hedges on the anticipated cash flows (mainly purchases of goods in US$) with a maturity less than one year are put in place. These projected purchases in US$ can be qualified as ‘highly probable’ forecast transactions for hedge accounting purposes.

The Group has certain investments in foreign operations, whose net assets are exposed to foreign currency translation risk. Currency exposure arising from the net assets of the Group’s foreign operations is primarily managed through borrowings denominated in the relevant foreign currencies. Furthermore, intercompany financing positions are not hedged with FX forward contracts, financing positions with a long term character with no intention for repayment are revalued directly through equity via the cumulative translation adjustment (“CTA”).

Based on historic movements and volatilities in market variables, and management’s knowledge and experience of the financial markets, the Group believes the following movements are ‘reasonable possible’ over a 12 month period. The movements are illustrative only. The Group’s exposure to currency risk based on nominal values is indicated below, and provides the post-tax effect that a possible increase or decrease in the value of foreign currencies relative to the € would have, assuming all other circumstances remain unchanged, on the Group’s financial income and expenses and shareholders’ equity. In this connection, no account was taken of derivatives concluded to hedge the currency risk. The effects on shareholders’ equity and income are calculated using the closing rate as per balance sheet date.

At 31 March 2009, if the € had strengthened by 15% against US$ with all other variables held constant, post-tax profit for the year would have been €21,532 (2008: €22,411) lower, mainly as a result of foreign exchange loss on translation of, trade payables, and cash and cash equivalents. Other components of equity would have decreased €18,211 (2008: nil) as result of the exchange rate changes. Conversely, if € had weakened by 15% against US$ with all other variables held constant, post-tax profit for the year would have been €21,532 (2008: €22,411) higher. Other components of equity would have increased €18,211 (2008: nil) as result of the exchange rate changes.

At 31 March 2009, if the € had strengthened by 15% against YEN with all other variables held constant, other components of equity would have decreased €4,418 (2008: nil) as result of the exchange rate changes with limited post-tax profit for the year. Conversely, if the EUR had weakened by 15% against YEN with all other variables held constant, other components of equity would have increased €4,418 (2008: nil) as result of the exchange rate changes with limited post-tax profit for the year.

At 31 March 2009, if the CAD had strengthened by 15% against USD with all other variables held constant, other components of equity would have decreased €3,302 (2008: 2,893) as result of the exchange rate changes with limited post-tax profit for the year. Conversely, if the CAD had weakened by 15% against USD with all other variables held constant, other components of equity would have increased €3,302 (2008: 2,893) as result of the exchange rate changes with limited post-tax profit for the year.

(ii) Cash flow and fair value interest rate risk

The Group attracts the majority of its financial sources at floating rate. It subsequently protects itself for adverse interest rate movements by entering into pay-fixed, receive-floating interest rate swaps. It is currently the Group’s policy to hedge a minimum of 75% of its Senior Debt (including the Mezzanine loan) with fixed rate hedging instruments. The group applies hedge accounting. Interest rate derivatives are designated as hedging instruments in the hedge accounting relationship.

- 26 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2008/2009

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

During the year ended 31 March 2009, the Group’s borrowings at variable rate were denominated in € and US$. The company has hedged 88% (2008: 91%) of it’s exposure to variable interest rate. 31 March 2009, if € market interest rates had been 125 basis points higher and US$ market interest rates had been 125 basis points higher with all other variables held constant, post-tax profit for the year would have been €92.7 lower (2008: €67.5 lower). At 31 March 2009, if € market interest rates had been 125 basis points lower and US$ market interest rates had been 125 basis points lower with all other variables held constant, post-tax profit for the year would have been €92.7 higher (2008: €67.5 higher).

The effect following interest rate changes is predominantly driven by fair value changes of interest rate swaps.

3.1.2 Credit risk

Credit risk is the risk of financial loss to the Group if a customer or counterparty to a financial instrument fails to meet its contractual obligations, and arises principally from the Group’s receivables from customers and financial transactions with financial institutions.

Credit risk is managed by region. Credit risk arises from cash and cash equivalents, derivative financial instruments and deposits with banks and financial institutions, as well as credit exposures to wholesale customers, including outstanding receivables and committed transactions.

Regional management assesses the credit quality of the customer taking into account its financial position, past experience and other factors. If wholesale customers are independently rated, these ratings are used. Individual risk limits are set based on internal or external ratings in accordance with limits set by the Board. The utilisation of credit limits is regularly monitored by local (credit) management.

The Group has two significant wholesale customers, whose accounts receivable position exceeds 5% of the consolidated gross trade receivables. Both customers have a good reputation, track record in credibility and are also insured. Sales to retail customers are settled in cash or using credit cards. The Group believes that the credit risk associated with the below mentioned financial institutions has increased during the year, but is still at acceptable levels.

In Europe, the Group has an agreement with a European credit insurance company from whom it obtains credit insurance on an individual customer basis. The credit insurance company establishes maximum credit limits for each wholesale customer account. If the receivable becomes 75-105 days past due or the customer becomes bankrupt or insolvent the Group hands over the collection of receivables to the credit insurance group.

In North America the Group outsources the collection and insurance of the majority of its receivables through several credit insurance companies, which are subsidiaries of large financial institutions. The credit insurance companies establish maximum credit limits for each wholesale customer account. As long as the Group stays within the credit limits approved by the credit insurance companies, the receivable amount will always be insured for collection. The Group hands over the collection of receivables to the financial institution once the receivables become 90-120 days past due.

In the RoW, the receivables are on department stores and fashion houses which have a good reputation, track record and credibility.

- 27 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2008/2009

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

The credit rating of the Group’s major financial institutional counterparties, with the amount of exposure for these counterparties, is presented below in carrying amounts at 31 March 2009 (cash and cash equivalents including bank overdrafts; Note 12):

S&P Rating

Counterparty

2009

2008

Fidelity Treasury Only Portfolio

AAA

45,817

AAA

—

Fortis Bank Nederland

34,808

AA-

11,837

HSBC Bank

23,912

AA-

12,328

Bank of Tokyo Mitsubishi

A+

9,121

A+

1,795

Deutsche Bank

A+

5,000

1,640

JP Morgan

AA-

2,424

858

Mitsui Sumitomo

A+

1,615

A+

12,538

Citibank

A+

—

17,761

Others

N/A

17,148

N/A

15,995

139,845

74,752

The Group’s year-end cash balances reported in Canada and Europe were held in current accounts. The cash balances held in the US are invested in overnight Money Market Funds, which are freely obtainable the next day. The majority of the current account balances are held with banks with a minimum S&P rating of A.

The Group’s derivative financial instruments resulting from the interest rate swap are with Credit Suisse (S&P Rating A+), Rabobank (S&P Rating AAA) and Fortis Bank Nederland B.V. (S&P Rating A) and have at the balance sheet date a fair value of €nil (asset) (2008: €6,388, asset) and of €18,179 (liability) (2008: €7,909, liability).

The Group’s foreign exchange rate hedges are with Fortis Bank Nederland B.V. (S&P Rating A), Rabobank (S&P Rating AAA) and HSBC (S&P Rating AA) and have at the balance sheet date a fair value of €5,131 (asset) (2008: €495, asset) and of €4,768 (liability) (2008: €1,526, liability)

3.1.3 Liquidity risk

Liquidity risk is the risk that the Group will not be able to meet its financial obligations as they fall due. Prudent liquidity risk management includes maintaining sufficient cash, the availability of funding from an adequate amount of committed credit facilities and the ability to close out market positions. Due to the dynamic nature of the underlying businesses, the Group maintains flexibility in funding through credit lines.

Management monitors rolling forecasts of the Group’s liquidity on the basis of expected cash flows.

The table below provides maturity analyses of the financial liabilities based on the remaining contractual maturities as of 31 March 2009 including the future contractual interest payables on both the outstanding debt and the Interest rate swap. The Mezzanine includes an amount of €56.4 million of future paid-in-kind interest.


	Borrowings										Derivatives							Trade and
			Mezzanine															other
			Including		Interest						Derivatives			Derivatives				payables
	Senior		paid in		senior debt		Financial		Revolving		inflow			outflow		Other non-		and Current
	debt and		kind		and		Lease		credit		(including			(including		current		Income tax
In € millions	Mezzanine		interest		Mezzanine		liabilities		facility		interest)			interest)		liabilities		liabilities		Total
2009-2010		24.3		—		22.1		5.1		32.5		(14.7	)		27.5		—		309.9		406.7
2010-2014		128.9		—		83.9		7.5		—		(3.1	)		10.8		41.0		—		269.0
> 2014		321.8		173.4		25.4		4.4		—		—			—		—		—		525.0

Contractual cash flows		475.0		173.4		131.4		17.0		32.5		(17.8	)		38.3		41.0		309.9		1,200.7

- 28 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2008/2009

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

The table below analyses the Group’s forward foreign exchange contrasts that will be settled on a gross basis into relevant maturity groupings based on the remaining period at the balance sheet to the contractual maturity date.


	Less than 1
At 31 March 2009	year
Forward foreign exchange contracts – cash flow hedges:
– outflow		27,473
– inflow		30,319
Forward foreign exchange contracts – held for trading:
– outflow		184,403
– inflow		182,147


At 31 March 2008
Forward foreign exchange contracts – cash flow hedges:
– outflow			18,737
– inflow			19,289
Forward foreign exchange contracts – held for trading:
– outflow			57,396
– inflow			56,265

3.2 Capital Risk Management

The Group’s objectives when managing capital are to safeguard the Group’s ability to continue as a going concern in order to provide returns for shareholders and benefits for other stakeholders and to maintain an optimal capital structure to reduce the cost of capital.

In order to maintain or adjust the capital structure, the Group may adjust the amount of proposed dividends paid to shareholders, return capital to shareholders, issue new shares or sell assets to reduce debt. These adjustments are subject to approval by the Board of Directors.

Consistent with others in the industry, the Group reports its financial credibility to the Group’s Debt Lenders every quarter-end with financial covenant ratios, the most important being:

•

Cash Flow Cover

•

Interest Cover

•

Consolidated Total Net Debt Cover

•

Capital Expenditure

These ratios were defined by the Group’s Debt Lenders of the Group. The financial covenants are measured quarterly and for the relevant periods the Group has not breached the agreed financial covenants.

- 29 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2008/2009

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

3.3 Fair value estimation

The fair value of financial instruments traded in active markets (such as trading and available-for-sale securities) is based on quoted market prices at the balance sheet date. The quoted market price used for financial assets held by the Group is the current bid price. The fair value of forward foreign exchange contracts is determined using quoted forward exchange rates at the balance sheet date.

The fair value of financial instruments that are not traded in an active market is determined by using valuation techniques (see notes 14 and 16). The Group uses a variety of methods and makes assumptions that are based on market conditions existing at each balance sheet date. Other techniques, such as estimated discounted cash flows, are used to determine fair value for the remaining financial instruments.

At 31 March 2009, the fair value of the Group’s cash and cash equivalents is equal to their carrying value. The carrying value less impairment provision of trade receivables and payables are assumed to approximate their fair values. The fair value of the Group’s other monetary assets and liabilities approximate carrying value due to the relatively short-term nature of these items. The fair value of financial liabilities for disclosure purposes is estimated by discounting the future contractual cash flows at the current market interest rate that is available to the Group for similar financial instruments.

- 30 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2008/2009

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

4. Critical accounting estimates and judgements

The key assumptions concerning the future and other key sources of estimation uncertainty at the balance sheet date, that have a significant risk of causing material adjustment to the carrying amounts of assets and liabilities within the next financial year are discussed below.

Estimated impairment of intangible assets

The Group evaluates identifiable intangible assets that are subject to amortisation for impairment whenever events or changes in circumstances indicate that its carrying value may not be recoverable. Recoverability is evaluated by a comparison of the carrying amount to future net undiscounted cash flows expected to be generated by the asset.

Identifiable intangible assets not subject to amortisation are assessed for impairment when triggering events occur or at least annually. The impairment test for identifiable intangible assets not subject to amortisation consists of a comparison of the recoverable value of the intangible asset with its carrying amount. An impairment loss is recognised for the amount by which the carrying value exceeds the recoverable value of the asset. In making this assessment, management relies on a number of factors to discount anticipated future cash flows including operating results, business plans and present value techniques. Rates used to discount cash flows are dependent upon interest rates and the cost of capital at a point of time. There are inherent uncertainties related to these factors and management’s judgement in applying them to the analysis of intangible asset impairment. It is possible that assumptions underlying the impairment analysis will change in such a manner that impairment in value may occur in the future.

Estimated impairment of goodwill

The Group tests annually whether goodwill has suffered any impairment in accordance with the accounting policy stated in Note 2.8. The recoverable amounts of cash-generating units have been determined based on value-in-use calculations. Based on these calculations it is not likely that a reasonably possible change in a key assumption on which management has based its determination of the recoverable amount would cause the carrying amount to exceed its recoverable amount.

Income taxes

The Group is subject to income taxes in numerous jurisdictions. Significant judgement is required in determining the worldwide provision for income taxes. There are certain transactions and calculations for which the ultimate tax determination is uncertain during the ordinary course of business. The Group recognises liabilities for anticipated tax audit issues based on estimates of whether additional taxes will be due. Where the final tax outcome of these matters is different from the amounts that were initially recorded, such differences will impact the income tax and deferred tax provisions in the period in which such determination is made.

- 31 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2008/2009

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

Return and Chargeback provisions

The Group recognises various customer incentive schemes and return policies. The Group has estimated the costs associated with these schemes and policies based on statistics of historical returns and customer specific arrangements.

Impairment store property and equipment

The Group reviews whether events or changes in circumstances indicate an impairment of property and equipment in accordance with the accounting policy in Note 2.8. The recoverable amount of the individual stores has been determined based on value-in-use calculations. Where the value in use is lower then the recoverable amount an impairment charge has been recognised.

Onerous lease contracts

The Group periodically reviews whether individual stores have negative current and/or forecasted future cash flows. Stores with forecasted future cash flows which are below the unavoidable costs of the lease obligations are considered onerous and provided for.

- 32 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2008/2009

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

5. Segment information

Primary reporting format – geographic segments

At 31 March 2009, the Group is organised on a worldwide basis into 3 main geographic segments.

•

Europe

•

North America

•

Rest of the world (RoW)

Rest of the World operations mainly comprise Japan operations (as of February 2008), Karl Lagerfeld operations and Head Office.

The segments United States and Canada are included in the segment North America in 2009. The comparable segment reporting is adjusted to align with current year presentation. The new segment reflects the change in organisational and reporting structure of the company.

Intersegment revenue results from the royalties paid to Tommy Hilfiger Licensing LLC for the usage of the Tommy Hilfiger trademark by other regions. The royalties are accounted for at competitive market prices charged to unaffiliated customers. The intercompany royalties are eliminated during the consolidation.

The segment results for the year ended 31 March 2009 are as follows:


				North						Elimina-
	Europe			America			RoW			tions			Total
Revenue		795,709			707,307			156,941			(47,653	)		1,612,304
Intersegment revenue		(178	)		(47,112	)		(363	)		47,653			—

Net revenue		795,531			660,195			156,578			—			1,612,304


Operating result		82,164			36,325			344			—			118,833
Finance costs, net														(80,096	)
Income tax expense														(14,419	)

Result for the year														24,318

The segment results for the year ended 31 March 2008 are as follows:


			North						Elimina-
	Europe		America			RoW			tions			Total
Revenue		706,526		655,017			44,158			(36,324	)		1,369,377
Intersegment revenue		—		(35,854	)		(470	)		36,324			—

Net revenue		706,526		619,163			43,688			—			1,369,377


Operating result		135,534		64,248			(30,071	)		—			169,711
Finance costs, net													(153,085	)
Income tax expense													(26,978	)

Result for the year													(10,352	)

- 33 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2008/2009

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

Significant non-cash items included in operating result for the year ended 31 March 2009 are as follows:


				North
	Europe			America			RoW			Total
Depreciation		(24,576	)		(24,535	)		(4,911	)		(54,022	)
Impairment		(15,877	)		(11,376	)		(6,393	)		(33,646	)
Amortisation		(8,971	)		(7,749	)		(1,109	)		(17,829	)

Total		(49,424	)		(43,660	)		(12,413	)		(105,497	)

Significant non-cash items included in operating result for the year ended 31 March 2008 are as follows:


				North
	Europe			America			RoW			Total
Depreciation		(20,016	)		(22,868	)		(852	)		(43,736	)
Impairment		—			—			—			—
Amortisation		(10,278	)		(4,966	)		(962	)		(16,205	)

Total		(30,294	)		(27,834	)		(1,814	)		(59,941	)

Segment assets consist primarily of Property and Equipment, Intangible assets, Inventories, Trade and Other receivables. Segment liabilities comprise mainly Trade and Other payables.

Non-allocated assets primarily include deferred and current income tax assets, derivative financial instruments and cash and cash equivalents. Non-allocated liabilities mainly include deferred and current income tax liabilities, borrowings, other current liabilities and the shareholders loan.

Capital expenditure comprises additions to Property and Equipment (Note 6) and Intangible Assets (Note 7).

The segment assets and liabilities at 31 March 2009 and capital expenditure for the year ended are as follows:


				North
	Europe			America			RoW			Un-allocated			Total
Assets		869,407			617,651			185,912			52,453			1,725,423
Liabilities		(177,521	)		(243,423	)		(79,201	)		(1,219,332	)		(1,719,476	)
Capital expenditure		40,289			51,982			4,561			—			96,832

The segment assets and liabilities at 31 March 2008 and capital expenditure for the year then ended are as follows:


				North
	Europe			America			RoW			Un-allocated			Total
Assets		801,087			467,524			165,506			60,618			1,494,735
Liabilities		(114,972	)		(145,223	)		(40,577	)		(1,211,466	)		(1,512,238	)
Capital expenditure		29,221			38,288			16,481			—			83,990

- 34 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2008/2009

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

Secondary reporting format – business segments

At 31 March 2009, the Group is organised on a worldwide basis into four main business segments:

•

Wholesale

•

Retail

•

Licensing

•

Other

Wholesale segment comprises the distribution and sale of the Group’s products to third party retailers, including franchise operators of Tommy Hilfiger stores.

Retail segment comprises the distribution and sale of the Group’s products through owned and operated stores and E-commerce.

Licensing segment comprises the licensing of the Group’s brands to third parties that either produce goods (such as fragrances, handbags, watches and eyewear) not currently sold by the Group, or that operate in geographic locations where the Group currently has no operations, in each case in exchange for a royalty typically calculated as a percentage of sales.

Other Group activities mainly comprise the Group’s Karl Lagerfeld businesses as well as corporate activities such as finance and executive compensation. Neither of these constitutes a separately reportable segment.

The segment results and assets at 31 March 2009 and capital expenditure for the year ended are as follows:


	Wholesale		Retail		Licensing		Other			Total
Revenue		806,455		765,642		37,076		3,131			1,612,304
Operating result		112,376		11,401		24,431		(29,375	)		118,833
Total assets		551,182		296,696		6,050		871,495			1,725,423
Capital expenditure		40,522		55,642		—		668			96,832

The segment results, assets and liabilities at 31 March 2008 and capital expenditure for the year ended are as follows:


	Wholesale		Retail		Licensing		Other			Total
Revenue		727,487		590,765		46,769		4,356			1,369,377
Operating result		110,496		73,643		33,681		(48,109	)		169,711
Total assets		403,673		258,254		5,362		827,446			1,494,735
Capital expenditure		19,468		36,670		—		27,852			83,990

Other Total assets mainly include intangibles assets, deferred income tax position and cash and cash equivalents.

- 35 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2008/2009

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

6. Property and Equipment

Property and equipment consists of the following at 31 March 2009:


	Furniture &			Land and			Leasehold			Computer			Machinery
	Fixture			buildings			Improvement			Equipment			& equipment			Total
At cost
31 March 2008		79,912			20,033			121,001			17,165			7,896			246,007
Additions		40,978			—			45,987			2,995			208			90,168
Acquisitions		—			—			2,561			—			—			2,561
Disposals		(6,501	)		—			(5,938	)		(346	)		(224	)		(13,009	)
Translation		9,398			(121	)		14,813			2,045			2,471			28,606

31 March 2009		123,787			19,912			178,424			21,859			10,351			354,333


Accumulated depreciation
31 March 2008		31,338			392			28,012			11,749			2,617			74,108
Depreciation for the period		21,616			267			26,786			3,402			1,952			54,023
Impairment		6,456			—			20,704			201			—			27,361
Disposals		(4,904	)		—			(5,831	)		(277	)		(224	)		(11,236	)
Translation		5,106			(18	)		5,561			1,549			2,208			14,406

31 March 2009		59,612			641			75,232			16,624			6,553			158,662


Net book value at 31 March 2009		64,175			19,271			103,192			5,235			3,798			195,671


Net book value at 31 March 2008		48,574			19,641			92,989			5,416			5,279			171,899

Property and equipment consists of the following at 31 March 2008:


	Furniture &			Land and			Leasehold			Computer			Machinery
	Fixture			buildings			Improvement			Equipment			& equipment			Total
At cost
31 March 2007		68,409			6,902			104,890			19,374			9,605			209,180
Additions		27,452			13,500			29,954			2,127			463			73,496
Acquisitions		1,236			—			7,312			—			—			8,548
Disposals		(3,367	)		—			(3,617	)		(1,290	)		(192	)		(8,466	)
Translation		(13,818	)		(369	)		(17,538	)		(3,046	)		(1,980	)		(36,751	)

31 March 2008		79,912			20,033			121,001			17,165			7,896			246,007


Accumulated depreciation
31 March 2007		23,894			138			25,290			10,683			1,706			61,711
Depreciation for the period		20,791			291			16,278			3,923			2,453			43,736
Disposals		(3,093	)		—			(3,183	)		(493	)		(192	)		(6,961	)
Translation		(10,254	)		(37	)		(10,373	)		(2,364	)		(1,350	)		(24,378	)

31 March 2008		31,338			392			28,012			11,749			2,617			74,108


Net book value at 31 March 2008		48,574			19,641			92,989			5,416			5,279			171,899


Net book value at 31 March 2007		44,515			6,764			79,600			8,691			7,899			147,469

- 36 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2008/2009

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

Impairment of Furniture & Fixture and Leasehold Improvement:

The impairment loss for 2009 of €27,362 (2008: nil) represents the write down of Furniture & Fixtures and Leasehold Improvements for a number of owned and operated Retail stores in Europe and US to the recoverable amount. The impairment is caused by the overall economic slowdown and 3-5 year cash flow forecasts for these stores. The impairment loss has been recognised in the income statement in the line item “Depreciation, amortisation and impairment”.

Property and equipment includes the following amounts where the Group is a lessee under a finance lease:


	2009			2008

Cost – capitalised finance leases		35,016			19,378
Accumulated depreciation		(19,234	)		(4,148	)


Net book amount		15,782			15,230

Finance lease agreements entered into by the Group mainly relate to the acquisition of land and buildings, computer equipment and furniture and fixtures (refer to note 19).

7. Goodwill and Other Intangible Assets

As at 31 March 2009, the Group’s intangible assets and related accumulated amortisation comprise the following:


			Indefinite
			life		Finite life		Customer
	Goodwill		Trademark		Trademark		relationships			Software			Other		Total
At cost
31 March 2008		200,323		438,424		8,500		118,659			15,755			8,895		790,556
Additions		—		—		—		—			6,549			115		6,664
Acquisitions		7,566		—		—		5,609			—			—		13,175
Disposals		—		—		—		—			(15	)		—		(15	)
Translation		24,510		29,052		—		(29	)		2,978			780		57,291

31 March 2009		232,399		467,476		8,500		124,239			25,267			9,790		867,671


Accumulated depreciation
31 March 2008		—		—		1,606		13,957			4,334			4,717		24,614
Amortisation for the period		—		—		850		8,108			5,918			2,952		17,828
Impairment charges		—		—		6,044		—			—			240		6,284
Disposals		—		—		—		—			—			—		—
Translation		—		—		—		(8	)		1,200			514		1,706

31 March 2009		—		—		8,500		22,057			11,452			8,423		50,432


Net book value at 31 March 2009		232,399		467,476		—		102,182			13,815			1,367		817,239


Net book value at 31 March 2008		200,323		438,424		6,894		104,702			11,421			4,178		765,942

- 37 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2008/2009

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

As at 31 March 2008, the Group’s intangible assets and related accumulated amortisation comprise the following:


				Indefinite
				life			Finite life		Customer
	Goodwill			Trademark			Trademark		relationships			Software			Other			Total
At cost
31 March 2007		94,676			468,040			8,500		107,046			6,861			9,939			695,062
Additions		—			—			—		—			10,494			—			10,494
Acquisitions		107,819			—			—		11,700			285			1,600			121,404
Disposals		—			—			—		—			—			(1,600	)		(1,600	)
Translation		(2,172	)		(29,616	)		—		(87	)		(1,885	)		(1,044	)		(34,804	)

31 March 2008		200,323			438,424			8,500		118,659			15,755			8,895			790,556


Accumulated depreciation
31 March 2007		—			—			756		6,344			1,715			2,319			11,134
Amortisation for the period		—			—			850		7,629			3,205			4,521			16,205
Disposals		—			—			—		—			—			(1,600	)		(1,600	)
Translation		—			—			—		(16	)		(586	)		(523	)		(1,125	)

31 March 2008		—			—			1,606		13,957			4,334			4,717			24,614


Net book value at 31 March 2008		200,323			438,424			6,894		104,702			11,421			4,178			765,942


Net book value at 31 March 2007		94,676			468,040			7,744		100,702			5,146			7,620			683,928

Please refer to Note 33 for details on goodwill movements in 2009.

Finite life trademark was impaired in FY2009 as the cash flow projections for the related businesses did no longer support the carrying value of the trademark.

Trademarks with indefinite useful life relate to the Tommy Hilfiger trademark. This trademark is estimated to have an indefinite useful life due to the fact that it is closely related to the total business, the high degree of brand recognition as well as its foundation a significant time ago.

Impairment tests for goodwill and Tommy Hilfiger (‘TH’) trademark

Goodwill and the TH trademark (an intangible with indefinite useful life) are allocated to the Group’s cash-generating units (“CGUs”), identified according to region of operation and business segment.

Goodwill by CGU:


			North
	Europe		America		RoW		Total
Balance at 31 March 2008		86,285		17,425		96,613		200,323

Acquisitions		7,566		—		—		7,566
Foreign currency translation		—		2,277		22,233		24,510

Balance at 31 March 2009		93,851		19,702		118,846		232,399

- 38 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2008/2009

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

TH Trademark by CGU:


			North
	Europe		America		RoW		Total
Balance at 31 March 2008		260,635		177,789		—		438,424

Foreign currency translation		—		29,052		—		29,052

Balance at 31 March 2009		260,635		206,841		—		467,476

The recoverable amount of a CGU is determined based on value-in-use calculations. These calculations use pre-tax cash flow projections based on financial budgets approved by management covering a five-year period. Cash flows beyond the five-year period are projected using the estimated growth rates stated below. The growth rate does not exceed the long-term average growth rate for the fashion industries in which the CGU operates.

The key assumptions used in 2009 for value-in-use calculations are as follows:


	2009									2008
				North									North
	Europe			America			RoW			Europe			America			RoW

Gross margin (average)
- next five years		61	%		55	%		71	%		54	%		55	%		60	%
- After that		61	%		55	%		71	%		54	%		55	%		60	%
Growth rate (CAGR)
- next five years		5.6	%		6.2	%		9.1	%		10.5	%		5.9	%		10.2	%
- After that		2.0	%		2.0	%		2.0	%		2.0	%		2.0	%		2.0	%
Discount rate		18.3	%		18.3	%		18.3	%		16.5	%		16.5	%		16.5	%

The calculation of value-in-use for the cash generating units is most sensitive to the following assumptions:

•

gross margins: the Group determined budgeted gross margin based on past performance and its expectations for the market development.

•

discount rate: the discount rate was estimated based on the average percentage of a weighted average cost of capital for the industry. The discount rate was applied to all CGUs as the expected future cash flows in local currency had first been converted to € using forward rates. The Group believes that differences in the risk profile of the North America operations compared to Europe and RoW have been reflected in the cash flow forecasts of the CGUs making further adjustments to the discount rate unnecessary. The Group determined that the impairment test outcome would not differ significantly when applying a discount rate for the cash flow specific currency and translating these to present value using a spot exchange rate instead.

•

growth rate: future growth rates are displayed in the table above and differ by geography. The growth rate is based on average values achieved in the years preceding the start of the budget period

Management believes that no reasonable possible change in any of the above key assumptions would cause the carrying value of the cash generating units to materially exceed its recoverable amount.

- 39 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2008/2009

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

8. Derivative financial instruments

At 31 March 2009 and 2008, the Group’s derivative financial instruments are comprised of the following:


	2009				2008
	Assets		Liabilities		Assets		Liabilities

Current: Forward foreign exchange contracts – hedge accounting		2,846		—		495		—

Current: Forward foreign exchange and option contracts – no hedge accounting		2,285		4,768		—		1,526

Non-current: Interest Rate Swaps – hedge accounting		—		16,805		—		—

Non-current: Interest Rate Swaps – no hedge accounting		—		1,374		6,388		7,909


Total		5,131		22,947		6,883		9,435

Forward foreign exchange contracts

These contracts are both plain-vanilla and conditional forward contracts.

At 31 March 2009 the notional principal amounts of the outstanding foreign exchange contracts in hedge relation are purchases of US$40,000 versus CAD (2008: US$30,500).

The outstanding foreign exchange contracts not in hedge relation are at 31 March 2009:

•

Sale of € nil (2008: €1,876) versus US$

•

Purchase of US$ 198,000 (2008: US$86,000) versus €

•

Purchase of £ 2,000 (2008 £0) versus US$

Highly probable forecasted purchases of cost of goods sold, denominated in US$ for the Canadian operations are designated as hedged item in the cash flow hedge relationship which are expected to occur at various dates during 3 to 10 months. Gains and losses recognised in the hedging reserve in equity (Note 15) on forward foreign exchange contracts at 31 March 2009 will be recognised in the initial carrying value of the purchased inventory that will be received by the Group in 3 to 10 months. These inventory items will affect the income statement as costs of goods sold in the period 6 to 12 months from the balance sheet date.

Embedded forward foreign exchange contracts

The Group has reviewed its US$ denominated clothing purchase contracts €/US$ or €/CAD for embedded forward contracts. In line with IAS 39, the Group bifurcates and separately fair values these contracts if it is clear that these embedded forward contracts are not closely related to the host contract. At year end there were no significant embedded derivatives.

- 40 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2008/2009

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

Interest rate swaps — hedge accounting

The Group has entered into three interest rate swaps to off-set the effects of changing interest rates on its floating rate senior credit facility. Highly probable forecasted variable interest charges on the Senior debt are designated as hedged item in the cash flow hedge relationship. The effective portion of the fair value changes on the interest swaps designated in a hedge accounting relationship are deferred to the hedging reserve in equity (note 15) until the underlying forecasted interest cash flow occurs The critical terms of these interest rate swaps, whereby the Group pays fixed interest and receives floating interest, are as follows as at 31 March 2009 and 2008:

Contract

Fair Value

Notional amount

rate

maturity

31-Mar-09

31-Mar-08

US$220,000 (2008: US$ 220,000)

4.97

May-10

US$

10,300 (loss)

US$

12,120 (loss)

€383,529 (2008: €383,529)

3.27

May-10

€

8,286 (loss)

€

6,388 (gain)

US$220,000 (2008: US$0)*)

LIBOR

May-10

US$

335 (loss)

US$

€383,529 (2008: €0)*)

EURIBOR

May-10

€

358 (loss)

€


*)		Basis swap 1 month/3 month

Interest rate swaps — no hedge accounting

The Group has entered into three interest rate swaps to off-set the effects of changing interest rates on its floating rate senior credit facility. Fair value change gains or losses are recognised in the income statement as financial income/expense. The critical terms of these interest rate swaps, whereby the Group pays fixed interest and receives floating interest, are as follows as at 31 March 2009 and 2008:

Contract

Fair Value

Notional amount

rate

maturity

31-Mar-09

31-Mar-08

US$40,000 (2008: US$0)

2.77

May-13

US$

529 (loss)

US$

US$55,000 (2008: US$0)

2.88

May-13

US$

866 (loss)

US$

US$46,000 (2008: US$0)

2.61

May-13

US$

418 (loss)

US$

The maximum exposure to credit risk at the reporting date is the fair value of the derivatives assets in the balance sheet.

9. Loans and other receivables

Loans and other receivables are comprised of the following as at 31 March 2009 and 2008.


	2009		2008

Rent deposits		22,150		14,524
Other		9,400		8,687

		31,550		23,211

- 41 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2008/2009

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

10. Inventories

Inventory consists of the following as at 31 March 2009 and 2008.


	2009		2008
Finished goods (costs)		62,264		108,309
Finished goods (net realisable value)		152,421		83,080

		214,685		191,389

The cost of inventories recognised as expense and included in ‘cost of goods sold’ (COGS) amounted to €710,637 (2008: €559,869). The aforementioned COGS amount includes inventory write downs of €24,944 (2008: €10,060). All inventories are expected to be sold within 12 months.

11. Trade and other receivables

Trade and other receivables are comprised as follows as at 31 March 2009 and 2008.


	2009			2008
Trade receivables		256,100			193,079
Less: provision for impairment of trade receivables		(8,373	)		(3,718	)

Trade receivables — net		247,727			189,361
Pre-payments and other receivables		40,411			36,840

		288,138			226,201

Less non-current portion		—			—

		288,138			226,201

All receivables are due within 1 year from the balance sheet date. The carrying amount of trade and other receivables is a reasonable approximation of their fair values.

The aging of the gross trade receivables as at 31 March 2009 and 2008 was as follows:


	2009							2008
			Impaired							Impaired
	Fully		and (partly)					Fully		and (partly)
	performing		provided for		Provision			performing		provided for		Provision
Not due		211,020		6,427		(568	)		129,674		—		—
Up to 3 months		27,115		4,703		(3,391	)		52,683		6,823		(2,798	)
3 to 6 months		2,256		904		(819	)		987		—		—
over 6 months		16		3,659		(3,595	)		1,992		920		(920	)

Total		240,407		15,693		(8,373	)		185,336		7,743		(3,718	)

- 42 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2008/2009

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

Movements on the provision for impairment of trade receivables are as follows:


	Individually			Collectively
	impaired			impaired			Total
As 1 April 2007		2,208			871			3,079
Provision for receivables impairment		786			1,141			1,927
Receivables written off during the year as uncollectible		(703	)		(423	)		(1,126	)
Unused amounts reversed		—			(51	)		(51	)
Translation		—			(111	)		(111	)

As 31 March 2008		2,291			1,427			3,718
Provision for receivables impairment		885			4,121			5,005
Receivables written off during the year as uncollectible		(410	)		(4	)		(414	)
Unused amounts reversed		—			(44	)		(44	)
Translation		—			108			108

As 31 March 2009		2,766			5,608			8,373

The creation and release of provision for impaired receivables have been included in distribution and selling costs in the income statement. Amounts charged to the allowance account are written off when there is no expectation of recovering the asset. The other classes within trade and other receivables do not contain impaired assets.

The maximum exposure to credit risk at the reporting date is the fair value of each class of receivable mentioned above less any insured amounts. The Group holds certain bank guarantees and letters of credit as collateral. For additional details on the credit risk we refer to Note 3.

12. Cash and Cash Equivalents

At 31 March 2009 Cash and Cash Equivalents comprises of short-term money market funds and overnight accounts at several major international financial institutions earning interest at a weighted average interest rate of 0.5% (2008: 2.6%).


	2009		2008

Cash at banks and on hand		136,616		71,192
Credit card receivables		3,229		3,560

		139,845		74,752

13. Ordinary shares and share premium

Number of

Ordinary

Share

shares

premium

Total

At 31 March 2007

200,000

5,000

30,136

35,136

Management participation plans

—

13,787

At 31 March 2008

200,000

5,000

43,923

48,923

Management participation plans

—

At 31 March 2009

200,000

5,000

43,923

48,923

The share premium recognised during FY2008 of €13,787 is considered an informal capital contribution relating to the management participation plans.

- 43 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2008/2009

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

The authorised number of ordinary shares amounts to 800,000 (2008: 800,000) with a par value of €25 per share (2008: €25 per share). All issued shares are fully paid.

14. Management participation plan

Certain employees and service providers (“the Participants”) of the Company have been offered the opportunity by Tommy Hilfiger B.V. and its shareholders to invest in a management participation plan (up to 12.5% of the Company’s total ordinary shares). The plan is administered by Stichting Administratiekantoor Elmira (“STAK”) through Depositary Receipts.

Between May 2006 and November 2006, 20,490 Depositary Receipts were issued against payment of the subscription price of €175.60 per Depositary Receipt. During the year ended 31 March 2008 3,900 additional Depositary Receipts were issued with a grant date of 1 November 2007 and for which the subscription price was set at €183 per Depositary Receipt. During the year ended 31 March 2009 no additional Depositary Receipts have been offered.

If a Participant ceases to be actively involved in the Group due to termination of employment or termination of a service agreement, the STAK may request the resale and retransfer of part or all of the Depositary Receipts acquired to the STAK or any third party designated by the STAK. In the event that there is a change in majority ownership of the Company, the Participants are obliged to cooperate with the transfer or sale of the Depositary Receipts within the terms and conditions of such transaction with third parties, either into cash or in exchange of shares.

The management participation plan is regarded to be an equity settled share based compensation plan. The fair value per Depositary Receipt is equal to the difference between (i) the fair market value per Depositary Receipt and (ii) the subscription price per Depositary Receipt. All related expenses have been recognised in the consolidated income statement for FY2008. The details of the awards are described below. Techniques like the market approach and income approach were used to determine the fair value of the Depositary Receipts. Furthermore, the Company derived fair values from peers, which were used as benchmark.


	Depositary Receipts awarded
	In FY 2007				In FY 2008
	Award of		Award of		Award of
	Depositary		Depositary		Depositary
Nature of the arrangement	Receipts		Receipts		Receipts

Date of grant	10-May-06		14-Nov-06		01-Nov-07
Number of instruments awarded		12,000		8,490		3,900
Purchase Price per Depositary Receipt		175.60		175.60		183
Fair market value per Depositary Receipt		175.60		175.60		3,750
Fair Value per Depositary Receipt		—		—		3,567
Value in Equity		—		—		13,787

During FY2008, 300 Depositary Receipts have been retransferred to the STAK by participants that left the Group and subsequently awarded to new participants. During FY2009, 80 Depositary Receipts were acquired by the STAK and assigned to the shareholders of the company, thereby reducing the number of awarded Depository Receipts. As at 31 March 2009 the number of outstanding Depositary Receipts amounts to 24,010 (2008: 24,090) being 12.005% (2008: 12.045%) of the Company’s Ordinary Shares.

- 44 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2008/2009

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

15. Other reserves


				Cumulative
	Hedging			translation		Management
	reserve			adjustments		plans		Total
Balance at 31 March 2007		71			266		—		337

Cash flow hedges:
Fair value gains/(losses) in year		8			—		—		8
Tax on fair value gains		(2	)		—		—		(2	)
Transfers to inventory		334			—		—		334
Tax on transfers to inventory		(81	)		—		—		(81	)
Management Option plan		—			—		792		792
Currency translation differences		(26	)		5,244		—		5,218

Balance at 31 March 2008		304			5,510		792		6,606

Cash flow hedges:
Fair value gains/(losses) in year		(6,537	)		—		—		(6,537	)
Tax on fair value gains		1,495			—		—		1,495
Management Option plan		—			—		2,147		2,147
Currency translation differences		(153	)		2,181		—		2,028

Balance at 31 March 2009		(4,891	)		7,691		2,939		5,739

The Other reserves are not freely distributable as dividend.

16. Management Option plan

Tommy Hilfiger Holding S.à r.l. agreed to certain employees the opportunity to invest in options over Depositary Receipts (the “Options”), up to 7.5% of the Company’s total underlying ordinary shares. The exercise price of the Options is set at the underlying fair market value of the Options at the date of grant. The Options vest and become exercisable following the date of a change in majority ownership of the Company or in the absence of such event, at the end of the contractual life of the Options. Once vested, the Options are exercisable during a pre-set period (of five or forty seven business days following the vesting date).

The Options shall contractually lapse if the option holder ceases to be active as a manager of the Group due to termination of employment. The Depositary Receipts acquired following the exercise of the Options, will substantially be subject to the terms and conditions as contained in the Management participation plan. Therefore, in the event of a change in majority ownership of the Company, the option holders are obliged to cooperate with the transfer or sale of the Depositary Receipts within the terms and conditions of such transaction with third parties, either into cash or in exchange of shares.

The Option arrangement operated by the Company is regarded to be an equity settled share based compensation plan. The fair value per Option is equal to the difference between (i) the fair market value per Option and (ii) any subscription price payable for each Option granted and is recognised as an expense.

- 45 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2008/2009

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

The details of the awards and the assumptions applied when determining the fair value of the Options are described below.


	*Grant of Options*	*Grant of Options*	*Grant of Options*
*Arrangement*	*in FY 2007*	*in FY 2008*	*in FY 2009*
Date of grant	9 November 2006	14 November 2007	30 September 2008

Number of instruments granted	10,980	1,000	500
Exercise price (in €)	2,842	2,810	2,352
Share price at the date of grant	175	3,750	3,131
Contractual life (years)	8 years and 5 business days	7 years	6 years and 47 days
Settlement	Equity settled	Equity Settled	Equity Settled
Expected volatility (%)	40	60	60
Risk-free interest rate (%)	4.02	4.11	3.822
Expected dividend (dividend yield)	Nil	Nil	Nil
Expected forfeiture rates (grant date)	Nil	Nil	Nil
Purchase Price Options	3.23	Nil	Nil
Fair Value Option	0	2,694	2,052
Valuation model	Black & Scholes	Black & Scholes	Black & Scholes

Given that the shares of the Company are currently not listed, no historical data was available to determine the expected volatility. Therefore, the expected volatility for the Options is based on historical volatility determined on the basis of an analysis of the daily share price movements of the shares of comparable listed entities.

A reconciliation of the movements in the number of Options can be summarised as follows:


*Outstanding at 31 March 2007*		*10,980*

Granted during FY2008		1,000
Forfeited during FY2008		Nil
Exercised during FY2008		Nil
Expired during FY2008		Nil

*Outstanding at 31 March 2008*		*11,980*
*Exercisable at 31 March 2008*		*Nil*

Granted during FY2009		500
Forfeited during FY2009		Nil
Exercised during FY2009		Nil
Expired during FY2009		Nil

*Outstanding at 31 March 2009*		*12,480*
*Exercisable at 31 March 2009*		*Nil*

The ordinary shares of the Company for which Depositary Receipts have been issued by the STAK represent 6.24% (2008: 5.99%) of the Company’s ordinary shares outstanding. An expense of €2,147 has been included for the Options in FY2009 (2008: €792).

Instead of exercising Options, option holders are entitled to resell their Options to the STAK at a purchase price to be determined by reference to a public offering price per share in an initial public offering of the Company.

- 46 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2008/2009

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

17. Dividends

No dividend in respect of the year ended 31 March 2009 is proposed at the Annual General Meeting on 30 June 2009. No dividends were paid in 2008.

18. Trade and other payables


	2009		2008

Trade payables		150,818		85,390
Social security and other taxes		11,405		13,596
Accrued rent		9,172		3,452
Accrued payroll		24,224		25,275
Accrued expenses		64,265		50,100
Deferred income		1,788		3,667
Deferred consideration		19,765		57,211
Other payables		21,477		25,864

		302,914		264,555

Deferred consideration

The deferred consideration relates for €11,168 (2008: nil) to the deferred cash payable resulting from the Asset purchase in Turkey (Note 33). Furthermore the deferred consideration relates for €8,597 (2008: €57,122) to a deferred payable to former Tommy Hilfiger Japan Corporation shareholders.

19. Borrowings

Borrowings consist of the following as at 31 March 2009 and 2008:


	2009			2008
Non-current
Senior debt		450,674			445,899
Mezzanine loan		100,000			100,000
Paid in kind interest on Mezzanine loan		17,041			10,248
Unamortised loan fees		(15,377	)		(18,734	)
Finance lease liabilities		11,826			11,760

		564,164			549,173


Current
Short term portion of senior debt		24,315			11,736
Short term borrowings		32,454			8,800
Finance lease liabilities		5,098			4,272
Interest payable		3,773			6,168
Unamortised loan fees		(4,040	)		(4,033	)

		61,600			26,943


		625,764			576,116

Senior debt facility

On 10 May 2006 the Group entered into a €1,000 million Senior Facility Agreement.

- 47 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2008/2009

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

At 31 March 2009 the Senior Facility loans can be specified as follows:


in millions	€		US$				Total		Tenor	Repayment
	€		US$		€		€
Term Loan A *		73.8		82.9		62.8		136.6	4 years	Amortising
Term Loan B		112.8		126.8		96.1		208.9	5 years	Bullet
Term Loan C		112.8		—		—		112.8	6 years	Bullet
Restructuring Facility **		—		22.0		16.7		16.7	4 years	Amortising
Revolving Credit Facility		9.7		30.0		22.7		32.4	4 years	Bullet

		309.1		261.7		198.4		507.4


*		Average life of 2.35 years

**		Average life of 2.36 years

At 31 March 2008 the Senior Facility loans can be specified as follows:


in millions	€		US$				Total
	€		US$		€		€
Term Loan A		80.6		90.6		57.3		137.9
Term Loan B		112.8		126.8		80.2		193.0
Term Loan C		112.8		—		—		112.8
Restructuring Facility		—		22.0		13.9		13.9
Revolving Credit Facility		—		—		—		—

		306.2		239.4		151.4		457.6

Interest is based on the prevailing Euribor rate for the € denominated loans and the US$ LIBOR rate for the US$ denominated loans plus a margin, which varies between 1.25% and 3.25%. The interest to be paid on the Term A and Term B loan is depending on the actual level of the Consolidated Total Net Debt Cover ratio.

The Senior Facilities benefit from a first ranking security package and certain guarantees. Furthermore, the Senior Facilities are subject to a financial covenant package (refer to note 3.2),

At 31 March 2009 €16,676 or US$ 22,000 (2008 €13,913 or US$ 22,000) is drawn under the Restructuring Facility. The interest to be paid is depending on the actual level of the Consolidated Total Net Debt Cover ratio. Interest varies between Libor plus 1.25% and 2.25%.

At 31 March 2009 €235 million (2008: € 235 million) is available under the Revolving Credit facility. Under the Revolving Credit facility a total amount of €60,650 (2008; € 44,321) is used for several guarantees and letter of Credits. In addition, cash draw downs of €32.5 million (2008: nil) are made under the Revolving Credit Facility. The interest to be paid is depending on the actual level of the Consolidated Total Net Debt Cover ratio. Interest varies between Euribor plus 1.25% and 2.25%.

Mezzanine Facility

The Group has fully drawn a €100 million Mezzanine Facility at 31 March 2009 with a bullet repayment on May 2013. The interest rate on the Mezzanine is based on the prevailing Euribor rate plus a cash margin and a paid in kind margin. The facility is contractually subordinated to the Senior Facility via agreements with financial institutions and benefits from secondary ranking positions in the same security package and guarantees as the Senior Facilities. Furthermore, the Mezzanine Facility is subject to a financial covenant package (refer to note 3.2), Interest is fixed at Euribor plus 10.0%

- 48 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2008/2009

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

Loan fees

Fees incurred for the Senior debt and the Mezzanine facility are amortised straight-line over the average contractual term of the related borrowings (initially 8 years).

Effective interest rate

Due to the fees incurred for the Senior debt and the Mezzanine facility the effective interest rate for these loans is 0.67% (2008: 0.62%) higher than the aforementioned lending rate including the margin.

The contractual maturity of the Group’s total borrowings is as follows:


	2009		2008

12 months or less		29,413		11,736
1-5 years		270,398		129,585
Over 5 years		325,953		434,795

		625,764		576,116

The exposure of the Group’s borrowings (excluding the shareholders’ loan, finance leases and bank overdrafts) to interest rate changes and the contractual re-pricing dates before and after the effect of the interest rate swap at the balance sheet dates are as follows:


	Less than 1			Between 1 and		Between 2
	year			2 years		and 5 years

Senior debt		474,989			—		—
Mezzanine loan		117,041			—		—
Short term borrowings		32,454			—		—
Interest swap		(550,284	)		443,409		106,875

Total		74,200			443,409		106,875

The fair value of current borrowings equal their carrying amount, as the impact of discounting is not significant.

- 49 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2008/2009

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

Finance lease

Finance lease liabilities are effectively secured as the rights to the leased asset revert to the lessor in the event of default.


	2009			2008
Gross finance lease liabilities — minimum lease payments:
No later than 1 year		5,397			4,631
Later than 1 year and no later than 5 years		8,829			8,574
Later than 5 years		5,729			6,531

		19,955			19,736
Future finance charges on finance leases		(3,031	)		(3,702	)

Present value of finance lease liabilities		16,924			16,034


The present value of finance lease liabilities is as follows:
No later than 1 year		5,098			4,272
Later than 1 year and no later than 5 years		7,473			8,038
Later than 5 years		4,353			3,724

		16,924			16,034

The Group entered into various financial lease arrangements:

In North America, the Group has entered into a lease arrangement with respect to an office and distribution centre during 2007, with a remaining term of 13 years at 31 March 2009. Lease payments are not contingent and no specific material restrictions are imposed by the lessor. After the original of the arrangement, two renewal options of 5 years (each) exist; no purchase options or escalation clauses exist under the arrangement. Furthermore the Group has entered into lease arrangements with respect to certain IT related hardware, with remaining terms of one year at 31 March 2009. Lease payments are not contingent and no specific material restrictions are imposed by the lessor. The lease arrangements have a monthly extension period, a fair market value purchase option, but no escalation clauses.

In RoW, the Group has entered into lease arrangements with respect to certain IT related hardware and in store furniture and fixtures with remaining terms varying between 3 to 5 years. Lease payments are not contingent and no specific material restrictions are imposed by the lessor. No renewal, purchase options or escalation clauses exist under the arrangement.

20. Other non-current liabilities

Other non-current liabilities consist of the following at 31 March 2009 and 2008:


	2009		2008

Deferred rent		33,209		26,980
Deferred income		34,551		35,031
Deferred consideration		23,646		26,212
Deferred landlord contributions		7,489		3,516
Employee certificates bonus plan		17,348		9,057
Other		1,744		1,573

		117,987		102,369

- 50 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2008/2009

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

Deferred income

The balance largely relates to deferred income recognised on the sale of the buying offices in FY2007. With the sale the Group received an upfront payment from the buyer. This payment was deferred and is expected to be realised over a remaining period of 9 years. The deferred income expected to be realised in the coming year is included in current liabilities.

Deferred consideration payable

Consideration relates to a deferred payable to former Tommy Hilfiger Japan Corporation shareholders. The current portion is classified accordingly.

Employee certificates bonus plan

The Group has provided part of a cash bonus to be paid to eligible employees at the time of an eventual change in ownership of the Company. The related expense is spread over the period during which the employees become unconditionally entitled to the certificates and is recognised as a liability.

Under this cash settled plan a total of 26,300 instruments were granted in September and November 2007 at a purchase price of nil and a fair value of €1,000 per instrument. In FY2009 this has resulted in an expense of €8,442 (2008: €9,123). The total expected costs are estimated at €19,442.

21. Deferred income tax

The components of deferred tax assets and liabilities have the following maturities at 31 March 2009 and 2008:


	2009			2008
Deferred income tax assets:
– Deferred income tax asset to be recovered after more than 12 months		86,344			107,486
– Deferred income tax asset to be recovered within 12 months		49,655			24,994

		135,999			132,480
Deferred tax liabilities:
– Deferred income tax liability to be recovered after more than 12 months		(188,010	)		(189,508	)
– Deferred income tax liability to be recovered within 12 months		(1,896	)		(289	)

		(189,906	)		(189,797	)


Deferred income tax (liabilities)/assets, net		(53,907	)		(57,317	)

Deferred income tax assets and liabilities are offset when there is a legally enforceable right to offset current tax assets against current tax liabilities and when the deferred income taxes relate to the same fiscal authority. As such deferrals within fiscal groups in the US, Canada and The Netherlands are offset, leading to the following net deferred tax assets and liabilities which are disclosed on the balance sheet.


	2009			2008

Deferred tax assets		31,453			34,458
Deferred tax liabilities		(85,360	)		(91,775	)

		(53,907	)		(57,317	)

- 51 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2008/2009

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

The gross movement on the deferred income tax account is as follows:


	2009			2008

Beginning of reporting period		(57,317	)		(31,004	)
Acquisitions of subsidiaries		—			(1,571	)
Income statement charge		(3,693	)		(16,878	)
Charged directly to equity		1,246			(83	)
Exchange differences		5,855			(7,781	)

End of reporting period		(53,907	)		(57,317	)

The movement in deferred income tax assets and liabilities during the year, without taking into consideration the offsetting of balances within the same tax jurisdiction, is as follows:

Deferred tax assets


	Total Tax						Fair value			Provisions
	losses			Depreciation			changes			and others			Total
At 31 March 2007		111,815			10,288			—			37,809			159,912

(Charged)/credited to the income statement		(22,469	)		(1,994	)		7,120			6,482			(10,861	)
Acquisition of subsidiaries (Note 32)		—			290			—			(1,168	)		(878	)
Exchange differences		(9,638	)		(2,540	)		120			(3,635	)		(15,693	)


At 31 March 2008		79,708			6,044			7,240			39,488			132,480


Changes in prior year classification		(18,891	)		(3,916	)		359			13,109			(9,339	)
(Charged)/credited to the income statement		(30,988	)		4,238			(9,908	)		27,720			(8,938	)
Exchange differences		2,538			1,064			1			11,649			15,252
Reclassification to/from DTL		—			—			6,544			—			6,544


At 31 March 2009		32,367			7,430			4,236			91,966			135,999

Deferred income tax assets are recognised for tax loss carry forwards to the extent that the Group believes that the realisation of the related tax benefit through the future taxable profits is probable. The Group recognised deferred income tax assets of €32,367 (2008: €60,817) in respect of losses amounting to €99,708 (2008: €190,641), that can be carried forward against future taxable income. Losses which were not recognised amounted €70,918 (2008: €49,346). Tax credits, included in provisions and other deferred tax assets, were recognised for an amount of €27,564 (2008: €20,408). Furthermore the group did not recognise deferred income tax assets for deductible temporary difference amounting to €1,226 (2008: €1,396).

The tax losses carry forward can be carried forward against future taxable income and start to expire in 2012. The tax credits can be carried forward against future taxable foreign source income and start to expire in 2010.

- 52 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2008/2009

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

Deferred tax liabilities


				Fair value
				changes and
	Intangibles			others			Total

At 31 March 2007		(184,267	)		(6,649	)		(190,916	)
Acquisition of subsidiaries		(2,536	)		1,843			(693	)
Charged/(credited) to the income statement		(619	)		(5,398	)		(6,017	)
Charged directly to equity		—			(83	)		(83	)
Exchange differences		8,601			(689	)		7,912


At 31 March 2008		(178,821	)		(10,976	)		(189,797	)


Changes in prior year classification		162			9,179			9,341
Charged/(credited) to the income statement		718			4,527			5,245
Charged directly to equity		—			1,246			1,246
Exchange differences		(9,656	)		259			(9,397	)
Reclassification to/ from DTA		—			(6,544	)		(6,544	)


At 31 March 2009		(187,597	)		(2,309	)		(189,906)

Deferred income tax liabilities of € 3,091 (2008: €3,206) have not been recognised for the withholding tax and other taxes that would be payable on unremitted earnings of certain subsidiaries. Such amounts are permanently reinvested. At 31 March 2009 €61,827 unremitted earnings exists (2008: €64,128).

22. Retirement benefit obligations

Defined contribution plan:

In Europe the Group operates various pension plans:

•		certain employees participate in a savings plan, whereby contributions to the plan are discretionary with matching contributions

•		a collective pension plan for employees who meet certain criteria. The pension plan is a defined contribution plan and the Group pays 50% of the pension contribution for the employee, which can range between 3% and 5% of the employee’s salary depending on the employee’s age. Total pension costs amount to €1,052 (2008: €1,072).

In North America the Group maintains employee savings plans for eligible employees. The Group’s contributions to the plans are discretionary with matching contributions of up to 50% of employee contributions up to a maximum of 3% to 6% of an employee’s compensation. For the year ended 31 March 2009, the Group made plan contributions of €1,081 (2008: €906).

Defined benefit plan:

The Group maintains a supplemental executive retirement plan which provides certain members of senior management with a supplemental pension. The supplemental executive retirement plan is an unfunded plan. The Group uses a 1 April measurement date, beginning of the year, for its supplemental executive retirement plan. The plan is frozen, as a result participants will no longer accrue any additional benefits and future salary increases will no longer be taken into account.

Other post employment benefits relate to a payment to a member of key management in the event of his death or termination following his disability. His employment agreement provides for payment of the full amount otherwise payable to him for the fiscal year which includes his death or termination following disability, and for the following fiscal year.

- 53 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2008/2009

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

The benefit obligation and funded status of the supplemental executive retirement plan and the other post employment benefit plan is as follows:


	2009		2008
Balance sheet obligations for:
– Pension benefits		9,980		8,167
– Other post employment benefits		2,054		1,751

		12,034		9,918

Income statement charge for:
– Pension benefits (included in finance costs, net)		563		555
– Other post employment benefits (included in employee expenses)		202		1,710

		765		2,265

The amounts recognised in the balance sheet are determined as follows:


	2009		2008

Present value of unfunded obligations		10,747		9,619
Unrecognised actuarial gains / (losses)		1,287		299

Liability in the balance sheet		12,034		9,918

There are no pension plan assets. The movement in the defined benefit obligation over the year is as follows:


	2009			2008

Beginning of period		9,619			9,966
Current service cost		202			1,710
Interest cost		563			555
Actuarial losses/(gains)		(927	)		(718	)
Benefits paid		(367	)		(369	)
Exchange differences		1,657			(1,525	)

End of period		10,747			9,619

The amounts recognised in the income statement are as follows:


	2009		2008

Current service cost		202		1,710
Interest cost		563		555

		765		2,265

The principal actuarial assumptions used were as follows:


	2009			2008

Discount rate		7.25	%		6.50	%
Expected return on plan assets		N/A			N/A
Future salary increases		N/A			N/A
Future pension increases		N/A			N/A

- 54 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2008/2009

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

Mortality rate

Assumptions regarding future mortality experience are set based on advice, published statistics and experience in each territory.

The average life expectancy in years of a pensioner retiring at age 65 on the balance sheet date is as follows:


	2009		2008

Male		19.4		19.4
Female		19.4		19.4

The Group currently estimates total payments under the supplemental executive retirement plan will be approximately €396 in each of FY2010 through FY2011, and €1,767 in the aggregate for FY2012 through FY2016.


	2009			2008
As at 31 March
Present value of defined benefit obligation		10,747			9,619
Fair value of plan assets		—			—

Deficit/(surplus)		10,747			9,619


Experience adjustments on plan liabilities		(927	)		(718	)

23. Provisions for other liabilities and charges

The components of the provisions are as follows:


	Returns and			Restruc-			Asset			Onerous
	Charge backs			turing			retirement			contracts			Others			Total
At 31 March 2007		37,923			2,116			1,690			6,247			1,330			49,306
Provisions assumed in business combinations		—			—			3,058			—			1,150			4,208
Additional provisions		28,232			4,267			134			1,887			1,077			35,597
Used during year		(34,537	)		(2,042	)		—			(1,002	)		(1,234	)		(38,815	)
Transfer to liabilities		—			—			—			(4,759	)		—			(4,759	)
Exchange differences		(2,874	)		(220	)		(277	)		(407	)		129			(3,649	)

At 31 March 2008		28,744			4,121			4,605			1,966			2,452			41,888

Additional provisions		52,271			510			754			9,508			(0	)		63,043
Used during year		(29,639	)		(1,991	)		(109	)		(1,218	)		(193	)		(33,150	)
Exchange differences		3,536			13			1,110			802			325			5,786

At 31 March 2009		54,912			2,653			6,360			11,058			2,584			77,567


Analysis of total provisions	2009		2008

Non-current		7,059		7,213
Current		70,508		34,674

		77,567		41,887

Returns and Charge backs

The Group has various customer incentive schemes and return policies. A provision is recognised for the present value of these incentives to be incurred in these schemes as well as for the amount of expected returns of sold merchandise. It is expected that the full amount will be used during FY2010.

- 55 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2008/2009

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

Restructuring

The Group has acquired the European Footwear licensees. A provision was recognised for the restructuring and integration of this division in FY2008. The provision is partially utilised during 2009 and an amount of €2,078 has been released. During FY2009 a provision was recognised for the integration of Tommy Hilfiger US and Tommy Hilfiger Canada into Tommy Hilfiger North America.

Asset retirement

The Group has the obligation to undo leasehold improvements on several leased office and store locations. A provision is recognised for the expected costs relating to bringing back the leased object in their original state at the termination of the lease contract. The termination of the lease contract is not expected to occur in the near future.

Onerous contracts

During FY2009 the Group decided to early terminate certain store leases for which the expected related unavoidable costs exceeding the economic benefits were provided for.

24. Revenue

Revenue recognised during the period can be broken down into the following significant categories:


	2008/2009		2007/2008

Sales of goods		1,571,924		1,319,335
Royalties		40,380		50,042

		1,612,304		1,369,377

25. Depreciation, amortisation and impairment expenses


	2008/2009		2007/2008

Depreciation (Note 6)		54,022		43,736
Amortisation (Note 7)		17,829		16,205
Impairment of property and equipment and trademark (Note 6 and 7)		33,646		—

		105,497		59,941

- 56 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2008/2009

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

26. Finance costs, net


	2008/2009		2007/2008

Interest expense
Bank overdrafts		7,489		219
Senior debt		18,973		31,022
Mezzanine loan		15,875		15,656
Loan from related parties		57,045		50,596
Finance lease liabilities		773		538
Amortisation of loan fees		3,976		6,678
Net foreign exchange loss on financing activities		—		36,674
Bank charges, facility fees and other interest		3,827		3,691
Fair value loss on interest rate swaps, net		5,798		11,758

Financial expense		113,756		156,832

Finance income — Interest income on short-term bank deposits		1,766		3,747
Net foreign exchange gain on financing activities		31,894		—

Financial income		33,660		3,747


Finance costs, net		80,096		153,085

Net foreign exchange gain/losses on financing activities mainly relate to the foreign exchange result on US$ denominated intercompany loans.

Unrealised fair value change on foreign exchange contracts are reclassified in FY2009 from Cost of goods sold to Finance costs. For FY2008 an amount of €1408 is reclassified from Cost of Goods sold to Finance costs to align with current year presentation. The reclassification better reflects the operating result.

Foreign exchange translation results are reclassified in FY2009 from Other income/(expense) to Finance costs in order to better reflect the effect of the finance activities undertaken by the company. For FY2008 an amount of €2,198 is reclassified from Other income/(expense) to Finance costs to align with current year presentation.

27. Expenses by nature


	2008/2009		2007/2008

Employee benefit expense (Note 28)		252,718		209,201
Distribution expenses		17,320		17,944
Advertising and marketing expense		60,556		52,836
Operating lease expense		123,531		65,485
Other expenses		222,936		235,798

		677,061		581,264

Operating lease expenses recognised for FY2009 and FY2008 are as follows:


	2008/2009		2007/2008

Minimum lease payment		106,854		60,110
Contingent rent		16,677		5,375

Operating lease expense		123,531		65,485

- 57 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2008/2009

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

Other expenses are mainly made up of utilities and facilities expenses, consulting, legal fees and other general and administrative expenses.

28. Employee benefit expense


	2008/2009			2007/2008

Wages and salaries		219,035			177,274
Restructuring costs		4,442			2,235
Social security costs		26,689			24,532
Pension costs — defined contribution plans		2,328			2,134
Pension costs — defined benefit plans (Note 21)		765			2,265
Other post employee benefit expenses		(541	)		761

		252,718			209,201

The number of full time equivalents as at 31 March 2009 is 6,662 (2008: 6,458).

29. Income tax (expense)/credit

Multinational groups of the size of Tommy Hilfiger are exposed to varying degrees of uncertainty related to tax planning and regulatory reviews and audits. The Group accounts for its income taxes on the basis of its own internal analyses, supported by external advice. The Group continually monitors the global tax position, and whenever uncertainties arise, the Group assess the potential consequences and either accrue the liability or disclose a contingent liability in its financial statements, depending on the strength of the position and the resulting risk of loss.


	2008/2009			2007/2008
Current tax		(10,726	)		(10,100	)
Deferred tax (note 21)		(3,693	)		(16,878	)

Total income tax		(14,419	)		(26,978	)

The tax on the Group’s loss before tax differs from the theoretical amount that would arise using the weighted average tax rate applicable to profits of the consolidated entities as follows:


	2008/2009			2007/2008
Profit / (loss) before tax		38,737			16,626

Expected (expense)/benefit at nominal tax rates		(9,878	)		(4,240	)
Differences nominal and domestic tax rates		(5,267	)		(12,050	)
Income not subject to tax		11,871			16,356
Expenses not deductible for tax purposes		(2,496	)		(20,047	)
Changes in tax losses not recognised		(5,846	)		230
Enacted tax rate changes		55			(1,564	)
Adjustments in filing positions		(2,794	)		(3,314	)
State and local taxes		(3,510	)		(1,193	)
Tax credits		2,877			(1,161	)
Others		568			3


Tax charge		(14,419	)		(26,978	)

The weighted average applicable tax rate was 39.1% (2008: 29.5%).

- 58 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2008/2009

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

30. Earnings per share


	2008/2009		2007/2008

Result coming from operations		24,318		(10,352	)

Weighted average number of ordinary shares in issue		200,000		200,000
Dilutive potential ordinary shares		—		—

Adjusted weighted average number of ordinary shares		200,000		200,000

Result for the year
– Basic		0.12		(0.05	)
– Diluted		0.12		(0.05	)

Basic

Basic earnings per share is calculated by dividing the profit attributable to equity holders of the company by the weighted average number of ordinary shares in issue during the year excluding ordinary shares purchased by the company and held as treasury shares.

Diluted

Diluted earnings per share is calculated by adjusting the weighted average number of ordinary shares outstanding to assume conversion of all dilutive potential ordinary shares.

31. Cash generated from operations


	2008/2009			2007/2008
Profit before income tax		38,737			16,626

Adjustments for:
– Depreciation (Note 25)		54,022			43,736
– Amortisation (Note 25)		17,829			16,205
– Impairment charge		33,646			—
– Expenses directly through equity		2,147			13,489
– Change in provisions		31,483			(76	)
– Changes in non current liabilities		8,079			40,628
– Increase in retirement benefit obligations		147			174
– Finance costs – net (Note 26)		80,096			153,085
– Change in other long term assets		(5,491	)		(1,562	)
– Inventories		(3,125	)		(30,869	)
– Trade and other receivables		(55,476	)		2,152
– Trade and other payables		64,857			(26,021	)


Cash generated from operations		266,951			227,567

- 59 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2008/2009

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

32. Commitments and Contingencies

Capital commitments

Capital expenditure contracted for at the balance sheet date but not yet incurred is as follows:


	2008/2009		2007/2008

Property and equipment		8,376		—
Intangible assets		—		2,513

		8,376		2,513

Operating Leases

In Europe, the Group leases office, warehouse and showroom space, retail stores and office equipment under operating leases, which expire not later than 2025. The retail related rental agreements are predominantly based on minimum lease payments. These are also leases with agreements on contingent rents (particularly sales-dependent rent). Most of the real estate leases also include renewal clauses which may, or may not, define the base rent during the renewal period.

In North America, the Group leases office, warehouse and showroom space, retail stores and office equipment under operating leases, which expire not later than 2022. These rental agreements are predominantly based on minimum lease payments. These are also leases with agreements on contingent rents (particularly sales-dependent rent). Most of the real estate leases also include renewal clauses which may, or may not, define the base rent during the renewal period.

The rental agreements are predominantly based on minimum lease payments. Several lease agreements include contingent rents (particularly sales-dependent rent). The future aggregate minimum lease payments under non-cancellable operating leases are as follows:


	2009		2008

No later than 1 year		98,307		73,310
Later than 1 year and no later than 5 years		321,405		224,736
Later than 5 years		275,453		157,827

		695,165		455,873

Guarantees

The Group provided guarantees in the amount of €60,650 (2008: €43,522) and deposits of nil (2008: €146). The guarantees mainly relate to deferred payables and store lease obligations.

Letters of credit

The Group was contingently liable at 31 March 2009 for unexpired bank letters of credit of nil (2008: €446) related to commitments for the purchase of inventories and bank guarantees of nil (2008: €17).

Legal matters

On 24 September 2004, Tommy Hilfiger Corporation (‘THC’) announced that it had received a grand jury subpoena issued by the United States Attorney’s Office for the Southern District of New York (“USAO”) seeking documents generally related to domestic and/or international buying office commissions paid since 1990. Following THC’s September 2004 announcement of the investigation, several purported shareholder class action lawsuits were filed against THC, as well as certain current and former officers and directors of THC. During FY2009 THC (and the other defendants) reached an agreement to settle the class action lawsuit with funds provided by THC’s directors and officers insurance. The Company has not incurred any loss associated with this matter, other than the own risk of the insurance which was provided for in previous years.

- 60 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2008/2009

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

The Company is subject to various legal proceedings and claims that arise in the ordinary course of business. Although the outcome of these other claims cannot be predicted with certainty, the Company does not believe that the ultimate resolution of these matters will have a material adverse effect on its financial condition or results of operations.

Tax liability member key management

The Company has entered into an agreement with a member of key management pursuant to which the Company will reimburse the member of key management, an amount not to exceed €30 million for seventy-five (75) percent of (i) the amount of United States taxes payable by the member of key management with respect to the removal or lapse of certain restrictions on the ordinary shares of €25 each underlying the Depositary Receipts acquired by the member of key management on the Management Buyout and (ii) the amount of taxes payable by the member of key management on the receipt of payments under the Incremental Agreement.

33. Acquisitions

During FY2009 the Group entered into the following main acquisition:

Asset purchase Turkey

In March 2009 the Group acquired control over certain assets of the former distributor for Tommy Hilfiger products in Turkey. The cash-settled purchase consideration consists of €16,089 of which €11,168 was deferred to after 31 March 2009. Net assets acquired amounted to €8.524

Regarding the acquisition, the net assets acquired and goodwill are as follows:


Total Purchase consideration	16,090
Fair value of net assets acquired	(8,524	)

Goodwill	7,566

The goodwill is attributable to the workforce of the acquired business, expected synergies and the ability to earn a higher rate of return on an assembled collection of net assets. No cash acquired upon acquisition.

- 61 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2008/2009

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

The assets and liabilities arising from the acquisitions are as follows:


			Acquiree’s
	Fair value		carrying amount

Property and equipment		2,561		2,561
Inventory		261		261
Other assets		93		93
Customer relationships (included in intangibles)		5,609		—

Net assets acquired		8,524		2,915

The excess of the acquisition cost paid over the net of the amounts of the fair values assigned to all assets acquired and liabilities assumed is goodwill. Any acquired asset that does not meet the identification and recognition criteria for an asset is included in the amount recognised as goodwill.

34. Related Party transactions

The Group recognises the following main related parties:

Spanish and Portuguese agent

A related party holds an indirect 15% equity interest in Pepe Jeans SL, which serves as the Group’s sales and collection agent as well as franchisee in Spain and Portugal. Goods are purchased by Pepe Jeans SL. from the Group, while commissions and fees are paid by the Group to Pepe Jeans SL pursuant to the Agency agreement. Furthermore, the Group transferred the ownership of three stores in Spain to the Spanish agent effectively 1 April 2008.

Mr. Thomas J. Hilfiger

Under his employment agreement with the Group, Mr. Thomas J. Hilfiger serves as Principal Designer and Chairman of the Strategy and Design Board of the Company, and is entitled to (i) an annual cash payment in each of fiscal 2007, 2008 and 2009, (ii) for the fiscal 2010 and all periods thereafter a cash amount based on worldwide sales and licensing revenues of the Group and its subsidiaries and a number of benefits.

In the event of Mr. Hilfiger’s death or termination by the Group following his disability, his employment agreement provides for payment of the full amount otherwise payable to Mr. Hilfiger for the fiscal year which includes his death or termination following disability, and for the following fiscal year.

Ultimate parent

The ultimate parent of the Group is Tommy Hilfiger S.à r.l. (incorporated in Luxembourg). The ultimate controlling party of the Group are funds advised by Apax Partners. Management services are bought from Apax Partners on normal commercial terms and conditions.

- 62 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2008/2009

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

Transactions with related parties are based on terms that would be available to third parties. Sales of services are negotiated with related parties on a cost-plus basis. The following transactions were carried out with related parties:


	2009		2008
Sales of goods and services:
– Spanish and Portuguese Agent		9,624		8,089
Sales of services:
– Japanese Licensee		—		4,986

		9,624		13,075


	2009		2008
Purchases of goods and services:
– Novel Enterprises Ltd		21,753		21,516
Purchases of services:
– Spanish and Portuguese agent		10,437		10,001

		32,189		31,517

Year-end balances arising from sale/purchases of goods/services


	2009		2008
Receivables from related parties:
– Spanish and Portuguese agent		2,953		—
Payables to related parties:
– Spanish and Portuguese agent		—		10

		2,953		10

The receivables from related parties arise mainly from sale transactions and are generally due two months after the date of sales. The receivables are unsecured in nature and bear no interest.

The payables to related parties arise mainly from financing transactions, purchase transactions, and other services. The payables to the Spanish and Portuguese agent bear no interest.

Subordinated Shareholder loan

The shareholder provided a €320,452 subordinated loan for a term of 10 years, payable on demand (however, any repayment is conditional to fulfilment of certain clauses in the agreements with financial institutions), bearing interest at 14% per annum. The loan contains an option for the Company to extend the loan under the same conditions after 10 years. This option qualifies as an embedded derivative, which at the balance sheet date has a value of zero (2008: nil).


	2009		2008
Shareholder loan and current account		416,487		360,288
Accrued interest on shareholder loan		51,453		50,596

Total shareholder loan		467,940		410,884

The shareholder loan bears an interest of 14% (2008: 14%). Tommy Hilfiger S.à r.l. has issued a letter to the Company to financially support the Company for at least 12 months.

Loans to related parties


	2009		2008
Interest income		—		42

Total Loan to related parties		—		42

- 63 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2008/2009

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

Key management compensation


	2009		2008
Salaries and other short-term employee benefits		13,120		14,589
Management participation plan (Note 15)		1,902		792
Post-employment benefits (Note 22)		202		1,557

		15,224		16,938

35. Events after the balance sheet date

Change of ownership

On 15 March 2010, Phillips- Van Heusen Corporation (PVH), a USA based apparel and fashion company, announced to acquire Tommy Hilfiger B.V. for approximately $ 3.0 billion (€ 2.2 billion). The transaction is subject to financing and other customary conditions, including receipt of required regulatory approvals and is expected to close before August 2010. Upon closing of the transaction, it is expected that the balances related to the bank and shareholder loans will be replaced by new financing and that the balances related to the management participation plan, management option plan and employee certificates bonus plan will be settled.

China

On 31 March 2010, the Company announced it had entered into an agreement to assume direct control of its wholesale and retail distribution in China from its licensee Dickson Concepts International Limited, beginning 1 March 2011.

Management participation plan, management option plan and employee certificates bonus plan

Subsequent to 31 March 2009, the following amounts were recorded through equity by the Company:

•

€1,651 thousand relating to 300 Depositary Receipts granted on 1 September 2009 and 170 Depositary Receipts granted on 1 December 2009;

•

€824 thousand relating to 1,000 Options granted on 30 September 2009.

In addition the total expected costs for the employee certificates bonus plan are estimated at €18,607 thousand and are spread out over the period until the expected closing date of the acquisition by PVH mid May 2010.

Contract with Mr. Thomas J. Hilfiger

Under his employment agreement with the Group, Mr. Thomas J. Hilfiger serves as principal designer and Chairman of the Strategy and Design Board of the Company. Mr. Hilfiger’s contract states various instances under which Mr. Hilfiger is entitled to a payment upon pre-defined exit events. The exit events contemplated by Mr. Hilfiger’s employment contract relate to the sale of control of the Group or substantially all its assets. Mr. Hilfiger has not opted for this payment when PVH announced to acquire the Company and his current employment agreement with the Group remain unchanged.

Filing of statutory financial statements FY2009

The statutory financial statements of Tommy Hilfiger B.V. for FY2009 are authorised by the Board of Directors on 15 June 2009 and are filed at the Dutch Chamber of Commerce.

- 64 -

Auditors’s report


		PricewaterhouseCoopers Accountants N.V.
		Thomas R. Malthusstraat 5
		1066 JR Amsterdam
To: the Directors of Tommy Hilfiger B.V.		P.O. Box 90357
		1006 BJ Amsterdam
		The Netherlands
		Telephone +31 (0) 20 568 66 66
		Facsimile +31 (0) 20 568 68 88
		www.pwc.com/nl

Report of Independent Auditors

We have audited the accompanying consolidated balance sheets of Tommy Hilfiger B.V. and its subsidiaries as of March 31, 2009 and March 31, 2008, and the related consolidated income statements, statements of changes in equity and cash flow statements for the years then ended. These special purpose consolidated financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on these special purpose consolidated financial statements based on our audits.

We conducted our audits in accordance with auditing standards generally accepted in the United States of America. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.

In our opinion, the special purpose consolidated financial statements referred to above present fairly, in all material respects, the financial position of Tommy Hilfiger B.V. and its subsidiaries at March 31, 2009 and March 31, 2008, and the results of their operations and their cash flows for the years then ended in conformity with International Financial Reporting Standards as issued by the International Accounting Standards Board.

Amsterdam, 9 April 2010
PricewaterhouseCoopers Accountants N.V.

Original has been signed by drs. M. de Ridder RA

- 65 -

Exhibit 99.2

Exhibit 99.2

Special Purpose Consolidated

Financial Statements 2007/2008

Tommy Hilfiger B.V. (formerly known as Elmira 1 B.V.)

Amsterdam, The Netherlands

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2007/2008

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

Contents


CONTENTS			2

Consolidated balance sheets			4
Consolidated profit and loss accounts			5
Consolidated cash flow statements			6
Consolidated statements of shareholders’ equity			7
Notes to the Special Purpose Consolidated Financial Statements			8

- 2 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2007/2008

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

Special Purpose Consolidated Financial Statements

- 3 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2007/2008

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

Consolidated balance sheets


	Note		31 March 2008			31 March 2007

Non-current assets
Property and equipment		6		171,899			147,469
Intangible assets		7		765,942			683,928
Deferred income tax assets		20		34,458			54,712
Derivative financial instruments		8		6,388			9,786
Loans and other receivables		9		23,211			7,858

				1,001,898			903,753


Current assets
Inventories		10		191,389			162,747
Trade and other receivables		11		226,201			212,529
Current income tax receivable				—			2,906
Derivative financial instruments		8		495			284
Cash and cash equivalents		12		74,752			136,627

				492,837			515,093


Total assets				1,494,735			1,418,846


EQUITY
Capital and reserves attributable to equity holders of the Company
Ordinary shares and share premium		13		48,923			35,136
Other reserves		14		6,606			337
Accumulated deficit				(73,032	)		(62,680	)

Total equity				(17,503	)		(27,207	)


LIABILITIES
Non-current liabilities
Borrowings		18		549,173			570,947
Payable to related parties		18, 34		410,884			360,398
Other non current liabilities		19		93,312			66,343
Deferred income tax liabilities		20		91,775			85,716
Retirement benefit obligations		21		9,918			9,547
Provisions for other liabilities and charges		22		41,888			49,306
Derivative financial instruments		8		7,909			569

				1,204,859			1,142,826


Current liabilities
Trade and other payables		17		273,612			160,542
Short term borrowings		18		26,943			123,320
Current income tax liabilities				5,298			18,744
Derivative financial instruments		8		1,526			621

				307,379			303,227


Total liabilities				1,512,238			1,446,053


Total equity and liabilities				1,494,735			1,418,846

See Accompanying Notes to Special Purpose Consolidated Financial Statements.

- 4 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2007/2008

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

Consolidated profit and loss accounts


			For the year ended 31 March
	Note		2008			2007


Continuing operations
Revenue		23		1,369,377			1,197,247
Cost of goods sold		24		(558,461	)		(570,322	)

Gross Margin				810,916			626,925

Distribution and selling costs				(315,552	)		(238,955	)
Administrative expenses				(236,629	)		(188,746	)
Other expenses				(29,083	)		(78,014	)

				(581,263	)		(505,715	)

Depreciation and amortisation expense		24		(59,941	)		(90,214	)

Operating result				169,711			30,996

Financial income		25		3,747			10,623
Financial expense		25		(156,832	)		(167,893	)

Finance costs, net		25		(153,085	)		(157,270	)

Result before tax				16,627			(126,274	)
Income tax		28		(26,978	)		57,204

Result for the period from continuing operations				(10,350	)		(69,070	)

Discontinued operations
Result for the period from discontinued operations		33		—			8,943

Result for the year				(10,350	)		(60,127	)


Attributable to:
– Equity holder to the company				(10,350	)		(60,127	)
– Minority interest				—			—

Earnings per share for result from continuing operations attributable to the equity holders of the Group during the year

– Basic		29		(0.05	)		(0.39	)
– Diluted		29		(0.05	)		(0.39	)

Earnings per share for result from discontinued operations attributable to the equity holders of the Group during the year

– Basic		29		—			0.05
– Diluted		29		—			0.05

Earnings per share for result for the year attributable to the equity holders of the Group during the year

– Basic		29		(0.05	)		(0.34	)
– Diluted		29		(0.05	)		(0.34	)

See Accompanying Notes to Special Purpose Consolidated Financial Statements.

- 5 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2007/2008

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

Consolidated cash flow statements


			For the year ended 31 March
	Note		2008			2007
Cash flows from operating activities
Cash generated from operations		30		227,567			85,900
Income tax paid				(28,360	)		(16,683	)

Net cash generated from operating activities				199,207			69,217


Cash flows from investing activities
Acquisition of subsidiaries, net of cash acquired		32		(42,930	)		(695,309	)
Purchases of property and equipment				(56,048	)		(67,043	)
Purchases of intangible assets				(7,580	)		(9,909	)
Disposal of business, net of cash				—			192,406
Loans to related parties				3,784			(3,917	)
Interest received				2,626			3,052

Net cash used in investing activities				(100,148	)		(580,720	)


Cash flows from financing activities
Proceeds from issuance of ordinary shares				—			35,100
Proceeds from long term borrowings (net of fees)				—			975,134
Changes in short term borrowings				8,800			—
Proceeds from shareholder loan				—			320,452
Repayments of borrowings				(103,060	)		(576,328	)
Interest paid				(45,021	)		(59,381	)
Payments on financial lease obligations				(1,378	)		—
Settlement of contingent FX forward derivative				(613	)		(52,142	)

Net cash used in financing activities				(141,272	)		642,835


Net increase in cash, cash equivalents and bank overdrafts				(42,213	)		131,332

Cash, cash equivalents and bank overdrafts at beginning of year				122,687			36
Exchange gains/(losses) on cash and bank overdrafts				(5,722	)		(8,681	)

Cash, cash equivalents and bank overdrafts at end of period		12		74,752			122,687

See Accompanying Notes to Special Purpose Consolidated Financial Statements.

- 6 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2007/2008

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

Consolidated statements of shareholders’ equity


			Attributable to equity holders
			of the Company
			Ordinary shares
			and share		Other		Accumulated
	Note		premium		reserves		Deficit			Total

Balance at 31 March 2006				36		—		(2,553	)		(2,517	)
Cash flow hedges, net of tax				—		71		—			71
Currency translation differences				—		266		—			266

Net income recognised directly in equity				—		337		—			337
Result for the period				—		—		(60,127	)		(60,127	)

Total recognised income and expense				—		337		(60,127	)		(59,790	)
Issue of share capital				35,100		—		—			35,100

Balance at 31 March 2007				35,136		337		(62,680	)		(27,207	)


Cash flow hedges, net of tax		14		—		233		—			233
Currency translation differences		14		—		5,244		—			5,244

Net income recognised directly in equity				—		5,477		—			5,477
Result for the period				—		—		(10,350	)		(10,350	)

Total recognised income and expense				—		5,477		(10,350	)		(4,873	)
Management plans		15/16		13,787		792		—			14,579

Balance at 31 March 2008				48,923		6,606		(73,030	)		(17,503	)

See Accompanying Notes to Special Purpose Consolidated Financial Statements.

- 7 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2007/2008

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

Notes to the Special Purpose Consolidated Financial Statements
(Amounts in € and thousands except per share/option amounts and/or as otherwise indicated)

1. General information

Tommy Hilfiger B.V. (‘the Company’) is a limited liability holding company which was incorporated in the Netherlands on 5 July 2005. The address of its registered office is Stadhouderskade 6, Amsterdam. The fiscal year (‘FY’) of the Company starts at 1 April and ends on 31 March. The Company’s and Group’s reporting currency is determined to be Euro (‘€’), as a significant part of the Group’s activities and financing is expressed in €.

Tommy Hilfiger B.V. and its subsidiaries (together ‘the Group’) design, source and market men’s and women’s sportswear and activewear, jeanswear and childrenswear under the Tommy Hilfiger and Karl Lagerfeld trademarks. Through a range of strategic licensing agreements, the Group also offers a broad array of related apparel, accessories, footwear, fragrance and home furnishings products. The Group’s products can be found in leading department and specialty stores throughout the United States, Canada, Europe, Mexico, Central and South America, Hong Kong and other countries in the Far East, as well as the Group’s own network of specialty and outlet stores in the United States, Canada, Japan and Europe.

These Special Purpose Consolidated Financial Statements were approved for issue on 9 April 2010.

2. Summary of significant accounting policies

The principal accounting policies applied in the preparation of these Special Purpose Consolidated Financial Statements are set out below. These policies have been consistently applied to the years and/or periods presented, unless otherwise stated.

2.1 Basis of preparation

On 15 March 2010, Phillips-Van Heusen Corporation (PVH) announced to acquire the Company. The transaction is subject to financing and other customary conditions, including receipt of required regulatory approvals and is expected to close before August 2010. The Company has prepared these Special Purpose Consolidated Financial Statements to conform to the requirements of PVH’s anticipated filing and related securities offerings. The Board of Directors authorised the Company’s Statutory Financial Report 2007/2008 for issuance on 25 June 2008. Subsequent event disclosures since 25 June 2008 have been updated up to the date of these Special Purpose Consolidated Financial Statements.

Certain reclassifications in the comparables have been made to concur with current year’s classification.

- 8 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2007/2008

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

Due to their long-term nature pension obligations are shown as non-current liabilities.

The following new interpretations are mandatory for the first time for the financial year beginning 1 April 2007.

•

IFRS 7 ‘Financial Instruments: disclosures’ is applied as of 1 April 2007. IFRS 7 supersedes IAS 30 and the disclosure requirements of IAS 32. The objective of IFRS 7 is to require entities to provide disclosures in their financial statements that enable users to evaluate the significance of financial instruments for the entities financial position and performance and the nature and extent of risks arising from financial instruments to which the entity is exposed during the period and the reporting date, and how the entity manages those risks. This standard only impacted the Company’s disclosure notes and did not have any impact on the Group’s results, financial position or cash flow.

•

IFRIC 8, ‘Scope of IFRS 2’, requires consideration of transactions involving the issuance of equity instruments, where the identifiable consideration received is less than the fair value of the equity instruments issued in order to establish whether or not they fall within the scope of IFRS 2. This standard does not have any impact on the group’s financial statements.

•

IFRIC 11, ‘IFRS 2 — Group and treasury share transactions’, was early adopted in 2008. IFRIC 11 provides guidance on whether share-based transactions involving treasury shares or involving group entities should be accounted for as equity-settled or cash-settled share-based payment transactions in the stand-alone accounts of the parent and group companies. This interpretation does not have an impact on the group’s financial statements.

•

IFRIC 14, IAS 19 provides guidance on assessing the limit in IAS 19, Employee benefits on the amount of the surplus that can be recognised as an asset. This interpretation does not have any impact on the group’s financial statements, as the group has no material defined benefit plans and is not subject to any minimum funding requirements.

The following new standards, amendments to standards and interpretations have been issued but are not effective for the financial year beginning 1 April 2007 and have not been early adopted. The new accounting pronouncements which could potentially affect the (presentation of the) Group’s future results, financial position and cash flows under IFRS are described below:

•

In March 2007, the IASB amended IAS 23 ‘Borrowing Costs’. Effective for the financial year beginning on or after 1 January 2009. The proposed amendment would eliminate the option in IAS 23 of recognising all borrowing costs as an expense. The revised IAS 23 will not have a material impact on the group’s financial statements.

- 9 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2007/2008

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

•

In September 2007, the IASB amended IAS 1 ‘Presentation of Financial Statements: A revised Presentation’. Effective for the financial year beginning on or after 1 January 2009. The proposed amendment include the requirement to aggregate information in the financial statements based on shared characteristics, the introduction of a statement of comprehensive income and changes in titles of some of the financial statements. The Company opted to present items of income and expense and components of other comprehensive income in two separate statements as of 1 April 2009.

•

In January 2008, the IASB amended IAS 27 ‘Consolidated and Separate Financial Statements’. The proposed amendment requires the effects of all transactions with non-controlling interests to be recorded in equity if there is no change in control. Effective for the financial year beginning on or after 1 July 2009. The Company will apply IAS 27 (Revised) prospectively to transactions with non-controlling interests from 1 April 2010.

•

In January 2008, the IASB amended IFRS 2 ‘Share-based Payment: Vesting Conditions and cancellations’. Effective for the financial year beginning on or after 1 January 2009. The amendment deals with two matters. It clarifies that vesting conditions are service conditions and performance conditions only. Other features of a share-based payment are not vesting conditions. It also specifies that all cancellations, whether by the entity or by other parties, should receive the same accounting treatment. The amendment will have an impact on the accounting for share-based payments which include conditions unrelated to service. The Company’s current accounting of the management participation plans is not impacted by these amendments.

•

In February 2008, the IASB amended IAS 23 and IAS 1 ‘Puttable Financial Instruments and Obligations Arising on Liquidation’. The amendment requires an obligation of a fixed amount or an amount that fluctuates with changes in a variable other than the market price of the entity’s own equity instruments which can be settled with the issuer’s own equity instruments to be classified as a financial liability. The IAS 1 and IAS 23 Amendment will not have any impact on the group’s financial statements.

•

IFRIC 13, Customer loyalty programmes, clarifies that where goods or services are sold together with a customer loyalty incentive (for example, loyalty points or free products), the arrangement is a multiple-element arrangement and the consideration receivable from the customer should be allocated between the components of the arrangement in proportion to their fair values. Effective for the financial year beginning on or after 1 July 2008. As the Group operates no material customer loyalty programs IFRIC 13 will not have any impact on the group’s financial statements.

2.2 Basis of Consolidation

Subsidiaries

- 10 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2007/2008

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

Inter-company transactions, balances and unrealised gains on transactions between Group companies are eliminated. Unrealised losses are also eliminated but considered an impairment indicator of the asset transferred. Accounting policies of subsidiaries have been changed where necessary to ensure consistency with the policies adopted by the Group.

The main group companies included in the consolidated financial statements are as follows:

	•		Tommy Hilfiger B.V., The Netherlands

	•		Tommy Hilfiger Group B.V., The Netherlands

	•		Tommy Hilfiger Europe B.V., The Netherlands

	•		Hilfiger Stores GmbH, Germany

	•		Tommy Hilfiger Corporation, British Virgin Islands

	•		Tommy Hilfiger USA Inc., United States

	•		Tommy Hilfiger Wholesale Inc., United States

	•		Tommy Hilfiger Licensing LLC, United States

	•		Tommy Hilfiger Retail LLC, United States

	•		Tommy Hilfiger Canada Inc., Canada

	•		Tommy Hilfiger Canada Retail Inc., Canada

	•		Tommy Hilfiger Japan Corporation, Japan

2.3 Segment reporting

A geographical segment is engaged in providing products and services within a particular economic environment that is subject to risks and returns different from those of segments operating in other economic environments. A business segment is a group of assets and operations engaged in providing products or services that are subject to risks and returns that are different from those of other business segments.

In segment reporting, the activities of the Group are differentiated by geographic region (based on the location of Tommy Hilfiger’s markets and customers) — i.e. United States, Europe and Canada — as the primary reporting format and by business activity as the secondary reporting format.

Tommy’s geographical segments are based on the internal organization and reporting structure of the Company and thus, consist primarily of the United States, Europe and Canada regions. Secondary segmentation is based on business segments, which include revenue from retail, wholesale and licensing activities. Revenue, Assets and Liabilities are allocated based on the country in which the customer is located.

Segment information is based on the same accounting policies as those applied in the special purpose consolidated financial statements.

2.4 Foreign Currency

Functional and presentation currency

The consolidated financial statements of the Company are prepared in EURO (“€”) as this is the currency of the primary economic environment in which the Company operates (functional currency). This consolidated financial information is presented in € (presentation currency).

Transactions and balances

Foreign currency transactions are translated into the functional currency using an average rate that approximates the actual rate at the date of the transaction. Whenever exchange rates fluctuate significantly, the exchange rates prevailing at the dates of the transactions are used. Foreign exchange gains and losses resulting from the settlement of such transactions and from the translation at year-end exchange rates of monetary assets and liabilities denominated in foreign currencies are recognised in the income statement, except when deferred in the hedge reserve in equity as qualifying cash flow hedges.

- 11 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2007/2008

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

Group companies

Some Group entities have a functional currency that is different from the presentation currency. None of these entities has a currency of a hyperinflationary economy.

The results and financial position of all the Group entities that have a functional currency different from the presentation currency are translated into the presentation currency as follows:

•

assets and liabilities for each balance sheet presented are translated at the closing rate at the date of that balance sheet;

•

all resulting exchange differences are recognised as a separate component of equity (Cumulative Translation Adjustment or ‘CTA’).

On consolidation, exchange differences arising from the translation of the net investment in foreign operations, and of borrowings and other currency instruments designated as hedges of such investments, are taken to shareholders’ equity. When a foreign operation is partially disposed of or sold, exchange differences that were recorded in equity are recognised in the income statement as part of the gain or loss on sale.

Goodwill and fair value adjustments arising on the acquisition of a foreign entity are treated as assets and liabilities of the foreign entity and translated at the closing rate.

2.5 Property and Equipment

Major additions and improvements are capitalised as part of the asset’s carrying amount or recognised as a separate asset, as appropriate, only when it is probable that future economic benefits associated with the item will flow to the Group and the cost of the item can be measured reliably. Repairs and maintenance are charged to operations in the period incurred. Upon the disposition of property and equipment, the cost and related accumulated depreciation are removed from the accounts. Any gain or loss on the disposal is charged to the income statement. Costs related to real estate that are necessary to operate the store or distribution centre in a later stage and are necessary to bring the asset to its working condition, are capitalised under the condition where management has identified a specific location and it is probable that the Group will acquire the property or enter into a lease agreement for the property. All operating costs during the pre-opening period are expensed when incurred.

- 12 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2007/2008

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

Useful lives and depreciation methods for property and equipment are reviewed periodically to ensure that depreciation methods and periods reflect the expected economic benefit of the assets.

2.6 Leases

Finance lease

Any initial direct costs of the lessee are added to the amount recognised as an asset. Initial direct costs are defined as ‘incremental costs directly attributable to negotiating and arranging a lease’. These include commissions, legal fees, broker fees, registration fees or stamp duties. They exclude general overheads such as those incurred by a sales and marketing team. Each lease payment is allocated between the liability and finance charges so as to achieve a constant rate on the finance balance outstanding. The corresponding rental obligations, net of finance charges, are included in other short-term and other long-term borrowing. The interest element of the finance cost is charged to the income statement over the lease period so as to produce a constant periodic rate of interest on the remaining balance of the liability for each period. The property and equipment acquired under finance leases is depreciated over the shorter of the useful life of the asset and the lease term.

Operating lease

Leases in which a significant portion of the risks and rewards of ownership are retained by the lessor are classified as operating leases. Payments made under operating leases (net of any incentives received from the lessor) are charged to the income statement on a straight-line basis over the period of the lease. In an operating lease the initial direct costs are capitalised and expensed over the lease term on a straight-line basis.

Key money

The payment of key money in a finance lease is capitalised as part of the amount recognised as an asset under the lease. Key money is considered an initial direct cost incurred to secure the agreement and it is being amortised with the asset over the shorter of the lease term or the useful life of the asset. In case the lease classifies as an operating lease, the key money is deferred as an asset (prepayments) and amortised over the period of the contract. The amortisation is presented as part of rental expenses.

Rent free periods

Rent holidays refer to a period of time during a lease term where the Group is not obligated to pay rent. Any rent holidays are allocated straight-line over the lease period.

Contingent rent

Rent deposits

- 13 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2007/2008

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

2.7 Intangible assets

Goodwill

Trademarks

Customer relationships

Acquired customer relationships are shown at historical cost less impairment. The customer relationships have a finite useful life and are carried at cost less accumulated amortisation and impairment. Amortisation is calculated using the straight-line method to allocate the cost of customer relationships over their estimated useful lives.

Computer software and others

Research and development cost

The cost of developing a website for internal or external use is capitalised when it is probable that the expected future economic benefits that are attributable to the website will flow to the entity, and the cost of the website can be measured reliably. Related finance costs are not capitalised.

- 14 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2007/2008

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

2.8 Impairment for non-financial assets

Assets that have an indefinite useful life, for example goodwill and certain trademarks, are not subject to amortisation and are tested annually for impairment or when a triggering event occurs. Assets that are subject to amortisation are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount may not be recoverable. An impairment loss is recognised for the amount by which the asset’s carrying amount exceeds the recoverable amount. The recoverable amount is the higher of an asset’s fair value less costs to sell and value in use. For the purposes of assessing impairment, assets are grouped at the lowest levels for which there are separately identifiable cash flows (cash-generating units). Non-financial assets other than goodwill that suffered impairment are reviewed for possible reversal of the impairment at each reporting date.

2.9 Financial assets

The Group classifies its financial assets in the following categories: at fair value through profit or loss, loans and receivables, and available for sale. The classification depends on the purpose for which the financial assets were acquired. The Group determines the classification of its financial assets at initial recognition.

Regular purchases and sales of financial assets are recognised on the trade date — the date on which the Group commits to purchase or sells the asset.

Financial assets at fair value through profit or loss

A financial asset is classified in this category if acquired principally for the purpose of selling in the short term. Derivatives are classified as held for trading unless they are designated as hedges in a hedge accounting relation. Financial assets carried at fair value through profit or loss are initially recognised at fair value, and transaction costs are expensed in the income statement. Gains or losses arising from changes in the fair value of the ‘financial assets at fair value through profit or loss’ category are presented in the income statement within other income — net, in the period in which they arise. For the treatment of results on derivatives, see Note 2.11.

Loans and receivables

Available-for-sale financial assets

Available-for-sale financial assets are non-derivatives that are either designated in this category or not classified in any of the other categories. They are included in non-current assets unless the Group intends to dispose of the investment within 12 months of the balance sheet date.

Available-for-sale financial assets are initially recognised at fair value plus transaction costs. Available-for-sale financial assets are derecognised when the rights to receive cash flows have expired or have been transferred and the Group has transferred substantially all risks and rewards of ownership. Available-for-sale financial assets are subsequently carried at fair value.

- 15 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2007/2008

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

Changes in the fair value are recognised in equity except for translation differences on monetary securities which are recognised in profit or loss.

When available-for-sale financial assets are sold or impaired, the accumulated fair value adjustments recognised in equity are included in the income statement.

2.10 Impairment for financial assets

The Group assesses at each balance sheet date whether there is objective evidence that a financial asset or a Group of financial assets is impaired. In the case of financial assets classified as available for sale, a significant or prolonged decline in the fair value of the financial asset below its cost is considered as an indicator that the assets are impaired. If any such evidence exists for available-for-sale financial assets, the cumulative loss — measured as the difference between the acquisition cost and the current fair value, less any impairment loss on that financial asset previously recognised in profit or loss — is removed from equity and recognised in the income statement. Impairment losses recognised in the income statement on equity instruments are not reversed through the income statement.

2.11 Derivative financial instruments and hedging activities

The fair values of various derivative instruments used for hedging purposes are disclosed in Note 8. Movements on the hedging reserve in shareholders’ equity are shown in Note 14. The full fair value of a hedging derivative is classified as a non-current asset or liability when the remaining hedge item is more than 12 months; it is classified as a current asset or liability when the remaining maturity of the hedged item is less than 12 months. Trading derivatives are classified as a current asset or liability.

Cash flow hedge

- 16 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2007/2008

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

Derivatives that do not qualify for hedge accounting

Changes in the fair value of any derivative instruments that do not qualify for hedge accounting are recognised immediately in the income statement within financial income and expense.

2.12 Inventories

Inventories are carried at historical cost calculated on the basis of weighted average method. The costs of inventories comprise the cost to purchase the product (including buying office commissions) and other costs incurred in bringing the inventories to their present location and condition such as inbound freight charges, purchasing and receiving costs, inspection costs, internal transfer costs, as well as insurance, duty, brokers’ fees and consolidators’ fees. Costs of inventories include also the transfer from equity of any gains/losses on qualifying cash flow hedges for purchases of products. Finance costs are not taken into account.

2.13 Trade receivables

2.14 Cash and cash equivalents

- 17 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2007/2008

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

2.15 Ordinary shares

Ordinary shares are classified as equity. Incremental costs directly attributable to the issue of new shares are shown in equity as a deduction, net of tax, from the proceeds.

2.16 Management participation plans

The Group operates two equity-settled management participations plans, which are accounted for according to the nature of the respective plans (Note 15).

(a)

Under the terms and conditions of the Management Co-Investment Agreement, depositary receipts have been issued by Stichting Administratiekantoor Elmira over Tommy Hilfiger B.V. shares (the ‘Depositary Receipts’). The fair value per Depositary Receipt is equal to the difference between (i) the fair market value per Depositary Receipt and (ii) the subscription price per Depositary Receipt, and is recognised as an expense at the date of grant.

(b)

Certain key managers (eligible members of the Management Board) have been granted options over Depositary Receipts (the ‘Options’). The Options purchased have, in principle, a life of eight years and five business days following the date of grant. The fair value per Option over Depositary Receipt is equal to the difference between (i) the fair market value per Option over a Depositary Receipt and (ii) any subscription price payable per Option over a Depositary Receipt, and is recognised as an expense over the vesting period.

2.17 Trade payables

2.18 Borrowings

Borrowing costs that are directly attributable to the acquisition, construction or production of qualifying assets are expensed in the period in which they incur. Borrowings are classified as current liabilities unless the Group has an unconditional right to defer settlement of the liability for at least 12 months after the balance sheet date.

2.19 Deferred Income Taxes

- 18 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2007/2008

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

Deferred income tax assets are recognised to the extent that it is probable that future taxable profit will be available against which the temporary differences can be utilised.

2.20 Employee benefits

Pension obligations

Bonus plans

- 19 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2007/2008

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

2.21 Provisions

Restructuring provisions comprise lease termination penalties and employee termination payments. Provisions are not recognised for future operating losses.

If the Group has contracts that are onerous, the unavoidable costs of a present obligation under the contract is recognised and measured as a provision.

2.22 Contingent liabilities and contingent assets

2.23 Events after the balance sheet date

2.24 Revenue recognition

- 20 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2007/2008

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

Sale of goods — wholesale

Sale of goods — retail

License income

License income is recognised on an accrual basis in accordance with the substance of the relevant agreements.

2.25 Costs of Goods Sold

The Group includes in cost of goods sold all costs and expenses related to obtaining merchandise incurred prior to the receipt of finished goods at the Group’s distribution facilities.

In addition, certain costs in the Group’s retail distribution network, such as the costs of shipping merchandise to Group-owned retail stores, are charged to cost of goods sold.

- 21 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2007/2008

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

2.26 Selling and distribution cost

The Group has no long-term commitment for advertising programs. In conjunction with each seasonal selling season, the Group makes arrangements with certain retailers to enter into cooperative advertising programs whereby the retailers are reimbursed for a portion of the qualified advertising costs spent on behalf of the Group. The Group’s share of these programs, which typically represents 50% of the total cost incurred by the retailers, is classified as Selling and distribution expenses.

- 22 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2007/2008

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

3. Financial risk management

3.1 Financial risk factors

The Group’s activities expose it to a variety of financial risks: market risk (including foreign exchange risk, cash flow interest rate risk and price risk), credit risk and liquidity risk. The Group’s overall risk management programme focuses on the unpredictability of financial markets and seeks to minimise potential adverse effects on the Group’s financial performance. The Group uses derivative financial instruments to hedge certain risk exposures.

Financial risk is managed by a central treasury department. The Group’s central treasury department will be embodied by the Group Treasury Committee (‘GTC’) consisting of the Group’s Chief Financial and Operating Officer and the Group Treasury Manager.

The Group Treasury Manager identifies, evaluates and hedges financial risks in close co-operation with the Group’s operating units. The Board of Directors provides principles for overall risk management, as well as policies covering specific areas, such as foreign exchange risk, interest rate risk, credit risk, use of derivative financial instruments and non-derivative financial instruments, and investment of excess liquidity.

3.1.1 Market risk

(i) Foreign exchange risk

The Group manages the foreign exchange risk against the functional currencies within the Group, which are as follows €, CAD, US$, and ¥. The Group’s operating companies are required to hedge significant foreign exchange risk exposure with external counterparties. The Group’s policies do not allow the use of financial instruments for speculative or trading purposes.

The Group consolidates all financial information from its subsidiary companies into the Group’s consolidated financial information, which is expressed in €. The non-cash or reporting impacts of such translations are not hedged, however are taken into consideration by the GTC for other potential hedge requirements. Furthermore, intercompany financing positions are not hedged with FX forward contracts.

- 23 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2007/2008

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

The Group enters into derivative instruments (interest rate swaps and foreign exchange contracts) as part of its financial risk management activities. Its borrowings are denominated in € and US$ and they are at floating interest rates. Based on historic movements and volatilities in these market variables, and management’s knowledge and experience of the financial markets, the Group believes the following movements are ‘reasonable possible’ over a 12 month period. The movements are illustrative only.

The Group’s exposure to currency risk based on nominal values is indicated below, and provides the post-tax effect that a possible increase or decrease in the value of foreign currencies relative to the € would have, assuming all other circumstances remain unchanged, on the Group’s financial income and expenses and shareholders’ equity. In this connection, no account was taken of derivatives concluded to hedge the currency risk. The effects on shareholders’ equity and income are calculated using the closing rate as per balance sheet date.

At 31 March 2008, if the € had strengthened by 10% against US$ with all other variables held constant, post-tax profit for the year would have been €11,118 (2007: €4,553) lower, mainly as a result of foreign exchange loss on translation of US$ denominated borrowings, trade payables, and cash and cash equivalents. Conversely, if € had weakened by 10% against US$ with all other variables held constant, post-tax profit for the year would have been €11,118 (2007: €4,553) higher. Other components of equity would not materially change as result of the exchange rate changes.

At 31 March 2008, if the US$ had strengthened by 10% against CAD with all other variables held constant, post-tax profit for the year would have been €115 lower (2007: €6,552 higher), mainly as a result of foreign exchange loss on translation of US$ denominated borrowings, trade payables, and cash and cash equivalents. Conversely, if US$ had weakened by 10% against CAD with all other variables held constant, post-tax profit for the year would have been €115 higher (2007: €6,552 lower). Other components of equity would not materially change as result of the exchange rate changes.

(ii) Cash flow and fair value interest rate risk

The Group attracts the majority of its financial sources at floating rate. It subsequently protects itself for adverse interest rate movements by limiting the interest expense by entering into pay-fixed, receive-floating interest rate swaps. It is currently the Group’s policy to hedge a minimum of 75% of its Senior Debt (including the Mezzanine loan) with fixed rate hedging instruments.

During fiscal 2008, the Group’s borrowings at variable rate were denominated in € and US$. At 31 March 2008, if € market interest rates had been 50 basis points higher and US$ market interest rates had been 50 basis points higher with all other variables held constant, post-tax profit for the year would have been €1,841 higher (2007: €3,509 higher), mainly as a result of favourable fair value changes of the interest rate swaps. At 31 March 2008, if € market interest rates had been 50 basis points lower and US$ market interest rates had been 50 basis points lower with all other variables held constant, post-tax profit for the year would have been €1,886 lower (2007: €3,603 lower), mainly as a result of favourable fair value changes of the interest rate swaps.

The effect following interest rate changes is predominantly driven by fair value changes of interest rate swaps.

- 24 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2007/2008

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

3.1.2 Credit risk

The Group has a significant retailer, whose accounts receivable position exceeds 5% of the consolidated gross trade receivables. This retailer has a good reputation, track record in credibility and is also insured. Sales to retail customers are settled in cash or using credit cards.

In Europe, the Group has an agreement with a European credit insurance group from whom it obtains credit insurance on an individual customer basis. In all cases the Group believes that the credit risk associated with such financial institutions is minimal. The Group outsources the collection of the majority of its U.S. receivables through a credit company, which is a subsidiary of a large financial institution. The credit company establishes maximum credit limits for each wholesale customer account. If the receivable becomes 120 days past due or the customer becomes bankrupt or insolvent, the full amount of the receivable is payable by the credit company. The third party collection and insurance credit company monitors and communicates with the Groups regional credit department regularly.

In Canada, the Group uses a financial institution to insure its trade receivables. As long as the Group stays within the credit limits approved by the credit insurer, the receivable amount will always be insured for collection. The Group hands over the collection of receivables to the financial institution once the receivables become 100 days past due.

The credit rating of the Group’s major financial institutional counterparties, with the amount of exposure for these counterparties, is presented below in carrying amounts at 31 March 2008 (cash and cash equivalents including bank overdrafts; Note 12):

S&P Rating

Counterparty

2008

2007

Citibank

17,761

4,790

Mitsui Sumitomo

A-1

12,538

—

HSBC

AA-

12,328

17,760

Fortis Bank

AA-

11,837

73,913

JP Morgan

858

15,580

Others

N/A

19,430

10,644

74,752

122,687

Furthermore, the Group’s major derivative financial instruments (the interest rate swaps) are with Credit Suisse (S&P Rating AAA) and have at the balance sheet date a fair value of €6,388 (asset) (2007: €9,786, asset) and of €7,909 (liability) (2007: €799, liability).

- 25 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2007/2008

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

3.1.3 Liquidity risk

Prudent liquidity risk management includes maintaining sufficient cash and marketable securities, the availability of funding from an adequate amount of committed credit facilities and the ability to close out market positions. Due to the dynamic nature of the underlying businesses, Group Treasury maintains flexibility in funding by maintaining availability under committed credit lines.

Management monitors rolling forecasts of the Group’s liquidity reserve on the basis of expected cash flows.

The table below analyses the Group’s derivative financial instruments that will be settled on a gross basis into relevant maturity groupings based on the remaining period at the balance sheet to the contractual maturity date. The amounts disclosed in the table are displayed at fair value. Balances due within 12 months equal their carrying balances, as the impact of discounting is not significant.


	Less than 1
At 31 March 2008	year
Forward foreign exchange contracts – cash flow hedges:
– outflow		18,737
– inflow		19,289
Forward foreign exchange contracts – held for trading:
– outflow		57,396
– inflow		56,265


At 31 March 2007
Forward foreign exchange contracts – cash flow hedges:
– outflow			22,711
– inflow			22,912
Forward foreign exchange contracts – held for trading:
– outflow			29,298
– inflow			28,967

Refer to Note 18 for contractual maturity of the Group’s total borrowings.

3.2 Capital Risk Management

In order to maintain or adjust the capital structure, the Group may adjust the amount of dividends paid to shareholders, return capital to shareholders, issue new shares or sell assets to reduce debt. These adjustments are subject to approval by the Board of Directors.

Consistent with others in the industry, the Group monitors its financial credibility every quarter-end with four financial covenant ratios:

	•		Cash Flow Cover

	•		Interest Cover

	•		Consolidated Total Net Debt Cover

	•		Capital Expenditure

- 26 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2007/2008

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

These ratios were defined in close conjunction with the Group’s Senior Debt Lenders. For the relevant periods the Group has not breached the above stated ratios. The interest to be paid in the next fiscal year is depending on the actual level of the covenant ratios over the previous quarter.

3.3 Fair value estimation

The fair value of financial instruments that are not traded in an active market is determined by using valuation techniques. The Group uses a variety of methods and makes assumptions that are based on market conditions existing at each balance sheet date. Other techniques, such as estimated discounted cash flows, are used to determine fair value for the remaining financial instruments. Fair values are derived from counterparties and are used as benchmark.

At 31 March 2008, the fair value of the Group’s cash and cash equivalents is equal to their carrying value. The carrying value less impairment provision of trade receivables and payables are assumed to approximate their fair values. The fair value of the Group’s other monetary assets and liabilities approximate carrying value due to the relatively short-term nature of these items. The fair value of financial liabilities for disclosure purposes is estimated by discounting the future contractual cash flows at the current market interest rate that is available to the Group for similar financial instruments.

- 27 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2007/2008

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

4. Critical accounting estimates and judgements

Estimates and judgements are continually evaluated and are based on historical experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances.

4.1 Critical accounting estimates and assumptions

The Group makes estimates and assumptions concerning the future. The resulting accounting estimates will, by definition, rarely equal the related actual results. The estimates and assumptions that have a significant risk of causing a material adjustment to the carrying amounts of assets and liabilities within the next financial year are outlined below.

Estimated impairment of intangible assets

Estimated impairment of goodwill

The Group tests annually whether goodwill has suffered any impairment in accordance with the accounting policy stated in Note 2. The recoverable amounts of cash-generating units have been determined based on value-in-use calculations. Based on these calculations it is not likely that a reasonably possible change in a key assumption on which management has based its determination of the recoverable amount would cause the carrying amount to exceed its recoverable amount.

Income taxes

- 28 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2007/2008

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

Measurement of directly operated stores

When property and equipment related to own stores are tested for impairment, the following assumptions are made:

	•		The individual directly operated stores are defined as cash generating units;

	•		The future discounted cash flows used for impairment tests are determined on the basis of budget planning as well as mid-term forecasting for the individual own stores.

Fair value of assets acquired in a business combination

The fair value of intangibles acquired in a business combination is determined by using valuation techniques. The Group applies judgment to select a variety of methods and makes assumptions that are mainly based on market conditions existing at the acquisition date. For more information on fair value of assets acquired in a business combination and the valuation techniques used, please refer to Note 32 Acquisitions.

4.2 Critical judgments in applying the Group’s accounting policies

Share-based compensation

In accordance with IFRS 2, the grant of equity instruments to employees and others providing similar services rendered to the Group represents a supplementary benefit provided by the Group. Under IFRS 2, for equity-settled share based payment arrangements, the Group estimates the fair value of these equity instruments at the grant date and records the value within shareholders’ equity, and where applicable this value is spread over the vesting period of the instruments. For cash-settled share based payment arrangements operated by the Company, the Group estimates the fair value of these equity instruments at each reporting date and the associated liability is spread over the vesting period of the instruments. The fair market value applied for the underlying Company’s shares is based on the shareholder value which has been derived from the Enterprise Value (‘EV’) estimated for the Company. For this estimation, EV/EBITDA multiples have been applied that were based on (i) a market approach by using trading multiples of comparable companies as a benchmark and (ii) an income approach as a cross-check in the valuation.

Management participation plans

During the year ended 31 March 2008 eligible key managers and service providers of the Group were offered the opportunity by the Company to purchase depositary receipts over Ordinary Shares of the Company (the ‘Depositary Receipts’) under the terms and conditions of the Management Co-investment Agreement (the ‘Agreement’) against payment of a predetermined subscription price. The Agreement is regarded to be an equity-settled share based payment transaction. The fair value per Depositary Receipt recognised is equal to the difference between (i) the fair market value per Depositary Receipt and (ii) the subscription price per Depositary Receipt. A related expense has been recognised in the consolidated income statement for FY2008. Also refer to Note 15 Management participation plans.

Management Option Plan

Options over Depositary Receipts (the ‘Options’) have been granted to two members of the Management Board by Tommy Hilfiger Holding S.à r.l. For certain Options grants an option price was payable by the members of the Management Board in order to receive such Options. The fair value per Option recognised is equal to the difference between (i) the fair market value per Option and (ii) any subscription price payable for each Option granted and is recognised as an expense. The fair value the Options granted to the Management Board is recognised as an employee expense with a corresponding increase in equity as a contribution from Tommy Hilfiger Holding S.à r.l. The options are regarded to be an equity-settled share based payment transaction and the fair value is measured at grant date and spread over the period during which the employees become unconditionally entitled to the options. The fair value of the options granted is measured using a Black & Scholes option pricing model, taking into account the terms and conditions upon which the options were granted. The amount recognised as an expense.

- 29 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2007/2008

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

Employee bonus plan

The Company has granted certificates to eligible employees, which certificates are linked to the underlying price of the Company’s shares. The certificates will be converted into a cash bonus payment at the time of an eventual change in ownership of the Company and the actual payout for each certificate is capped at €1,000 (per certificate). This bonus arrangement is regarded to be a cash-settled share based incentive arrangement under IFRS 2. The fair value of the liability is re-measured at each reporting date and for each certificate granted the fair value is currently set at the maximum pay-out level of €1,000 (per certificate). Based on communication of this plan to employees and the expected timing of such change in ownership the expense is spread over the period during which the employees become unconditionally entitled to the certificates and recognised as a liability. As at 31 March 2008, this has resulted in an income statement expense of €9,123. The total expected costs are estimated at €26,300.

Agreement with a key management member

The contract with a member of key management states various instances under which the member of key management is entitled to a payment upon pre-defined exit events. The exit events contemplated by the contract relate to sale of control of the Group or substantially all its assets. The Company concluded that based on the facts and circumstances this right is currently not relevant and therefore has valued this element of the contract at nil. Also refer to Note 36 Related party transactions.

Return and Chargeback provisions

Revenue recognition on the sale of the sourcing business

During FY2007, the Group sold its Buying Office activities for a total consideration of €192.1 million, of which €155 million related to activities undertaken by Buying Offices owned and operated by the Group and €37.1 million related to a consideration received for additional sourcing agreed in the agreement with Li & Fung. Any net result generated by the buying offices over the period 10 May 2006 to the date of sale was presented as profit from discontinued operations in the income statement (Refer to Note 33).

- 30 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2007/2008

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

5. Segment information

Primary reporting format — geographic segments

At 31 March 2008, the Group is organised on a worldwide basis into 4 main geographic segments.

•

United States

•

Europe

•

Canada

•

Rest of the world/other

Rest of the World operations mainly comprise Japan operations (as of February 2008), Karl Lagerfeld operations, Head Office and licensing in regions other than USA and Europe.

Intersegment transfers: segment revenue, segment expenses and segment result include transfers between business segments and between geographical segments. Such transfers are accounted for at competitive market prices charged to unaffiliated customers for similar goods. Those transfers are eliminated in consolidation.

The segment results for the year ended 31 March 2008 are as follows:


	United										Elimina-
	States			Europe		Canada		Other			tions			Total
Revenue		519,328			706,526		135,689		44,158			(36,324	)		1,369,377
Intersegment revenue		(35,854	)		—		—		(470	)		36,324			—

Net revenue		483,474			706,526		135,689		43,688			—			1,369,377


Operating result		55,802			131,928		8,446		(30,071	)		—			166,105
Finance costs, net															(149,479	)
Income tax expense															(26,978	)
Result for the period from continuing operations															(10,352	)
Result for the period from discontinued operations															—

Result for the year															(10,352	)

The segment results for the year ended 31 March 2007 are as follows:


	United										Elimina-
	States			Europe		Canada		Other			tions			Total
Revenue		533,913			545,303		126,331		19,108			(27,409	)		1,197,246
Intersegment revenue		(27,409	)									27,409			—

Net revenue		506,504			545,303		126,331		19,108			—			1,197,246


Operating result		(42,471	)		76,764		2,688		(7,922	)		—			29,059
Finance costs, net															(155,333	)
Income tax expense															57,204
Result for the period from continuing operations															(69,070	)
Result for the period from discontinued operations									8,943						8,943

Result for the year															(60,127	)

- 31 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2007/2008

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

Significant non-cash items included in operating result for the year ended 31 March 2008 are as follows:


	United									Rest of the
	States			Europe			Canada			World/Other			Group
Depreciation and impairment		(16,344	)		(20,016	)		(6,524	)		(852	)		(43,736	)
Amortisation		(3,571	)		(10,278	)		(1,395	)		(961	)		(16,205	)

Total		(19,915	)		(30,294	)		(7,919	)		(1,813	)		(59,941	)

Significant non-cash items included in operating result for the year ended 31 March 2007 are as follows:


	United									Rest of the
	States			Europe			Canada			World/Other			Group
Depreciation and impairment		(39,810	)		(16,443	)		(5,178	)		(70	)		(61,501	)
Amortisation		(901	)		(25,435	)		(1,621	)		(756	)		(28,713	)
Onerous contracts		(6,426	)		—			—			—			(6,426	)

Total		(47,137	)		(41,878	)		(6,799	)		(826	)		(96,640	)

Segment assets consist primarily of Property and Equipment, Intangible assets, Inventories, Trade and Other receivables. Segment liabilities comprise mainly Trade and Other payables. Non-allocated assets primarily include deferred and current income tax assets, derivative financial instruments and cash and cash equivalents. Non-allocated liabilities mainly include deferred and current income tax liabilities, borrowings, other current liabilities and the shareholders loan.

Capital expenditure comprises additions to Property and Equipment (Note 6) and Intangible Assets (Note 7).

The segment assets and liabilities at 31 March 2008 and capital expenditure for the year ended are as follows:


	United									Rest of the
	States			Europe			Canada			World/Other			Un-allocated			Total
Assets		350,330			801,087			117,193			165,507			60,618			1,494,735
Liabilities		(118,994	)		(114,972	)		(26,229	)		(40,577	)		(1,211,466	)		(1,512,238	)
Capital expenditure		32,865			29,221			5,423			16,481			—			83,990

The segment assets and liabilities at 31 March 2007 and capital expenditure for the year then ended are as follows:


	United									Rest of the
	States			Europe			Canada			World/Other			Un-allocated			Total
Assets		387,623			722,898			131,832			32,604			143,889			1,418,846
Liabilities		(136,612	)		(87,919	)		(25,003	)		(9,056	)		(1,187,463	)		(1,446,053	)
Capital expenditure		31,175			30,444			15,615			30			—			77,264

- 32 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2007/2008

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

Secondary reporting format — business segments

At 31 March 2008, the Group is organised on a worldwide basis into four main business segments:

•

Retail

•

Wholesale

•

Licensing

•

Other

Retail segment comprises the distribution and sale of the Group’s products through anchor stores, satellite stores, mall stores, company stores, European outlet stores and E-commerce.

Wholesale segment comprises the distribution and sale of the Group’s products to third party retailers, including franchise operators of Tommy Hilfiger stores.

Other Group activities mainly comprise the Group’s Karl Lagerfeld businesses as well as corporate activities such as finance, executive compensation and certain marketing costs. Neither of these constitutes a separately reportable segment.

The segment results, assets and liabilities at 31 March 2008 and capital expenditure for the year ended are as follows:


	Wholesale		Retail		Licensing		Other			Total
Revenue		727,487		590,765		46,769		4,356			1,369,377
Operating result		106,890		73,643		33,681		(48,109	)		166,105
Total assets		403,673		258,254		5,362		827,446			1,494,735
Capital expenditure		19,468		36,670		—		27,852			83,990

The segment results, assets and liabilities at 31 March 2007 and capital expenditure for the year ended are as follows:


	Wholesale		Retail		Licensing		Other			Total
Revenue		668,633		479,377		45,401		3,836			1,197,247
Operating result		59,316		36,663		31,398		(98,318	)		29,059
Total assets		355,466		188,153		14,610		965,817			1,524,046
Capital expenditure		18,959		58,305		—		—			77,264

Unallocated assets mainly relate to intangibles, deferred income tax assets and cash and cash equivalents.

- 33 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2007/2008

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

6. Property and Equipment

Property and equipment consists of the following at 31 March 2008:


	Furniture &			Land and			Leasehold			Computer			Machinery &
	Fixture			buildings			Improvement			Equipment			equipment			Total
At cost
31 March 2007		68,409			6,902			104,890			19,374			9,605			209,180
Additions		27,452			13,500			29,954			2,127			463			73,496
Acquisitions		1,236			—			7,312			—			—			8,548
Disposals		(3,367	)		—			(3,617	)		(1,290	)		(192	)		(8,466	)
Translation		(13,818	)		(369	)		(17,538	)		(3,046	)		(1,980	)		(36,751	)

31 March 2008		79,912			20,033			121,001			17,165			7,896			246,007


Accumulated depreciation
31 March 2007		23,894			138			25,290			10,683			1,706			61,711
Depreciation for the period		20,791			291			16,278			3,923			2,453			43,736
Disposals		(3,093	)		—			(3,183	)		(493	)		(192	)		(6,961	)
Translation		(10,254	)		(37	)		(10,373	)		(2,364	)		(1,350	)		(24,378	)

31 March 2008		31,338			392			28,012			11,749			2,617			74,108


Net book value at 31 March 2008		48,574			19,641			92,989			5,416			5,279			171,899


Net book value at 31 March 2007		44,515			6,764			79,600			8,691			7,899			147,469

Property and equipment consists of the following at 31 March 2007:


	Furniture &			Land and			Leasehold			Computer			Machinery &
	Fixture			buildings			Improvement			Equipment			equipment			Total
At cost
31 March 2006		—			—			—			—			—			—
Acquisitions		49,510			—			71,787			8,946			7,762			138,005
Additions		19,830			7,228			36,357			10,697			2,363			76,475
Disposals		(162	)		—			(605	)		—			(139	)		(906	)
Translation		(769	)		(326	)		(2,649	)		(269	)		(381	)		(4,394	)

31 March 2007		68,409			6,902			104,890			19,374			9,605			209,180


Accumulated depreciation
31 March 2006		—			—			—			—			—			—
Depreciation for the period		20,912			145			12,276			5,171			965			39,469
Impairment charges		2,881			—			12,879			5,531			741			22,032
Translation		101			(7	)		135			(19	)		—			210

31 March 2007		23,894			138			25,290			10,683			1,706			61,711


Net book value at 31 March 2007		44,515			6,764			79,600			8,691			7,899			147,469


Net book value at 31 March 2006		—			—			—			—			—			—

Depreciation is calculated using the straight-line method over the following estimated useful lives of the assets:


	Years
Buildings		0-25
Machinery and equipment		3-5
Furniture and fixtures, including shop-in-shop displays		3-5

- 34 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2007/2008

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

Property and equipment includes the following amounts where the Group is a lessee under a finance lease:


	2008			2007

Cost – capitalised finance leases		19,378			11,748
Accumulated depreciation		(4,148	)		(4,136	)


Net book amount		15,230			7,612

Finance lease agreements entered into by the Group mainly relate to the acquisition of land and buildings, computer equipment and furniture and fixtures.

Depreciation expenses include €22,031 impairment charges for the year ended 31 March 2007. These impairment charges are the result of decisions taken after the acquisition date of Tommy Hilfiger Corporation (10 May 2006) and relate primarily to the write down of Leasehold Improvement, Furniture and Fixtures and Computer Equipment to the value in use, based on anticipated cash flows.

The impairment charges under Leasehold Improvement and Furniture and Fixtures relate to the decision to vacate part of our New York office and to the decision of not renewing certain lease contracts in New Jersey which led to an additional charge of €12,200 in FY2007. Additionally, a charge of €5,200 was recognised in FY2007, since the Group decided to abandon the implementation of the Axapta ERP system during the year. This charge is included in Computer Equipment.

During FY2007 the Group discontinued various customer door locations and certain product divisions, for which additional charges of €4,600 have been recognised in the profit and loss account.

7. Goodwill and Other Intangible Assets

As at 31 March 2008, the Group’s intangible assets and related accumulated amortisation comprise the following:


				Indefinite life			Finite life		Customer
	Goodwill			Trademark			Trademark		relationships			Software			Other			Total
At cost
Balance at 31 March 2007		94,676			468,040			8,500		107,046			6,861			9,939			695,062
Additions		—			—			—		—			10,494			—			10,494
Acquisitions		107,819			—			—		11,700			285			1,600			121,404
Disposals		—			—			—		—			—			(1,600	)		(1,600	)
Reclassifications		—			—			—		—			—			—			—
Exchange differences		(2,172	)		(29,616	)		—		(87	)		(1,885	)		(1,043	)		(34,804	)

Balance at 31 March 2008		200,323			438,424			8,500		118,659			15,755			8,896			790,556

Accumulated depreciation
Balance at 31 March 2007		—			—			756		6,344			1,715			2,319			11,134
Amortisation for the period		—			—			850		7,629			3,205			4,569			16,253
Disposals		—			—			—		—			—			(1,600	)		(1,600	)
Reclassifications		—			—			—		—						—			—
Exchange differences		—			—			—		(17	)		(586	)		(571	)		(1,175	)

Balance at 31 March 2008		—			—			1,606		13,956			4,334			4,716			24,612


Net book value at 31 March 2008		200,323			438,424			6,894		104,702			11,421			4,179			765,944


Net book value at 31 March 2007		94,675			468,040			7,744		100,702			5,150			7,619			683,928

- 35 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2007/2008

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

As at 31 March 2007, the Group’s intangible assets and related accumulated amortisation comprise the following:


				Indefinite life			Finite life		Customer
	Goodwill			Trademark			Trademark		relationships			Software			Other			Total
At cost
31 March 2006		—			—			—		—			—			—			—
Acquisitions		88,587			478,256			8,500		107,198			6,357			27,019			715,917
Additions		7,471			—			—		—			789			886			9,146
Disposals		—			—			—		—			—			(17,375	)		(17,375	)
Exchange differences		(1,382	)		(10,216	)				(152	)		(285	)		(591	)		(12,626	)

31 March 2007		94,676			468,040			8,500		107,046			6,861			9,939			695,062


Accumulated depreciation
31 March 2006		—			—			—		—			—			—			—
Amortisation for the period		—			—			756		6,349			1,824			19,785			28,714
Disposals		—			—			—		—			—			(17,375	)		(17,375	)
Exchange differences		—			—			—		(5	)		(109	)		(91	)		(205	)

31 March 2007		—			—			756		6,344			1,715			2,319			11,134


Net book value at 31 March 2007		94,676			468,040			7,744		100,702			5,146			7,620			683,928


Net book value at 31 March 2006		—			—			—		—			—			—			—

Please refer to Note 32 for details on goodwill movements during FY2008.

Amortisation is calculated using the straight-line method over the following estimated useful lives of the assets:


	Years
Finite life trademark rights		10
Customer relationships		10-15
Software		3-5
Other		1-5

Other intangible assets included an order backlog recognised on a certain acquisition. As the order backlog is fully amortised during the fiscal year it is consequently removed from the 31 March 2008 and 2007 cost and accumulated amortisation and impairment balances (shown as disposals). The remainder of the balance at 31 March 2008 and 2007 mainly relates to favourable lease contracts recognised during the FY2007 acquisition of THC.

- 36 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2007/2008

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

Impairment tests for goodwill and Tommy Hilfiger (‘TH’) trademark

Goodwill by CGU:


	USA			Canada			Europe			RoW		Total
Balance at 31 March 2006		—			—			—			—		—
Acquisition THC		15,074			6,500			67,013			—		88,587
Other acquisitions		—			—			7,471			—		7,471
Foreign currency translation		(825	)		(554	)		(3	)		—		(1,382	)

Balance at 31 March 2007		14,249			5,946			74,481			—		94,676

Acquisitions		—			—			11,804			96,015		107,819
Foreign currency translation		(2,452	)		(318	)		—			598		(2,172	)

Balance at 31 March 2008		11,797			5,628			86,285			96,613		200,323

TH Trademark by CGU:


	USA			Canada			Europe		RoW		Total
Balance at 31 March 2006		—			—			—		—		—
Acquisition Subsidiaries		184,411			33,210			260,635		—		478,256
Foreign currency translation		(7,384	)		(2,832	)		—		—		(10,216	)

Balance at 31 March 2007		177,027			30,378			260,635		—		468,040

Foreign currency translation		(27,989	)		(1,627	)		—		—		(29,616	)

Balance at 31 March 2008		149,038			28,751			260,635		—		438,424

The key assumptions used in 2008 for value-in-use calculations are as follows:


	USA			Canada			Europe
Gross margin (average)
– next five years		54	%		55	%		60	%
– after that		54	%		55	%		60	%
Growth rate (average)
– next five years		10.5	%		5.9	%		10.2	%
– after that		2.0	%		2.0	%		2.0	%
Discount rate		12.3	%		12.3	%		12.3	%

The Group determined budgeted gross margin based on past performance and its expectations for the market development. Future growth rates are displayed in the table above and differ by geography. The discount rates applied are a pre-tax discount rate of 12.3%. This discount rate was applied to all CGUs as the expected future cash flows in local currency had first been converted to € using forward rates. The Group believes that differences in the risk profile of the US operations compared to Europe and Canada have been reflected in the cash flow forecasts of the CGUs making further adjustments to the discount rate unnecessary. The Group determined that the impairment test outcome would not differ significantly when applying a discount rate for the cash flow specific currency and translating these to present value using a spot exchange rate instead.

- 37 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2007/2008

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

Given the timing of the acquisition of TH Japan closely before 31 March 2008, the Group is of the opinion that no impairment exists on the goodwill recognised at 31 March 2008. Refer to Note 32.

8. Derivative financial instruments

At 31 March 2008 and 31 March 2007, the Group’s derivative financial instruments are comprised of the following:


	2008				2007
	Assets		Liabilities		Assets		Liabilities

Current: Forward foreign exchange contracts — hedge accounting		495		—		156		—
Current: Forward foreign exchange and option contracts — no hedge accounting		—		1,526		128		391
Non-current: Interest Rate Swaps — no hedge accounting		6,388		7,909		9,786		569
Current: Interest Rate Swaps — no hedge accounting		—		—		—		230


Total		6,883		9,435		10,070		1,190

Forward foreign exchange contracts

These are plain-vanilla forward contracts.

At 31 March 2008 the notional principal amounts of the outstanding foreign exchange contracts in hedge relation are purchases of US$30,500 versus CAD (2007: US$30,500).

The outstanding foreign exchange contracts not in hedge relation are at 31 March 2008:

•

Sale of €1,876 (2007: €11,316) versus US$

•

Sale of ¥ — (2007: ¥172,371) versus US$

•

Purchase of US$86,000 (2007: US$22,000) versus €

The hedged highly probable forecasted purchases of cost of goods sold, denominated in US$ that the Canadian operations designated as hedged item in cash flow hedge relation are expected to occur at various dates during 3 to 10 months. Gains and losses recognised in the hedging reserve in equity (Note 14) on forward foreign exchange contracts at 31 March 2008 will be recognised in the initial carrying value of the purchased inventory that will be received by the Group in 3 to 10 months. These inventory items will affect the income statement as costs of goods sold in the period 6 to 12 months from the balance sheet date.

Embedded forward foreign exchange contracts

- 38 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2007/2008

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

Interest rate swaps — no hedge accounting

The Group has entered into three interest rate swaps to off-set the effects of changing interest rates on its floating rate senior credit facility. The critical terms of these interest rate swaps, whereby the Group pays fixed interest and receives floating interest, are as follows as at 31 March 2008 and 2007:

Contract

Fair Value

Notional amount

rate

maturity

31 March 2008

31 March 2007

US$220,000 (2007: US$262,500)

4.9664

May 2010

US$

12,120 (loss)

US$

758 (loss)

CAD — (2007: CAD 87,840)

N/A

CAD

353 (loss)

€383,529 (2007: €383,529)

3.2664

May 2010

€

6,388 (gain)

€

9,786 (gain)

The Group has decided not to apply hedge accounting for these interest rate swaps. The maturity date of the CAD swap was originally May 2010 but following the repayment of Term A3, B3 and C3 of the Senior Credit Facility (refer to Note 18 Borrowings) it has been unwound in April 2007.

The maximum exposure to credit risk at the reporting date is the fair value of the derivatives assets in the balance sheet.

9. Loans and other receivables

Loans and other receivables are comprised of the following as at 31 March 2008 and 2007.


	2008		2007

Rent deposits		14,524		4,511
Other		8,687		3,347

		23,211		7,858

10. Inventories

Inventory consists of the following as at 31 March 2008 and 2007.


	2008		2007

Materials (cost)		932		1,566
Finished goods (cost)		108,309		105,539
Finished goods (net realisable value)		82,148		55,642

		191,389		162,747

The cost of inventories recognised as expense and included in ‘cost of goods sold’ amounted to €559,869 (2007: €571,293). The aforementioned amount includes a write down of inventory to net realisable value of €10,060 (2007: €10,375) which amount was recognised as an expense in the period. All inventories are expected to be sold within 12 months.

- 39 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2007/2008

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

11. Trade and other receivables

Trade and other receivables are comprised as follows as at 31 March 2008 and 2007.


	2008			2007

Trade receivables		193,211			176,924
Less: provision for impairment of trade receivables		(3,850	)		(3,079	)

Trade receivables — net		189,361			173,845
Pre-payments and other receivables		36,840			34,894
Loans to related parties		—			3,790

		226,201			212,529
Less non-current portion		—			—

		226,201			212,529

All receivables are due within 1 year from the balance sheet date. The carrying amount of trade and other receivables and loans to related parties is a reasonable approximation of their fair values.

At 31 March 2008 trade receivables of €7,874 (2007: €7,576) were impaired and (partly) provided for. The amount of the provision was €3,850 as of 31 March 2008 (2007: €3,079). It was assessed that a portion of the receivables is expected to be recovered. The ageing of these (partly) impaired receivables is as follows:


	2008		2007

0 to 3 months		886		615
3 to 6 months		362		1,620
Over 6 months		2,602		844

		3,850		3,079

At 31 March 2008, trade receivables of €185,336 (2007: €60,224) were past due but not impaired. These relate to a number of independent customers for whom there is no recent history of default. The ageing analysis of these trade receivables is as follows:


	2008		2007

Up to 3 months		182,357		59,118
3 to 6 months		987		1,106
Over 6 months		1,992		—

		185,336		60,224

The carrying amounts of the Group’s trade and other receivables are denominated in the following currencies:


	2008		2007

€		174,795		147,329
US$		29,925		52,033
¥		8,714		—
CAD		7,469		9,601
GBP		4,323		2,549
Other currencies		975		1,017

		226,201		212,529

- 40 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2007/2008

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

Movements on the provision for impairment of trade receivables are as follows:


	2008			2007

Opening balance		3,079			—
New consolidations		—			2,137
Provision for receivables impairment		2,059			1,142
Receivables written off during the year as uncollectible		(1,126	)		(200	)
Unused amounts reversed		(51	)		—
Translation		(111	)		—

Closing Balance		3,850			3,079

The creation and release of provision for impaired receivables have been included in selling and marketing costs in the income statement. Amounts charged to the allowance account are generally written off when there is no expectation of recovering additional cash. The other classes within trade and other receivables do not contain impaired assets.

12. Cash and Cash Equivalents

At 31 March 2008 Cash and Cash Equivalents comprises of short-term money market funds and overnight accounts at several major international financial institutions earning interest at a weighted average interest rate of 2.6% (2007: 4.8%).


	2008		2007

Cash at banks and on hand		71,192		44,983
Credit card receivables		3,560		2,151
Short-term bank deposits		—		89,493

		74,752		136,627

Cash, cash equivalents and bank overdrafts include the following for the purposes of the cash flow statement:


	2008		2007

Cash and cash equivalents		74,752		136,627
Bank overdrafts (Note 18)		—		(13,940	)

		74,752		122,687

- 41 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2007/2008

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

13. Share capital


	Number			Ordinary			Share
	of shares			shares			premium		Total

At 31 March 2006		1,800			18			18		36
Redenomination of shares		(1,800	)		(18	)		—		(18	)
Redenomination of shares		720			18			—		18
Issuance of shares		199,280			4,982			30,118		35,100

At 31 March 2007		200,000			5,000			30,136		35,136


Management participation plans		—			—			13,787		13,787

At 31 March 2008		200,000			5,000			43,923		48,923

The share premium recognised during FY2008 is considered an informal capital contribution relating to the management participation plans. Refer to Note 15.

The authorised number of ordinary shares amounts to 800,000 (2007: 800,000) with a par value of €25 per share (2007: €25 per share). All issued shares are fully paid.

14. Other reserves


				Cumulative
	Hedging			translation		Management
	reserve			adjustments		plans		Total
Balance at 31 March 2006		—			—		—		—
Reclassification from retained earnings to hedging reserve upon acquisition		(801	)		—		—		(801	)
Fair value gains/(losses) in year		867			—		—		867
Tax on fair value gains		(210	)		—		—		(210	)
Transfers to inventory		244			—		—		244
Tax on transfers to inventory		(59	)		—		—		(59	)
Currency translation differences		30			266		—		296

Balance at 31 March 2007		71			266		—		337

Cash flow hedges:
Fair value gains/(losses) in year		8			—		—		8
Tax on fair value gains		(2	)		—		—		(2	)
Transfers to inventory		334			—		—		334
Tax on transfers to inventory		(81	)		—		—		(81	)
Management option plans		—			—		792		792
Currency translation differences		(26	)		5,244		—		5,218

Balance at 31 March 2008		304			5,510		792		6,606

- 42 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2007/2008

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

15. Management participation plans

Under the terms and conditions of the Agreement, Depositary Receipts have been issued to management and service providers (“Participants”) by Stichting Administratiekantoor Elmira (“STAK”). Under the Agreement members of the Management Board purchased Depositary Receipts on 10 May 2006. At or following the closing of the acquisition on 10 May 2006, an additional group of Participants (not being members of the Management Board) were offered the opportunity by Tommy Hilfiger B.V. and its shareholders to invest in Depositary Receipts under the Agreement against payment of the subscription price of €175.60 per Depositary Receipt. Between the closing of the acquisition and November 2006, additional Participants were informed that they would be entitled to purchase Depositary Receipts at this price. Between November 2006 and May 2007, the agreements governing these purchases were finalized and the subscription price was paid. According to IFRS 2, the grant date for these awards should be set at 14 November 2006, being the date when the Group and the Participants had a shared understanding of the terms and conditions of the arrangement. During the year ended 31 March 2008 additional Depositary Receipts were awarded for which the grant date was set at 1 November 2007 and for which the subscription price was set at €183 per Depositary Receipt.

If a Participant ceases to be actively involved in the Group due to termination of employment or termination of a service agreement, the STAK may request the resale and retransfer of part or all of the Depositary Receipts acquired to the STAK or any third party designated by the STAK. In the event of an initial public offering (“IPO”) or a Sale Exit the Participants are obliged to cooperate with the transfer or sale of the Depositary Receipts, or in case of an IPO it could be possible that the Depositary Receipts are exchanged in shares.

The fair value per Depositary Receipt is equal to the difference between (i) the fair market value per Depositary Receipt and (ii) the subscription price per Depositary Receipt. A related expense has been recognised in the consolidated income statement for FY2008. The details of the awards are described below. Techniques like the market approach and income approach were used to determine the fair value of the Depository Receipts. Furthermore, the Company derived fair values from counterparties, which were used as benchmark.


	Depositary Receipts awarded in
	FY 2007
	Award of		Award of
	Depositary		Depositary
Nature of the arrangement	Receipts		Receipts

Date of grant	10-May-06		14-Nov-06
Number of instruments awarded		12,000		8,490
Purchase Price per Depositary Receipt		175.60		175.60
Fair market value per Depositary Receipt		175.60		175.60
Fair Value per Depositary Receipt		—		—


	Depositary Receipts awarded in
	FY 2008
	Award of
	Depositary
Nature of the arrangement	Receipts

Date of grant	1-Nov-07
Number of instruments awarded		3,900
Purchase Price per Depositary Receipt		183
Fair market value per Depositary Receipt		3,750
Fair Value per Depositary Receipt		3,567

- 43 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2007/2008

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

During FY2008, 300 Depositary Receipts issued in FY2007 have upon request of the STAK been retransferred to the STAK by Participants who left the Group. As at 31 March 2008 the number of outstanding Depositary Receipts amounts to 24,090 being 12.045% of the Company’s Ordinary Shares. It is the intention of the STAK to issue to key employees of the Group Depositary Receipts representing 12.5% of the Company’s Ordinary Shares.

Management Option plan

In addition to the management participation plan as described above, two members of the Management Board have on 9 November 2006 been granted by Tommy Hilfiger Holding S.à r.l. the opportunity to invest in options over Depositary Receipts (the “Options”) against payment of an option price of €3.23 per Option. On 14 November 2007, additional Options have been granted to a member of the Management Board. All Options granted have a life of eight years and five business days following the date of grant and the exercise price of the Options is set at the underlying fair market value of the Options at the date of grant. The Options vest and become exercisable following the date of IPO or Sale Exit or in the absence of such IPO or Sale Exit of the eight anniversary of the date of grant of the Options. Once vested, the Options are exercisable during a period of five business days following the vesting date.

The Options shall lapse if the option holder ceases to be active as a manager of the Group due to termination of employment (i.e. both good and bad leavers) in accordance with the provisions as contained in the Agreement. The Depositary Receipts acquired following the exercise of the Options, will substantially be subject to the terms and conditions as contained in the Agreement. Therefore, in the event of an IPO or a Sale Exit the option holders are obliged to cooperate with the transfer or sale of the Depositary Receipts, or in case of an IPO it could be possible that the Depositary Receipts are exchanged in shares.

The Option arrangement operated by the Company is regarded to be equity settled share based compensation plan. The fair value per Option is equal to the difference between (i) the fair market value per Option and (ii) any subscription price payable for each Option granted and is recognised as an expense.

The details of the awards and the assumptions applied when determining the fair value of the Options to be recognised are described below.


*Arrangement*	*Grant of Options in FY 2007*		*Grant of Options in FY 2008*
Date of grant		9 November 2006	14 November 2007
Number of instruments granted		10,980		1,000
Exercise price (in €)		2,842		2,810
Share price at the date of grant		175		3,750
Contractual life (years)	8 years and 5 business days		8 years and 5 business days
Settlement	Equity settled		Equity Settled
Expected volatility (%)		40		60
Risk-free interest rate (%)		4.02		4.11
Expected dividend (dividend yield)	Nil		Nil
Expected forfeiture rates (grant date)	Nil		Nil
Purchase Price Options		3.23	Nil
Fair Value Option		0		2,694
Valuation model	Black & Scholes		Black & Scholes

- 44 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2007/2008

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

Given that the Shares of the Company are currently not listed, no historical data was available to determine the expected volatility. Therefore, the expected volatility for the Options is based on historical volatility determined on the basis of an analysis of the daily share price movements of the shares of comparable listed entities.

A reconciliation of the movements in the number of Options can be summarised as follows:


Outstanding at 31 March 2007		10,980
Granted during FY2008		1,000
Forfeited during FY2008	Nil
Exercised during FY2008	Nil
Expired during FY2008	Nil
Outstanding at 31 March 2008		11,980
Exercisable at 31 March 2008	Nil

The ordinary shares of the Company underlying these Depository Receipts represent 5.99% of the Company’s ordinary shares outstanding. No expense has been recognised for the above mentioned participation plan in the consolidated financial statements in FY2007, given the fact that the fair value at the date of grant is nil and an expense of €792 has been included for the Options in FY2008.

Instead of exercising Options, members of the Management Board are entitled to resell their Options to the STAK at a purchase price to be determined by reference to a public offering price per share in an initial public offering of the Company. It is the intention of Stichting Administratiekantoor Elmira to issue Options to key employees of the Group Options representing 7.5% of the Company’s Ordinary Shares.

Employee Bonus plan

The Group has provided part of a cash bonus to be paid to eligible employees at the time of an eventual change in ownership of the Company based on communication of this plan to employees and the expected timing of such change in ownership. Under this cash settled plan a total of 26,300 instruments were granted in September and November 2007 at a purchase price of nil and a fair value of €1,000 per instrument. In FY2008 this has resulted in an expense of €9,123. The total expected costs are estimated at €26,300.

16. Dividends

No dividend in respect of the year ended 31 March 2008 is proposed at the Annual General Meeting on 25 June 2008. No dividends were paid in 2007.

- 45 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2007/2008

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

17. Trade and other payables


	2008		2007

Trade payables		62,176		30,131
Letters of credit payable		—		6,780
Social security and other taxes		13,596		7,021
Accrued rent		3,452		7,319
Accrued payroll		34,332		25,075
Accrued accounts payable		23,214		31,758
Accrued expenses		50,100		38,805
Deferred income		3,667		3,863
Deferred consideration (Note 32)		57,211		—
Other payables		25,864		9,790

		273,612		160,542

Deferred consideration payable

Consideration relates to purchase price payable to former Tommy Hilfiger Japan Corporation shareholders. The non-current portion is classified accordingly (see Note 19).

18. Borrowings

Borrowings consist of the following as at 31 March 2008 and 2007:


	2008			2007
Non-current
Senior debt		445,899			486,069
Mezzanine loan		100,000			100,000
Paid in kind interest on Mezzanine loan		10,248			4,315
Unamortised loan fees		(18,734	)		(26,056	)
Finance lease liabilities		11,760			6,619

		549,173			570,947

Loan from related party (Note 33)		410,884			360,398

		960,057			931,345


Current
Short term portion of senior debt		11,736			104,749
Short term borrowings		8,800			—
Bank overdrafts (Note 12)		—			13,940
Finance lease liabilities		4,272			1,135
Interest payable		6,168			7,838
Unamortised loan fees		(4,033	)		(4,342	)

		26,943			123,320


Total borrowings		987,000			1,054,665

- 46 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2007/2008

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

Senior debt facility

At closing of the THC acquisition on 10 May 2006 the Group entered into a €1,000 million Senior Facility Agreement via three lead arrangers, which can be summarised below:

Amount

Facility

(in € millions)

Tenor

Repayment

In € millions

Term Loan A ^*

190

7 years

Amortising

Term Loan B

250

8 years

Bullet

Term Loan C

250

9 years

Bullet

Revolving Credit Facility

235

7 years

Bullet

Restructuring Facility

7 years

Amortising

1,000


*		Average life of 4.75 years

Interest is based on the prevailing Euribor rate for the € denominated loans and the US$ LIBOR rate for the US$ denominated loans plus a margin, which may vary between 1.25 and 2.75.

Following completion of post-closing debt pushdown, the Senior Facilities were split into three currencies.

At 31 March 2008 the senior facility term loans can be specified as follows:


In millions	€		US$				Total
	€		US$		€		€


Term Loan A		80.6		90.6		57.3		137.9
Term Loan B		112.8		126.8		80.2		193.0
Term Loan C		112.8		—		—		112.8


		306.2		217.4		137.5		443.7

At 31 March 2007 the senior facility term loans can be specified as follows:


In millions	€		US$				Total
	€		US$		€		€


Term Loan A		85.7		96.4		72.4		158.1
Term Loan B		112.8		126.8		95.3		208.1
Term Loan C		112.8		126.8		95.3		208.1


		311.3		350.0		263.0		574.3

The Term Loans were drawn at 10 May 2006, with proceeds used to finance the acquisition of Tommy Hilfiger Corporation, repay existing debt and pay related fees and expenses.

The Senior Facilities benefit from a first ranking security package and certain guarantees. Furthermore, the Facilities are subject to a financial covenant package, comprising of a minimum cash coverage, minimum interest coverage, maximum leverage and maximum annual capital expenditure.

- 47 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2007/2008

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

During the FY2007, the Group repaid the Canadian Term Loan A, B and C, while in FY2008 the Group repaid the US$ denominated Term Loan C.

At 31 March 2008 €13,913 or US$22,000 (2007: €16,526 or US$22,000) was drawn under the restructuring facility and no draw downs are made under the Revolving Credit Facility.

Mezzanine Facility

The Group has access to a €100 million Mezzanine Facility, which is fully drawn at 31 March 2008. The interest rate on the Mezzanine comprises Euribor + 4.5% cash and 5.5% roll-up interest. The facility is contractually subordinated to the Senior Facility via an intercreditor agreement and benefits from secondary ranking positions in the same security package and guarantees as the Senior Facilities.

Loan fees

Fees incurred for the Senior debt and the Mezzanine facility are amortised straight-line over the average contractual term of the related borrowings (initially 8 years).

Effective interest rate

Due to the fees incurred for the Senior debt and the Mezzanine facility the effective interest rate for these loans is 0.62% (2007: 0.43%) higher than the aforementioned lending rate including the margin.

Related party loan

The shareholder provided a €320,452 subordinated loan for a term of 10 years, however payable on demand, bearing interest at 14% per annum. The loan contains an option for the Company to extend the loan under the same conditions after 10 years. This option qualifies as an embedded derivative, which at the balance sheet date has a value of zero (2007: nil).

The contractual maturity of the Group’s total borrowings is as follows:


	2008		2007

6 months or less		5,868		119,612
6-12 months		5,868		3,707
1-5 years		540,469		456,751
Over 5 years		434,795		474,595

		987,000		1,054,665


	Less than 1			Between 1 and 2		Between 2 and 5
	year			years		years

Senior debt		457,635			—		—
Mezzanine loan		110,248			—		—
Short term borrowings		8,800			—		—
Interest swap		(522,664	)		—		522,664

Total		54,019			—		522,664

- 48 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2007/2008

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

The fair value of current borrowings equal their carrying amount, as the impact of discounting is not significant.

The carrying amounts of the Group’s borrowings are denominated in the following currencies:


	2008		2007

€		821,960		772,968
US$		149,303		274,795
¥		9,381		—
CAD		6,356		6,902

		987,000		1,054,665

Finance lease

Finance lease liabilities are effectively secured as the rights to the leased asset revert to the lessor in the event of default.


	2008			2007
Gross finance lease liabilities – minimum lease payments:
No later than 1 year		4,631			1,158
Later than 1 year and no later than 5 years		8,574			2,720
Later than 5 years		6,531			7,752

		19,736			11,630
Future finance charges on finance leases		(3,702	)		(3,876	)

Present value of finance lease liabilities		16,034			7,754


The present value of finance lease liabilities is as follows:
No later than 1 year		4,272			1,135
Later than 1 year and no later than 5 years		8,038			2,314
Later than 5 years		3,724			4,305

		16,034			7,754

The Group entered into various financial lease arrangements:

In the United States, the Group has entered into lease arrangements with respect to certain IT related hardware, with remaining terms of two-three years at 31 March 2008. Lease payments are not contingent and no specific material restrictions are imposed by the lessor. The lease arrangements have a monthly extension period, a fair market value purchase option, but no escalation clauses.

In Canada, the Group has entered into a lease arrangement with respect to a new office and distribution centre during 2007, with a remaining term of 14 years at 31 March 2008. Lease payments are not contingent and no specific material restrictions are imposed by the lessor. After the original 15 years’ term of the arrangement, two renewal options of 5 years (each) exist; no purchase options or escalation clauses exist under the arrangement.

In Europe, the Group has entered into lease arrangements with respect to certain IT related hardware with remaining term of less than one year. Lease payments are not contingent and no specific material restrictions are imposed by the lessor. No renewal, purchase options or escalation clauses exist under the arrangement.

- 49 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2007/2008

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

In Japan, the Group has entered into lease arrangements with respect to certain IT related hardware and in store furniture and fixtures with remaining terms varying between 3 to 5 years. Lease payments are not contingent and no specific material restrictions are imposed by the lessor. No renewal, purchase options or escalation clauses exist under the arrangement.

19. Other non current liabilities

Other non current liabilities consist of the following at 31 March 2008 and 2007:


	2008		2007

Deferred rent		26,980		26,808
Deferred revenue		35,031		34,564
Deferred consideration		26,212		—
Deferred landlord contributions		3,516		3,957
Other		1,573		1,014

		93,312		66,343

Deferred revenue

The balance largely relates to deferred income recognised on the sale of the buying offices in FY2007. With the sale the Group received an upfront payment from the buyer. This payment was deferred and is expected to be realised over 10 years. The deferred income expected to be realised in the coming year is included in current liabilities (see Note 17).

Deferred consideration payable

Consideration relates to purchase price payable to former Tommy Hilfiger Japan Corporation shareholders. The current portion is classified accordingly (see Note 17).

20. Deferred income tax

The components of deferred tax assets and liabilities have the following maturities at 31 March 2008 and 2007:


	2008			2007
Deferred income tax assets:
– Deferred income tax asset to be recovered after more than 12 months		107,486			128,126
– Deferred income tax asset to be recovered within 12 months		24,994			31,786

		132,480			159,912
Deferred tax liabilities:
– Deferred income tax liability to be recovered after more than 12 months		189,508			188,874
– Deferred income tax liability to be recovered within 12 months		289			2,042

		189,797			190,916


Deferred income tax (liabilities)/assets, net		(57,317	)		(31,004	)

- 50 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2007/2008

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)


	2008			2007

Deferred tax assets		34,458			54,712
Deferred tax liabilities		(91,775	)		(85,716	)

		(57,317	)		(31,004	)

The gross movement on the deferred income tax account is as follows:


	2008			2007

Beginning of the reporting period		(31,004	)		1,071
Acquisition of subsidiaries		(1,571	)		(93,528	)
Income statement charge (Note 28)		(16,878	)		62,161
Charged directly to equity		(83	)		—
Exchange differences		(7,781	)		(708	)

End of the reporting period		(57,317	)		(31,004	)

The movement in deferred income tax assets and liabilities during the year, without taking into consideration the offsetting of balances within the same tax jurisdiction, is as follows:

Deferred tax assets


	Total Tax						Fair value			Provisions
	losses			Depreciation			changes			and others			Total
At 31 March 2006		—			—			3,161			—			3,161

Acquisition of subsidiaries		47,463			20,439			—			43,166			111,068
(Charged)/credited to the income statement		67,459			(9,646	)		(3,161	)		(3,723	)		50,929
Exchange differences		(3,107	)		(505	)		—			(1,634	)		(5,246	)


At 31 March 2008		111,815			10,288			—			37,809			159,912


Acquisition of subsidiaries (Note 32)		—			290			—			(1,168	)		(878	)
(Charged)/credited to the income statement		(22,469	)		(1,994	)		7,120			6,482			(10,861	)
Exchange differences		(9,638	)		(2,540	)		120			(3,635	)		(15,693	)


At 31 March 2009		79,708			6,044			7,240			39,488			132,480

Deferred income tax assets are recognised for tax loss carry forwards to the extent that the Group believes that the realisation of the related tax benefit through the future taxable profits is probable. The Group did not recognise deferred income tax assets of €19,367 (2007: €24,929) in respect of losses and tax credits amounting to €79,708 (2007: €78,568), that can be carried forward against future taxable income. Furthermore the group did not recognise deferred income tax assets for deductible temporary difference amounting to €450 (2007: €541).

- 51 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2007/2008

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

Deferred tax liabilities


				Fair value
				changes
	Intangibles			and others			Total

At 31 March 2006		—			2,090			2,090
Acquisition of subsidiaries (Note 32)		197,079			7,517			204,596
Charged/(credited) to the income statement		(8,612	)		(2,620	)		(11,232	)
Exchange differences		(4,200	)		(338	)		(4,538	)


At 31 March 2007		184,267			6,649			190,916


Acquisition of subsidiaries		2,536			(1,843	)		693
Charged/(credited) to the income statement		619			5,398			6,017
Charged directly to equity		—			83			83
Exchange differences		(8,601	)		689			(7,912	)


At 31 March 2008		178,821			10,976			189,797

Deferred income tax liabilities of €3,206 (2007: €3,310) have not been recognised for the withholding tax and other taxes that would be payable on unremitted earnings of certain subsidiaries. Such amounts are permanently reinvested. At 31 March 2008 €64,128 unremitted earnings exist (2007: €66,195).

21. Employee retirement benefit

Defined contribution plan:

The Group maintains employee savings plans for eligible U.S. employees. The Group’s contributions to the plans are discretionary with matching contributions of up to 50% of employee contributions up to a maximum of 6% of an employee’s compensation. For the year ended 31 March 2008, the Group made plan contributions of €773 (2007: €1,030).

In Europe the Group operates various pension plans:

•

certain employees participate in a savings plan, whereby contributions to the plan are discretionary with matching contributions

•

a collective pension plan for employees who have been employed for at least one year, provided they met certain criteria. The pension plan is a defined contribution plan and the Group pays 50% of the pension contribution for the employee, which can range between 3% and 5% of the employee’s salary depending on the employee’s age. Total pension costs amount to €1,072 (2007: €1,046).

The Company maintains employee savings plans for eligible Canadian employees. The Company’s contributions to the plans are discretionary with matching contributions of up to 50% of employee contributions up to a maximum of 3% of an employee’s compensation. For the period ended 31 March 2008, the Group made plan contributions of €133 (2007: €124).

Defined benefit plan:

- 52 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2007/2008

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

The benefit obligation and funded status of the supplemental executive retirement plan is as follows:


	2008		2007
Balance sheet obligations for:
– Pension benefits		8,167		9,547
– Other post employment benefits		1,751		—

		9,918		9,547

Income statement charge for:
– Pension benefits (included in finance costs, net)		555		592
– Other post employment benefits (included in employee expenses)		1,710		—

		2,265		592

The amounts recognised in the balance sheet are determined as follows:


	2008		2007

Present value of unfunded obligations		9,619		9,966
Unrecognised actuarial gains / (losses)		299		(419	)

Liability in the balance sheet		9,918		9,547

There are no pension plan assets. The movement in the defined benefit obligation over the year is as follows:


	2008			2007

Beginning of period		9,966			—
Liabilities acquired in a business combination		—			9,757
Current service cost		1,710			—
Interest cost		555			592
Actuarial losses/(gains)		(718	)		419
Benefits paid		(369	)		(406	)
Exchange differences		(1,525	)		(396	)

End of period		9,619			9,966

The amounts recognised in the income statement are as follows:


	2008		2007

Current service cost		1,710		—
Interest cost		555		592
Net actuarial losses recognised during the year		—		—

		2,265		592

- 53 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2007/2008

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

The principal actuarial assumptions used were as follows:


	2008			2007

Discount rate		6.50	%		6.09	%
Expected return on plan assets		N/A			N/A
Future salary increases		N/A			N/A
Future pension increases		N/A			N/A

Mortality rate

Assumptions regarding future mortality experience are set based on advice, published statistics and experience in each territory.

The average life expectancy in years of a pensioner retiring at age 65 on the balance sheet date is as follows:


	2008		2007

Male		19.4		19.4
Female		19.4		19.4

The Group currently estimates total payments under the supplemental executive retirement plan will be approximately €334 in each of FY2008 through FY2011, and €1,581 in the aggregate for FY2012 through FY2016.


	2008			2007
As at 31 March
Present value of defined benefit obligation		9,619			9,966
Fair value of plan assets		—			—

Deficit/(surplus)		9,619			9,966


Experience adjustments on plan liabilities		(646	)		419

- 54 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2007/2008

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

22. Provisions

The components of the provisions are as follows:


	Returns and						Asset			Onerous
	Charge backs			Restructuring			retirement			contracts			Others			Total

At 31 March 2006		—			—			—			—			—			—
Provisions assumed in business combinations		58,813			2,848			2,152			—			173			63,986
Additional provisions		34,808			43,020			—			6,426			1,362			85,616
Used during year		(54,621	)		(43,659	)		(388	)		—			(166	)		(98,834	)
Exchange differences		(1,077	)		(93	)		(74	)		(179	)		(39	)		(1,462	)

At 31 March 2007		37,923			2,116			1,690			6,247			1,330			49,306


Provisions assumed in business combinations		—			—			3,058			—			1,150			4,208
Additional provisions		28,232			4,267			134			1,887			1,077			35,597
Used during year		(34,537	)		(2,042	)		—			(1,002	)		(1,234	)		(38,815	)
Transfer to liabilities		—			—			—			(4,759	)		—			(4,759	)
Exchange differences		(2,874	)		(220	)		(277	)		(408	)		130			(3,649	)

At 31 March 2008		28,744			4,121			4,605			1,965			2,453			41,888


Analysis of total provisions	2008		2007

Non-current		7,213		4,125
Current		34,675		45,181

		41,888		49,306

Returns and Charge backs

The Group has various customer incentive schemes and return policies. A provision is recognised for the present value of costs to be incurred in these schemes as well as for the amount of expected returns of sold merchandise. It is expected that the full amount will be used during FY2009.

- 55 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2007/2008

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

23. Revenue

The amount of each significant category of revenue recognised during the period, including revenue arising from:


	2007/2008		2006/2007

Sales of goods		1,319,335		1,148,819
Royalties		50,042		48,428

		1,369,377		1,197,247

24. Depreciation and Amortisation


	2007/2008		2006/2007

Depreciation (Note 6)		43,736		39,469
Amortisation (Note 7)		16,205		28,713
Impairment of property and equipment (Note 6)		—		22,032

		59,941		90,214

- 56 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2007/2008

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

25. Finance costs, net


	2007/2008		2006/2007

Interest expense
Bank overdrafts		219		2,226
Senior debt		31,022		44,673
Mezzanine loan		15,656		12,231
Loan from related parties		50,596		39,946
Finance lease liabilities		538		38
Former THC Bonds and notes (redeemed in December 2007)		—		3,661
Amortisation of loan fees – former THC		—		3,687
Amortisation of loan fees – new debt		6,678		6,547
Net foreign exchange loss on financing activities		35,266		—
Premium and loss on contingent forward FX contracts		1,408		53,113
Bank charges, facility fees and other interest		3,691		1,771
Fair value loss on interest rate swaps, net		11,758		—

Financial expense		156,832		167,893

Finance income – Interest income on short-term bank deposits		3,747		3,052
Fair value gains on interest rate swaps, net		—		2,627
Net foreign exchange gain on financing activities		—		4,944

Financial income		3,747		10,623


Finance costs, net		153,085		157,270

26. Expenses by nature


	2007/2008		2006/2007

Employee benefit expense (Note 27)		209,201		214,756
Distribution expenses		17,944		13,063
Advertising and marketing expense		52,836		43,383
Operating lease expense		65,485		56,256
Other expenses		235,798		178,257

		581,264		505,715

- 57 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2007/2008

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

Operating lease expenses recognised for FY2008 and FY2007 are as follows:


	2007/2008		2006/2007

Minimum lease payment		60,110		52,878
Contingent rent		5,375		3,378

Operating lease expense		65,485		56,256

Other expenses are mainly made up of utilities and facilities expenses, consulting, legal fees and other general and administrative expenses.

Research and development expenditure recognised as an expense during the period is €3,283 (2007: €3,425).

27. Employee benefit expense


	2007/2008		2006/2007

Wages and salaries		177,274		142,706
Restructuring costs		2,235		41,837
Social security costs		24,532		26,644
Pension costs — defined contribution plans		2,134		2,101
Pension costs — defined benefit plans (Note 21)		2,265		592
Other post employee benefit expenses		761		876

		209,201		214,756

The number of full time equivalents as at 31 March 2008 is 6,458 (2007: 4,725).

28. Income tax (expense)/credit

Multinational groups of the size of Tommy Hilfiger are exposed to varying degrees of uncertainty related to tax planning and regulatory reviews and audits. The Group accounts for its income taxes on the basis of its own internal analyses, supported by external advice. The Group continually monitors the global tax position, and whenever uncertainties arise, they assess the potential consequences and either accrue the liability or disclose a contingent liability in its financial statements, depending on the strength of the position and the resulting risk of loss.


	2007/2008			2006/2007

Current tax		(10,100	)		(4,957	)
Deferred tax (Note 20)		(16,878	)		62,161

		(26,978	)		57,204

- 58 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2007/2008

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

The tax on the Group’s loss before tax differs from the theoretical amount that would arise using the weighted average tax rate applicable to profits of the consolidated entities as follows:


	2007/2008			2006/2007

Profit / (loss) before tax		16,625			(126,274	)

Tax calculated at domestic tax rates applicable to profits in the respective countries		(16,290	)		45,960
Income not subject to tax		16,356			4,759
Expenses not deductible for tax purposes		(20,047	)		(894	)
Changes in tax rates		(1,564	)		(3,799	)
Tax losses for which no deferred income tax asset is recognised		230			(4,836	)
Adjustments in filing positions		(3,314	)		—
Utilisation of tax credits		(1,191	)		—
Tax benefit deemed dividend		—			14,009
Others		(1,158	)		2,005

Tax charge		(26,978	)		57,204

The tax calculated at domestic tax rates can be divided into two following items:


Tax calculated at Dutch group tax rate of 25.5%	(4,239	)
International rate differences	(12,031	)

The weighted average applicable tax rate was 29.5% (2007: 36.4%). During FY2008, acquisitions were made in jurisdictions with applicable tax rates varying between 30.2% to 40.7%.

- 59 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2007/2008

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

29. Earnings per share


	2008/2007			2007/2006

Result coming from continuing operations		(10,352	)		(69,070	)
Result coming from discontinued operations		—			8,943

Result for the period		(10,352	)		(60,127	)

Weighted average number of ordinary shares in issue		200,000			178,822
Dilutive potential ordinary shares		—			—

Adjusted weighted average number of ordinary shares		200,000			178,822

Result from continuing operations
– Basic		(0.05	)		(0.39	)
– Diluted		(0.05	)		(0.39	)

Result from discontinued operations
– Basic		—			0.05
– Diluted		—			0.05

Result for the year
– Basic		(0.05	)		(0.34	)
– Diluted		(0.05	)		(0.34	)

Basic

Diluted

Diluted earnings per share is calculated by adjusting the weighted average number of ordinary shares outstanding to assume conversion of all dilutive potential ordinary shares.

- 60 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2007/2008

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

30. Cash generated from operations


	2007/2008			2006/2007
Gain/(loss) before income tax from continuing operations		16,627			(126,274	)
Profit before income tax from discontinued operations		—			11,259

Adjustments for:
– Depreciation (Note 24)		43,736			39,469
– Amortisation (Note 24)		16,205			28,713
– Impairment charge		—			22,031
– Expenses directly through equity		13,489			—
– Change in provisions		(76	)		(13,218	)
– Changes in non current liabilities		40,628			34,321
– (Profit)/loss on disposal of property and equipment (see below)		—			1,792
– Increase in retirement benefit obligations		174			186
– Finance costs — net (Note 25)		153,085			157,270
– Change in other long term assets		(1,562	)		12,699
– Change in operational financial derivative		997			—
Changes in working capital (excluding the effects of acquisition and exchange differences on consolidation):
– Inventories		(30,869	)		6,690
– Trade and other receivables		2,152			(46,315	)
– Trade and other payables		(27,018	)		(42,723	)


Cash generated from operations		227,567			85,900

In the cash flow statement, proceeds from sale of property and equipment comprise:


	2007/2008		2006/2007
Net book amount		—		1,792
Profit/(loss) on disposal of property and equipment		—		(1,792	)

Proceeds from disposal of property and equipment		—		—

Non-cash transactions

The principal non-cash transaction in FY2008 is the purchase of property & equipment for an amount of €13,500 which has been paid in April 2008 and the deferred consideration regarding the acquisition of TH Japan amounting to €78,552.

The principal non-cash transaction for FY2007 were finance lease arrangements entered into for an amount of €6,902.

- 61 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2007/2008

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

31. Commitments and Contingencies

Capital commitments

Capital expenditure contracted for at the balance sheet date but not yet incurred is as follows:


	2008		2007

Property and equipment		—		6,173
Intangible assets		2,513		11,261

		2,513		17,434

Inventory purchase commitment

Under the buying agent agreement the Group is committed to certain minimal goods purchases.

Operating Leases

In the United States, the Group leases office, warehouse and showroom space, retail stores and office equipment under operating leases, which expire not later than 2020. These rental agreements are predominantly based on minimum lease payments. These are also leases with agreements on contingent rents (particularly sales-dependent rent). Most of the real estate leases also include renewal clauses which may, or may not, define the base rent during the renewal period.

In Canada, the Group leases office, warehouse and showroom space, retail stores, automobiles and office equipment under operating leases, which expire not later than 2022. Most of the leases of the retail stores have a percentage rent clause, which stipulates that if the stated percentage of the store’s annual sales exceeds the base rent paid for the year, then the lessee must pay the difference as percentage rent. Most of the real estate leases also include renewal clauses which may, or may not, define the base rent during the renewal period.

In Europe, the Group leases office, warehouse and showroom space, retail stores and office equipment under operating leases, which expire not later than 2023. The retail related rental agreements are predominantly based on minimum lease payments. These are also leases with agreements on contingent rents (particularly sales-dependent rent). Most of the real estate leases also include renewal clauses which may, or may not, define the base rent during the renewal period.

The above rental agreements are predominantly based on minimum lease payments; however there are also a significant number of lease agreements on contingent rents (particularly sales-dependent rent). The future aggregate minimum lease payments under non-cancellable operating leases are as follows:


	2008		2007

No later than 1 year		73,310		56,502
Later than 1 year and no later than 5 years		224,736		203,438
Later than 5 years		157,827		164,815

		455,873		424,755

Guarantees

The Group provided guarantees in the amount of €43,522 (2007: €5,621) and deposits of €146 (2007: €135).

- 62 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2007/2008

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

Letters of credit

The Group was contingently liable at 31 March 2008 for unexpired bank letters of credit of €446 (2007: €14,410) related to commitments for the purchase of inventories and bank guarantees of €17 (2007: €9,310). The decrease in letters of credits is caused by the fact that the European operations have stopped using this method of payment in November 2007.

Legal matters

Following THC’s September 2004 announcement of the investigation, approximately eleven purported shareholder class action lawsuits were filed in the United States District Court for the Southern District of New York (the “District Court”) against THC, as well as certain current and former officers and directors of THC. The District Court consolidated the purported shareholder class action lawsuits, and appointed lead counsel and lead plaintiffs. The lead plaintiffs filed a consolidated, amended complaint on 13 May 2005. On 1 August 2005, THC filed a motion to dismiss the complaint. On 30 September 2005, THC and lead plaintiffs agreed to a new schedule, which was subsequently ordered by the District Court, pursuant to which lead plaintiffs filed a Second Consolidated Amended Complaint on 31 October 2005, and THC filed a new motion to dismiss on 5 December 2005. In July 2007, the District Court denied the motion to dismiss the complaint. On 28 September 2007 THC filed an answer to the operative complaint. On 1 May 2008 THC (and the other defendants) reached an agreement in principle to settle the class action lawsuit with funds provided by THC’s directors and officers insurance. THC expects that the defendants will enter into a formal stipulation of settlement with lead plaintiffs in the near future. This settlement, which will be subject to approval by the Court, will be in full satisfaction of all claims asserted, or which could have been asserted, by the shareholder class.

The Company has not recorded any provision for potential loss associated with this matter, other than the own risk of the insurance.

Change of shareholder

The Company will incur the following liabilities in case a majority of its shares are transferred to a new shareholder or group of shareholders:

• fees towards external advisors — there will be fees payable of at least €5,000, which are partly dependent upon the form of the transaction and the price of the shares;

• bonus plan towards employees — The Company has provided part of a cash bonus to be paid to eligible employees at the time of an eventual change in ownership of the Company based on communication of this plan to employees and the expected timing of such change in ownership. In FY2008 this has resulted in an expense of €9,123. The total expected costs are estimated at €26,300.

- 63 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2007/2008

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

Tax liability member key management

The Company has entered into an agreement with a member of key management (the ‘Agreement’) pursuant to which the Company will reimburse the member of key management, an amount not to exceed €30 million for seventy-five (75) percent of (i) the amount of United States taxes payable by the member of key management with respect to the removal or lapse of certain restrictions on the ordinary shares of €25 each underlying the Depositary Receipts acquired by the member of key management on the Management Buyout and (ii) the amount of taxes payable by the member of key management on the receipt of payments under the Incremental Agreement. In addition, the member of key management has agreed to extend from May 2008 to May 2010 the expiration date of certain forfeiture restrictions applicable to the ordinary shares of €25 each underlying the Depositary Receipts the member of key management acquired upon the Management Buyout.

32. Acquisitions

During FY2008 the Group entered into the following main acquisitions:

Acquisition of Lexington Clothing Handels GmbH in Austria and Madison AG in Switzerland

On 15 May 2007 the Group acquired 100% of the shares in Lexington Clothing Handels GmbH in Austria and Madison AG in Switzerland, the Group’s sales agents in those countries, for a cash purchase price of €4,551. Net assets acquired amounted to €185 and the difference of €4,366 has been allocated to goodwill. By bringing these activities in-house the Group expects to better service these markets, thereby increasing sales. The Group is no longer required to pay commissions to these agents.

Acquisition of Tommy Hilfiger Footwear GmbH

On 18 September 2007, the Group acquired 100% of the share capital of Tommy Hilfiger Footwear GmbH, a wholesale business in shoes and related goods, for a purchase consideration of €27,500. Net assets acquired amounted to €20,300 and the difference of €7,200 has been allocated to goodwill. The acquired entity, licensee for Tommy Hilfiger Footwear of the Group in Europe, contributed revenue of €36,930 and net gain of €940 for the period ended 31 March 2008. If the acquisition would have occurred on 1 April 2007, contribution to Group revenue would have been approximately €70.6 million and to Group net result would have been approximately €3.2 million for the period 1 April 2007 to 31 March 2008. Total revenue and net result have been calculated using the Group’s accounting policies.

Acquisition of Tommy Hilfiger Japan Corporation

On 25 January 2008, the Company effectively acquired control over Tommy Hilfiger Japan Corporation (“THJC”). The purchase consideration consists of €31.9 million paid before 31 March 2008 and a deferred consideration of €83.8 million. Net assets acquired amounted €19.7 million, resulting in goodwill of €96.0 million. These deferred payments are partly by means of preferred dividends payable by THJC and partly cash. One of the selling shareholders will remain as a non-voting preference shareholder of THJC and will receive preferred dividends through 2013, at which time the shares are callable by the Company. Based on the specific characteristics of the preferred shares, no minority shareholding rights are applicable and as a result no minority share is retained in shareholders’ equity.

- 64 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2007/2008

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

Regarding the acquisitions entered into during FY2008, the net assets acquired and goodwill are as follows:


Purchase consideration:
– Consideration paid / payable			146,122
– Direct costs relating to the acquisition			1,941

Total purchase consideration			148,063
Fair value of net assets acquired			40,244

Goodwill			107,819

The goodwill is attributable to the workforce of the acquired business, expected synergies and other benefits from combining the acquirees’ net assets with those of the Group, ability to earn a higher rate of return on an assembled collection of net assets, and deferred taxes arising from fair value adjustments after the Group’s acquisitions.

The assets and liabilities arising from the acquisitions are as follows:


				Acquiree’s carrying
	Fair value			amount
Cash and cash equivalents		21,313			21,313
Property and equipment		8,699			8,699
Customer relationships (included in intangibles)		11,700			—
Other intangibles (order backlog, favourable leases, software)		1,849			249
Net non-operating assets		6,096			10,283
Net working capital		44			(1,069	)
Borrowings		(7,886	)		(7,886	)
Deferred tax liabilities		(1,571	)		—

Net assets acquired		40,244			31,589


Purchase consideration (to be) settled in cash					148,063
Cash and cash equivalents in subsidiary acquired					(21,313	)

Total cash outflow on acquisition					126,750


– Cash outflow on acquisition during FY2008, net					42,930
– Deferred consideration and direct costs payable					83,820

The following valuation methods for the acquired assets have been applied:

Inventory: the comparative sales valuation is applied for estimating the fair value of acquired inventories. From the sales value of the inventories, the cost to complete for selling, advertising and general administration and a reasonable profit allowance were deducted.

Intangible assets: the excess earnings method is applied for trademarks. The respective future cash flows are identified and adjusted in order to eliminate all elements not associated with these assets.

The excess of the acquisition cost paid over the net of the amounts of the fair values assigned to all assets acquired and liabilities assumed, taking into consideration the respective deferred taxes, is referred to goodwill. Any acquired asset that does not meet the identification and recognition criteria for an asset is included in the amount recognised as goodwill.

- 65 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2007/2008

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

During FY2007 the Group entered into the following acquisitions:

Acquisition Tommy Hilfiger Corporation

On 10 May 2006, the Group acquired 100% of the share capital of THC, a group of companies that designs, sources and markets men’s and women’s sportswear and activewear, jeanswear and childrenswear under the Tommy Hilfiger and Karl Lagerfeld trademarks. Related products can be found in leading department and specialty stores throughout the United States, Canada, Europe, Mexico, Central and South America, Japan, Hong Kong and other countries in the Far East. The acquired business contributed revenues of €1,184 million and a net gain of €70.5 million to the Group for the period from 10 May 2006 to 31 March 2007. If the acquisition had occurred on 1 April 2006, Group revenue would have been approximately €1.3 billion; the net result for the period 1 April 2006 to 31 March 2007 under the accounting policies of the Group has not been determined. Total revenue has been calculated using the Group’s accounting policies.

Details of net assets acquired and goodwill are as follows:


Purchase consideration:
– Cash paid			1,248,036
– Direct costs relating to the acquisition			31,813

Total purchase consideration			1,279,849
Fair value of net assets acquired			1,191,262

Goodwill			88,587

The goodwill is attributable to the workforce of the acquired business and deferred taxes arising from fair value adjustments after the Group’s acquisition of THC.

The assets and liabilities as of 10 May 2006 arising from the acquisition are as follows:


				Acquiree’s
	Fair value			carrying amount
Cash and cash equivalents		584,540			584,540
Property and equipment		110,986			110,986
Trademarks (included in intangibles)		486,756			494,726
Customer relationships (included in intangibles)		107,198			27,448
Other intangibles (order backlog, favourable leases, software)		33,376			6,357
Deferred tax assets		111,068			101,456
Other long term assets		35,033			34,372
Subsidiary acquired with a view for resale		196,792			36,703
Inventories		173,226			145,878
Trade and other receivables		172,243			174,073
Trade and other payables		(265,850	)		(260,027	)
Defined benefit pension obligations		(9,757	)		(8,306	)
Contingent liabilities		(3,024	)		—
Provisions		(63,986	)		(63,986	)
Borrowings		(272,743	)		(267,596	)
Deferred tax liabilities		(204,596	)		(197,462	)

Net assets acquired		1,191,262			919,162

Purchase consideration settled in cash					1,279,849
Cash and cash equivalents in subsidiary acquired					(584,540	)

Cash outflow on acquisition					695,309

- 66 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2007/2008

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

The following valuation methods for the acquired assets have been applied:

Trademarks and other intangible assets: the excess earnings method is applied for trademarks. The respective future cash flows are identified and adjusted in order to eliminate all elements not associated with these assets.

Future cash flows are measured on the basis of the expected sales deducted by variable and sales-related imputed costs for the use of contributory assets. Subsequently, the outcome is discounted using an appropriate discount rate and adding a tax amortisation benefit.

Leases: (un)favourable leases have been valued using the income approach, where the value is estimated as the difference between the contractual rent and the market rent over the remaining contract life.

Acquisition full price stores Belgium

On 15 July 2006, the Group acquired 10 full price stores in Belgium from a third party for an aggregate purchase price of €7,500, including tangible fixed assets of €572. The excess purchase price of €6,928 has been allocated to intangible fixed assets (favourable lease component) for an amount of €886, while the balance of €6,042 has been allocated to goodwill.

The stores contributed €10,058 in revenue and €918 in net profit for the period 15 July 2006 to 31 March 2007. Would the stores been acquired on 1 April 2006, then contributions to revenue and net profit amounted to €13,874 and €1,266 respectively.

Other acquisitions of individual stores

Next to the Belgium stores the Group acquired several smaller shops in various individual acquisitions from third parties. The excess purchase price for these acquisitions amounted to €1,429, and is fully allocated to goodwill.

- 67 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2007/2008

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

33. Disposals and discontinued operations

On 9 March 2007, the Group disposed of 100% of the sourcing business in the Far East (the buying offices) at the consideration of €155 million (US$ 200 million) which was fully paid in cash. As of that date the results and operations of the buying offices are no longer included in the consolidation.

Upon the date of sale a difference between the sales proceeds and the carrying value is recognised in the income statement. However, the buying offices as a whole were already measured at the lower of its carrying amount and fair value less costs to sell as part of the purchase price allocation (Note 32). The fair value less cost to sell per 10 May 2006 approximated the sales proceeds obtained as per March 2007. Therefore there is no gain or loss recognised in the income statement.

In connection with the sale of the buying offices, the Group entered into a buying agency agreement with the buyer for a period of 11 years. If the Group terminates the agreement within this period a termination fee has to be paid depending on the amount of the base commission and the remaining term. As part of the buying agency agreement the Group received an upfront payment of €37.1 million (US$47.8 million) which amount is deferred and presented on the balance sheet within deferred income. This amount will be amortised over the term of the agreement.

The net profit over the period 10 May 2006 to 9 March 2007 of €8,943 is presented as result from discontinued operations as the buying offices qualified as subsidiaries acquired with a view to resale. As the costs/expenses will continue subsequent to the disposal, the commission costs are still presented within continuing operations. As a result there is no elimination of inter company commissions on the face of the income statement (gross presentation).

As previously disclosed by THC, discussions were initiated prior to 10 May 2006 with the Hong Kong Internal Revenue Department (“IRD”) with respect to a potential Hong Kong profit tax liability of Tommy Hilfiger Eastern Hemisphere Ltd. The Group reached a settlement agreement with the IRD to resolve this issue in April 2007. The Group paid €12.3 million (US$16.4 million) in total, including €1.1 million (US$1.5 million) of interest, during 2007 and in May and July 2007 (FY2008). The settlement amount was taken into consideration in the purchase price allocation as per 10 May 2006.

34. Related Party transactions

The Group recognises the following main related parties:

Japanese licensee

Up to 25 January 2008, the Group was party to a geographic license agreement for Japan with Tommy Hilfiger Japan Corporation (“THJC”), which was partly held by a related party. On 25 January 2008, the Group effectively obtained control of THJC, whereby the royalties received by the Group’s licensing subsidiary and the royalties paid by THJC, and any related balance sheet positions are eliminated as far as relating to the period from 25 January 2008 to 31 March 2008 and as at 31 March 2008. Also refer to Note 32.

Spanish agent

A related party holds an indirect 15% equity interest in Pepe Jeans SL, which serves as the Group’s European sales and collection agent as well as franchisee in Spain and Portugal. Goods are purchased by Pepe Jeans SL. from the Group, while commissions and fees are paid by the Group to Pepe Jeans SL pursuant to the Agency agreement. Furthermore, the Group transferred the ownership of three stores in Spain to the Spanish agent effectively 1 April 2008.

- 68 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2007/2008

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

Portuguese distributor

A related party controls Malhas Nocitor, a Portuguese distributor. During the year ended 31 March 2007, the Group terminated its distribution agreement with Malhas Nocitor and paid a €1,900 termination fee. Following this termination, Pepe Jeans S.L. became the Group’s agent for Portugal.

Mr. Thomas J. Hilfiger

Under his employment agreement with the Group, Mr. Thomas J. Hilfiger serves as Principal Designer and Chairman of the Strategy and Design Board of the Company, and is entitled to (i) an annual cash payment in each of fiscal 2007, 2008 and 2009, (ii) for the fiscal 2010 a cash amount based on worldwide sales and licensing revenues of the Group, and (iii) for all periods thereafter, a cash amount based on worldwide sales and licensing revenues of the Group and its subsidiaries and a number of benefits.

Other companies

A related party holds an indirect equity interest in Novel Enterprises Limited. During FY2007 Novell provided goods as well as office space to the Group.

Ultimate parent

The ultimate parent of the Group is Tommy Hilfiger S.à r.l. (incorporated in Luxembourg). The ultimate controlling party of the Group are funds advised by Apax Partners.

The following transactions were carried out with related parties:


	2008		2007
Sales of goods:
– Spanish Agent		8,089		7,413
– Portuguese distributor		—		1,966
Sales of services:
– Japanese Licensee		4,986		5,025
– Spanish Agent		—		149

		13,075		14,553

Goods are sold based on the price lists in force and terms that would be available to third parties. Sales of services are negotiated with related parties on a cost-plus basis.


	2008		2007
Purchases of goods:
– Novel		21,516		20,460
– Portuguese distributor		—		174
Purchases of services:
– From an entity controlled by Apax partners		—		60
– Apax partners (related to Management Buyout)		—		16,013
– Spanish agent		10,001		8,146
– Portuguese distributor		—		1,900
– Novel		—		325

		31,517		47,078

- 69 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2007/2008

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

Goods and services are bought from the Portuguese distributor on normal commercial terms and conditions. The Portuguese distributor is an entity belonging to a B-director of the Tommy Hilfiger S.à r.l.

The entity controlled by Tommy Hilfiger S.à r.l. is another investment of Apax Partners that provided management services to the Group in connection with the acquisition by the Company of Tommy Hilfiger Corporation. Management services are bought from Apax partner on normal commercial terms and conditions.

Year-end balances arising from sale/purchases of goods/services


	2008		2007
Receivables from related parties:
– Spanish agent		—		2,585
– Portuguese distributor		—		175

Payables to related parties:		—		2,760
– Spanish Agent		10		28
– Portuguese distributor		—		2,074

		10		2,102

The receivables from related parties arise mainly from sale transactions and are generally due two months after the date of sales. The receivables are unsecured in nature and bear no interest.

The payables to related parties arise mainly from financing transactions, purchase transactions, and other services. The payables to the Spanish agent, the Portuguese distributor bear no interest.

Loans from related parties


	2008			2007
Shareholder loan		360,398			320,452
Accrued interest on shareholder loan		50,596			39,946
Current account		(110	)		—

Total shareholder loan		410,884			360,398

The shareholder loan bears an interest of 14% (2007: 14%). Tommy Hilfiger S.à r.l. has issued a letter to the Company to financially support the Company for at least 12 months.

Loans to related parties


	2008		2007
Loans to key management of the Group (and their families)		—		3,756
Interest income		42		34

Total Loan to related parties		42		3,790

Key management compensation


	2008		2007
Salaries and other short-term employee benefits		14,589		13,379
Management participation plan (Note 15)		792		—
Post-employment benefits (Note 21)		1,557		133

		16,938		13,512

- 70 -

Tommy Hilfiger B.V.
Special Purpose Consolidated Financial Statements 2007/2008

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

35. Events after the balance sheet date

Change of ownership

On 15 March 2010, Phillips-Van Heusen Corporation (PVH), a USA based apparel and fashion company, announced to acquire Tommy Hilfiger B.V. for approximately $ 3.0 billion (€ 2.2 billion). The transaction is subject to financing and other customary conditions, including receipt of required regulatory approvals and is expected to close before August 2010. Upon closing of the transaction, it is expected that the balances related to the bank and shareholder loans will be replaced by new financing and that the balances related to the management participation plan, management option plan and employee certificates bonus plan will be settled.

China

Management participation plan, management option plan and employee certificates bonus plan

Subsequent to 31 March 2008, the following amounts were recorded through equity by the Company:

•

€1,651 thousand relating to 300 Depositary Receipts granted on 1 September 2009 and 170 Depositary Receipts granted on 1 December 2009;

•

€2,971 thousand relating to 500 Options granted on 30 September 2008 and 1,000 Options granted on 30 September 2009.

Contract with Mr. Thomas J. Hilfiger

Filing of statutory financial statements FY2009

The statutory financial statements of Tommy Hilfiger B.V. for FY2008 and FY2009 are authorised by the Board of Directors on 25 June 2008 and on 15 June 2009 respectively and are filed at the Dutch Chamber of Commerce.

- 71 -

Auditors’ report


To: the Directors of Tommy Hilfiger B.V. (formerly known as Elmira 1 B.V.)		PricewaterhouseCoopers Accountants N.V.
		Thomas R. Malthusstraat 5
		1066 JR Amsterdam
		P.O. Box 90357
		1006 BJ Amsterdam
		The Netherlands
		Telephone +31 (0) 20 568 66 66
		Facsimile +31 (0) 20 568 68 88
		www.pwc.com/nl

Report of Independent Auditors

We have audited the accompanying consolidated balance sheets of Tommy Hilfiger B.V. (formerly known as Elmira 1 B.V.) and its subsidiaries as at March 31, 2008 and March 31, 2007 and the related consolidated profit and loss accounts, statements of shareholders’ equity and cash flow statements for the years then ended. These special purpose consolidated financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on these special purpose consolidated financial statements based on our audit.

We conducted our audit in accordance with auditing standards generally accepted in the United States of America. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audit provides a reasonable basis for our opinion.

In our opinion, the special purpose consolidated financial statements referred to above present fairly, in all material respects, the financial position of Tommy Hilfiger B.V. (formerly known as Elmira 1 B.V.) and its subsidiaries at March 31, 2008 and March 31, 2007, and the results of their operations and their cash flows for the years then ended in conformity with International Financial Reporting Standards as issued by the International Accounting Standards Board.

Amsterdam, 9 April 2010
PricewaterhouseCoopers Accountants N.V.

Original has been signed by drs. M. de Ridder RA

- 72 -

Exhibit 99.3

Exhibit 99.3

Tommy Hilfiger B.V.

Special Purpose Consolidated Interim Financial Information
(unaudited)

Nine months ended 31 December 2009

Amsterdam, The Netherlands

Tommy Hilfiger B.V.
Special Purpose Consolidated Interim Financial Information
Nine months ended 31 December 2009

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)


Contents

Consolidated statement of financial position			3

Consolidated interim income statement			4

Consolidated interim statement of comprehensive income			5

Consolidated interim position and statement of Cash flow			6

Consolidated interim Shareholders’ Equity Statement			7

Notes to the consolidated interim financial information			8

Tommy Hilfiger B.V.
Special Purpose Consolidated Interim Financial Information
Nine months ended 31 December 2009

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

Consolidated statement of financial position


		31 December			31 March
	Note	2009			2009
		(unaudited)
Non-current assets
Property and equipment	5		161,325			195,671
Goodwill and other intangible assets	6		791,322			817,239
Deferred income tax assets			21,863			31,453
Derivative financial instruments	7		117			—
Loans and other receivables			32,626			31,550

			1,007,253			1,075,913

Current assets
Inventories			198,789			214,685
Trade and other receivables			154,070			288,138
Current income tax receivable			251			1,711
Derivative financial instruments	7		2,600			5,131
Cash and cash equivalents	8		236,559			139,845

			592,269			649,510


Total assets			1,599,522			1,725,423


EQUITY
Capital and reserves attributable to equity holders of the Company
Ordinary shares and share premium			50,574			48,923
Other reserves			2,107			5,739
Accumulated deficit			(40,860	)		(48,714	)

Total equity			11,821			5,948

LIABILITIES

Subordinated Shareholder loan	18		516,890			467,940
Non-current liabilities
Borrowings	11		514,241			564,164
Other non-current liabilities			97,239			117,987
Deferred income tax liabilities			75,594			85,360
Retirement benefit obligations			11,574			12,034
Provisions for other liabilities and charges	12		14,833			7,059
Derivative financial instruments	7		9,763			18,179

			723,244			804,783

Current liabilities
Trade and other payables	13		257,547			302,914
Short term borrowings	11		35,610			61,600
Current income tax liabilities			1,232			6,962
Current portion provisions for other liabilities and charges	12		49,359			70,508
Derivative financial instruments	7		3,819			4,768

			347,567			446,752


Total liabilities			1,587,701			1,719,475


Total equity and liabilities			1,599,522			1,725,423

See Accompanying Notes to Special Purpose Consolidated Interim Financial Information

Tommy Hilfiger B.V.
Special Purpose Consolidated Interim Financial Information
Nine months ended 31 December 2009

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

Consolidated interim income statement


		For the nine months ended
		31 December
	Note	2009			2008
		(unaudited)			(unaudited)

Revenue			1,178,937			1,149,838
Cost of goods sold			(521,225	)		(490,775	)

Gross Margin			657,712			659,063

Distribution and selling costs	14		(333,207	)		(326,474	)
Administrative expenses	14		(145,248	)		(137,110	)
Other expenses	14		(12,311	)		(23,291	)

			(490,766	)		(486,875	)

Depreciation, amortisation and impairment expenses	5/6		(75,928	)		(50,186	)

Operating result			91,018			122,002

Financial income	15		6,777			32,083
Financial expense	15		(85,693	)		(88,893	)

Finance costs, net			(78,916	)		(56,810	)

Result before tax			12,102			65,192
Income tax	16		(4,249	)		(24,264	)

Result for the period			7,853			40,928

Attributable to:
- Equity holders of the Group			7,853			40,928

Earnings per share for result for the period attributable to the Equity holders of the Group during the period
- Basic	17		0.04			0.20
- Diluted	17		0.04			0.20

See Accompanying Notes to Special Purpose Consolidated Interim Financial Information

Tommy Hilfiger B.V.
Special Purpose Consolidated Interim Financial Information
Nine months ended 31 December 2009

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

Consolidated interim statement of comprehensive income


	For the nine months ended
	31 December
	2009			2008
	(unaudited)			(unaudited)
Result for the period		7,853			40,928
Other comprehensive income
Cash flow hedges, net of taxes		(146	)		(1,230	)
Currency translation effect		(4,309	)		(15,236	)

Total Comprehensive income		3,398			24,462

Attributable to:
- Equity holders of the Group		3,398			24,462

See Accompanying Notes to Special Purpose Consolidated Interim Financial Information

Tommy Hilfiger B.V.
Special Purpose Consolidated Interim Financial Information
Nine months ended 31 December 2009

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

Consolidated interim position and statement of Cash flow


		For the nine months ended
		31 December
	Note	2009			2008
		(unaudited)			(unaudited)
Cash flows from operating activities
Cash generated from operations			266,509			238,043
Income tax paid			(11,926	)		(11,372	)

Net cash generated from operating activities			254,583			226,671


Cash flows from investing activities
Acquisition of subsidiaries, net of cash acquired			(14,913	)		(51,404	)
Purchases of property and equipment			(38,523	)		(69,224	)
Purchases of intangible assets			(3,770	)		(7,070	)
Interest received			630			857

Net cash used in investing activities			(56,576	)		(126,841	)


Cash flows from financing activities
Changes in short term borrowings			(31,012	)		23,494
Repayments of borrowings			(33,119	)		(12,370	)
Interest paid			(28,844	)		(31,513	)
Payments on financial lease obligations			(4,070	)		(3,561	)

Net cash used in financing activities			(97,045	)		(23,950	)


Net increase in cash, cash equivalents and bank overdrafts			100,962			75,880
Cash, cash equivalents and bank overdrafts at beginning of year			139,845			74,752
Exchange gains/(losses) on cash and bank overdrafts			(4,248	)		(6,112	)

Cash, cash equivalents and bank overdrafts at end of period	8		236,559			144,520

See Accompanying Notes to Special Purpose Consolidated Interim Financial Information

Tommy Hilfiger B.V.
Special Purpose Consolidated Interim Financial Information
Nine months ended 31 December 2009

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

Consolidated interim Shareholders’ Equity Statement


		Attributable to equity holders
		of the Group
		Ordinary
		shares and share		Other			Accumulated
	Note	premium		reserves			Deficit			Total
Balance at 31 March 2008			48,923		6,606			(73,032	)		(17,503	)
Profit for the period			—		—			40,928			40,928
Other comprehensive income
Cash flow hedges, net of taxes			—		(1,230	)		—			(1,230	)
Currency translation effect			—		(15,236	)		—			(15,236	)

Total comprehensive income for the period ended 31 December 2008			—		(16,466	)		40,928			24,462

Management Participation and Option plan			—		1,548			—			1,548

Balance at 31 December 2008 (unaudited)			48,923		(8,312	)		(32,104	)		8,507


Balance at 31 March 2009			48,923		5,739			(48,714	)		5,948

Profit for the period			—		—			7,853			7,853
Other comprehensive income
Cash flow hedges, net of taxes			—		(146	)		—			(146	)
Currency translation effect			—		(4,309	)		—			(4,309	)

Total comprehensive income for the period ended 31 December 2009			—		(4,455	)		7,853			3,398

Management Participation and Option plan	9/10		1,651		824			—			2,475

Balance at 31 December 2009 (unaudited)			50,574		2,108			(40,861	)		11,821

See Accompanying Notes to Special Purpose Consolidated Interim Financial Information

Tommy Hilfiger B.V.
Special Purpose Consolidated Interim Financial Information
Nine months ended 31 December 2009

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

Notes to the consolidated interim financial information

1. General information

Tommy Hilfiger B.V. and its subsidiaries (together ‘the Group’) design, source and market men’s and women’s sportswear and activewear, jeanswear, childrenswear and footwear under the Tommy Hilfiger and Karl Lagerfeld trademarks. Through a range of strategic licensing agreements, the Group also offers a broad array of related apparel, accessories, fragrance and home furnishings products. The Group’s products can be found in leading department and specialty stores throughout the United States, Canada, Europe, Mexico, Central and South America, Hong Kong and other countries in the Far East, as well as the Group’s own network of specialty and company stores in the United States, Canada, Japan and Europe.

This Special Purpose Consolidated Interim Financial Information was approved for issue on 9 April 2010.

2. Basis of preparation

On 15 March 2010, Phillips-Van Heusen Corporation (PVH) announced to acquire the Company. The transaction is subject to financing and other customary conditions, including receipt of required regulatory approvals and is expected to close before August 2010. The Company has prepared this Special Purpose Consolidated Interim Financial Information to conform to the requirements of PVH’s anticipated filing and related securities offerings. The Special Purpose Consolidated Interim Financial Information for the nine months ended 31 December 2009 has been prepared in accordance with IAS 34, ‘Interim financial reporting’ and should be read in conjunction with the Special Purpose Consolidated Financial Statements for the year ended 31 March 2009, which have been prepared in accordance with International Financial Reporting Standards (‘IFRS’) issued by the International Accounting Standards Board (‘IASB’).

The interim financial data as of 31 December 2009 and for the nine months ended 31 December 2009 and 31 December 2008 is unaudited; in the opinion of management, the interim data includes all adjustments, consisting only of normal recurring adjustments, necessary to a fair statement of the results for the interim periods.

2.1 Summary of significant accounting policies

The same accounting policies applied to the Special Purpose Consolidated Financial Statements for the fiscal year ended 31 March 2009 were applied to the Special Purpose Consolidated Interim Financial Information as of 31 December 2009, which were prepared in accordance with IAS 34, “Interim Financial Reporting”. For a more detailed description of these accounting policies, please refer to the Special Purpose Consolidated Financial Statements for the year ended 31 March 2009 as included in the filing as described in the above paragraph, except for the adoption of the following new standards, amendments to standards and interpretations, which have been adopted as relevant to the Company for the first time.

Revised IAS 1 ‘Presentation of Financial Statements’

The amendments to IAS 1 mainly concern the presentation of changes in equity, in which changes as a result of the transaction with shareholders should be presented separately. The Company opted to present items of income and expense and components of other comprehensive income in two separate statements as from April 1, 2009.

Tommy Hilfiger B.V.
Special Purpose Consolidated Interim Financial Information
Nine months ended 31 December 2009

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

IFRS 2 (amendment), ‘Share-based payment’

IFRS 2 (amendment), ‘Share-based payment’ deals with vesting conditions and cancellations. It clarifies that vesting conditions are service conditions and performance conditions only. Other features of a share-based payment are not vesting conditions. The amendment does not have impact on the Group’s financial statements.

The following new standards, amendments to standards and interpretations are mandatory for the first time for the financial years beginning on or after 1 January 2009, but are not currently relevant for the Group.

	•		IAS 23 (amendment), ‘Borrowing costs’.

	•		IAS 32 (amendment), ‘Financial instruments: Presentation’.

	•		IFRIC 13, ‘Customer loyalty programmes’.

	•		IFRIC 15, ‘Agreements for the construction of real estate’.

	•		IFRIC 16, ‘Hedges of a net investment in a foreign operation’.

	•		IAS 39 (amendment), ‘Financial instruments: Recognition and measurement’.

The following new standards, amendments to standards and interpretations have been issued, but are not effective for the financial years beginning on or after 1 January 2009 and have not been early adopted:

•

3. Seasonality

The Company’s business is impacted by the general seasonal trends characteristic of the apparel and retail industries. The Company’s Wholesale revenue, particularly from its European operations, is generally highest during the second and fourth fiscal quarters, while the Company’s Retail sales channel generally contributes its highest levels of revenue during the third fiscal quarter. As the timing of Wholesale product shipments and other events affecting the retail business may vary, results for any interim reporting period may not be indicative of results for the full year.

4. Geographical and divisional split

In the geographical and divisional split, revenue and operating result are shown by geographical and by divisional area in which Tommy Hilfiger operates. The geographical areas in which Tommy Hilfiger operates are Europe, North America, Rest of World (RoW) and Other. Other activities mainly comprise the Group’s Karl Lagerfeld businesses as well as corporate activities such as finance and executive compensation.

The Company identifies the following divisions: retail, wholesale, licensing activities and Other. Revenues are allocated to these divisions based on the location of the customers.

Royalties paid to Tommy Hilfiger Licensing LLC for the usage of the Tommy Hilfiger trademark by other regions is shown separately. The royalties are accounted for at arm’s length prices charged to unaffiliated customers. The intercompany royalties are eliminated during the consolidation.

Tommy Hilfiger B.V.
Special Purpose Consolidated Interim Financial Information
Nine months ended 31 December 2009

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

The results per geographical area for the period ended 31 December 2009 are as follows:


				North								Elimina-
	Europe			America			RoW		Other			tions			Total
Revenue		501,246			575,680			129,077		4,835			(31,901	)		1,178,937
Royalties		(68	)		(31,699	)		—		(134	)		31,901			—

Net revenue		501,178			543,981			129,077		4,701			—			1,178,937


Operating result		75,027			9,728			28,445		(22,182	)		—			91,018
Finance costs, net																(78,916	)
Income tax expense																(4,249	)

Result for the year																7,853

The results per geographical area for the period ended 31 December 2008 are as follows:


			North								Elimina-
	Europe		America			RoW		Other			tions			Total
Revenue		514,172		535,728			124,108		7,591			(31,761	)		1,149,838
Royalties		—		(31,470	)		—		(291	)		31,761			—

Net revenue		514,172		504,258			124,108		7,300			—			1,149,838


Operating result		76,591		34,050			30,629		(19,267	)		—			122,002
Finance costs, net															(56,810	)
Income tax expense															(24,264	)

Result for the year															40,928

The results per division for the period ended 31 December 2009 are as follows:


	Wholesale		Retail		Licensing		Other			Elimina- tions		Total
Net revenue		487,527		664,564		22,145		4,701			—		1,178,937


Operating result		49,801		47,023		16,376		(22,182	)		—		91,018
Finance costs, net													(78,916	)
Income tax expense													(4,249	)

Result for the year													7,853

The results per division for the period ended 31 December 2008 are as follows:


	Wholesale		Retail		Licensing		Other			Elimina- tions		Total
Net revenue		507,972		606,426		28,140		7,300			—		1,149,838


Operating result		48,900		72,461		19,909		(19,267	)		—		122,002
Finance costs, net													(56,810	)
Income tax expense													(24,264	)

Result for the year													40,928

Tommy Hilfiger B.V.
Special Purpose Consolidated Interim Financial Information
Nine months ended 31 December 2009

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

5. Property and Equipment

Property and equipment consists of the following at 31 December 2009 and 31 March 2009:


At cost	Total

At 31 March 2009
Acquisition cost		354,333
Accumulated impairments and depreciation		(158,662	)

Net book amount		195,671

Acquisition of subsidiary		810
Additions		32,173
Disposals		(169	)
Depreciation charge		(36,316	)
Impairment charge		(25,977	)
Exchange differences		(4,867	)

Closing net book amount 31 December 2009		161,325


At 31 December 2009
Cost		368,433
Accumulated impairments and depreciations		(207,108	)

Net book amount		161,325

The main additions relate to investments in furniture and fixtures and leasehold improvements as a result of opening new and refurbishing existing stores, which were largely offset by depreciation charges for the period.

Impairment

The impairment loss for the first nine months ended 31 December 2009 of €25,977 (first nine months ended 31 December 2008: nil) represents the write down of Furniture & Fixtures and Leasehold Improvements for a number of owned and operated Retail stores in Europe and North America to the recoverable amount. The impairment is caused by the overall economic slowdown and 3-5 year cash flow forecasts for these stores. The impairment loss has been recognised in the income statement in the line item “Depreciation, amortisation and impairment”.

Tommy Hilfiger B.V.
Special Purpose Consolidated Interim Financial Information
Nine months ended 31 December 2009

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

6. Goodwill and Other Intangible Assets

As at 31 December 2009 and 31 March 2009, the Group’s intangible assets and related accumulated amortisation comprise the following:


At cost	Total

At 1 April 2009
Acquisition cost		867,671
Accumulated impairments and depreciation		(50,432	)

Net book amount		817,239

Acquisition of subsidiary		1,474
Additions		2,938
Depreciation charge		(13,635	)
Exchange differences		(16,694	)

Closing net book amount 31 December 2009		791,322


At 31 December 2009
Cost		853,894
Accumulated impairments and depreciations		(62,572	)

Net book amount		791,322

Management has reviewed goodwill and indefinite life intangible assets for indications of impairment since the end of the most recent financial period and no indications that may trigger an impairment of those assets have been identified.

7. Derivative financial instruments

As at 31 December 2009 and 31 March 2009, the Group’s derivative financial instruments are comprised of the following:


	31 December 2009				31 March 2009
	Assets		Liabilities		Assets		Liabilities

Current: Forward foreign exchange contracts – hedge accounting		2,285		511		2,846		—

Current: Forward foreign exchange and option contracts – no hedge accounting		315		3,308		2,285		4,768

Non-current: Interest Rate Swaps – hedge accounting		117		9,763		—		16,805

Non-current: Interest Rate Swaps – no hedge accounting		—		—		—		1,374


Total		2,717		13,582		5,131		22,947

Forward foreign exchange contracts

These contracts are both plain-vanilla and conditional forward contracts.

Highly probable forecasted purchases of cost of goods sold, denominated in US$ for the European and Canadian operations are designated as hedged item in the cash flow hedge relationship which are expected to occur at various dates during 3 to 10 months. Gains and losses recognised in the hedging reserve in equity on forward foreign exchange contracts at 31 December 2009 will be recognised in the initial carrying value of the purchased inventory that will be received by the Group in 3 to 10 months. These inventory items will affect the income statement as costs of goods sold in the period 6 to 12 months from the balance sheet date.

Tommy Hilfiger B.V.
Special Purpose Consolidated Interim Financial Information
Nine months ended 31 December 2009

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

Interest rate swaps – hedge accounting

The Group has entered into interest rate swaps to off-set the effects of changing interest rates on its floating rate senior credit facility. Highly probable forecasted variable interest charges on the Senior debt are designated as hedged item in the cash flow hedge relationship. The effective portion of the fair value changes on the interest swaps designated in a hedge accounting relationship are deferred to the hedging reserve in equity until the underlying forecasted interest cash flow occurs.

8. Cash and Cash Equivalents


	31 December 2009		31 March 2009

Cash at banks and on hand		230,835		136,616
Credit card receivables		5,724		3,229

		236,559		139,845

9. Management participation plan

Certain employees and service providers (“the Participants”) of the Company have been offered to invest in a management participation plan (up to 12.5% of the Company’s total ordinary shares). The plan is administered by Stichting Administratiekantoor Elmira (“STAK”). The STAK holds the shares and has issued Depositary Receipts to participants.

During the nine months ended 31 December 2009 470 additional Depositary Receipts were issued. On 1 September 2009 300 Depositary Receipts were granted with a subscription price of €176 per Depositary Receipt. The fair market value of these Depositary Receipts was €3,111 and the fair value per Depositary Receipt was €2,935. On 1 December 2009 170 Depositary Receipts were granted with a subscription price of €176 per Depositary Receipt. The fair market value of these Depositary Receipts was €4,707 and the fair value per Depositary Receipt was €4,531. The management participation plan is regarded to be an equity settled share based compensation plan for which the expenses of €1,651 thousand have been recognised in the consolidated income statement for the nine months ended 31 December 2009. The remainder of the total Depositary Receipts is expected to be issued before the closing of the acquisition by PVH.

10. Management option plan

Certain employees have been offered the opportunity to invest in options over Depositary Receipts (the “Options”), up to 7.5% of the Company’s total underlying ordinary shares.

On 30 September 2009 1,000 Options were granted with a contractual life of 5 years and 45 days. The fair value of the Options of €1,967 is calculated using the Black & Scholes valuation model and recognised as an expense. Main assumption applied:

•

Exercise price €2,047

•

Share price at date grant €3,111

•

Expected volatility 60%

•

Risk-free interest rate 2.4%

For the nine months ended 31 December 2009, an expense of €450 thousand has been recognised for this Option plan. An amount of €374 was recognised for Option plans granted in previous years. The remainder of the total Options is expected to be issued before the closing of the acquisition by PVH.

Tommy Hilfiger B.V.
Special Purpose Consolidated Interim Financial Information
Nine months ended 31 December 2009

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

11. Borrowings

Borrowings consist of the following as at 31 December 2009 and 31 March 2009:


	31 December 2009			31 March 2009
Non-current
Senior debt		407,164			450,674
Mezzanine loan		89,837			100,000
Paid in kind interest on Mezzanine loan		19,808			17,041
Unamortised loan fees		(13,090	)		(15,377	)
Finance lease liabilities		10,521			11,826

Total non-current		514,241			564,164


Current
Short term portion of senior debt		29,768			24,315
Short term borrowings		—			32,454
Finance lease liabilities		5,591			5,098
Interest payable		3,352			3,773
Unamortised loan fees		(3,101	)		(4,040	)

Total current		35,610			61,600


Total borrowings		549,851			625,764

During the period the main variation of senior debt, Mezzanine loan and short term borrowings was due to repayments and foreign exchange results of €14.7 million.

At 31 December 2009 the total Revolving Credit facility amounts to €235 million (31 March 2009: € 235 million). Under the Revolving Credit facility a total amount of €47,257 (31 March 2009: € 60,650) is used for several guarantees and letter of Credits.

12. Provisions for other liabilities and charges

The components of the provisions are as follows:


	Returns and			Restruc-			Asset			Onerous
	Charge backs			turing			retirement			contracts			Others			Total
At 31 March 2008		28,744			4,121			4,605			1,966			2,452			41,888
Additional provisions		52,271			510			754			9,508			(0	)		63,043
Used during year		(29,639	)		(1,991	)		(109	)		(1,218	)		(193	)		(33,150	)
Exchange differences		3,536			13			1,110			802			325			5,786

At 31 March 2009		54,912			2,653			6,360			11,058			2,584			77,567


Additional provisions		45,147			618			645			1,135			480			48,025
Used during year		(51,124	)		(3,190	)		(23	)		(3,529	)		—			(57,866	)
Exchange differences		(2,315	)		94			(292	)		(860	)		(161	)		(3,534	)

At 31 December 2009		46,620			175			6,690			7,804			2,903			64,192

Tommy Hilfiger B.V.
Special Purpose Consolidated Interim Financial Information
Nine months ended 31 December 2009

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)


	31 December 2009		31 March 2009

Non-current		14,833		7,059
Current		49,359		70,508

		64,192		77,567

13. Trade and Other payables

Employee certificates bonus plan

The total expected costs are estimated at €18,607 of which €18,342 is provided for at 31 December 2009.

14. Total expenses

The main variation in expenses can be explained by additional costs relating to new store openings partly offset by cost saving initiatives.

15. Finance costs, net

The nine month period ended 31 December 2009 was impacted by exchange loss on intercompany borrowings of €1.4 million (€31.9 million gain for the nine months period ended 31 December 2008). In addition in the nine month period ended 31 December 2009 the positive result on derivative financial instruments amounted to €4.6 million (nine month period ended 31 December 2008 a loss of 9.7 million).

16. Income tax (expense)/credit

Income tax expenses are recognised based on management’s best estimate of the weighted average annual income tax rate expected for the full financial year. The estimated average annual tax rate used for the nine months ended 31 December 2009 is 35.1%

17. Earnings per share


	Nine month ended 31 December
	2009		2008

Attributable to the equity holders of the Group		7,853		40,928

Weighted average number of ordinary shares in issue		200,000		200,000
Dilutive potential ordinary shares		—		—

Adjusted weighted average number of ordinary shares		200,000		200,000

Result for the period
- Basic		0.04		0.20
- Diluted		0.04		0.20

Tommy Hilfiger B.V.
Special Purpose Consolidated Interim Financial Information
Nine months ended 31 December 2009

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

18. Related Party transactions

Spanish and Portuguese agent

Mr. Thomas J. Hilfiger

Under his employment agreement with the Group, Mr. Thomas J. Hilfiger serves as Principal Designer and Chairman of the Strategy and Design Board of the Company, and is entitled to an annual cash payment for the fiscal year 2010 and all periods thereafter a cash amount based on worldwide sales and licensing revenues of the Group and its subsidiaries and a number of benefits.

Parent company

The parent company of the Group is Tommy Hilfiger S.à r.l. (incorporated in Luxembourg). The ultimate controlling parties of the Group are funds advised by Apax Partners. Management services are bought from Apax Partners on normal commercial terms and conditions.

Novel Enterprises Limited

A related party holds an indirect equity interest in Novel Enterprises Limited which provides goods to the Group.


	Nine month period ended December
	2009		2008
Sales of goods and services:
– Spanish and Portuguese Agent		5,041		9,077

		5,041		9,077


	Nine month period ended December
	2009		2008
Purchases of goods and services:
– Novel Enterprises Ltd		14,708		20,344
Purchases of services:
– Spanish and Portuguese Agent		4,529		7,136
– From an entity controlled by Apax partners		126		—

		19,363		27,480

Year-end balances arising from sale/purchases of goods/services


	31 December 2009			31 March 2009
Receivables from related parties:
– Spanish and Portuguese agent		4,048			2,953
Payables to related parties:
– Spanish and Portuguese agent		(91	)		—

		3,957			2,953

Tommy Hilfiger B.V.
Special Purpose Consolidated Interim Financial Information
Nine months ended 31 December 2009

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

The receivables from related parties arise mainly from sale transactions and are generally due two months after the date of sales. The receivables are unsecured in nature and bear no interest.

The payables to related parties arise mainly from financing transactions, purchase transactions, and other services. The payables to the Spanish and Portuguese agent bear no interest.

Subordinated Shareholder loan

The shareholder provided a €320,452 subordinated loan for a term of 10 years, payable on demand (however, any repayment is conditional to fulfillment of certain clauses in the agreements with financial institutions), bearing interest at 14% per annum. The loan contains an option for the Company to extend the loan under the same conditions after 10 years. This option qualifies as an embedded derivative, which at the balance sheet date has a value of zero (31 March 2008: nil).

The shareholder loan bears an interest of 14% (2009: 14%). Tommy Hilfiger S.à r.l. has issued a letter to the Company to financially support the Company for at least 12 months.


	31 December 2009		31 March 2009
Shareholder loan and current account		474,813		416,487
Accrued interest on shareholder loan		42,077		51,453

Total shareholder loan		516,890		467,940

Key management compensation


	Nine month period ended December
	2009		2008
Salaries and other short-term employee benefits		13,380		9,567
Management participation plan		—		1,427
Post-employment benefits		246		287

		13,626		11,281

19. Commitments and Contingencies

Legal matters

The Company is subject to various legal proceedings and claims that arise in the ordinary course of business. Although the outcome of these other claims cannot be predicted with certainty, management does not believe that the ultimate resolution of these matters will have a material adverse effect on its financial condition or results of operations.

Tommy Hilfiger B.V.
Special Purpose Consolidated Interim Financial Information
Nine months ended 31 December 2009

(amounts in € thousands, except per share/option amounts and/or as otherwise indicated)

Capital commitments

Capital expenditure contracted for at the balance sheet date but not yet incurred is as follows:


	31 December 2009		31 March 2009

Property and equipment		2,094		8,376
Intangible assets		120		—

		2,214		8,376

Operating Leases

The Group leases offices, warehouses and showroom spaces, retail stores and office equipment under operating leases, which expire not later than 2025.


	31 December 2009		31 March 2009

No later than 1 year		102,956		98,307
Later than 1 year and no later than 5 years		327,830		321,405
Later than 5 years		226,827		275,453

		657,613		695,165

Guarantees

The Group provided guarantees in the amount of €17,753 (2009: €17,413). The guarantees mainly relate to store lease, customs and insurance obligations.

20. Events after the balance sheet date

Change of ownership

On 15 March 2010, Phillips-Van Heusen Corporation (PVH), a USA based apparel and fashion company, announced to acquire Tommy Hilfiger B.V. for approximately $ 3.0 billion (€ 2.2 billion). The transaction is subject to financing and other customary conditions, including receipt of required regulatory approvals and is expected to close before August 2010. Upon closing of the transaction, it is expected that the balances related to the bank and shareholder loans will be replaced by new financing and that the balances related to the management participation plan, management option plan and employee certificates bonus plan will be settled.

China

Contract with Mr. Thomas J. Hilfiger