WARNACO GROUP INC /DE/
10-K405, 1995-04-07
MEN'S & BOYS' FURNISHGS, WORK CLOTHG, & ALLIED GARMENTS
Previous: DURAMED PHARMACEUTICALS INC, DEF 14A, 1995-04-07
Next: ADVO INC, S-8, 1995-04-07



<PAGE>
________________________________________________________________________________
 
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                                   FORM 10-K
 
<TABLE>
<S>              <C>
     (Mark One)
          X      ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF
                 THE SECURITIES EXCHANGE ACT OF 1934
                 [FEE REQUIRED]
                 FOR THE FISCAL YEAR ENDED JANUARY 7, 1995
                 OR
 
         __      TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
                 THE SECURITIES EXCHANGE ACT OF 1934
 
                 FOR THE TRANSITION PERIOD FROM       TO
</TABLE>
 
                         COMMISSION FILE NUMBER: 1-4715
 
                         ------------------------------
                            THE WARNACO GROUP, INC.
             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)
 
<TABLE>
<S>                                                       <C>
                        DELAWARE                                                 95-4032739
            (STATE OR OTHER JURISDICTION OF                                   (I.R.S. EMPLOYER
             INCORPORATION OR ORGANIZATION)                                 IDENTIFICATION NO.)
 
                     90 PARK AVENUE                                                10016
                   NEW YORK, NEW YORK                                            (ZIP CODE)
        (ADDRESS OF PRINCIPAL EXECUTIVE OFFICES)
</TABLE>
 
       REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE: (212) 661-1300
 
                         ------------------------------
 
          SECURITIES REGISTERED PURSUANT TO SECTION 12(b) OF THE ACT:
 
<TABLE>
<CAPTION>
                                                    NAME OF EACH EXCHANGE
              TITLE OF EACH CLASS                    ON WHICH REGISTERED
- ------------------------------------------------   ------------------------
<S>                                                <C>
Class A Common Stock, par value $0.01 per share    New York Stock Exchange
</TABLE>
 
        SECURITIES REGISTERED PURSUANT TO SECTION 12(g) OF THE ACT: NONE
 
                         ------------------------------
     Indicate  by check  mark whether the  registrant (1) has  filed all reports
required to be filed by  Section 13 or 15(d) of  the Securities Exchange Act  of
1934  during  the preceding  12  months (or  for  such shorter  period  that the
registrant was required to file such reports), and (2) has been subject to  such
filing requirements for the past 90 days.   Yes [x]      No [ ]
 
     Indicate  by check mark if disclosure of delinquent filers pursuant to Item
405 of Regulation S-K is not contained herein, and will not be contained, to the
best knowledge of the registrant, in definitive proxy or information  statements
incorporated by reference in Part III of this Form 10-K or any amendment of this
Form 10-K. [x]
 
     The  aggregate market value  of the voting stock  held by non-affiliates of
the registrant as of March 30, 1995 was approximately $655,763,895.
 
     The number of shares outstanding of  the registrant's Class A Common  Stock
as of March 30, 1995: 41,734,192.
 
     Documents  incorporated by reference: The definitive Proxy Statement of The
Warnaco Group,  Inc. relating  to the  1995 Annual  meeting of  Stockholders  is
incorporated by reference in Part III hereof.
 
________________________________________________________________________________

<PAGE>
                                     PART I
 
ITEM 1. BUSINESS.
 
  (A) GENERAL DEVELOPMENT OF BUSINESS.
 
     The  Warnaco Group, Inc. ('Company'), a Delaware corporation, was organized
in 1986 for the purpose of acquiring Warnaco Inc. ('Warnaco') a publicly  traded
apparel  company. As a result,  Warnaco became a wholly  owned subsidiary of the
Company. The Company designs, manufactures and  markets a broad line of  women's
intimate  apparel, such as bras, panties  and sleepwear, and men's dress shirts,
neckwear, sportswear, underwear,  accessories and  small leather  goods, all  of
which  are sold under a variety of internationally recognized owned and licensed
brand names. On March 14, 1994,  the Company acquired the worldwide  trademarks,
rights  and business of Calvin Klein'r'  men's underwear and licensed the Calvin
Klein trademark for men's accessories. In addition, the acquisition included the
worldwide trademarks and rights  of Calvin Klein  women's intimate apparel  upon
the  expiration  of an  existing  license on  December  31, 1994.  The Company's
strategy is to build on the strength  of its brand names with consumer  oriented
marketing  programs in its  existing department and  specialty store channels of
distribution and to expand its distribution  on a selective basis with  specific
product  lines in mass merchandisers. The Company attributes the strength of its
brand names to the quality, fit and design of its products which have  developed
a  high degree  of consumer  loyalty and  a high  level of  repeat business. The
Company operates three divisions, Intimate  Apparel, Menswear and Retail  Outlet
Stores,  which accounted for 72%,  23% and 5%, respectively,  of net revenues in
fiscal  1994  with  the  intimate  apparel  division  accounting  for  a  larger
percentage of the Company's gross profit for the same period.
 
     The Intimate Apparel Division designs, manufactures and markets moderate to
premium-priced  intimate  apparel  for  women  under  the  Warner's'r', Olga'r',
Valentino Intimo'r', Scaasi'r', Blanche'r', White Stag'r', Fruit of the  Loom'r'
and  effective  January  1, 1995  Calvin  Klein  brand names.  In  addition, the
intimate apparel  division designs,  manufactures  and markets  men's  underwear
under  the Calvin Klein brand name. The intimate apparel division is the leading
marketer of  bras to  department  and specialty  stores  in the  United  States,
accounting  for over  31% of such  bra sales  in 1994, nearly  twice its nearest
competitor. The Warner's and Olga brand  names, which are owned by the  Company,
are 121 and 54 years old, respectively.
 
     The  Intimate Apparel  Division's strategy  is to  broaden its  channels of
distribution and expand its  highly recognized brand  names worldwide. In  1991,
the  Company entered into a  license agreement with Fruit  of the Loom, Inc. for
the design, manufacture and marketing of moderate priced bras, daywear and other
related items to be  distributed through mass  merchandisers, such as  Wal-Mart,
Venture,   Bradlees  and  Kmart,  under  the  Fruit  of  the  Loom  brand  name.
Additionally, in late 1993, the  Company signed a 3-year distribution  agreement
with  Avon Products, Inc. ('Avon') to distribute  Warner's and Fruit of the Loom
bras on an exclusive basis and Scaasi sleepwear throughout the United States.
 
     The Menswear Division designs,  manufactures, imports and markets  moderate
to  premium-priced  men's  apparel  and accessories  under  the  Chaps  by Ralph
Lauren'r', Hathaway'r',  Calvin Klein'r'  men's  underwear and  accessories  and
Catalina'r' brand names. Chaps by Ralph Lauren has increased its net revenues by
approximately  426% since  1989 from  $23 million  to $121  million in  1994, by
refocusing its products to the age 25 to 50 consumer and predominantly by  using
natural  fibers in its products. The Menswear Division's strategy is to build on
the strength of  its brand  names and  eliminate those  businesses whose  profit
contribution  is  below  the  Company's required  return.  Consistent  with this
strategy the  Company agreed  to  terminate its  licenses to  produce  Christian
Dior'r'  men's dress  shirts, neckwear and  accessories in 1994  and early 1995,
sold its Puritan trademark for menswear in  the United States and did not  renew
its  license to  produce Golden Bear  by Jack Nicklaus  products. These products
accounted for $19.3 and $100.3 million of net revenues for the Menswear Division
in 1994 and 1993, respectively. As  a result, operating margins in the  Menswear
Division increased from 9.6% in fiscal 1993 to 12.3% in fiscal 1994.
 
     The  Company licenses certain  of its brand names  throughout the world and
has been expanding the activities of its wholly owned operating subsidiaries  in
Canada,  Europe and Mexico. International  operations generated $94.2 million of
net  revenues   or  12%   of  the   total  Company's   net  revenues   in   1994
 
                                       1
 
<PAGE>
compared  to $98.6 million of  net revenues in fiscal year  1993 or 14.0% of the
total  Company  net  revenues.   The  total  net   revenues  of  the   Company's
international  operations in 1994 were negatively impacted by the generally weak
economies in Europe and Canada and  the restructuring of the Company's  menswear
operations.
 
     The  Company's business strategy  with respect to  its retail outlet stores
division is  to provide  a channel  for disposing  of the  Company's excess  and
irregular  inventory,  thereby  limiting  its  exposure  to  off-price retailers
without increasing the  total number of  stores to any  significant extent.  The
Company  had 53 stores at the  end of 1994 compared to  48 stores in 1993 and 52
stores in 1992.
 
     The Company's products  are distributed to  over 5,000 customers  operating
more  than 15,000 department specialty  and mass merchandising stores, including
such  leading  retailers  in  the  United  States  as  Dayton-Hudson,  Dillard's
Department Stores, Federated Department Stores, J.C. Penney, Kmart, The Limited,
Victoria's  Secret,  Macy's, The  May Department  Stores  and Wal-Mart  and such
leading retailers in Canada as Eaton's and The Hudson Bay Company. The Company's
products are also  distributed to  such leading  European retailers  as Marks  &
Spencer, House of Fraser, Harrods, Galeries Lafayette and Au Printemps.
 
  (B) FINANCIAL INFORMATION ABOUT INDUSTRY SEGMENTS.
 
     The  Company operates within one dominant industry segment, the manufacture
and distribution of apparel, and has no customer which accounted for 10% or more
of its  net revenues  in  fiscal 1994.  (See Note  7  of Notes  to  Consolidated
Financial Statements on pages F-6 to F-19.)
 
  (C) NARRATIVE DESCRIPTION OF BUSINESS.
 
     The  Company  designs, manufactures  and markets  a  broad line  of women's
intimate apparel  and men's  apparel and  accessories sold  under a  variety  of
internationally  recognized owned and licensed brand names. The Company operates
three divisions,  Intimate Apparel,  Menswear and  Retail Outlet  Stores,  which
accounted for 72%, 23% and 5%, respectively, of net revenues in fiscal 1994.
 
INTIMATE APPAREL
 
     The  Company  designs,  manufactures  and  markets  intimate  apparel which
includes bras,  panties, daywear  and sleepwear.  The Company  also designs  and
markets  mens underwear. The Company's bra brands  accounted for over 31% of bra
sales in department and  specialty stores in the  United States in 1994,  nearly
twice   its  nearest  competitor.  Management  considers  the  Intimate  Apparel
Division's primary strengths  to include its  strong brand recognition,  product
quality  and design innovation,  low cost production,  strong relationships with
department and  specialty stores  and  its ability  to deliver  its  merchandise
rapidly. Building on the strength of its brand names and reputation for quality,
the  Company has historically focused its intimate apparel products on the upper
moderate to  premium-priced range  distributed  through leading  department  and
specialty  stores. In  order to  expand its  market penetration  the Company (i)
entered into a license agreement with Fruit of the Loom, Inc., and in June 1992,
began to distribute moderate priced bras, daywear and other related items  under
this  license through the mass merchandise market (ii) in late 1993, the Company
signed a 3-year distribution  agreement with Avon  Products, Inc. to  distribute
Warner's  and Fruit of the Loom bras  on an exclusive basis and Scaasi sleepwear
throughout the United States and (iii)  in March 1994, the Company acquired  the
worldwide  trademarks, rights and businesses of Calvin Klein men's underwear and
the worldwide trademarks  and rights  of Calvin Klein  women's intimate  apparel
upon the expiration of an existing license on December 31, 1994.
 
                                       2
 
<PAGE>
     The  intimate apparel division markets its  lines under the following brand
names:
 
<TABLE>
<CAPTION>
            BRAND NAME                           PRICE RANGE                        TYPE OF APPAREL
- -----------------------------------  -----------------------------------   ---------------------------------
 
<S>                                  <C>                                   <C>
Warner's...........................       upper moderate to better                 intimate apparel
Olga...............................                better                          intimate apparel
Valentino Intimo...................                premium                         intimate apparel
Calvin Klein(1)....................                better                  intimate apparel/men's underwear
Scaasi.............................               moderate                             sleepwear
Blanche............................           better to premium                        sleepwear
Fruit of the Loom..................               moderate                         intimate apparel
White Stag.........................               moderate                         intimate apparel
</TABLE>
 
- ------------------
 
(1) On March 14, 1994, the Company acquired the worldwide trademarks, rights and
    businesses of Calvin Klein men's underwear and the worldwide trademarks  and
    rights  of Calvin Klein  women's intimate apparel upon  the expiration of an
    existing license on December 31, 1994.
 
     The Company  owns the  Warner's, Olga,  Calvin Klein  (men's underwear  and
intimate  apparel) and  Blanche brand  names and  trademarks. The  Company has a
license in  perpetuity for  the  White Stag  brand  for women's  sportswear  and
intimate  apparel. The  Company licenses  the other  brand names  under which it
markets its product lines. The Company  also manufactures intimate apparel on  a
private  and exclusive label basis for  certain leading specialty and department
stores. The  intimate apparel  division's revenues  are primarily  generated  by
sales  of the Company's own brand names. The Warner's brand is 121 years old and
the Olga brand is 54 years  old and commanded approximately 31% collectively  of
women's bra sales in United States department and specialty stores in 1994.
 
     In  August 1991, the Company entered into a license agreement with Fruit of
the Loom, Inc. for the design, manufacture and marketing of moderate priced bras
which are distributed  through mass  merchandisers, such  as Wal-Mart,  Venture,
Bradlees and Kmart under the Fruit of the Loom brand name. The license agreement
has since been extended to include daywear, full slips, half slips, culottes and
petticoats  as well as  coordinated fashion sets (bras  and panties) and certain
control bottoms and  sleepwear. The  Company began  shipping Fruit  of the  Loom
products  in June 1992. The  agreement with Fruit of  the Loom, Inc. has allowed
the Company to enter the mass  merchandise market, which is growing faster  than
the department and specialty store market.
 
     The  Company attributes the strength of its  brands to the quality, fit and
design of its  intimate apparel which  has developed a  high degree of  customer
loyalty  and a high level  of repeat business. The  Company believes that it has
maintained its leadership  position, in  part, through  product innovation  with
accomplishments  such as introducing the alphabet bra (A, B, C and D cup sizes),
the first  all-stretch  bra, the  body  stocking, the  use  of two  way  stretch
fabrics,  the cotton-lycra bra  and the sports bra.  The Company also introduced
the use of hangers and  certain point of sale  hangtags for in-store display  of
bras,  which was a significant  change from marketing bras  in boxes and enabled
women, for  the first  time, to  see the  product in  the store.  The  Company's
product innovations have become standards in the industry.
 
     Growth  in  the intimate  apparel industry  is benefiting  from a  shift in
consumer attitudes.  Specifically,  because  women  increasingly  view  intimate
apparel  as a  fashion-oriented purchase  rather than as  a purchase  of a basic
necessity. The  shift has  been  driven by  the  expansion of  intimate  apparel
specialty stores and catalogs such as Victoria's Secret and an increase in space
allocated to intimate apparel by department stores. The Company believes that it
is  well-positioned to benefit from increased demand for intimate apparel due to
its reputation for forward-looking design, quality,  fit and fashion and to  the
breadth  of its  product lines at  a range of  price points. Over  the past five
years, the Company has further improved  its position by obtaining the  licenses
to  produce intimate apparel under the Valentino  Intimo name in the premium end
of the market, by  continuing to introduce new  products under the Warner's  and
Olga brands in the better end of the market, by obtaining the license from Fruit
of the Loom, Inc. to produce bras, daywear and other related items, by producing
White  Stag bras for the mass merchandise segment of the market and by acquiring
the Calvin Klein trademarks for better priced women's intimate apparel and men's
underwear. The Company has further improved its position
 
                                       3
 
<PAGE>
by continuing  to  strengthen  its  relationships  with  its  department  store,
specialty store, and mass merchandise customers.
 
     The Intimate Apparel Division's revenues have increased at a 16% compounded
annual  growth rate since 1989, to $565.3 million in fiscal 1994, as the Company
increased  its  penetration  with  existing  accounts,  expanded  sales  to  new
customers  by  capitalizing  on the  high  growth  in such  specialty  stores as
Victoria's Secret and sales of Fruit of  the Loom to mass merchandisers such  as
Wal-Mart, Venture, Bradlees and Kmart and broadened its product lines to include
men's  underwear. The Company's  strong sales increase  was accomplished despite
the softening of the general retail  market due to poor economic conditions  and
the  bankruptcy,  reorganization or  liquidation of  certain major  retail store
customers  during  this  period.  The  intimate  apparel  division  has  reduced
operating  expenses  as a  percentage of  net revenue  by narrowing  its product
lines, controlling selling,  administrative and general  expenses and  improving
manufacturing efficiency. The Company believes that it is one of the lowest-cost
producers  of  intimate apparel  in the  United  States, producing  nearly eight
million dozen per year.
 
     The Company's  bras are  sold  primarily in  the department  and  specialty
stores  that  have been  the Company's  traditional  customer base  for intimate
apparel.  In  June  of  1992,  the  Company  expanded  into  a  new  channel  of
distribution, mass merchandisers, with its Fruit of the Loom product line, which
offers  a range of styles designed to meet  the needs of the consumer profile of
this market.  In  late  1993  the  Company  further  expanded  its  channels  of
distribution  by  signing  a  3-year  agreement  with  Avon  Products,  Inc.  to
distribute Warner's  and Fruit  of the  Loom bras  on an  exclusive basis,  and,
Scaasi   sleepwear  throughout  the   United  States.  The   Company  also  sees
opportunities for continued  growth in  the intimate apparel  division for  bras
specifically  designed for the 'full  figure' market, as well  as in the panties
and daywear product lines.
 
     The Intimate  Apparel Division  has subsidiaries  in Canada  and Mexico  in
North  America and  in the United  Kingdom, France, Belgium,  Ireland, Spain and
Germany in Europe. International sales accounted for approximately 14.8% of  the
intimate   apparel  division's  net  revenues   in  fiscal  1994.  Net  revenues
attributable to the  international divisions  of the  Intimate Apparel  Division
were  $79.1 million, $84.5 million and $84.1  million in fiscal years 1992, 1993
and  1994,  respectively.  Management's  strategy  is  to  increase  its  market
penetration  in Europe and to open  additional channels of distribution. In 1994
the Company  began distributing  its products  directly in  Spain, Portugal  and
Italy,  having  taken  back these  territories  from its  previous  licensee. In
addition, in  1994 the  Company entered  into  a joint  venture with  News  Corp
Limited  to  market, on  an  exclusive basis,  the  Company's products  over the
Satellite Television Asian Region Network ('STAR'), serving Asia and the  Middle
East.  The STAR network reaches over 60 million households in 53 countries in an
area that includes  two-thirds of  the world's  population. In  addition to  the
international  marketing  of its  product lines,  the  Company has  licensed its
intimate apparel brand names to manufacturers in certain foreign countries.
 
     The Company's intimate apparel products are manufactured principally in the
Company's facilities in  North America,  Central America,  the Caribbean  Basin,
Ireland and the United Kingdom.
 
     Although  the Intimate Apparel Division generally markets its product lines
for three  retail selling  seasons (spring,  fall and  holiday), its  sales  and
revenues are somewhat seasonal with approximately 57% of net revenues and 58% of
operating income generated during the second half of the fiscal year.
 
MENSWEAR
 
     The  Menswear Division designs, manufactures,  imports and markets moderate
to better-priced dress  shirts and neckwear,  sportswear and men's  accessories.
Management  considers the Menswear  Division's primary strengths  to include its
strong brand  recognition,  product  quality, reputation  for  fashion  styling,
strong  relationships with  department and specialty  stores and  its ability to
deliver merchandise rapidly.
 
                                       4
 
<PAGE>
     The Menswear Division markets its lines under the following brand names:
 
<TABLE>
<CAPTION>
             BRAND NAME                           PRICE RANGE                         TYPE OF APPAREL
- ------------------------------------  ------------------------------------   ---------------------------------
 
<S>                                   <C>                                    <C>
Hathaway............................                 better                  dress shirts, neckwear, knit and
                                                                               woven sportshirts and sweaters
Calvin Klein........................                 better                  men's underwear and accessories,
Chaps by Ralph Lauren...............             upper moderate              dress shirts, neckwear, knit and
                                                                               woven sportshirts, sweaters and
                                                                               sportswear
Catalina............................                moderate                 men's and women's sportswear,
                                                                               dress shirts and furnishings
</TABLE>
 
     The Hathaway brand name is owned by the Company. The Company also owns  the
trademarks  for Calvin Klein  men's underwear and  women's intimate apparel. The
Calvin Klein  brand name  for accessories,  and the  Chaps by  Ralph Lauren  and
Catalina brand names are licensed by the Company.
 
     The  Menswear Division's strategy is to build  on the strength of its brand
names, strengthen its position as a  global apparel company and eliminate  those
businesses  whose profit contribution is below the Company's required return. In
fiscal 1993 and 1994, because of a strategic decision to minimize the percentage
of commodity  type  businesses in  the  Company's  product mix  and  to  improve
profitability  in this Division,  the Company (i)  discontinued its manufactured
dress shirt, neckwear and accessories business segment under the Christian  Dior
label  (see Note 4 of Notes to Consolidated Financial Statements on pages F-6 to
F-19), (ii) sold the Puritan menswear label in the United States to Wal-Mart  in
December  1993, and (iii) did not renew its Golden Bear by Jack Nicklaus license
which expired in June 1994.
 
     The Menswear Division's net  revenue has decreased  from $213.9 million  in
fiscal  year 1989  to $183.8 million  in fiscal  year 1994 primarily  due to the
discontinuation of several underperforming  businesses including Christian  Dior
accessories,  neckwear,  sportswear  and  dress  shirts,  Golden  Bear  by  Jack
Nicklaus, Pringle and Puritan menswear. The men's business, and the dress  shirt
business  in particular, has been adversely  affected during this period by weak
retail demand due to poor economic conditions and the bankruptcy, reorganization
or liquidation of several of its major retail store customers. In addition,  the
division has been hurt by a shift in consumer preferences away from apparel made
with   synthetic  or  blended  fibers,   particularly  orlon  sweaters,  and  by
substantial liquidations of dress shirt,  knit shirt and sweater inventories  at
low  prices  by  certain of  the  Company's  competitors as  a  result  of their
financial difficulties.  The  negative  impact  of  these  conditions  has  been
partially  offset by the tremendous  success of the Chaps  by Ralph Lauren brand
which has increased its  net revenues by approximately  426% since 1989 to  $121
million while increasing operating profits over 600% to $17 milllion.
 
     Dress  Shirts and  Neckwear. The  Menswear Division  designs, manufactures,
imports  and   markets   three  principal   lines   of  dress   shirts:   basic,
intermediate-fashion  and fashion. The  average full retail  prices of the dress
shirts, which are marketed  under the Hathaway and  Chaps by Ralph Lauren  brand
names,  range from $20 to $45. Substantially  all of the division's dress shirts
are manufactured at Company owned or leased facilities in North America and  the
Caribbean Basin.
 
     Sportswear.  The Menswear Division has substantially revised its sportswear
product lines over the past  several years. The Chaps  by Ralph Lauren line  has
eliminated many synthetic and blended fabrics from its product lines and updated
its  styling, which has generated significant net revenue increases as mentioned
above. In 1993, the  Company entered into a  license agreement to produce  men's
and  women's  sportswear  and men's  dress  shirts and  furnishings  bearing the
Catalina trademark. Catalina brand products will be sold to the mass merchandise
segment of the market. The first shipments of Catalina products were made in the
first quarter of 1995.
 
     Accessories. The  Menswear  Division  markets  (beginning  in  1995)  men's
accessories including small leather goods and belts under the Calvin Klein brand
name  under an exclusive worldwide license.  Management believes that one of the
strengths of its accessories lines is  the high level of international  consumer
recognition associated with the Calvin Klein label. The Company's strategy is to
expand the
 
                                       5
 
<PAGE>
accessories  business, which on a consistent  basis has generated higher margins
than other menswear products.
 
     International sales accounted for approximately  6% of net revenues of  the
Menswear  Division in l994. Net revenues attributable to international divisions
of the Menswear Division were $12.7 million, $14.1 million and $10.2 million  in
fiscal  years l992, 1993  and 1994, respectively.  The decrease in international
sales in fiscal 1994  compared to fiscal 1993  reflects the Company's  strategic
decision  to restructure  its men's dress  shirt and neckwear  businesses and to
terminate its Christian Dior licenses.
 
     The Menswear  Division's sportswear  is sourced  principally from  the  Far
East.  The Menswear Division manufactures its  dress shirts in North America and
sources certain styles  of dress shirts  in the  Far East and  in the  Caribbean
Basin.  Accessories are sourced in  the United States, Europe  and the Far East.
Neckwear is sourced primarily in the United States.
 
     The Menswear  Division,  like  the  Intimate  Apparel  Division,  generally
markets  its apparel products for three retail selling seasons (spring, fall and
holiday). The Menswear Division introduces new styles, fabrics and colors  based
upon consumer preferences and market trends and to coincide with the appropriate
retail selling season. The sales of the Menswear Division's product lines follow
individual  seasonal shipping patterns ranging from one season to three seasons,
with multiple releases in  some of the  Division's more fashion-oriented  lines.
Consistent  with industry and consumer buying patterns, approximately 56% of the
Menswear Division's net revenues  and 67% of  the Menswear Division's  operating
profit  are generated in  the second half  of the calendar  year, reflecting the
strength of the fall and holiday shopping seasons.
 
RETAIL OUTLET STORES DIVISION
 
     The Retail Outlet Stores Division primarily sells the Company's products to
the general public. The Company's business  strategy with respect to its  retail
outlet  stores is to provide a channel for disposing of the Company's excess and
irregular inventory, thereby limiting its  exposure to off-price retailers.  The
Company's retail outlet stores are situated in areas where they generally do not
conflict  with the Company's  principal channels of  distribution. The Company's
newer retail outlet stores  are principally intimate  apparel stores located  in
outlet  malls. The Company has  found that it has  improved margins by operating
retail outlet stores that sell products of only one of the Company's  divisions.
The  Retail  Outlet Store  Division's EBITDA  in fiscal  1994 improved  40% over
fiscal 1993 to $2.8 million. The Company  operates 53 stores, of which 35  carry
intimate apparel only, 3 carry Menswear only and 15 carry both lines.
 
INTERNATIONAL OPERATIONS
 
     The  Company has subsidiaries in Canada and  Mexico in North America and in
the United Kingdom, Ireland, Belgium, France, Spain and Germany in Europe  which
engage  in sales and marketing activities. With the exception of the fluctuation
of local  currencies against  the United  States dollar,  the Company  does  not
believe  that the operations in  Canada and western Europe  are subject to risks
which  are  significantly  different   from  domestic  operations.  Mexico   has
historically  been subject to high rates  of inflation and currency restrictions
which  may,  from  time  to  time  impact  the  Mexican  operation.  The  recent
devaluation  of the Mexican peso has had a favorable impact on the Company since
its Mexican operations  produce 25% of  the Company's intimate  apparel for  the
U.S.  market.  The Company  also  sells directly  to  customers in  Mexico which
represents less than 1% of the Company's total sales.
 
     The Company maintains manufacturing  facilities in Mexico, Honduras,  Costa
Rica,  the  Dominican  Republic,  Canada, Ireland  and  the  United  Kingdom and
warehousing facilities  in  Canada, Mexico,  the  United Kingdom  and  contracts
warehousing  in  Spain.  The Intimate  Apparel  Division  operates manufacturing
facilities in  Mexico and  in the  Caribbean Basin  pursuant to  duty-advantaged
(commonly  referred to  as 'Item 807')  programs. The recent  devaluation of the
Mexican peso  has  had a  favorable  impact on  the  Company since  its  Mexican
operations  produce 25% of  the Company's intimate apparel  for the U.S. market.
The Company's  manufacturing  policy  is  to  have  many  potential  sources  of
manufacturing  so that a disruption  of production at any  one facility will not
cause a significant problem.
 
                                       6
 
<PAGE>
     The majority of  the Company's  imported purchases are  invoiced in  United
States   dollars  and,  therefore,  are   not  subject  to  short-term  currency
fluctuations.
 
SALES AND MARKETING
 
     The Intimate Apparel and  Menswear Divisions sell  to over 5,000  customers
operating  more than 15,000  department, mass merchandise  and men's and women's
specialty stores  throughout North  America  and Europe.  While certain  of  the
Company's  department store customers are under  common ownership, none of these
corporate groups  accounted for  more than  10% of  the Company's  net  revenues
during fiscal 1994.
 
     The  Company's  retail  customers  are served  by  approximately  200 sales
representatives. The Company also employs  marketing coordinators who work  with
the  Company's  customers  in  designing  in-store  displays  and  planning  the
placement  of  merchandise.   The  Company  has   implemented  Electronic   Data
Interchange  (commonly  referred  to  as 'EDI')  programs  with  certain  of its
retailing  customers  which  permit  the  Company  to  receive  purchase  orders
electronically  from these  customers and, in  some cases,  to transmit invoices
electronically.
 
     The Company  utilizes various  forms  of advertising  media. In  l994,  the
Company spent approximately $37 million or 4.7% of net sales for advertising and
promotion  of its various product lines. This compares to $32 million or 4.5% of
net sales in 1993.  This increase was  made in order  to maintain the  Company's
strong  market position  in Warner's  and Olga  and increase  penetration of the
Fruit of the Loom and Calvin Klein product lines. The Company participates on  a
cooperative basis with retailers, principally through newspaper advertisements.
 
COMPETITION
 
     The  apparel  industry  is highly  competitive.  The  Company's competitors
include apparel manufacturers of all sizes, some of which have greater resources
than the Company.
 
     The Company also competes with foreign producers, but to date, such foreign
competition has  not  materially  affected  the  Intimate  Apparel  or  Menswear
Divisions.  The Company believes that its manufacturing skills, coupled with its
existing Central  American  and  Caribbean Basin  manufacturing  facilities  and
selective  use  of off-shore  sourcing, enable  the Company  to maintain  a cost
structure competitive with  other major  apparel manufacturers.  In addition  to
competition  from other branded  apparel manufacturers, the  Company competes in
certain product lines with department store private label programs.
 
     The Company  believes  that  it has  a  significant  competitive  advantage
because  of high consumer recognition and acceptance  of its brand names and its
strong presence and strong  market share in the  major department and  specialty
store chains.
 
     A  substantial  portion of  the Company's  sales are  of products,  such as
intimate apparel and  mens underwear,  that are  not very  susceptible to  rapid
design  changes.  This  relatively  stable base  of  business  is  a significant
contributing factor to the Company's favorable competitive and cost position  in
the apparel industry.
 
RAW MATERIALS
 
     The  Company's raw materials are  principally cotton, wool, silk, synthetic
and cotton-synthetic blends  of fabrics  and yarns.  Raw materials  used by  the
Intimate Apparel and Menswear Divisions are available from multiple sources.
 
IMPORT QUOTAS
 
     A  substantial  portion  of  the  Company's  products  are  manufactured by
contractors located outside the United  States. These products are imported  and
are  subject to  Federal customs  laws, which impose  tariffs as  well as import
quota restrictions established by the Department of Commerce. While  importation
of  goods  from certain  countries may  be  subject to  embargo by  U.S. Customs
authorities if
 
                                       7
 
<PAGE>
shipments exceed  quota  limits,  the Company  closely  monitors  import  quotas
through  its Washington, D.C. office and can, in most cases, shift production to
contractors  located  in  countries  with   available  quotas  or  to   domestic
manufacturing facilities. The existence of import quotas has, therefore, not had
a material effect on the Company's business.
 
EMPLOYEES
 
     The  Company and  its subsidiaries  employ approximately  14,800 employees.
Approximately 17% of  the Company's employees,  all of whom  are engaged in  the
manufacture  and distribution of its products,  are represented by labor unions.
The Company considers labor relations with employees to be satisfactory and  has
not   experienced   significant  interruption   of   operations  due   to  labor
disagreements.
 
TRADEMARKS AND LICENSING AGREEMENTS
 
     The Company has license agreements permitting it to manufacture and  market
specific  products using  the trademarks of  others. The  Company terminated its
license agreements with Christian Dior for the production of sportswear in  1992
and  for the  production of  dress shirts, neckwear  and accesories  in both the
United States and Canada in 1994 and 1995. The Company's joint venture agreement
with Golden Bear, Inc. expired in June 1994. The Company's exclusive license and
design agreements for the Chaps by Ralph Lauren trademark expire on December 31,
1996. These agreements grant the Company an exclusive right to use the Chaps  by
Ralph Lauren trademark in the United States of America. The Company's license to
use  the Valentino Intimo trademark for intimate apparel in the United States of
America, its territories  and possessions,  Puerto Rico and  Canada, expires  on
December  31,  l997 and,  subject  to certain  conditions,  is renewable  at the
Company's option, for an additional five-year term. The Company has an exclusive
license to  use  the Scaasi  trademark  in the  United  States of  America,  its
territories and possessions, Puerto Rico, Canada, Mexico, and numerous Caribbean
Islands  until December 31,  1999. The Company's  exclusive license agreement to
use the  Fruit of  the  Loom trademark  in the  United  States of  America,  its
territories  and possessions, Canada  and Mexico was  extended for an additional
two year term expiring December 31, 1996.
 
     On March 14, 1994, the Company entered into a license agreement with Calvin
Klein, Inc. to produce Calvin Klein men's accessories for a period of five years
through March 14, 1999 and a further five year renewal period through March  14,
2004, solely at the option of the Company. In December 1993, the Company entered
into a license agreement with Authentic Fitness Corporation to produce men's and
women's  sportswear and  men's dress shirts  and furnishings  under the Catalina
label. The Company's exclusive license  to use the Catalina trademark  worldwide
for these products expires in December 2003.
 
     Although  the specific  terms of each  of the  Company's license agreements
vary, generally  such agreements  provide for  minimum royalty  payments  and/or
royalty  payments based  on a percentage  of net sales.  Such license agreements
also generally grant the licensor the  right to approve any designs marketed  by
the licensee.
 
     The  Company  owns  other  trademarks,  the  most  important  of  which are
Warner's, Olga, Calvin  Klein men's  underwear, Calvin  Klein intimate  apparel,
Hathaway  and Blanche. The  Company has a  license in perpetuity  for White Stag
women's sportswear and intimate apparel.
 
     The Company licenses the Warner's, Hathaway and Calvin Klein brand names to
domestic and international licensees for a variety of products. These agreements
generally require the licensee to pay royalties and fees to the Company based on
a percentage of the licensee's net sales. The Company regularly monitors product
design, development, quality, merchandising and marketing and schedules meetings
throughout the  year with  licensees, to  assure compliance  with the  Company's
overall marketing, merchandising and design strategies, and to ensure uniformity
and   quality  control.   Royalty  income   derived  from   such  licensing  was
approximately $5.6  million (including  assignment fees  received in  connection
with  the  termination  of  certain licenses  of  $3.0  million),  $15.0 million
(including the  sale of  the Puritan  trademark in  the United  States for  $7.7
million)  and  $11.5  million  (including  the  sale  of  certain  trademarks to
Authentic Fitness Corporation for $6.6 million)  in fiscal years 1992, 1993  and
1994, respectively.
 
                                       8
 
<PAGE>
     The Company believes that only the trademarks mentioned herein are material
to the business of the Company.
 
BACKLOG
 
     A  substantial portion  of net  revenues is  based on  orders for immediate
delivery, and, therefore, backlog  is not necessarily  indicative of future  net
revenues.
 
  (D) FINANCIAL INFORMATION ABOUT FOREIGN AND DOMESTIC OPERATIONS AND EXPORT
SALES.
 
     The  information required by this portion  of Item 1 is incorporated herein
by reference to Note  7 of Notes to  Consolidated Financial Statements on  pages
F-6 to F-19.
 
ITEM 2. PROPERTIES.
 
     The  principal  executive offices  of the  Company are  located at  90 Park
Avenue, New York,  New York  10016 and  are occupied  pursuant to  a lease  that
expires  in  2004. In  addition  to its  executive  offices, the  Company leases
offices in Connecticut and  California, pursuant to leases  that expire in  1999
and 2000, respectively.
 
     The  Company has 16 domestic manufacturing and warehouse facilities located
in Alabama, Connecticut, Georgia, Kentucky, Pennsylvania, Maine, California, New
York, Puerto Rico and Tennessee and 20 international manufacturing and warehouse
facilities located  in Costa  Rica, the  Dominican Republic,  Honduras,  Mexico,
Canada,  Spain,  the  United  Kingdom  and  Ireland.  Certain  of  the Company's
manufacturing and  warehouse facilities  are also  used for  administrative  and
retail  functions.  The Company  owns eight  of  its domestic  and three  of its
international facilities. The balance of the facilities are leased. Lease terms,
except for three month-to-month leases, expire from 1995 to 2007.
 
     The Company  also  leases  sales  offices in  a  number  of  major  cities,
including, Dallas and New York in the United States; Brussels, Belgium; Toronto,
Canada;  London, England; Dusseldorf, Germany;  Madrid, Spain and Paris, France.
The sales office leases expire  between 1995 and 2001  and are renewable at  the
Company's option.
 
     All  of the  Company's production and  warehouse facilities  are located in
appropriately designed  buildings  which  are  kept in  good  repair.  All  such
facilities  have  well maintained  equipment and  sufficient capacity  to handle
present volumes.  The  Company  has  expanded its  production  capacity  in  the
Caribbean  Basin in the last three years and anticipates additional expansion in
Mexico to support the Company's continued growth.
 
     In December 1993,  the Company  sold its  Checotah, Oklahoma  manufacturing
facility to Authentic Fitness Corporation, a related party, (See Note 6 of Notes
to  Consolidated Financial  Statements on pages  F-6 to F-19)  for its appraised
fair market value. Prior to the sale, the facility was being 100% utilized as  a
contract facility for Authentic Fitness Corporation.
 
     In  January  1994,  the  Company's  leased  warehouse  located  in  Sylmar,
California  suffered  significant  structural  damage  due  to  the   California
earthquake  and  was  permanently  closed.  The  Company  was  able  to  recover
substantially all of its inventory,  transfer the inventory to other  locations,
and  begin shipping at normal levels in  March, 1994. The Company has earthquake
insurance and, other than  a deductible of approximately  $3 million, which  was
recorded as a non-recurring expense in the first quarter of fiscal 1994, expects
to  fully recover  its losses  (See Note  4 of  Notes to  Consolidated Financial
Statements on pages F-6 to F-19.)
 
ITEM 3. LEGAL PROCEEDINGS.
 
     The Company sued VF  Corporation and its Spanish  subsidiary for breach  of
contract,   fraud,  violation  of  Federal  trademark  laws  and  conspiracy  in
connection with the termination of a licensing agreement in Spain, Portugal  and
Italy.  The Company settled this action in December 1994 on favorable terms. The
Company is  not  a  party  to any  litigation,  other  than  routine  litigation
incidental to the
 
                                       9
 
<PAGE>
business  of the Company, which is individually  or in the aggregate material to
the business of the Company.
 
ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.
 
     None.
 
EXECUTIVE OFFICERS OF THE COMPANY
 
     The executive officers of the Company,  their ages and their positions  are
set forth below.
 
<TABLE>
<CAPTION>
                       NAME                           AGE                        POSITION
- ---------------------------------------------------   ---   ---------------------------------------------------
 
<S>                                                   <C>   <C>
Linda J. Wachner...................................   49    Director, Chairman of the Board,
                                                              President and Chief Executive Officer
Dariush Ashrafi....................................   48    Director, Senior Vice President and
                                                              Chief Financial Officer
William S. Finkelstein.............................   46    Senior Vice President and Controller
Stanley P. Silverstein.............................   42    Vice President, General Counsel and Secretary
</TABLE>
 
     Mrs.  Wachner has been a Director, President and Chief Executive Officer of
the Company since August 1987, and the Chairman of the Board since August  1991.
Mrs.  Wachner was  a Director and  President of  the Company from  March 1986 to
August 1987. Mrs. Wachner held various positions, including President and  Chief
Executive  Officer, with  Max Factor and  Company from December  1978 to October
1984. Mrs. Wachner also serves as a Director of The Travelers Inc. and Authentic
Fitness Corporation.
 
     Mr. Ashrafi was elected  a Director in  May 1992 and  has been Senior  Vice
President  and Chief Financial Officer of the  Company since July 1990. Prior to
joining the Company, Mr. Ashrafi was a partner with the international accounting
and auditing firm of Ernst & Young beginning  in 1983, where he was a member  of
the  Financial Services Group  specializing in mergers  and acquisitions and was
responsible for  audits  of  major  clients,  including  those  in  the  apparel
industry.
 
     Mr.  Finkelstein has  been Senior Vice  President of the  Company since May
1992 and Controller of the Company  since November 1988. Mr. Finkelstein  served
as  Vice President of the Company between November 1988 and May 1992 and as Vice
President of Finance of the Company's  Activewear and Olga Divisions from  March
1988  until his appointment as Controller of the Company. Mr. Finkelstein served
as Vice President and Controller of SPI Pharmaceuticals Inc. from February  1986
to  March  1988  and  held  various  financial  positions,  including  Assistant
Corporate Controller with  Max Factor and  Company, between 1977  and 1985.  Mr.
Finkelstein  also  serves as  a Director  of  Authentic Fitness  Corporation and
Herman's Sporting Goods, Inc.
 
     Mr. Silverstein has been Vice  President, General Counsel and Secretary  of
the  Company since December 1990. Mr.  Silverstein served as Assistant Secretary
of the Company  from June  1986 until his  appointment as  Secretary in  January
1987.
 
                                       10
 
<PAGE>
                                    PART II
 
ITEM 5. MARKET FOR THE COMPANY'S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS.
 
     The  Company's Common Stock is listed on  the New York Stock Exchange under
the symbol 'WAC'.  The table below  sets forth, for  the periods indicated,  the
high  and low sales prices of the Company's Common Stock, as reported on the New
York Stock Exchange Composite  Tape. Amounts have been  adjusted to reflect  the
two-for-one stock split.
 
<TABLE>
<CAPTION>
PERIOD                                                                                    HIGH                LOW
- ----------------------------------------------------------------------------------   ---------------    ---------------
 
<S>                                                                                  <C>                <C>
1992:
     First Quarter................................................................   $19                $123/16
     Second Quarter...............................................................    19                 133/4
     Third Quarter................................................................    181/8              14
     Fourth Quarter...............................................................    201/2              163/8
 
1993:
     First Quarter................................................................   $195/8             $133/8
     Second Quarter...............................................................    1815/16            1413/16
     Third Quarter................................................................    171/16             143/8
     Fourth Quarter...............................................................    1713/16            141/4
 
1994:
     First Quarter................................................................   $155/8             $131/8
     Second Quarter...............................................................    175/8              145/8
     Third Quarter................................................................    185/8              145/16
     Fourth Quarter...............................................................    191/4              141/8
 
1995:
     First Quarter................................................................   $177/8             $147/8
</TABLE>
 
     A recent last sales price for the shares of Common Stock as reported on the
New  York Stock Exchange Composite Tape was $17  7/8 on March 30, 1995. On April
3, 1995 there were 159 holders of Class A Common Stock, based upon the number of
holders of record and the number of individual participants in certain  security
position listings.
 
     The  Company has not  paid dividends on  its Common Stock.  Prior to fiscal
1994, certain  provisions  of  the  Company's  debt  agreements  restricted  the
Company's  ability  to  pay  dividends.  In May  1994  the  Company  received an
investment grade senior debt rating from Standard and Poor's and pursuant to the
terms of the Company's debt agreements, certain provisions of the Company's debt
agreements were automatically modified. As a result, the Company may declare and
pay dividends equal to  25% of the Company's  earnings accumulated since  fiscal
1993.
 
ITEM 6. SELECTED FINANCIAL DATA.
 
     The  following  selected  consolidated  financial data  should  be  read in
conjunction with the  Consolidated Financial  Statements and  the notes  thereto
included  elsewhere herein.  The consolidated  statement of  operations data set
forth below with respect to the fiscal  years ended January 2, 1993, January  8,
1994  and January 7, 1995 and the  consolidated balance sheet data at January 8,
1994 and January 7, 1995  are derived from, and  are qualified by reference  to,
the audited consolidated financial statements included herein and should be read
in   conjunction  with  those  financial   statements  and  notes  thereto.  The
consolidated statement of operations data for the fiscal years ended January  5,
1991  and January 4, 1992 and the  consolidated balance sheet data at January 5,
1991, January 4, 1992 and January 2, 1993 are derived from audited  consolidated
financial statements not included herein.
 
                                       11
 
<PAGE>
 
<TABLE>
<CAPTION>
                                                                   FISCAL YEAR ENDED
                                        -----------------------------------------------------------------------
                                        JANUARY 5,     JANUARY 4,     JANUARY 2,      JANUARY 8,     JANUARY 7,
                                           1991         1992(A)          1993           1994(A)       1995(A)
                                        -----------------------------------------------------------------------
                                                      (IN MILLIONS, EXCEPT RATIOS AND SHARE DATA)
 
<S>                                     <C>            <C>            <C>             <C>            <C>
STATEMENT OF OPERATIONS DATA:
 
Net revenues........................    $   548.1      $   562.5      $     625.1     $     703.8    $   788.8
Gross profit........................        190.8          195.4            219.3           236.4        255.8
Income before non-recurring items,
  interest and income taxes.........         59.9           70.8             89.8            92.2         99.2
Interest expense....................         68.0           72.3             48.8            38.9         32.5
Income (loss) from continuing
  operations........................         (7.9 )        (19.5 )           47.6            53.3         63.3
Preferred stock dividends paid(c)...          5.5            5.5              2.7              --           --
Income (loss) from continuing
  operations applicable to common
  stock.............................        (13.4 )        (25.0 )           44.9            53.3         63.3
Net income (loss) applicable to
  Common Stock(b)...................        (22.2 )        (33.9 )          (20.2)           24.1         63.3
Per share amounts:(d)
  Income (loss) from continuing
    operations......................        (0.84 )        (1.31 )           1.18            1.34         1.53
  Net income (loss).................        (1.40 )        (1.78 )          (0.53)           0.61         1.53
Weighted average number of shares of
  Common Stock outstanding..........    15,871,796     19,059,062      38,109,450      39,770,482    41,285,355
Divisional Summary:
  Net revenues:
    Intimate Apparel................    $   309.1      $   339.7      $     384.8     $     423.2        565.3
    Menswear........................        196.3          180.8            200.0           243.2        183.8
    Retail Outlet Stores............         42.7           42.0             40.3            37.4         39.7
                                        ----------     ----------     -----------     -----------    ----------
                                        $   548.1      $   562.5      $     625.1     $     703.8    $   788.8
                                        ----------     ----------     -----------     -----------    ----------
                                        ----------     ----------     -----------     -----------    ----------
  Percentage of net revenues:
    Intimate Apparel................         56.4 %         60.4 %           61.6%           60.1%        71.7 %
    Menswear........................         35.8           32.1             32.0            34.6         23.3
    Retail Outlet Stores............          7.8            7.5              6.4             5.3          5.0
                                        ----------     ----------     -----------     -----------    ----------
                                            100.0 %        100.0 %          100.0%          100.0%       100.0 %
                                        ----------     ----------     -----------     -----------    ----------
                                        ----------     ----------     -----------     -----------    ----------
  Balance Sheet Data (at fiscal year
    end):
    Working capital.................    $    69.4      $   109.3      $     141.5     $     122.0    $   104.5
    Total assets....................        517.3          540.5            629.6           688.6        780.6
    Long term debt (excluding
      current maturities)...........        408.2          344.8            277.6           245.5        206.8
    Redeemable preferred stock......         41.5           41.5               --              --           --
    Stockholders' equity
      (deficit).....................        (91.4 )         (1.7 )          135.8           159.1        240.5
</TABLE>
 
- ------------------------
 
 (a) See  'Management's  Discussion  and  Analysis  of  Financial  Condition and
     Results of Operations'  for a discussion  of certain non-recurring  charges
     incurred in fiscal 1993 and 1994. On September 4, 1991, the Company's Board
     of  Directors determined that  the Company should  restructure its knitwear
     operations.  The  restructuring  resulted  in  a  non-recurring  charge  of
     approximately  $13 million (or $0.68 per share) in fiscal 1991. Such charge
     was associated with  the closing  of the  Company's knitwear  manufacturing
     facilities  and the liquidation of related  inventory. In October 1993, the
     Company decided to discontinue  a portion of  its men's manufactured  dress
     shirt  and  neckwear business  segment.  This resulted  in  a non-recurring
     charge of  $19.9  million.  Also,  the  Company  incurred  a  $2.6  million
     non-recurring   charge  associated  with  the   wind  up  of  a  previously
     discontinued business. The  total non-recurring charge  recorded in  fiscal
     1993  was $22.5 million (or  $0.56 per share). In  fiscal 1994, the Company
     incurred a $3 million (or $0.07 per share) charge related to the California
     earthquake. See Note 4 of Notes to Consolidated Financial Statements.
 
 (b) Fiscal 1993 includes a  $10.5 million charge (or  $0.26 per share) for  the
     cumulative  effect of  the Company  changing its  method of  accounting for
     postretirement benefits  other  than  pensions.  See Note  9  of  Notes  to
     Consolidated Financial Statements.
 
 (c) The Company has not paid any cash dividends on its Common Stock.
 
                                       12
 
<PAGE>
 (d) All  share  and  per  share  amounts  have  been  adjusted  to  reflect the
     two-for-one stock split effective October  3, 1994 and includes all  Common
     Stock and Common Stock equivalents.
 
ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS.
 
     During  the last  several years,  the Company  has implemented  a number of
strategies designed to  reduce operating  expenses and refocus  its business  on
less  fashion  sensitive  and  higher  margin  product  lines  with  world brand
potential. As a  result of  this strategic refocusing,  and notwithstanding  the
bankruptcy,  reorganization or  liquidation of  several of  the Company's retail
customers, including  B.  Altman  &  Co., Bonwit  Teller,  Carter  Hawley  Hale,
Federated  Department  Stores, Miller  & Rhoades,  R.H. Macy  & Co.,  Woodward &
Lathrop, and P.A. Bergner & Co., and the general softening of the retail  market
as  a result of  the economic slowdown  from 1989 through  1994, the Company has
significantly increased operating  income. The Intimate  Apparel Division's  net
revenues   have  grown  since  1989  at  a  compounded  annual  growth  rate  of
approximately 16%. Menswear  Division net  revenues have  decreased from  $213.9
million  in  fiscal  1989  to  $183.8 million  in  fiscal  1994,  reflecting the
Company's  strategic  decisions  to  eliminate  cash  intensive  businesses  and
businesses  that  did not  demonstrate  the potential  to  achieve profitability
levels acceptable to  management. (See Notes  3 and 4  of Notes to  Consolidated
Financial Statements on pages F-6 to F-19.) The strategic decisions included (i)
not  renewing its license with Pringle of  Scotland in fiscal 1989, (ii) closing
its knitwear manufacturing facilities in 1991, (iii) restructuring the Company's
dress shirt and neckwear manufacturing facilities in 1993, (iv) terminating  the
Christian  Dior licenses for dress shirts,  neckwear and accessories in 1994 and
1995 and selling the Christian Dior license for sportswear in 1992, (v)  selling
the  Puritan menswear trademark  in the United  States to Wal-Mart  and (vi) not
renewing the license  for Golden  Bear by Jack  Nicklaus in  1994. The  negative
impact  on net revenues  of the discontinued businesses  was partially offset by
strong growth in the  Company's Chaps by Ralph  Lauren line which has  increased
net  revenue over 400% since 1989 and increased operating profit over 600% since
1989.
 
RESULTS OF OPERATIONS
 
     The consolidated  results  of operations  for  the Company  are  summarized
below.  The Divisional  Summary includes the  Retail Outlet  Stores Division for
reporting purposes; however, since the Company's business strategy is to use its
Retail Outlet Stores as a channel for its excess inventory and the Company  does
not  consider the  results of  such division to  be material,  the Retail Outlet
Stores Division is not discussed further.
 
                            STATEMENT OF OPERATIONS
                                (SELECTED DATA)
 
<TABLE>
<CAPTION>
                                                                          FISCAL YEAR ENDED
                                              --------------------------------------------------------------------------
                                              JANUARY 2,    % OF NET    JANUARY 8,    % OF NET    JANUARY 7,    % OF NET
                                                 1993       REVENUES       1994       REVENUES       1995       REVENUES
                                              ----------    --------    ----------    --------    ----------    --------
                                                                            (IN MILLIONS)
 
<S>                                           <C>           <C>         <C>           <C>         <C>           <C>
Net revenues...............................      625.1        100.0%       703.8        100.0%       788.8        100.0%
Cost of goods sold.........................      405.8         64.9%       467.4         66.4%       533.0         67.6%
                                              ----------    --------    ----------    --------    ----------    --------
Gross profit...............................      219.3         35.1%       236.4         33.6%       255.8         32.4%
Selling, administrative and general
  expense..................................      129.5         20.7%       144.2         20.5%       156.6         19.9%
                                              ----------    --------    ----------    --------    ----------    --------
Income before non-recurring items, interest
  and income taxes.........................       89.8         14.4%        92.2         13.1%        99.2         12.5%
Non-recurring items(a).....................      --                         22.5                       3.0
Interest expense...........................       48.8                      38.9                      32.5
Income from continuing operations..........       47.6                      53.3                      63.3
</TABLE>
 
                                       13
 
<PAGE>
                               DIVISIONAL SUMMARY
 
<TABLE>
<CAPTION>
                                                                          FISCAL YEAR ENDED
                                              --------------------------------------------------------------------------
                                                              % OF                      % OF                      % OF
                                              JANUARY 2,     GROSS      JANUARY 8,     GROSS      JANUARY 7,     GROSS
                                                 1993        PROFIT        1994        PROFIT        1995        PROFIT
                                              ----------    --------    ----------    --------    ----------    --------
 
<S>                                           <C>           <C>         <C>           <C>         <C>           <C>
Net revenues:
     Intimate Apparel......................     $384.8                    $423.2                    $565.3
     Menswear..............................      200.0                     243.2                     183.8
     Retail Outlet Stores..................       40.3                      37.4                      39.7
                                              ----------                ----------                ----------
Net revenues...............................     $625.1                    $703.8                    $788.8
                                              ----------                ----------                ----------
                                              ----------                ----------                ----------
Gross profit:
     Intimate Apparel......................     $152.9         69.7%      $167.7         70.9%      $203.5         79.6%
     Menswear..............................       52.3         23.9%        53.7         22.7%        38.2         14.9%
     Retail Outlet Stores..................       14.1          6.4%        15.0          6.4%        14.1          5.5%
                                              ----------    --------    ----------    --------    ----------    --------
Gross profit...............................     $219.3        100.0%      $236.4        100.0%      $255.8        100.0%
                                              ----------    --------    ----------    --------    ----------    --------
                                              ----------    --------    ----------    --------    ----------    --------
</TABLE>
 
- ------------
 
 (a) In October 1993, the Company decided to discontinue a portion of its  men's
     manufactured dress shirt and neckwear business segment, which resulted in a
     non-recurring  charge of $19.9  million. Also, the  Company incurred a $2.6
     million non-recurring charge associated  with the wind  up of a  previously
     discontinued  business. The  total non-recurring charge  recorded in fiscal
     1993 was $22.5  million (or $0.56  per share). In  fiscal 1994 the  Company
     recorded  a $3 million (or $0.07 per share) non-recurring charge related to
     the California earthquake. See  Note 4 of  Notes to Consolidated  Financial
     Statements on pages F-6 to F-19.
 
COMPARISON OF FISCAL 1994 WITH FISCAL 1993
 
     Net  revenues increased 12.1% from $703.8  million in fiscal 1993 to $788.8
million in fiscal 1994. The increase  in net revenue was accomplished despite  a
planned  reduction of approximately $90  million in discontinued Menswear brands
and is  attributable  to continued  growth  in the  Company's  Intimate  Apparel
Division  of 33.6% and continued  growth in the Company's  Chaps by Ralph Lauren
line of 36%. Net revenue includes royalty income of $11.5 million in fiscal 1994
(including the sale of certain trademarks to Authentic Fitness for $6.6 million)
compared to $15.0  million in  fiscal 1993 (including  the sale  of the  Puritan
menswear trademark in the United States for $7.7 million).
 
     INTIMATE  APPAREL DIVISION. Net revenues  increased 33.6% to $565.3 million
     in fiscal  1994  from the  $423.2  million  recorded in  fiscal  1993.  The
     increase  was driven by the acquisition of Calvin Klein which generated net
     revenues of $61.0 million in fiscal 1994, an increase in Fruit of the  Loom
     net  revenues of 95.4% to $64.3 million  and increases in Warner's and Olga
     of 13.2%.
 
     MENSWEAR DIVISION. Net revenues for fiscal 1994 decreased to $183.8 million
     from $243.2 million in fiscal 1993.  The decrease in sales is  attributable
     to  the  Company's  strategic decisions  in  fiscal  1993 and  1994  to (i)
     terminate the Christian Dior licenses for men's dress shirts, neckwear  and
     accessories,  (ii) sell the Puritan menswear trademark in the United States
     to Wal-Mart and (iii) discontinue the Golden Bear by Jack Nicklaus  product
     line.  Without these  discontinued brands,  Menswear Division  net revenues
     increased 15.3% in  fiscal 1994 to  $164.5 million from  $142.9 million  in
     fiscal  1993. The increase is  attributable to continued outstanding growth
     of 36.0% in Chaps by Ralph Lauren.
 
     Gross profit increased to $255.8 million in fiscal 1994 from $236.4 million
in fiscal 1993. Gross profit as a percentage of net revenues decreased to  32.4%
in  fiscal 1994  from 33.6% in  fiscal 1993. The  decrease in gross  profit as a
percentage of net revenue reflects  the higher mix of  Fruit of the Loom  sales,
the  amortization  of start-up  costs  in the  Fruit  of the  Loom  business and
decreased manufacturing efficiency due to the start-up of four new plants.
 
     INTIMATE APPAREL DIVISION. Intimate Apparel Division gross profit increased
     21.3% to $203.5  million (36.0% of  net revenues) from  the $167.7  million
     (39.6% of net revenues) recorded in fiscal
 
                                       14
 
<PAGE>
     1993.  The increase in gross profit  reflects the higher net revenues noted
     above. Gross profit as a percentage of net revenues decreased from 39.6% to
     36.0% due to the mix of Fruit of the Loom sales, the amortization of  Fruit
     of the Loom start-up costs, and decreased manufacturing efficiency as noted
     above.
 
     MENSWEAR  DIVISION.  Menswear  Division  gross  profit  decreased  to $38.2
     million (20.7% of net revenues) from $53.7 million (22.1% of net  revenues)
     last year. The decrease in gross profit reflects the lower sales volume due
     to discontinued brands, as discussed above. The decrease in gross profit as
     a  percentage of net revenues reflects  the favorable impact in fiscal 1993
     from the sale of the Puritan menswear trademark in the United States.
 
     Selling, administrative and general expenses increased 8.6% in fiscal  1994
to  $156.6 million  (19.9% of  net revenue)  from $144.2  million (20.5%  of net
revenue) in fiscal  1993. The  increase in selling,  administrative and  general
expenses reflects volume increases and an increase in marketing expenses of $5.6
million. Marketing expenses increased to 4.7% of net revenue in fiscal 1994 from
4.5%  in  fiscal  1993  and  3.2%  in  fiscal  1992.  The  decrease  in selling,
administrative and  general expenses  as a  percentage of  net revenue  reflects
continued efforts to control operating expenses by the Company and the favorable
impact  of  increased sales  to  mass merchandisers  and  Avon which  have lower
selling expenses than the Company's traditional channels of distribution.
 
     Interest expense decreased 17% to $32.5  million in fiscal 1994 from  $38.9
million  in fiscal  1993 despite  an overall  increase in  interest rates during
1994. The decrease in  interest expense is  a result of  the refinancing of  the
Company's  credit agreement in the fourth quarter of fiscal 1993, the attainment
of an Investment Grade credit rating of BBB- from Standard & Poor's in May 1994,
and the  renegotiation of  the Company's  cost of  borrowing in  June 1994.  The
combination  of the refinancing, the improved credit rating and the renegotiated
borrowing rate lowered  the Company's cost  of borrowing by  75 basis points  to
LIBOR  plus  0.5%.  In  addition, the  Company  has  purchased  agreements which
effectively fix  the Company's  rate of  interest  on $275  million of  debt  at
approximately 6.2% through fiscal 1995.
 
     In  January  1994,  The  Company's  leased  warehouse  located  in  Sylmar,
California  suffered  significant  structural  damage  due  to  the   California
earthquake  and  was  permanently  closed.  The  Company  was  able  to  recover
substantially all of its inventory,  transfer the inventory to other  locations,
and  begin shipping at normal levels in  March, 1994. The Company has earthquake
insurance and, other than  a deductible of approximately  $3 million, which  was
recorded as a non-recurring expense in the first quarter of fiscal 1994, expects
to fully recover its losses.
 
     The Company adopted Financial Accounting Standards Board Statement No. 109,
Accounting  for Income Taxes,  ('Statement No. 109') in  1992. The provision for
income taxes for  fiscal 1994 reflects  the the realization  of tax benefits  of
$22.6  million related to  the Company's net  operating loss carryforwards which
offset substantially all of the Company's income tax provision for fiscal  1994.
The   Company  has  utilized  substantially  all   of  its  net  operating  loss
carryforwards for financial reporting  purposes at the end  of fiscal 1994.  The
Company  has total deferred tax assets of approximately $38.5 million at the end
of fiscal 1994  and as a  result will  begin reporting fully  taxed earnings  in
fiscal 1995. The Company recognized $31.3 million of income tax benefits related
to future periods in fiscal years 1992 and 1993.
 
     The  Company has net  operating loss carryforwards  for income tax purposes
available to  offset  future  taxable income  amounting  to  approximately  $110
million  at January 7, 1995. These carryforwards, if fully utilized, will result
in a future tax savings of approximately $38.5 million at current U.S. corporate
income tax rates. The net operating loss carryforwards expire beginning in  2001
and fully expire in 2007.
 
     As  a result of the  Company's common stock offerings  in 1991 and 1992 and
other changes in the ownership of the Company's common stock, certain provisions
of the Internal Revenue Code  will limit the rate at  which the Company will  be
able  to utilize its net operating loss carryforwards. The Company believes that
it will  realize all  of the  benefits attributable  to its  net operating  loss
carryforwards;  however,  the  amount of  such  benefits that  the  Company will
realize and the period in which any  benefit is realized are subject to  several
factors  including the general level of economic activity, the level of earnings
and future changes in U.S. corporate income tax laws and regulations (See Note 8
of Notes to Consolidated Financial Statements on pages F-6 to F-19).
 
                                       15
 
<PAGE>
     Income from  continuing  operations  for  fiscal  1994  was  $63.3  million
compared to $53.3 million in fiscal 1993. The increase in income from continuing
operations  of $10.0  million or  18.8% is  attributable to  increased operating
income and lower interest expense, as noted above.
 
     Net income for fiscal 1994 was  $63.3 million compared to $24.1 million  in
fiscal  1993. Net income for fiscal 1993 included an extraordinary item of $18.6
million (without income tax benefit)  primarily related to premium payments  and
the   write-off  of   deferred  financing   costs  associated   with  the  early
extinguishment of  debt.  In addition,  fiscal  1993 included  a  $10.5  million
non-cash  charge for the cumulative effective of adopting Statement of Financial
Accounting Standards No.106.
 
COMPARISON OF FISCAL 1993 WITH FISCAL 1992
 
     Net revenues increased  13% from $625.1  million in fiscal  1992 to  $703.8
million  in fiscal 1993. The increase  in net revenues is primarily attributable
to continued growth in the Company's Intimate Apparel Division and growth in the
Chaps by Ralph Lauren line of the Menswear Division.
 
     INTIMATE APPAREL DIVISION. Net revenues increased 10% to $423.2 million  in
     fiscal  1993 from the $384.8 million recorded in fiscal 1992 despite a $7.5
     million negative effect on foreign  exchange translation due to the  strong
     dollar versus the pound sterling. The increase is attributable to continued
     growth  in the Company's domestic business, primarily the Warner's and Olga
     brands of over 8%, and the  highly successful introduction of the Fruit  of
     the  Loom brand of intimate apparel into the mass merchandise market, which
     increased 115%  to $32.9  million in  fiscal 1993,  from $15.3  million  in
     fiscal 1992, its first year of operation.
 
     MENSWEAR  DIVISION. Net  revenues for fiscal  1993 increased  22% to $243.2
     million from the $200.0  million recorded in fiscal  1992. The increase  is
     primarily attributable to an increase in Chaps by Ralph Lauren net revenues
     of  $30  million or  51%  to $89  million and  an  increase in  Puritan net
     revenues of $33 million including the  sale of the trademark in the  United
     States  to Wal-Mart for  $7.7 million. This  was partially offset  by a $16
     million or 23% decline in the Christian Dior business.
 
     Gross profit increased to $236.4 million in fiscal 1993 from $219.3 million
in fiscal 1992. Gross profit as a percentage of net revenues decreased to  33.6%
in  fiscal 1993  from 35.1% in  fiscal 1992. The  decrease in gross  profit as a
percentage of net revenues reflects a  higher mix of menswear sales compared  to
the higher margin Intimate Apparel business, startup costs totaling $3.5 million
for three new intimate apparel plants in the Caribbean basin and the Miracle Bra
program for Victoria's Secret and the selling of excess dress shirt and neckwear
inventory at lower margins.
 
     INTIMATE APPAREL DIVISION. Intimate Apparel Division gross profit increased
     10%  to  $167.7  million in  fiscal  1993  (39.6% of  intimate  apparel net
     revenues) from the $152.9 million (39.7% of intimate apparel net  revenues)
     recorded  in fiscal 1992.  The increase in  gross profit primarily reflects
     higher net  revenues noted  above.  Gross profit  as  a percentage  of  net
     revenues is down slightly due to the start-up costs mentioned above, offset
     by favorable manufacturing variances.
 
     MENSWEAR  DIVISION. Menswear  Division gross  profit increased  3% to $53.7
     million in fiscal 1993 (22.1% of menswear net revenues) from $52.3  million
     (26.1%  of menswear net revenues) recorded  in fiscal 1992. The decrease in
     gross margin reflects a considerable softness in the commodity dress  shirt
     and neckwear business and the selling of excess inventory at lower margins.
 
     Selling,  administrative and  general expenses increased  to $144.2 million
(20.5% of  net  revenues) in  fiscal  1993 from  $129.5  million (20.7%  of  net
revenues)  in fiscal 1992.  The increase in  selling, administrative and general
expenses reflects volume increases and an increase in advertising and  marketing
expense  to maintain  the Company's strong  Intimate Apparel  market position in
department stores and  increased penetration of  Fruit of the  Loom bras in  the
mass  merchandise market.  The decrease  in selling,  administrative and general
expenses as a  percentage of  net revenues  reflects continuing  efforts by  the
Company  to operate efficiently  and control costs and  the spreading of certain
fixed costs over  the higher net  revenue base, partially  offset by the  higher
level of advertising and marketing costs.
 
     Interest  expense decreased 20% to $38.9  million in fiscal 1993 from $48.8
million recorded in fiscal 1992. The decrease in interest expense in fiscal 1993
compared to fiscal 1992 reflects the impact of the
 
                                       16
 
<PAGE>
Company's recapitalization in March 1992, which included the sale of  10,000,000
shares  of common stock  and the refinancing  of all of  the Company's remaining
high yield debt in September 1993, which reduced the average rate of interest on
the Company's outstanding debt from nearly  14% during 1991 to 7.5% during  1992
to approximately 6% at the end of 1993. The Company's debt at the end of 1993 is
substantially  all bank debt at a rate of LIBOR plus 1.25%, with $250 million or
62% of total debt  locked in at  varying rates over the  next 2 years.  Interest
expense for fiscal 1993 includes approximately $3.3 million of non-cash interest
compared  to $4.3 million for fiscal 1992.  The decrease in non-cash interest in
fiscal 1993 compared to fiscal 1992 reflects a decrease in accretion related  to
the  Senior Discount Term  Notes which were redeemed  in full in  May 1992 and a
reduction in deferred financing cost amortization due to the early repayment  of
all of the Company's high yield debt obligations during 1992.
 
     The  non-recurring  expense  recorded  in  fiscal  1993  of  $22.5  million
represents a  $19.9 million  charge related  to anticipated  future losses  from
operations  and non-cash  writedowns of assets  from a portion  of the Company's
men's manufactured dress shirt and  neckwear business segment, which it  decided
to  discontinue in October, 1993  and $2.6 million of  costs associated with the
windup of the Company's Canadian womenswear business which was discontinued in a
prior year.
 
     In the  fourth  quarter  of  fiscal 1992,  the  Company  adopted  Financial
Accounting  Standards  Board Statement  No.  109, Accounting  for  Income Taxes,
('Statement No. 109') retroactive to the beginning of the fiscal year. Statement
No. 109 requires, among other things, the recognition of deferred tax assets for
the future benefit associated with  net operating loss carryforwards.  Statement
No. 109 further provides that companies evaluate all deferred tax assets for the
potential  to realize such benefits in future  periods and to record a valuation
allowance offsetting deferred tax assets in certain circumstances.
 
     In evaluating the Company's ability to realize the benefits associated with
its net operating loss carryforwards, the Company considered the following:
 
     (i)    the  expected  impact  of  temporary  (timing)  differences  between
            taxable income and income reported for financial statement purposes;
 
     (ii)   the  pro forma impact on the  Company's earnings for the three years
            in the period ending with fiscal 1993 of the Initial Public Offering
            of 13,800,000 shares of  common stock in October  1991, the sale  of
            the  10,000,000  shares  of  common stock  in  April  1992,  and the
            refinancing  and  repayment  of   certain  of  the  Company's   debt
            obligations during fiscal 1993 and 1992;
 
     (iii)   income  from continuing  operations recorded in  fiscal 1993 before
             income taxes, non-recurring and extraordinary items; and
 
     (iv)   the Company's expected future operating income.
 
Consistent with the provisions of Statement No. 109, the Company reevaluated its
deferred tax asset in the fourth quarter  of fiscal 1993 and reversed a  portion
of  its valuation allowance amounting  to $24.7 million in  addition to the $6.6
million benefit it recognized in fiscal 1992. After giving effect to the benefit
from the recognition of future net operating loss carryforwards, the Company has
approximately $64  million  of  unrecognized net  operating  loss  carryforwards
available  for financial reporting purposes  at the end of  fiscal 1993. The tax
benefits that  will  be  realized  from the  treatment  of  acquisition  related
liabilities  will  be  credited against  the  excess  of costs  over  net assets
acquired in the period such benefits accrue.
 
     The Company has total net operating loss carryforwards available to  offset
future  taxable income  amounting to  approximately $170  million at  January 8,
1994, a portion of which will be applied  to the excess of cost over net  assets
acquired.  These carryforwards, if fully utilized,  would result in a future tax
saving of approximately $60 million at current U.S. corporate income tax  rates.
The  net operating loss carryforwards expire  beginning in 2001 and fully expire
in 2007.
 
     The principal  differences between  net  operating loss  carryforwards  for
financial  reporting and tax purposes are  related to liabilities accrued at the
date of  the Acquisition  and the  difference  in basis  for tax  and  financial
reporting purposes of the Activewear Division, which was sold in 1990.
 
                                       17
 
<PAGE>
     As  a  result of  the  Common Stock  offering in  1991  and 1992  and other
ownership changes occurring  during the  prior three  year period,  a change  of
ownership   occurred  under  Internal  Revenue  Code  Section  382,  which  will
effectively limit the rate  at which the Company  may utilize its net  operating
loss  carryforwards. The Company believes that it will ultimately realize all of
the benefits attributable to its net operating loss carryforwards; however,  the
amount  of such benefits that  the Company will realize  and the period in which
any benefit is  realized are subject  to several factors  including the  general
level  of  economic activity,  the  level of  earnings,  future changes  in U.S.
corporate income tax  laws and regulations,  potential Internal Revenue  Service
audit  adjustments and limitations on the ability  of the Company to utilize net
operating tax carryforwards  under the  Internal Revenue  Code. (See  Note 8  of
Notes to Consolidated Financial Statements on pages F-6 to F-19.)
 
     Income  from  continuing  operations  for  fiscal  1993  was  $53.3 million
compared to income from continuing operations  of $47.6 million in fiscal  1992.
The  increase in  income from  continuing operations of  $5.7 million  or 12% is
attributable to  increased  operating income,  lower  interest expense  and  the
income  tax benefit recorded partially offset by the $22.5 million non-recurring
expense noted above.
 
     Extraordinary losses  of  $(18.6)  million  (without  income  tax  benefit)
recorded  in  fiscal  1993  and $(57.6)  million  (without  income  tax benefit)
recorded in fiscal 1992 primarily relate  to premium payments and the  write-off
of deferred financing costs associated with the early extinguishment of debt.
 
     In  January 1993, the Company  adopted Financial Accounting Standards Board
Statement No. 106,  Accounting for Postretirement  Benefits other than  Pensions
('Statement No. 106') and accordingly recorded a $(10.5) million non-cash charge
associated with the cumulative effect of adopting Statement No. 106.
 
     Net income for fiscal 1993 of $24.1 million reflects income from continuing
operations  of  $53.3  million,  partially offset  by  extraordinary  charges of
$(18.6) million and the $(10.5) million cumulative effect noted above.
 
     Net loss for fiscal 1992 of $(17.5) million reflects income from continuing
operations of  $47.6  million  offset  by the  extraordinary  losses  for  early
extinguishment  of debt of  $(57.6) million and the  loss from discontinuing the
women's accessories business of $(7.4) million.
 
CAPITAL RESOURCES AND LIQUIDITY
 
     On  October  14,  1993  the  Company  refinanced  its  outstanding   credit
obligations with a $500 million facility underwritten by The Bank of Nova Scotia
and  Citibank, N.A., with  General Electric Capital  Corporation, Credit Suisse,
Societe Generale and  the Union Bank  of Switzerland as  co-agents, all of  whom
were  existing lenders  to the Company.  The new facility  reduced the borrowing
rate of the Company  from LIBOR plus  2.75% to LIBOR  plus 1.25%. The  agreement
also  included provisions that  further reduced the  Company's borrowing rate as
the Company's credit rating from certain credit rating agencies improves. In May
1994 the Company received an investment grade senior debt credit rating of BBB-,
which decreased  the Company's  borrowing rate  to LIBOR  plus 75  basis  points
pursuant to the provisions of its credit agreement. In June 1994, as a result of
the  Company's acquisition of the Calvin Klein trademarks, rights and businesses
and the continued strong growth of the Company's existing businesses the Company
amended its credit agreement to increase the maximum amount available under  the
Company's  revolving line of credit by $35 million to $235 million. In addition,
in  response  to  favorable  conditions  in  the  credit  markets,  the  Company
negotiated  a further reduction in its borrowing  rate to LIBOR plus 0.5%. These
actions have served to significantly reduce the Company's cost of borrowing  and
have  increased the financial flexability of  the Company. The reductions in the
Company's borrowing  rate  resulted in  interest  savings of  approximately  $10
million in fiscal 1994.
 
     On  February 1, 1993 the Company entered into an agreement with the Bank of
Nova Scotia to provide the Company with a $40 million line of credit to be  used
for  the issuance of commercial letters  of credit (the 'L/C Facility'). Letters
of credit issued under the L/C Facility are secured by the applicable  inventory
until  such  letters of  credit have  been paid.  The facility  was subsequently
increased to $50 million,  with a 90 day  term draft acceptance sub-facility  of
$30   million  (subsequently  increased  to   $40  million).  The  total  amount
outstanding at any one time under both facilities may not exceed $80 million.
 
                                       18
 
<PAGE>
     In March 1994, the Company acquired the Calvin Klein worldwide  trademarks,
rights  and businesses for men's underwear  and acquired a worldwide license for
Calvin Klein men's accessories. In addition, the Company acquired the  worldwide
trademarks  and  rights  of  Calvin  Klein  women's  intimate  apparel  upon the
expiration of an existing license on December 31, 1994. The total purchase price
was $60.9 million,  consisting of a  cash payments of  $33.1 million, in  fiscal
1994,  $5.0 million in fiscal 1995 and  1,699,492 shares of Class A common stock
of the Company valued at its  fair market value of approximately $22.8  million.
The Company funded the cash payment by borrowing against the Company's revolving
line  of credit  (see Note  2 of Notes  to Consolidated  Financial Statements on
pages F-6 to F-19).
 
     In August 1994,  the Company  purchased 286,600 shares  of its  outstanding
common  stock on the open market at an  average price of $17.45 per share. Total
cost of the  purchase was $5  million and  was funded by  borrowing against  the
Company's revolving line of credit.
 
     The  Company's liquidity requirements arise primarily from its debt service
requirements and the funding of  the Company's working capital needs,  primarily
inventory  and  accounts receivable.  The  Company's borrowing  requirements are
seasonal, with  peak working  capital needs  arising at  the end  of the  second
quarter  and beginning  of the  third quarter  of the  fiscal year.  The Company
typically generates nearly  all of  its net operating  cash flow  in the  fourth
quarter  of  the  fiscal  year,  reflecting  third  quarter  and  fourth quarter
shipments and the sale of  inventory built during the  first half of the  fiscal
year. (See 'Seasonality'.)
 
     Cash  provided by  operating activities  for the  1994 fiscal  year totaled
approximately $77.8  million  compared to  $11.9  million in  fiscal  1993.  The
significant  improvement  is primarily  attributable to  an improvement  in both
inventory and accounts receivable  efficiencies resulting in  a decrease in  net
working  capital changes  of $38.1  million compared  to 1993  and increased net
income.
 
     Interest expense for fiscal 1994 totalled $32.5 million, a reduction of 17%
from the $38.9 million recorded in fiscal 1993. Interest includes  approximately
$1.2  million and $3.3  million of non-cash  interest in fiscal  1994 and fiscal
1993,  respectively.  Non-cash  interest  primarily  reflects  amortization   of
deferred debt issue costs. The actual level of interest expense that the Company
will incur in fiscal 1995 is dependent on several factors, including the overall
level  of interest rates, the  general level of economic  activity, the level of
retail sales and the Company's  need for working capital  to fund growth in  its
operations. In addition, the Company has purchased interest rate swap agreements
which  effectively fix the Company's rate of interest on $275 million of debt at
approximately 6.2% through fiscal 1995.
 
     At  January  7,  1995,  the  Company  had  approximately  $109  million  of
additional  borrowing available under its  bank facilities. The Company believes
that funds  available  under its  bank  facilities  together with  funds  to  be
generated  from  future  operations  will  be  sufficient  to  meet  the capital
expenditure requirements  and working  capital needs  of the  Company  including
interest and debt principal payments for the foreseeable future.
 
     Capital   expenditures  for   new  facilities,   improvements  to  existing
facilities and for  machinery and  equipment were  approximately $13.7  million,
$12.4  million  and $17.5  million  in the  1992,  1993 and  1994  fiscal years,
respectively. Depreciation expense  was $10.4  million, $9.2  million and  $10.8
million in the 1992, 1993 and 1994 fiscal years, respectively.
 
SEASONALITY
 
     The operations of the Company are somewhat seasonal, with approximately 57%
of  net  revenues,  61%  of  operating  income  before  non-recurring  items and
substantially all  of the  Company's  net cash  flow from  operating  activities
generated  in  the second  half  of the  fiscal  year. Generally,  the Company's
operations during  the  first  half  of  the  year  are  financed  by  increased
borrowings. The following sets
 
                                       19
 
<PAGE>
forth  the net  revenues, income before  non-recurring items and  cash flow from
operating activities generated for each quarter of fiscal 1993 and fiscal 1994.
 
<TABLE>
<CAPTION>
                                                                   THREE MONTHS ENDED
                                      ----------------------------------------------------------------------------
                                                                     (IN MILLIONS)
                                      APR 3,    JUL 3,    OCT 2,    JAN 8,    APR 9,    JUL 9,    OCT 8,    JAN 7,
                                       1993      1993      1993      1994      1994      1994      1994      1995
                                      ------    ------    ------    ------    ------    ------    ------    ------
 
<S>                                   <C>       <C>       <C>       <C>       <C>       <C>       <C>       <C>
Net revenues.......................   $156.8    $158.3    $184.0    $204.7    $147.7    $190.3    $217.9    $232.9
Operating income before non-
  recurring items..................     22.1      16.3      28.2      25.6      20.1      18.1      30.1      30.9
Cash flow from operating
  activities.......................   $(23.4)   $(22.7)   $ (1.4)   $ 59.4    $(41.0)   $  2.9    $ 17.7    $ 98.2
</TABLE>
 
INFLATION
 
     The Company  does  not  believe  that the  relatively  moderate  levels  of
inflation  which have been experienced in  the United States, Canada and western
Europe have had a significant effect  on its net revenues or its  profitability.
Management  believes that, in the past, the Company has been able to offset such
effects by  increasing  prices or  by  instituting improvements  in  efficiency.
Mexico  historically has been  subject to high rates  of inflation; however, the
effects of high  rates of inflation  on the operation  of the Company's  Mexican
subsidiaries  have not had a material impact on the results of operations of the
Company.
 
IMPACT OF NEW ACCOUNTING STANDARDS
 
     None.
 
ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.
 
     The information required  by Item 8  of Part II  is incorporated herein  by
reference  to the Consolidated Financial Statements  filed with this report; see
Item 14 of Part IV.
 
ITEM 9.  CHANGES  IN  AND  DISAGREEMENTS  WITH  ACCOUNTANTS  ON  ACCOUNTING  AND
FINANCIAL DISCLOSURE.
 
     None.
 
                                       20
 
<PAGE>
                                    PART III
 
ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT.
 
     The  information required by Item 10 is incorporated by reference from page
10 of Item  4 of  Part I included  herein and  from the Proxy  Statement of  The
Warnaco Group, Inc.
 
ITEM 11. EXECUTIVE COMPENSATION.
 
     The  information required  by Item 11  is hereby  incorporated by reference
from the Proxy Statement of The Warnaco Group, Inc.
 
ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT.
 
     The information required  by Item  12 is hereby  incorporated by  reference
from the Proxy Statement of The Warnaco Group, Inc.
 
ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.
 
     The  information required  by Item 13  is hereby  incorporated by reference
from the Proxy Statement of The Warnaco Group, Inc.
 
                                    PART IV
 
ITEM 14. EXHIBITS, FINANCIAL STATEMENTS, SCHEDULES AND REPORTS ON FORM 8-K.
 
  (a)  1.  The Consolidated Financial Statements of The Warnaco Group, Inc.
 
<TABLE>
<CAPTION>
                                                                                                              PAGE
                                                                                                              ----
 
<S>                                                                                                           <C>
Report of Independent Auditors.............................................................................    F-1
Consolidated Balance Sheets as of January 8, 1994
  and January 7, 1995......................................................................................    F-2
Consolidated Statements of Operations for the Years Ended
  January 2, 1993, January 8, 1994 and January 7, 1995.....................................................    F-3
Consolidated Statement of Stockholders' Equity for the
  Years Ended January 2, 1993, January 8, 1994
  and January 7, 1995......................................................................................    F-4
Consolidated Statements of Cash Flow for the Years Ended
  January 2, 1993, January 8, 1994 and January 7, 1995.....................................................    F-5
Notes to Consolidated Financial Statements.................................................................    F-6
</TABLE>
 
     2.  Financial Statement Schedules:
 
<TABLE>
        <C>   <S>                                                                                         <C>
          II  Valuation and Qualifying Accounts and Reserves...........................................   S-1
</TABLE>
 
         Schedules not included  with this additional  financial data have  been
         omitted  because they are not applicable or the required information is
         shown in the Consolidated Financial Statements or Notes thereto.
 
     3.  Exhibits:
 
<TABLE>
<C>       <S>                                                                                            <C>
 3.1      Amended and Restated Certificate  of Incorporation of the  Company. (Incorporated herein  by
          reference to Exhibit 3.1 to the Company's Form 10-Q, filed August 11, 1993.)
 3.2      By-Laws  of the Company. (Incorporated  herein by reference to  Exhibit 3.2 to the Company's
          Registration Statement on Form S-1, No. 33-45877.)
 4.1      Registration Rights Agreement  dated March 14,  1994 between the  Company and Calvin  Klein,
          Inc.  ('CKI'). (Incorporated herein by  reference to Exhibit 4.1  to the Company's Form 10-Q
          filed May 24, 1994.)
10.1      Credit Agreement dated July 16, 1993 (the 'U.S. $80,000,000 Credit Agreement') among Warnaco
          Inc., The  Bank  of  Nova  Scotia,  as agent,  and  certain  other  lenders  named  therein.
          (Incorporated  herein by reference to Exhibit 10.1 to  the Company's Form 10-Q filed May 24,
          1994.)
</TABLE>
 
                                       21
 
<PAGE>
<TABLE>
<C>       <S>                                                                                            <C>
10.2      Amendment  No.  1  to  the  U.S.  $80,000,000  Credit  Agreement  dated  October  14,  1993.
          (Incorporated  herein by reference to Exhibit 10.2 to  the Company's Form 10-Q filed May 24,
          1994.)
10.3      Amendment  No.  2  to  the  U.S.  $80,000,000  Credit  Agreement  dated  November  5,  1993.
          (Incorporated  herein by reference to Exhibit 10.3 to  the Company's Form 10-Q filed May 24,
          1994.)
10.4      Amendment  No.  3  to  the  U.S.  $80,000,000  Credit  Agreement  dated  January  7,   1994.
          (Incorporated  herein by reference to Exhibit 10.4 to  the Company's Form 10-Q filed May 24,
          1994.)
10.5      Amendment No. 4 to the U.S. $80,000,000 Credit Agreement dated April 25, 1994. (Incorporated
          herein by reference to Exhibit 10.5 to the Company's Form 10-Q filed May 24, 1994.)
10.6      Amendment  No.  5  to  the  U.S.  $80,000,000  Credit  Agreement  dated  August  12,   1994.
          (Incorporated  herein by reference to  Exhibit 10.6 to the  Company's Form 10-Q filed August
          23, 1994.)
10.7      Amendment No. 6 to the U.S. $80,000,000 Credit Agreement dated November 18, 1994.
10.8      Acquisition Agreement dated March 14,  1994 by and among CKI,  the Company and Warnaco  Inc.
          (Incorporated  herein by reference to Exhibit 10.6 to  the Company's Form 10-Q filed May 24,
          1994.)
10.9      Credit  Agreement,  dated  as  of  December  7,  1994  among  Warnaco  Inc.,  the  financial
          institutions parties thereto and The Bank of Nova Scotia.
10.10     U.S.  $500,000,000 Credit  Agreement dated October  14, 1993 (the  'U.S. $500,000,000 Credit
          Agreement') among the Company, Warnaco  Inc. The Bank of  Nova Scotia, as co-managing  agent
          and  paying agent,  Citicorp U.S.A., as  co-managing agent and  documentation and collateral
          agent, and certain other lenders named therein. (Incorporated herein by reference to Exhibit
          10-1 to the Company's Form 10-Q filed November 16, 1993.)
10.11     Amendment No. 1 to the U.S. $500,000,000 Credit Agreement dated June 8, 1994.  (Incorporated
          herein by reference to Exhibit 10.9 to the Company's Form 10-Q filed August 23, 1994.)
10.12     Amendment No. 2 to the U.S. $500,000,000 Credit Agreement dated October 28, 1994.
10.13     Amendment No. 3 to the U.S. $500,000,000 Credit Agreement dated December 8, 1994.
10.14     Employment  Agreement  dated January  6,  1991 between  the  Company and  Linda  J. Wachner.
          (Incorporated herein by reference to Exhibit 10.7 to the Company's Registration Statement on
          Form S-1, File No. 33-45877.)
10.15     Incentive Compensation Plan.  (Incorporated by reference  to Exhibit 10.8  to the  Company's
          Registration Statement on Form S-1, File No. 33-45877.)
10.16     1991  Stock Option Plan. (Incorporated herein by  reference to Exhibit 10.9 to the Company's
          Registration Statement on Form S-1, File No. 33-45877.)
10.17     Amended and Restated 1988 Employee Stock Purchase Plan, as amended. (Incorporated herein  by
          reference  to Exhibit 10.10  to the Company's  Registration Statement on  Form S-1, File No.
          33-45877.)
10.18     Warnaco Employee Retirement Plan. (Incorporated herein by reference to Exhibit 10.11 to  the
          Company's Registration Statement on Form S-1, File No. 33-45877.)
10.19     Executive  Management  Agreement dated  May 9,  1991  between the  Company, Warnaco  and The
          Spectrum Group, Inc.  (Incorporated herein by  reference to Exhibit  10.13 to the  Company's
          Registration Statement on Form S-1, File No. 33-45877.)
10.20     1993  Stock  Plan  for non-employee  directors.  (Incorporated  herein by  reference  to the
          Company's Proxy Statement for its 1994 Annual Meeting of Shareholders.)
10.21     Amended and Restated  1993 Stock Plan.  (Incorporated herein by  reference to the  Company's
          Proxy Statement for its 1994 Annual Meeting of Shareholders.)
10.22     The  Warnaco Group, Inc.  Supplemental Incentive Compensation  Plan. (Incorporated herein by
          reference to the Company's Proxy Statement for its 1994 Annual Meeting of Shareholders.)
</TABLE>
 
                                       22
 
<PAGE>
<TABLE>
<C>       <S>                                                                                            <C>
11.1      Earnings per share.
22.1      Subsidiaries of the  Company. (Incorporated by  reference to Exhibit  22.1 to the  Company's
          Registration Statement on Form S-1 No. 33-41798)
23.1(a)   Consent of Independent Auditors
23.1(b)   Consent of Independent Auditors
</TABLE>
 
- ------------------
 
    (b) Reports on Form 8-K.
 
    No reports on Form 8-K were filed during the last quarter of fiscal 1994.
 
                                       23

<PAGE>
                                   SIGNATURES
 
     Pursuant  to  the requirements  of Section  13 or  15(d) of  the Securities
Exchange Act of 1934, the Registrant has duly caused this Report to be signed on
its behalf by  the undersigned,  thereunto duly authorized  in the  City of  New
York, State of New York, on the 7th day of April, 1995.
 
                                          THE WARNACO GROUP, INC.
 
                                          By:        /S/ LINDA J. WACHNER
                                            __
                                                      Linda J. Wachner
                                               Chairman, President and Chief
                                                     Executive Officer
 
     Pursuant  to the requirements of the  Securities Exchange Act of 1934, this
Report has been signed  by the following  persons in the  capacities and on  the
dates indicated.
 
<TABLE>
<CAPTION>
                SIGNATURE                                      TITLE                              DATE
- ------------------------------------------  --------------------------------------------   -------------------
 
<C>                                         <S>                                            <C>
             LINDA J. WACHNER               Chairman of the Board; Director;                  April 7, 1995
- ------------------------------------------  President and Chief Executive
            (LINDA J. WACHNER)              Officer (Principal Executive Officer)
 
             DARIUSH ASHRAFI                Director; Senior Vice                             April 7, 1995
- ------------------------------------------  President and Chief
            (DARIUSH ASHRAFI)               Financial Officer
                                            (Principal Financial Officer)
 
          WILLIAM S. FINKELSTEIN            Senior Vice President                             April 7, 1995
- ------------------------------------------  and Controller
         (WILLIAM S. FINKELSTEIN)           (Principal Accounting Officer)
 
         JOSEPH A. CALIFANO, JR.            Director                                          April 7, 1995
- ------------------------------------------
        (JOSEPH A. CALIFANO, JR.)
 
             ANDREW G. GALEF                Director                                          April 7, 1995
- ------------------------------------------
            (ANDREW G. GALEF)
 
            STEWART A. RESNICK              Director                                          April 7, 1995
- ------------------------------------------
           (STEWART A. RESNICK)
 
             ROBERT D. WALTER               Director                                          April 7, 1995
- ------------------------------------------
            (ROBERT D. WALTER)
</TABLE>
 
                                       24

<PAGE>
                         REPORT OF INDEPENDENT AUDITORS
 
The Board of Directors and Stockholders
The Warnaco Group, Inc.
 
     We have audited the accompanying consolidated balance sheets of The Warnaco
Group,  Inc.  as  of  January 8,  1994  and  January 7,  1995,  and  the related
consolidated statements of  operations, stockholders' equity  and cash flow  for
each  of the three  years in the period  ended January 7,  1995. Our audits also
included the financial statement  schedule listed in the  Index at Item 14  (a).
These  financial statements and schedule are the responsibility of the Company's
management. Our  responsibility is  to  express an  opinion on  these  financial
statements and schedule based on our audits.
 
     We  conducted  our audits  in accordance  with generally  accepted auditing
standards. 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 consolidated  financial statements  referred to above
present fairly, in all material respects, the consolidated financial position of
The Warnaco  Group,  Inc. at  January  8, 1994  and  January 7,  1995,  and  the
consolidated  results of its operations and its cash flows for each of the three
years in the period ended January 7, 1995, in conformity with generally accepted
accounting principles. Also,  in our  opinion, the  related financial  statement
schedule, when considered in relation to the basic financial statements taken as
a  whole, presents  fairly in  all material  respects the  information set forth
therein.
 
     As discussed  in  Note 9  to  the consolidated  financial  statements,  the
Company  changed its method of accounting for postretirement benefits other than
pensions in 1993.
 
                                                               ERNST & YOUNG LLP
 
New York, New York
February 23, 1995
 
                                      F-1
 
<PAGE>
                            THE WARNACO GROUP, INC.
                          CONSOLIDATED BALANCE SHEETS
                           (IN THOUSANDS OF DOLLARS)
 
<TABLE>
<CAPTION>
                                                                                           JANUARY 8,     JANUARY 7,
                                                                                              1994           1995
                                                                                           -----------    -----------
<S>                                                                                        <C>            <C>
ASSETS
Current assets:
     Cash, restricted $886 -- 1993 and $1,918 -- 1994...................................    $   4,651      $   3,791
     Accounts receivable, less allowance for doubtful accounts
       of $1,413 -- 1993 and $2,858 -- 1994.............................................      126,507        148,659
     Inventories........................................................................      239,503        252,183
     Prepaid expenses...................................................................       22,148         15,892
                                                                                           -----------    -----------
          Total current assets..........................................................      392,809        420,525
                                                                                           -----------    -----------
Property, plant and equipment, at cost:
     Land and land improvements.........................................................        5,676          5,696
     Buildings and building improvements................................................       59,505         62,301
     Machinery and equipment............................................................       73,712         81,138
                                                                                           -----------    -----------
                                                                                              138,893        149,135
Less: accumulated depreciation and amortization.........................................       65,257         68,203
                                                                                           -----------    -----------
     Net property, plant and equipment..................................................       73,636         80,932
                                                                                           -----------    -----------
Other assets:
     Deferred financing costs, less accumulated amortization of
       $356 -- 1993 and $1,589 -- 1994..................................................        5,626          6,160
     Licenses, trademarks, intangible and other assets,
       at cost, less accumulated amortization of
       $47,253 -- 1993 and $52,495 -- 1994..............................................       62,722        118,534
Excess of cost over net assets acquired, less accumulated
  amortization of $29,535 -- 1993 and $33,420 -- 1994...................................      122,551        115,897
     Deferred income tax asset..........................................................       31,289         38,505
                                                                                           -----------    -----------
          Total other assets............................................................      222,188        279,096
                                                                                           -----------    -----------
                                                                                            $ 688,633      $ 780,553
                                                                                           -----------    -----------
                                                                                           -----------    -----------
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
     Borrowing under revolving credit facility..........................................    $ 100,523      $ 115,679
     Current portion of long-term debt..................................................       41,547         50,315
     Borrowing under foreign credit facilities..........................................       13,443          9,822
     Accounts payable...................................................................       86,403        109,786
     Accrued compensation...............................................................        4,807          8,576
     Accrued interest...................................................................        5,755          4,083
     Other accrued liabilities..........................................................       15,592         15,179
     Federal and other income taxes.....................................................        2,778          2,611
                                                                                           -----------    -----------
          Total current liabilities.....................................................      270,848        316,051
                                                                                           -----------    -----------
Long-term debt..........................................................................      245,518        206,792
Other long-term liabilities.............................................................       13,132         17,238
Stockholders' equity:
     Preferred Stock; $.01 par value, 10,000,000 shares authorized,
       none issued in 1993 and 1994, respectively.......................................           --             --
Class A Common Stock; $.01 par value, 65,000,000 shares authorized
  in 1993 and 1994, 40,333,150 and 41,734,192 outstanding in
  1993 and 1994, respectively...........................................................          404            421
Capital in excess of par value..........................................................      315,068        337,872
Cumulative translation adjustment.......................................................          279         (1,732)
Accumulated deficit.....................................................................     (147,225)       (83,897)
Treasury stock, at cost.................................................................           --         (5,000)
Notes receivable for common stock issued................................................       (9,391)        (7,192)
                                                                                           -----------    -----------
          Total stockholders' equity....................................................      159,135        240,472
                                                                                           -----------    -----------
                                                                                            $ 688,633      $ 780,553
                                                                                           -----------    -----------
                                                                                           -----------    -----------
</TABLE>
 
This statement should  be read  in conjunction  with the  accompanying Notes  to
Consolidated Financial Statements.
 
                                      F-2
 
<PAGE>
                            THE WARNACO GROUP, INC.
                     CONSOLIDATED STATEMENTS OF OPERATIONS
                    (IN THOUSANDS EXCEPT PER SHARE AMOUNTS)
 
<TABLE>
<CAPTION>
                                                                                          FOR THE YEAR ENDED
                                                                                --------------------------------------
                                                                                JANUARY 2,    JANUARY 8,    JANUARY 7,
                                                                                   1993          1994          1995
                                                                                ----------    ----------    ----------
 
<S>                                                                             <C>           <C>           <C>
Net revenues.................................................................    $ 625,064     $ 703,769     $ 788,758
                                                                                ----------    ----------    ----------
Cost of goods sold...........................................................      405,750       467,362       532,998
Selling, administrative and general expenses.................................      129,502       144,219       156,573
Non-recurring expenses.......................................................           --        22,500         3,000
                                                                                ----------    ----------    ----------
Income before interest and income taxes......................................       89,812        69,688        96,187
Interest expense.............................................................       48,848        38,935        32,459
                                                                                ----------    ----------    ----------
Income from continuing operations before income taxes........................       40,964        30,753        63,728
Provision (benefit) for income taxes.........................................       (6,600)      (22,500)          400
                                                                                ----------    ----------    ----------
Income from continuing operations............................................       47,564        53,253        63,328
Loss from discontinued operations............................................       (7,443)           --            --
Extraordinary items..........................................................      (57,576)      (18,637)           --
Cumulative effect of change in method of accounting for postretirement
  benefits other than pensions...............................................           --       (10,500)           --
                                                                                ----------    ----------    ----------
Net income (loss)............................................................    ($ 17,455)    $  24,116     $  63,328
                                                                                ----------    ----------    ----------
                                                                                ----------    ----------    ----------
Net income (loss) applicable to common stockholders..........................    ($ 20,205)    $  24,116     $  63,328
                                                                                ----------    ----------    ----------
                                                                                ----------    ----------    ----------
Income (loss) per common share:
     Income from continuing operations.......................................    $    1.18     $    1.34     $    1.53
     Loss from discontinued operations.......................................        (0.20)           --            --
     Extraordinary items.....................................................        (1.51)        (0.47)           --
     Cumulative effect of change in method of accounting for postretirement
       benefits other than pensions..........................................           --         (0.26)           --
                                                                                ----------    ----------    ----------
Net income (loss) per common share...........................................    ($   0.53)    $    0.61     $    1.53
                                                                                ----------    ----------    ----------
                                                                                ----------    ----------    ----------
Weighted average number of common shares outstanding.........................       38,109        39,770        41,285
                                                                                ----------    ----------    ----------
                                                                                ----------    ----------    ----------
</TABLE>
 
This  statement should  be read  in conjunction  with the  accompanying Notes to
Consolidated Financial Statements.
 
                                      F-3
 
<PAGE>
                            THE WARNACO GROUP, INC.
                 CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY
                           (IN THOUSANDS OF DOLLARS)
<TABLE>
<CAPTION>
                                                          CAPITAL                                                    NOTES
                                              CLASS A        IN        CUMULATIVE                                  RECEIVABLE
                                              COMMON     EXCESS OF     TRANSLATION    ACCUMULATED     TREASURY     FOR COMMON
                                               STOCK     PAR VALUE     ADJUSTMENT       DEFICIT         STOCK        STOCK
                                              -------    ----------    -----------    ------------    ---------    ----------
 
<S>                                           <C>        <C>           <C>            <C>             <C>          <C>
Balance January 4, 1992....................    $ 306      $153,997       $ 5,990        ($151,136)                  ($10,865)
Sold 10,000,000 shares of Class A common
  stock net of expenses of $11,190.........      100       161,210
Repayments of employee notes receivable....       (2)            2                                                       475
Net loss...................................                                              (17,455)
Preferred dividends........................                                               (2,750)
Change in cumulative translation
  adjustment...............................                               (4,030)
                                              -------    ----------    -----------    ------------    ---------    ----------
Balance January 2, 1993....................      404       315,209         1,960        (171,341)            --      (10,390)
Repurchased 57,750 shares of Class A common
  stock from employees.....................                   (141)                                                      141
Repayments of employee notes receivable....                                                                              858
Net income.................................                                               24,116
Change in cumulative translation
  adjustment...............................                               (1,681)
                                              -------    ----------    -----------    ------------    ---------    ----------
Balance January 8, 1994....................      404       315,068           279        (147,225)            --       (9,391)
Issued 1,699,492 shares of Class A common
  stock in connection with the purchase of
  the Calvin Klein business................       17        22,804
Repayments of employee notes receivable....                                                                            2,199
Net income.................................                                               63,328
Change in cumulative translation
  adjustment...............................                               (2,011)
Purchase of 286,600 shares of Treasury
  Stock....................................                                                              (5,000)
                                              -------    ----------    -----------    ------------    ---------    ----------
Balance January 7, 1995....................    $ 421      $337,872       ($1,732)       ($83,897)      ($ 5,000)    ($ 7,192)
                                              -------    ----------    -----------    ------------    ---------    ----------
                                              -------    ----------    -----------    ------------    ---------    ----------
 
<CAPTION>
 
                                              TOTAL
                                             --------
<S>                                           <C>
Balance January 4, 1992....................  ($ 1,708)
Sold 10,000,000 shares of Class A common
  stock net of expenses of $11,190.........   161,310
Repayments of employee notes receivable....       475
Net loss...................................   (17,455)
Preferred dividends........................    (2,750)
Change in cumulative translation
  adjustment...............................    (4,030)
                                             --------
Balance January 2, 1993....................  $135,842
Repurchased 57,750 shares of Class A common
  stock from employees.....................        --
Repayments of employee notes receivable....       858
Net income.................................    24,116
Change in cumulative translation
  adjustment...............................    (1,681)
                                             --------
Balance January 8, 1994....................   159,135
Issued 1,699,492 shares of Class A common
  stock in connection with the purchase of
  the Calvin Klein business................    22,821
Repayments of employee notes receivable....     2,199
Net income.................................    63,328
Change in cumulative translation
  adjustment...............................    (2,011)
Purchase of 286,600 shares of Treasury
  Stock....................................    (5,000)
                                             --------
Balance January 7, 1995....................  $240,472
                                             --------
                                             --------
</TABLE>
 
  This statement should be read in conjunction with the accompanying Notes to
                       Consolidated Financial Statements.
 
                                      F-4
 
<PAGE>
                            THE WARNACO GROUP, INC.
                      CONSOLIDATED STATEMENTS OF CASH FLOW
                          INCREASE (DECREASE) IN CASH
                           (IN THOUSANDS OF DOLLARS)
 
<TABLE>
<CAPTION>
                                                                                     FOR THE YEAR ENDED
                                                                         ------------------------------------------
<S>                                                                      <C>             <C>             <C>
                                                                         JANUARY 2,      JANUARY 8,      JANUARY 7,
                                                                            1993            1994            1995
                                                                         ----------      ----------      ----------
 
Cash flow from operations:
  Net income (loss).................................................      ($ 17,455)      $  24,116       $ 63,328
  Non-cash items included in net income (loss):
     Depreciation and amortization..................................         19,770          18,525         18,798
     Interest.......................................................          4,266           3,309          1,233
     Extraordinary items............................................         57,576          18,637             --
     Cumulative effect of change in accounting......................             --          10,500             --
     Writedown of fixed assets included in non-recurring expense....             --           1,159
     Increase in deferred income tax asset..........................         (6,589)        (24,700)        (2,467)
  Income taxes paid.................................................         (3,387)         (1,008)        (2,547)
  Other changes in operating accounts...............................        (89,944)        (38,661)          (519)
                                                                         ----------      ----------      ----------
Net cash provided from (used in) operations.........................        (35,763)         11,877         77,826
                                                                         ----------      ----------      ----------
 
Cash flow from investing activities:
  Proceeds from the sale of fixed assets............................            475           1,739            773
  Increase in intangibles and other assets..........................           (551)         (7,467)        (9,936)
  Purchase of property, plant and equipment.........................        (13,651)        (12,438)       (17,534)
  Purchase of Calvin Klein net assets...............................             --              --        (33,103)
                                                                         ----------      ----------      ----------
Net cash used in investing activities...............................        (13,727)        (18,166)       (59,800)
                                                                         ----------      ----------      ----------
 
Cash flow from financing activities:
  Proceeds from sale of Class A Common Stock and repayment of notes
     receivable from employees......................................        161,785             858          2,199
  Borrowings (repayments) under credit facility.....................         62,572          37,774         14,835
  Proceeds from other debt..........................................        334,132         428,721          8,582
  Repayments of debt and redemption of Preferred Stock..............       (485,838)       (453,832)       (41,841)
  Increase in deferred financing cost...............................        (18,716)         (8,360)        (1,767)
  Purchase of treasury shares.......................................             --              --         (5,000)
  Other.............................................................         (4,401)          2,016          4,106
                                                                         ----------      ----------      ----------
Cash provided from (used for) financing activities..................         49,534           7,177        (18,886)
                                                                         ----------      ----------      ----------
Increase (decrease) in cash.........................................             44             888           (860)
Cash at beginning of year...........................................          3,719           3,763          4,651
                                                                         ----------      ----------      ----------
Cash at end of year.................................................      $   3,763       $   4,651       $  3,791
                                                                         ----------      ----------      ----------
                                                                         ----------      ----------      ----------
 
Other changes in operating accounts:
  Accounts receivable...............................................      ($ 35,714)      ($  3,613)      ($14,328)
  Inventories.......................................................        (49,899)        (30,206)        (4,646)
  Prepaid expenses..................................................         (8,404)         (2,119)         6,256
  Accounts payable and accrued liabilities..........................          8,010           7,139         13,810
  Federal and other income taxes....................................            (68)          2,876            400
  Other.............................................................         (3,869)        (12,738)        (2,011)
                                                                         ----------      ----------      ----------
                                                                          ($ 89,944)      ($ 38,661)      ($   519)
                                                                         ----------      ----------      ----------
                                                                         ----------      ----------      ----------
</TABLE>
 
  This statement should be read in conjunction with the accompanying Notes to
                       Consolidated Financial Statements.
 
                                      F-5

<PAGE>
                            THE WARNACO GROUP, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
 
     Organization:  The Warnaco Group, Inc.  (the 'Company') was incorporated in
Delaware on March 14, 1986 and on May 10, 1986 acquired substantially all of the
outstanding shares of Warnaco Inc.  ('Warnaco') (the 'Acquisition'). Warnaco  is
the principal operating subsidiary of the Company.
 
     Basis  of  Consolidation  and Presentation:  The  accompanying consolidated
financial statements include  the accounts of  The Warnaco Group,  Inc. and  all
subsidiary  companies for the years  ended January 2, 1993,  January 8, 1994 and
January 7,  1995. The  1993 fiscal  year included  53 weeks  of operations.  The
impact  of the additional week of operations  was not material to the operations
of the Company. Certain amounts have been reclassified to conform to the current
year presentation.
 
     Translation of Foreign Currencies: Cumulative translation adjustments arise
primarily from  consolidating foreign  operations and  are applied  directly  to
stockholders' equity.
 
     Inventories:  Inventories are stated at the  lower of cost, determined on a
first-in-first-out basis, or market.
 
     Depreciation and  Amortization:  Provision  is  made  for  depreciation  of
property,  plant and equipment  computed over the estimated  useful lives of the
assets using the straight-line method, as summarized below:
 
<TABLE>
<S>                                                                                 <C>
Buildings......................................................................      20-40 years
Building improvements..........................................................       2-20 years
Machinery and equipment........................................................       3-10 years
</TABLE>
 
     Licenses, trademarks and  other intangible  assets are  amortized over  the
estimated  economic life  of the  assets which  range from  20 to  40 years. The
excess of cost over net assets acquired is amortized over 40 years. The carrying
value of the excess of cost over  net assets acquired will be reviewed if  facts
and  circumstances suggest that it  may be impaired. If  such a determination is
made, the  Company  will reduce  the  carrying  value of  this  asset.  Deferred
financing  costs are amortized over the life of the related debt, using the debt
outstanding method.
 
     Start up  costs:  The Company  defers  certain costs  associated  with  the
start-up  of new manufacturing  facilities and certain  new businesses. Deferred
costs are amortized using the straight-line method principally over five  years.
Start-up costs, net of accumulated amortization were $11,994,000 and $19,982,000
at  January 8, 1994 and January 7,  1995, respectively and are included in other
assets.
 
     Employee Retirement  Plans: The  Company has  non-contributory pension  and
profit  sharing  retirement  plans  for  the  benefit  of  qualifying employees.
Contributions are deposited  with fund  managers who  invest the  assets of  the
plans.
 
     Income  Taxes:  The  Company  adopted  Statement  of  Financial  Accounting
Standards No. 109 effective with its 1992 fiscal year.
 
     Capitalized  Leases:  The   asset  values  and   related  amortization   of
capitalized   leases  are  included  with  property,  plant  and  equipment  and
accumulated depreciation  and the  associated debt  is included  with  long-term
debt.
 
     Revenue  Recognition: The Company recognizes revenue when goods are shipped
to customers.
 
     Income (Loss) Per Common Share: Income (loss) per common share is based  on
weighted  average  common  shares outstanding  after  deducting  preferred stock
dividends  and  taking  into  account  potential  dilution  from  common   stock
equivalents.
 
     Concentration  of credit risk: The Company sells its products to department
stores, specialty outlets, catalogs, direct sellers and mass merchandisers.  The
Company  performs  periodic  credit  evaluations  of  its  customers'  financial
condition and generally  does not  require collateral. Credit  losses have  been
within management's expectations. No customer accounted for more than 10% of the
Company's  net revenues in any of the three years in the period ended January 7,
1995.
 
                                      F-6
 
<PAGE>
                            THE WARNACO GROUP, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
NOTE 2 - ACQUISITION
 
     On March 14,  1994 the Company  acquired certain assets  and the  worldwide
trademarks,  rights and businesses of Calvin Klein men's underwear, licensed the
Calvin  Klein  trademark  for  men's  accessories  and  acquired  the  worldwide
trademarks  and  rights  of  Calvin  Klein  women's  intimate  apparel  upon the
expiration of an existing license on  December 31, 1994. The purchase price  was
approximately  $60,924,000 and  consisted of a  cash payments  of $33,103,000 in
fiscal 1994, $5,000,000 in fiscal 1995  and the issuance of 1,699,492 shares  of
the  Company's common stock valued at the fair market value ($13.43 per share or
$22,821,000) for  such  shares. The  acquisition  was accounted  for  under  the
purchase   method  of   accounting,  accordingly,   the  accompanying  financial
statements include the results  of the Calvin  Klein businesses comencing  March
15, 1994.
 
     The  purchase price was allocated  to the fair value  of assets acquired as
summarized below (in millions of dollars):
 
<TABLE>
<S>                                                                            <C>
Accounts receivable.........................................................   $  7.4
Inventories.................................................................      7.9
Property and equipment......................................................      0.2
Licenses, trademarks, intangible and other assets...........................     45.4
                                                                               ------
Total purchase price........................................................   $ 60.9
                                                                               ------
                                                                               ------
</TABLE>
 
NOTE 3 - DISCONTINUED OPERATIONS
 
     During the fourth  quarter of  fiscal 1992,  the Company  made a  strategic
decision  to  discontinue the  operations of  its women's  accessories business.
Operating losses  for the  division for  the year  ending January  2, 1993  were
approximately  $2,299,000.  Net  revenues  were $1,835,000  for  the  year ended
January 2, 1993. The total loss related to the women's accessories business also
included anticipated losses  related to the  disposal of assets  and losses  and
expenses  associated with the disposal  of inventories, termination of employees
and remaining minimum royalty obligations of $2,059,000.
 
NOTE 4 - NON-RECURRING EXPENSE
 
     On October 3, 1993, the Company made a strategic decision to discontinue  a
portion of its men's manufactured dress shirt and neckwear business segment. Net
revenues  for the year  ended January 8, 1994  approximated $33,500,000 for this
operation. Non-recurring expense  includes a $19,900,000  charge for losses  and
expenses  associated with the disposal of assets, liquidation of inventories and
termination of employees.
 
     In addition,  non-recurring expense  for  the year  ended January  8,  1994
includes  $2,600,000 of costs associated with the final wind-up of the Company's
Canadian womenswear business, which had been discontinued in a prior year.
 
     In  January  1994,  The  Company's  leased  warehouse  located  in  Sylmar,
California   suffered  significant  structural  damage  due  to  the  California
earthquake  and  was  permanently  closed.  The  Company  was  able  to  recover
substantially  all of its inventory, transfer  the inventory to other locations,
and begin shipping at normal levels  in March, 1994. The Company has  earthquake
insurance  and, other than  a deductible of approximately  $3 million, which was
recorded as a non-recurring expense in the first quarter of fiscal 1994, expects
to fully recover its losses.
 
NOTE 5 - EXTRAORDINARY ITEMS
 
     On April  2,  1992  the  Company completed  a  restructuring  of  its  debt
obligations  which resulted in  the (i) redemption of  all outstanding shares of
Class   A   and    Class   B    Preferred   Stock   of    the   Company,    (ii)
 
                                      F-7
 
<PAGE>
                            THE WARNACO GROUP, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
repayment  of  all  outstanding  indebtedness under  the  Company's  Amended and
Restated Bank Credit Agreement, (iii) redemption of the entire principal  amount
outstanding  of the Company's 8.64% Senior  Discount Term Notes, (iv) redemption
of the  entire principal  amount outstanding  of the  Company's 12  1/2%  Senior
Subordinated Notes, (v) redemption of the entire principal amount outstanding of
the Company's 12 3/8% mortgage notes and (vi) repayment of certain capital lease
obligations.  The repayment of  the above noted debt  obligations prior to their
maturity resulted  in  an  extraordinary  charge of  $46,454,000  due  to  early
extinguishment of debt.
 
     On  October 1, 1992  the Company amended its  Financing Agreement (see Note
11). On November  15, 1992 proceeds  from the amended  Financing Agreement  were
used  to redeem the entire outstanding principal amount of the Company's 12 1/2%
subordinated debentures.  The  repayment  of  the  debentures,  prior  to  their
maturity,  resulted  in  an extraordinary  charge  of $11,122,000  due  to early
extinguishment of debt.
 
     In October 1993,  in conjunction  with the  1993 Financing,  as more  fully
described  in Note  11, the Company  recorded non-cash  extraordinary charges of
$18,637,000 to write-off deferred financing charges under the previous agreement
and record losses under related interest rate swap agreements.
 
     Due to the Company's  existing net operating  loss carryforwards (see  Note
8), none of the extraordinary items resulted in any income tax benefit.
 
NOTE 6 - RELATED PARTY TRANSACTIONS
 
     In 1990, the Company sold substantially all of the assets of its Activewear
Divsion  to a  newly formed  Company, Authentic  Fitness Corporation ('Authentic
Fitness'). Certain directors and officers of the Company are also directors  and
officers  of Authentic  Fitness. The  Company maintained  an equity  interest in
Authentic Fitness  equal  to  approximately  3% of  the  outstanding  equity  of
Authentic  Fitness.  Authentic  Fitness  purchases  certain  occupancy  services
related  to  leased  facilities,   computer  service,  laboratory  testing   and
transportation  services  from  the Company  all  of  which are  charged  at the
Company's cost.  Total charges  to  Authentic Fitness  for these  services  were
approximately  $2,312,000, $1,412,000, and $6,292,000 in the years ended January
2, 1993, January 8, 1994 and January 7, 1995, respectively.
 
     In 1994 the Company  sold certain trademarks and  trade names to  Authentic
Fitness  for  $6,550,000 (net  book value  $0), a  purchase price  determined at
arms-length based on  an independent  third party appraisal.  The Company  sells
certain  inventory  to Authentic  Fitness for  sale in  its outlet  stores, such
purchases totaled $2,400,000  in the  year ended January  7, 1995  (none in  the
years ended January 2, 1993 and January 8, 1994).
 
     The Company purchases certain design and development and occupancy services
related  to leased facilities from Authentic Fitness. All sevices are charged at
Authentic Fitness' cost.  The total  amounts paid  by the  Company to  Authentic
Fitness  for such  services were  approximately $500,000  and $1,600,000  in the
years ended January 8, 1994 and January 7, 1995, respectively (none in the  year
ended  January 2, 1993). The Company  purchases certain inventory from Authentic
Fitness.  Inventory  purchases   from  Authentic   Fitness  were   approximately
$5,300,000,  $700,000 and $2,547,000 in the years ended January 2, 1993, January
8, 1994  and  Janaury  7,  1995, respectively.  The  Company  purchased  certain
machinery  and  equipment from  Authentic  Fitness in  fiscal  1994 for  a total
purchase price of  $1,400,000 (none in  fiscal years ended  January 2, 1993  and
January 8, 1994).
 
     In  December 1993,  the Company  sold its  Checotah, Oklahoma manufacturing
facility to Authentic Fitness. The sales  price of $3,317,000 was determined  by
an independent appraisal, and resulted in a gain of $901,000 to the Company.
 
                                      F-8
 
<PAGE>
                            THE WARNACO GROUP, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
     A Director of the Company is the sole stockholder, President and a Director
of  The Spectrum Group, Inc. ('Spectrum').  Spectrum and the Company are parties
to an  agreement  under  which  Spectrum provides  consulting  services  to  the
Company. The Spectrum consulting agreement was amended on May 9, 1991 to provide
for  annual fees of $350,000  or such higher amount,  including expenses, not to
exceed $500,000 (plus cost of living increases) for a period of five years.  The
contract  expires on May  9, 1996. Amounts  charged to expense  pursuant to this
agreement were $500,000 in each of the three fiscal years ended January 7, 1995.
 
NOTE 7 - SEGMENT REPORTING
 
     The Group  operates  within  one  industry segment  --  the  marketing  and
manufacturing  of  apparel. The  Group has  no customer  which accounts  for ten
percent or more of its total revenues. The Group operates in several  geographic
areas.
 
                                 (IN THOUSANDS)
<TABLE>
<CAPTION>
                                                                          CANADA AND
         FOR THE YEAR ENDED JANUARY 2, 1993             UNITED STATES    LATIN AMERICA     EUROPE       CONSOLIDATED
- -----------------------------------------------------   -------------    -------------     -------      ------------
 
<S>                                                     <C>              <C>               <C>          <C>
Net revenues.........................................     $ 533,280         $42,575        $49,209        $625,064
                                                        -------------    -------------     -------      ------------
                                                        -------------    -------------     -------      ------------
Operating profit.....................................     $  98,449         $ 7,978        $ 2,910         109,337
                                                        -------------    -------------     -------
                                                        -------------    -------------     -------
General corporate expense -- net.....................                                                      (19,525)
Interest expense.....................................                                                      (48,848)
                                                                                                        ------------
Income from continuing operations before income
  taxes..............................................                                                     $ 40,964
                                                                                                        ------------
                                                                                                        ------------
 
<CAPTION>
 
         FOR THE YEAR ENDED JANUARY 8, 1994
- -----------------------------------------------------
<S>                                                     <C>              <C>               <C>          <C>
Net revenues.........................................     $ 605,124         $52,945        $45,700        $703,769
                                                        -------------    -------------     -------      ------------
                                                        -------------    -------------     -------      ------------
Operating profit.....................................     $ 105,438         $ 6,366        $ 3,441        $115,245
                                                        -------------    -------------     -------
                                                        -------------    -------------     -------
General corporate expense -- net.....................                                                      (45,557)
Interest expense.....................................                                                      (38,935)
                                                                                                        ------------
Income from continuing operations before income
  taxes..............................................                                                     $ 30,753
                                                                                                        ------------
                                                                                                        ------------
Identifiable assets at January 8, 1994...............     $ 561,012         $37,072        $27,354        $625,438
                                                        -------------    -------------     -------
                                                        -------------    -------------     -------
Corporate assets.....................................                                                       63,195
                                                                                                        ------------
Total Assets at January 8, 1994......................                                                     $688,633
                                                                                                        ------------
                                                                                                        ------------
<CAPTION>
 
         FOR THE YEAR ENDED JANUARY 7, 1995
- -----------------------------------------------------
<S>                                                     <C>              <C>               <C>          <C>
Net revenues.........................................     $ 696,174         $47,668        $44,916        $788,758
                                                        -------------    -------------     -------      ------------
                                                        -------------    -------------     -------      ------------
Operating profit.....................................     $ 113,752         $ 5,937        $ 2,561        $122,250
                                                        -------------    -------------     -------
                                                        -------------    -------------     -------
General corporate expense -- net.....................                                                      (26,063)
Interest expense.....................................                                                      (32,459)
                                                                                                        ------------
Income from continuing operations before income
  taxes..............................................                                                     $ 63,728
                                                                                                        ------------
                                                                                                        ------------
Identifiable assets at January 7, 1995...............     $ 635,888         $30,482        $31,307         697,677
                                                        -------------    -------------     -------
                                                        -------------    -------------     -------
Corporate assets.....................................                                                       82,876
                                                                                                        ------------
Total Assets at January 7, 1995......................                                                     $780,553
                                                                                                        ------------
                                                                                                        ------------
</TABLE>
 
                                      F-9
 
<PAGE>
                            THE WARNACO GROUP, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
     Operating  profit is  total revenue  less operating  expenses. In computing
operating profit,  none of  the  following items  has  been added  or  deducted:
general   corporate  expenses  --  net,  interest  expense,  and  income  taxes.
Non-recurring expense of  $22,500,000 in  fiscal 1993 and  $3,000,000 in  fiscal
1994 is included in general corporate expense -- net.
 
     Identifiable  assets are  those assets of  the Company  that are associated
with the operations in  each geographic area.  Corporate assets are  principally
property  and equipment, deferred financing costs, deferred income tax asset and
other assets.
 
NOTE 8 - INCOME TAXES
 
     During the fourth quarter of fiscal  1992, retroactive to the beginning  of
fiscal  1992, the Company adopted Financial Accounting Standards Board Statement
No. 109, Accounting  for Income  Taxes ('Statement  No. 109').  The adoption  of
Statement  No. 109 resulted in the recognition of a deferred tax asset amounting
to  approximately  $42,500,000  related  to  the  benefit  associated  with  net
operating  loss  carryforwards  to  be  realized in  future  periods  as  of the
beginning of fiscal 1992. The deferred tax asset was offset in its entirety by a
valuation allowance. During 1992, the Company issued 10,000,000 shares of common
stock generating net  proceeds of approximately  $161,310,000 (the  'Offering'),
refinanced or redeemed all of its outstanding high yield debt and repaid certain
other debt obligations (see Notes 11 and 12). The completion of the Offering and
debt  refinancing reduced  the Company's  annual interest  expense and preferred
stock dividends, on a pro forma basis, by approximately $34,000,000. As a result
of these transactions, in the fourth  quarter of 1992, the Company  re-evaluated
its deferred tax asset and reversed a portion of the valuation allowance related
to this asset amounting to $6,589,000.
 
     In  1993,  the  Company  recognized an  additional  deferred  tax  asset of
$1,541,000 (offset  in its  entirety by  a valuation  allowance) related  to  an
increase  in the  Company's statutory  tax rate  resulting from  tax legislation
passed in 1993.  In the  fourth quarter of  1993, the  Company re-evaluated  its
deferred tax asset and reversed an additional portion of its valuation allowance
amounting to $24,700,000 related to this asset.
 
     The Company recognized income tax benefits of $22,635,000 in the year ended
January  7, 1995 which  substantially offset the  Company's provision for income
taxes in fiscal 1994. At  January 8, 1994 and January  7, 1995, the Company  had
deferred  income tax assets of $53,924,000 and $38,505,000, respectively, offset
by a  valuation  allowance  of  $22,635,000 and  $0,  respectively.  Future  tax
benefits  of  $3,000,000 were  realized  in fiscal  1994  from the  treatment of
acquisition related liabilities and  were credited against  the excess of  costs
over net assets acquired.
 
     The  following  presents the  U.S. and  foreign  components of  income from
continuing operations before income taxes:
 
<TABLE>
<CAPTION>
                                                                                     FOR THE YEAR ENDED
                                                                         ------------------------------------------
                                                                         JANUARY 2,      JANUARY 8,      JANUARY 7,
                                                                            1993            1994            1995
                                                                         ----------      ----------      ----------
                                                                                       (IN THOUSANDS)
 
<S>                                                                      <C>             <C>             <C>
U.S. income from continuing operations before income taxes..........      $ 40,699        $ 29,750        $ 63,574
Foreign income before taxes.........................................           265           1,003             154
                                                                         ----------      ----------      ----------
Income from continuing operations before income taxes...............      $ 40,964        $ 30,753        $ 63,728
                                                                         ----------      ----------      ----------
                                                                         ----------      ----------      ----------
</TABLE>
 
                                      F-10
 
<PAGE>
                            THE WARNACO GROUP, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
     The provision for income taxes  included in the Consolidated Statements  of
Operations amounts to:
 
<TABLE>
<CAPTION>
                                                                                     FOR THE YEAR ENDED
                                                                         ------------------------------------------
                                                                         JANUARY 2,      JANUARY 8,      JANUARY 7,
                                                                            1993            1994            1995
                                                                         ----------      ----------      ----------
                                                                                       (IN THOUSANDS)
 
<S>                                                                      <C>             <C>             <C>
Federal.............................................................      $ 13,838        $ 10,413        $ 18,295
State...............................................................          (952)            343           4,253
Puerto Rico.........................................................           300             300              --
Foreign.............................................................           641           1,557             487
Recognition of current NOL benefit..................................       (13,838)        (10,413)        (18,295)
Recognition of future NOL benefit -- net of valuation allowances....        (6,589)        (24,700)         (4,340)
                                                                         ----------      ----------      ----------
                                                                          ($ 6,600)       ($22,500)       $    400
                                                                         ----------      ----------      ----------
                                                                         ----------      ----------      ----------
</TABLE>
 
     The  Company has received grants from the Commonwealth of Puerto Rico which
allow the Company to exempt up to 87.5% 90% beginning with fiscal 1994 of income
earned in Puerto  Rico from taxation.  The grants expire  December 1, 2003.  Tax
benefits  realized amounted  to approximately  $1,315,000 ($0.03  per share) and
$733,000 ($0.02 per share) for  the years ended January  2, 1993 and January  8,
1994, respectively (none for the year ended January 7, 1995).
 
     The U.S. Statutory rate was: 1992, 34%; 1993, 35%; and 1994, 35%.
 
     The following presents the reconciliation of the provision for income taxes
to U.S. Federal income taxes computed at the statutory rate:
 
<TABLE>
<CAPTION>
                                                                                     FOR THE YEAR ENDED
                                                                         ------------------------------------------
                                                                         JANUARY 2,      JANUARY 8,      JANUARY 7,
                                                                            1993            1994            1995
                                                                         ----------      ----------      ----------
                                                                                       (IN THOUSANDS)
 
<S>                                                                      <C>             <C>             <C>
Income from continuing operations before income taxes...............      $ 40,964        $ 30,753        $ 63,728
                                                                         ----------      ----------      ----------
                                                                         ----------      ----------      ----------
Provision for income taxes @ the statutory rate.....................        13,928          10,764          22,304
Foreign income taxes @ rates in excess of the statutory rate........           551           1,206             433
State income taxes (benefit) -- net of federal benefit..............          (952)            343           2,764
Puerto Rico income taxes............................................           300             300              --
Non-deductible intangible amortization..............................            --              --           1,321
Current benefit of capital loss carryforward........................            --              --          (3,787)
Current benefit for U.S. NOL carryforward...........................       (13,838)        (10,413)        (18,295)
Future benefit for U.S. NOL carryforward............................        (6,589)        (24,700)         (4,340)
                                                                         ----------      ----------      ----------
Provision (benefit) for income taxes................................      ($ 6,600)       ($22,500)       $    400
                                                                         ----------      ----------      ----------
                                                                         ----------      ----------      ----------
</TABLE>
 
     At  January 7, 1995,  the Company had recognized  all available benefits of
its net operating loss carryforwards  for financial reporting purposes. For  tax
purposes,  the Company  has estimated U.S.  net operating  loss carryforwards of
approximately $110,000,000 which expire from 2001 through 2007.
 
     As a result  of the  1992 public stock  offering, the  1991 initial  public
offering  and  other ownership  changes  occurring during  the  prior three-year
period, a change of ownership occurred under Internal Revenue Code Section  382,
which  effectively limits  the rate  at which  the Company  may utilize  its net
operating loss carryforwards. Nevertheless, the Company expects that it will  be
able  to utilize  substantially all of  the net operating  loss carryforwards it
would have used, absent any Section 382 limitation.
 
                                      F-11
 
<PAGE>
                            THE WARNACO GROUP, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
NOTE 9 - EMPLOYEE RETIREMENT PLANS
     PENSIONS
 
     The Company has a defined  benefit pension plan which covers  substantially
all  non-union domestic employees (the 'Plan').  The Plan is noncontributory and
benefits are  based upon  years of  service  and average  earnings for  the  six
(increasing  to ten years by  the year 1999 and fifteen  years by the year 2004)
highest  consecutive  calendar  years  of  compensation  immediately   preceding
retirement. Pension contributions are also made to foreign plans and directly to
union sponsored plans.
 
     The  funding policy for the Plan is to make, as a minimum contribution, the
equivalent of the minimum  required by the  Employee Retirement Income  Security
Act of 1974 (ERISA).
 
     Pension costs were:
 
<TABLE>
<CAPTION>
                                                                                     FOR THE YEAR ENDED
                                                                         ------------------------------------------
                                                                         JANUARY 2,      JANUARY 8,      JANUARY 7,
                                                                            1993            1994            1995
                                                                         ----------      ----------      ----------
                                                                                       (IN THOUSANDS)
 
<S>                                                                      <C>             <C>             <C>
Benefits earned.....................................................       $1,865         $  2,004        $  2,372
Interest cost on projected benefits.................................        7,185            7,367           7,630
Actual (return) loss on investments.................................       (7,038)         (12,834)          5,085
Net amortization/deferral...........................................       (2,000)           3,899         (13,981)
                                                                         ----------      ----------      ----------
Cost of Company plan................................................           12              436           1,106
Cost of other plans.................................................          277              343             519
                                                                         ----------      ----------      ----------
Net pension cost....................................................       $  289         $    779        $  1,625
                                                                         ----------      ----------      ----------
                                                                         ----------      ----------      ----------
</TABLE>
 
     The  Plan had  projected benefit  obligations in  excess of  Plan assets at
January 7,  1995. Plan  investments include  insurance contracts,  fixed  income
securities  and marketable equity securities, including 70,000 and 71,800 shares
of the  Company's  Class A  common  stock, which  had  a fair  market  value  of
$1,063,000  and $1,239,000 at January 8, 1994 and January 7, 1995, respectively.
The Plan also owned 98,000 and 101,300 shares of Authentic Fitness Corporation's
common stock  which had  a fair  market value  of $1,378,000  and $1,406,000  at
January  8, 1994  and January 7,  1995. No such  shares were held  at January 2,
1993.
 
                                      F-12
 
<PAGE>
                            THE WARNACO GROUP, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
     The following table presents a reconciliation  of the funded status of  the
Plan at January 8, 1994 and January 7, 1995.
 
<TABLE>
<CAPTION>
                                                                                         JANUARY 8,      JANUARY 7,
                                                                                            1994            1995
                                                                                         ----------      ----------
                                                                                               (IN THOUSANDS)
 
<S>                                                                                      <C>             <C>
Plan assets at fair value...........................................................      $ 100,974       $ 88,618
                                                                                         ----------      ----------
                                                                                         ----------      ----------
Actuarial present value of benefit obligation:
  Vested............................................................................         90,567         84,146
  Non-vested........................................................................          1,718          2,101
                                                                                         ----------      ----------
Accumulated benefit obligation......................................................         92,285         86,247
Effect of projected future salary increases.........................................          8,396          7,663
                                                                                         ----------      ----------
Projected benefit obligation........................................................        100,681         93,910
                                                                                         ----------      ----------
Plan assets less than (in excess of) projected benefit obligation...................           (293)         5,292
Unrecognized net gain (loss)........................................................          2,436         (2,044)
                                                                                         ----------      ----------
Accrued pension cost of Company plan................................................          2,143          3,248
Accrued pension and profit sharing plan -- others...................................            121             31
                                                                                         ----------      ----------
Amounts accrued for employee retirement plans.......................................      $   2,264       $  3,279
                                                                                         ----------      ----------
                                                                                         ----------      ----------
Assumptions used for Company pension plans:
  Discount rate.....................................................................          7.75%          8.75%
Rate of increase in compensation levels.............................................          5.25%          5.25%
</TABLE>
 
     The  actuarial assumption for long term rate of return on plan assets is 9%
for all periods presented.
 
OTHER POSTEMPLOYMENT BENEFITS
 
     In addition to providing pension benefits, the Company has defined  benefit
health  care and  life insurance plans  that provide  postretirement benefits to
retired employees and former directors. The plans are contributory, with retiree
contributions adjusted  annually, and  contain cost  sharing features  including
deductibles and co-insurance. The Company does not fund postretirement benefits.
 
     Effective  January  3, 1993,  the  Company adopted  Statement  on Financial
Accounting Standards No. 106, Employers' Accounting for Postretirement  Benefits
Other  than Pensions ('SFAS No. 106') and,  as a result, recorded an expense for
the cumulative effect of a change in the method of accounting for postretirement
benefits  of   $10,500,000   (without   income  tax   benefit).   The   periodic
postretirement  benefit cost for the  year ended Janaury 8,  1994 and January 7,
1995 consisted of  service cost  of $103,000 and  $83,000 and  interest cost  of
$897,000 and $598,000, respectively. Previously, these benefits were expensed on
an as incurred basis. Such expense amounted to $700,000 in 1992.
 
     The funded status of the plans is as follows:
 
<TABLE>
<CAPTION>
                                                                                         JANUARY 8,      JANUARY 7,
                                                                                            1994            1995
                                                                                         ----------      ----------
                                                                                               (IN THOUSANDS)
 
<S>                                                                                      <C>             <C>
Accumulated postretirement benefit obligation:
  Retirees..........................................................................      $  8,764         $6,620
  Actives, fully eligible...........................................................           218            316
  Actives, not fully eligible.......................................................         1,964          1,198
Unrecognized net gain (loss) from
  experience differences and
  changes in assumptions............................................................          (398)         1,685
                                                                                         ----------      ----------
Amount accrued for postretirement benefit costs.....................................      $ 10,548         $9,819
                                                                                         ----------      ----------
                                                                                         ----------      ----------
</TABLE>
 
                                      F-13
 
<PAGE>
                            THE WARNACO GROUP, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
     The  weighted average  annual assumed  rate of  increase in  the per capita
costs of  covered benefits  (health care  cost trend  rate) for  the year  ended
January  8, 1994  was 13%  for years  1-4, 10%  for years  5-9 and  5% for years
thereafter. The weighted  average annual  assumed rate  of increase  in the  per
capita  costs of  covered benefits  (health care cost  trend rate)  for the year
ended January 7, 1995 was 11% for years 1-3, 9% for years 4-8, and 5% for  years
thereafter.  A 1% increase in the trend rate assumption would have increased the
cumulative effect adjustment  by approximately $442,000  and would increase  the
periodic  postretirement benefit cost  by approximately $44,000  and $34,000 for
the years ended January 8, 1994 and January 7, 1995, respectively. The  weighted
average discount rate used in determining the accumulated postretirement benefit
obligation  is  7.75%  and  8.75%  at  January  8,  1994  and  January  7,  1995
respectively, which is  consistent with the  discount rate used  in valuing  the
Company's pension plan.
 
     The  Company also sponsors defined contribution plans for substantially all
of its employees. Employees can contribute to  the plans, on a pre-tax basis,  a
percentage  of their qualifying compensation up  to the legal limits allowed. No
Company contributions are made to such plans.
 
NOTE 10 - INVENTORIES
 
     Inventories consist of the following:
 
<TABLE>
<CAPTION>
                                                                                         JANUARY 8,      JANUARY 7,
                                                                                            1994            1995
                                                                                         ----------      ----------
                                                                                               (IN THOUSANDS)
 
<S>                                                                                      <C>             <C>
Finished goods......................................................................      $ 120,203       $ 131,450
Work in process.....................................................................         65,285          60,513
Raw materials.......................................................................         54,015          60,220
                                                                                         ----------      ----------
                                                                                          $ 239,503       $ 252,183
                                                                                         ----------      ----------
                                                                                         ----------      ----------
</TABLE>
 
NOTE 11 - DEBT
 
     Long-term debt consists of the following:
 
<TABLE>
<CAPTION>
                                                                                         JANUARY 8,      JANUARY 7,
                                                                                            1994            1995
                                                                                         ----------      ----------
                                                                                               (IN THOUSANDS)
 
<S>                                                                                      <C>             <C>
Term Note due 1995-1999.............................................................      $ 272,000       $ 232,000
Capital lease obligations...........................................................          6,356           6,700
Other...............................................................................          8,709          18,407
                                                                                         ----------      ----------
                                                                                            287,065         257,107
Less: amounts due within one year...................................................         41,547          50,315
                                                                                         ----------      ----------
                                                                                          $ 245,518       $ 206,792
                                                                                         ----------      ----------
                                                                                         ----------      ----------
</TABLE>
 
     Approximate maturities of long-term debt are as follows:
 
<TABLE>
<CAPTION>
                                                                  AMOUNT
   YEAR                                                       (IN THOUSANDS)
                                                              --------------
<S>                                                           <C>
1995..........................................................        $50,315
1996..........................................................         49,886
1997..........................................................         54,453
1998..........................................................         57,361
1999..........................................................         43,037
2000 -- Thereafter............................................          2,055
</TABLE>
 
                                      F-14
 
<PAGE>
                            THE WARNACO GROUP, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
     On October 14, 1993 the Company entered into a new financing agreement (the
'1993 Financing'), with substantially the same lenders as those in the Company's
previous financing agreement. The 1993  Financing provided for a revolving  loan
of  up to $200 million (subsequently increased  to $235 million) and a term note
of $300 million  at the lender's  base rate plus  0.5%. It also  provided for  a
LIBOR option at a rate of LIBOR plus 1.25%. LIBOR and base interest rates change
as the Company's debt ratings from S&P or Moody's ('Rating Agencies') change. In
May  1994 the Company  obtained a senior  credit rating of  BBB- from the Rating
Agencies, which reduced the interest  rate payable on the Company's  outstanding
debt  to LIBOR  plus 75 basis  points. In  addition, in June  1994 the Company's
negotiated a further reduction in the interest rate on the Company's outstanding
debt obligations to LIBOR plus 0.5%.
 
     Certain provisions in  the 1993 Financing  require the Company  to fix  the
interest  rate  on not  less than  $125  million of  the Company's  $500 million
(subsequently increased  to $535  million) facility.  As a  result, the  Company
entered  into agreements which effectively fixed  the Company's interest rate on
$25 million at  6.31%, $150  million at  6.57% and  $100 million  at 4.29%.  The
agreements   expire  in  October  1995,  October  1996  and  January  1996.  The
differential to be paid or received is  accrued as interest rates change and  is
recognized  over  the life  of the  agreements. The  risk associated  with these
agreements is the cost of replacing them  at current market rates, in the  event
of  default by the counterparties. Management believes that such risk is remote.
Interest expense over  the life of  the interest rate  swap agreements would  be
approximately  $1,821,000 higher if the Company had to pay interest at the three
month libor  rate (.4375%  as of  January 7,  1995) on  amounts covered  by  the
interest rate swap agreements.
 
     Amounts  drawn under the  revolving credit facility are  not limited by any
borrowing base.  Substantially  all  of  the Company's  assets  are  pledged  as
security against various financing agreements. Pursuant to the provisions of the
1993 Financing all collateral will be automatically and completely released upon
the Company's achievement of a specified credit rating from the Rating Agencies.
The  Company is also  required to pay a  .25% commitment fee to  the bank on its
unused portion  of the  revolving  credit facility  which  at January  7,  1995,
amounted to approximately $109,000,000.
 
     The   1993   Financing  contains   various  covenants   concerning  capital
expenditures and  additional  debt and  requires  the Company  to  meet  certain
defined  financial tests,  which as  of January  7, 1995,  were as  follows: (1)
interest  coverage   ratio   of   3.3   to   1;   (2)   minimum   adjusted   net
worth  --  $165,000,000; (3)  fixed  charge coverage  ratio  of 1.25  to  1; (4)
leverage ratio of 0.625  to 1 and (5)  minimum earnings before interest,  taxes,
depreciation  and amortization (EBITDA) of $108,000,000. At January 7, 1995, the
Company was in compliance with all of the covenants under the 1993 Financing.
 
     The Company believes that the fair market value of its outstanding variable
rate debt is approximately equal to the outstanding principal amount thereof  as
(i)  substantially all  of the Company's  debt bears interest  at floating rates
(market) and  (ii) there  are no  prepayment  premiums required  by any  of  the
Company's material debt agreements.
 
     On  April  2, 1992  the  Company entered  into  a Financing  Agreement (the
'Financing')  that  provided  for  a  revolving  loan  of  up  to  $125  million
(subsequently  increased to $200,000,000  in May 1993)  and a term  loan of $225
million (subsequently increased to $325 million in October 1992) at the lender's
base rate plus 1.5%  for advances under the  revolving credit facility and  base
rate plus 2% for advances under the term loan. The Financing also provides for a
LIBOR  option at a rate of LIBOR plus 2.5% for the revolving loan and LIBOR plus
3% for the term loan. The Financing was replaced by the 1993 Financing.
 
     Cash interest paid amounted to $44,535,000, $37,069,000 and $30,680,000  in
the  years  ended  January  2,  1993,  January  8,  1994  and  January  7, 1995,
respectively.
 
     The Company issues stand-by and  commercial letters of credit  guaranteeing
the  Company's  performance under  certain purchase  agreements. The  letters of
credit are issued under the terms of the
 
                                      F-15
 
<PAGE>
                            THE WARNACO GROUP, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
1993 Financing and the L/C  Facility (discussed below). Certain obligations  for
letters  of credit reduce amounts available  under the revolving loan portion of
the 1993 Financing.  At January  8, 1994  and January  7, 1995  the Company  had
outstanding   letters   of  credit   totalling  approximately   $16,159,000  and
$42,515,000, respectively, of  which $4,309,000  and $10,599,000,  respectively,
reduced  amounts available under the  revolving credit facilities outstanding at
those dates.
 
     In addition, on February 1, 1993 the Company entered into an agreement with
a bank to provide the Company with an additional credit facility of  $40,000,000
for  the issuance  of commercial  letters of  credit (the  'L/C Facility'). This
facility was subsequently increased to $50,000,000, and expanded to include a 90
day term draft  acceptance sub-facility of  $30,000,000, which was  subsequently
increased  to $40,000,000. Total amounts  outstanding under these facilities may
not exceed $80,000,000.  Letters of  credit issued  under the  L/C Facility  are
secured  by the applicable inventory  until such letters of  credit are paid and
amounted to $11,850,000 and $31,916,000 at January 8, 1994 and January 7,  1995,
respectively.  The L/C Facility is  for a term of one  year and does not require
the Company to pay a commitment fee on the unused portion.
 
     The Company is required to maintain compensating balances securing  certain
credit  arrangements. Such balances amounted to $112,000 and $114,000 at January
8, 1994 and January 7, 1995,  respectively. In addition, the Company  classifies
lock  box receipts not available until the next business day as restricted cash.
Such balances amounted to $774,000 and $1,804,000 at January 8, 1994 and January
7, 1995, respectively.
 
NOTE 12 - CAPITAL STOCK
 
     On  August  25,  1994  the  Company's  Board  of  Directors  authorized   a
two-for-one  stock split  for stockholders  of record  on September  8, 1994 and
effective October 3, 1994. The split increased the number of outstanding  shares
of  Class A Common  Stock and outstanding  options by 100%.  Exercise prices for
outstanding options were adjusted to  reflect the split. All outstanding  shares
and  per share information has  been restated to reflect the  split as if it had
occurred at the beginning of each period presented.
 
     On May 14, 1993, the stockholders of the Company approved amendments to the
Company's Amended and Restated Certificate of Incorporation which authorized the
issuance of up to 10,000,000 shares of preferred stock with a par value of  $.01
and increased the authorized number of shares of common stock from 40,000,000 to
65,000,000.
 
     On  April 2,  1992, the  Company sold 10,000,000  shares of  Class A Common
Stock to the public at  an offering price of $17.25  per share. Net proceeds  of
the  offering were  approximately $161,310,000  and were  used to  repay certain
indebtedness and redeem the Company's Class A and Class B Preferred Stock.
 
     Prior to May 1994, dividends  to common stockholders were restricted  under
certain  covenants of the debt agreements. The provisions of the debt agreements
restricting the Company's ability to  pay dividends were automatically  modified
upon the Company's achievement of an investment grade senior debt rating of BBB-
from  Standard  & Poor's  and,  as a  result, the  Company  may declare  and pay
dividends equal to 25% of the Company's earnings accumulated since fiscal 1993.
 
     In 1988, the Company adopted the 1988 Employee Stock Purchase Plan  ('Stock
Purchase  Plan'). The Stock Purchase Plan provides  for sales of up to 4,800,000
shares of Class  A Common  Stock of  the Company  to certain  key employees.  At
January  8, 1994 and January 7, 1995, 4,533,150 and 4,521,300 shares were issued
and outstanding pursuant to grants under the Stock Purchase Plan,  respectively.
The  Stock Purchase  Plan is  administered by  the Employee  Stock Purchase Plan
Administrative Committee of the Board of  Directors which has full authority  to
determine  the number  of shares granted  or sold,  vesting requirements, voting
requirements and conditions of any stock purchase agreement between the  Company
and a key employee.
 
                                      F-16
 
<PAGE>
                            THE WARNACO GROUP, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
     All  shares were sold at amounts determined  to be equal to the fair market
value of  the  shares.  The  shares are  subject  to  vesting  requirements  and
restrictions  on  the  transfer  of ownership.  In  addition,  certain employees
elected to pay for the shares granted by executing a Promissory Note payable  to
the  Company. Notes totalling  $8,394,000 and $6,561,000 at  January 8, 1994 and
January 7, 1995  are non-interest bearing,  while the balance  earn interest  at
approximately  8%.  The note  maturities  range from  five  to ten  years. Notes
receivable from  employees  are  deducted  from  stockholders'  equity  and  are
principally owed by officers and directors of the Company.
 
     During  1991, the  Company established The  Warnaco Group,  Inc. 1991 Stock
Option Plan  ('Option Plan')  and authorized  the issuance  of up  to  1,500,000
shares  of Class A Common Stock  to cover grants to be  made under the plan. The
Option Plan is  administered by a  committee of  the Board of  Directors of  the
Company  which determines the  number of stock  options to be  granted under the
Option Plan,  and the  terms and  conditions  of such  grants. The  Option  Plan
provides  for  the granting  of qualified  stock options  within the  meaning of
Internal Revenue Code Section 422 and non-qualified stock options. In  addition,
the  Option Plan limits  the amount of  qualified stock options  that may become
exercisable by any  individual during  a calendar  year and  limits the  vesting
period for options awarded under the Option Plan.
 
     On  May 14,  1993, the  stockholders approved  the adoption  of The Warnaco
Group, Inc. 1993  Stock Plan  ('Stock Plan'). The  Stock Plan  provided for  the
issuance of up to 2,000,000 shares of common stock of the Company through awards
of  stock  options, stock  appreciation  rights, performance  awards, restricted
stock units and stock unit awards. On May 12, 1994 the stockholders approved  an
amendment to the Plan whereby the number of shares issuable under the Stock Plan
is  automatically increased each year by 3%  of the outstanding number of shares
of Class A Common Stock of the Company as of the beginning of each fiscal  year.
The  total number of shares available for  issuance under the Plan as of January
8, 1995 was 4,462,021. The Compensation Committee of the Board of Directors  has
the  sole and  complete authority  to make  awards under  the Stock  Plan and to
determine the specific  terms and  conditions of  such awards,  except that  the
exercise  price of any award may  not be less than the  fair market value of the
Company's common stock at the date of the grant.
 
     In May 1994 the  Company's stockholders approved the  adoption of the  1993
Non-Employee  Director Stock Plan ('Director  Plan'). The Director Plan provides
for awards of  up to  400,000 non-qualified stock  options to  directors of  the
Company who are not employees of the Company. Options granted under the Director
Plan are exercisable in whole or in part until the earlier of ten years from the
date  of the grant or one year from the date on which an optionee ceases to be a
Director eligible for grants.  Options are granted at  the fair market value  of
the  Company's Common Stock at the date of the grant. The Director Plan provides
for the automatic grant of options to purchase (i) 30,000 shares of common stock
upon a Director's election to the  Company's Board of Directors and (ii)  10,000
shares  of common stock immediately  following each Annual Shareholders' Meeting
as of the date of such meeting.
 
                                      F-17
 
<PAGE>
                            THE WARNACO GROUP, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
     Options issued, cancelled and outstanding (no options have been  exercised)
under  the Stock Plan, the Option Plan and  the Director Plan at January 7, 1995
are summarized below:
 
<TABLE>
<CAPTION>
                                                                               PRICE RANGE        SHARES
                                                                            -----------------    ---------
 
<S>                                                                         <C>                  <C>
Outstanding January 4, 1992..............................................                  --           --
Options granted..........................................................   $           17.31      850,500
Options cancelled........................................................               17.31      (38,500)
                                                                            -----------------    ---------
Outstanding January 3, 1993..............................................               17.31      812,000
Options granted..........................................................       15.81 - 18.31    2,410,000
Options cancelled........................................................       15.81 - 18.31     (243,000)
                                                                            -----------------    ---------
Outstanding January 8, 1994..............................................       15.81 - 18.31    2,979,000
Options granted..........................................................       13.13 - 17.38      670,000
Options cancelled........................................................       13.38 - 17.38     (162,000)
                                                                            -----------------    ---------
Outstanding January 7, 1995..............................................   $   13.13 - 18.31    3,487,000
                                                                            -----------------    ---------
                                                                            -----------------    ---------
</TABLE>
 
     Under the above plans  options to purchase a  total of 3,487,000 shares  of
common  stock were outstanding, 2,279,916 of which were exercisable. Options are
exercisable for a period of ten years  from date of grant and vest when  granted
in  the case of the Director Plan and from  the grant date to four years for the
Stock Plan and Option Plan. Options expire from February 14, 2002 to August  17,
2004.
 
     The  Company has reserved 6,362,021 shares of  Class A common stock for the
above plans.
 
     In August  1994 the  Company purchased  286,600 shares  of its  outstanding
common  stock on the open market at an  average price of $17.45 per share. Total
cost of  the  purchase was  $5,000,000  and  was funded  by  increasing  amounts
outstanding under the Company's revolving line of credit.
 
NOTE 13 - LEASES
 
     Rental  expense was $13,942,000, $14,213,000  and $15,100,000 for the years
ended January 2, 1993, January 8, 1994 and January 7, 1995, respectively.
 
     The following  is a  schedule of  future minimum  rental payments  required
under operating leases with terms in excess of one year, as of January 7, 1995.
 
<TABLE>
<CAPTION>
                                                                           RENTAL PAYMENTS
                                                                       ------------------------
                                                                            (IN THOUSANDS)
                                                                       REAL ESTATE    EQUIPMENT
                                                                       -----------    ---------
 
<S>                                                                    <C>            <C>
1995................................................................     $ 9,508       $ 3,227
1996................................................................       7,471         2,809
1997................................................................       6,798         2,148
1998................................................................       5,904         1,855
1999................................................................       5,293         1,524
2000-thereafter.....................................................      19,573         2,365
</TABLE>
 
NOTE 14 - QUARTERLY RESULTS OF OPERATIONS
 
     The  following summarizes the unaudited  quarterly results of operations of
the Company for the 1993 and 1994 fiscal years.
 
                                      F-18
 
<PAGE>
                            THE WARNACO GROUP, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
<TABLE>
<CAPTION>
                                                                             YEAR ENDED JANUARY 8, 1994
                                                                    --------------------------------------------
                                                                     FIRST       SECOND      THIRD       FOURTH
                                                                    QUARTER     QUARTER     QUARTER     QUARTER
                                                                    --------    --------    --------    --------
                                                                      (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
 
<S>                                                                 <C>         <C>         <C>         <C>
Net revenues.....................................................   $156,750    $158,329    $183,957    $204,733
Gross profit.....................................................     54,797      48,095      62,699      70,816
Income from continuing operations................................     10,752       5,519      17,206      19,776
Extraordinary items..............................................                                        (18,637)
Cumulative effect of change in method of accounting for
  postretirement benefits........................................    (10,500)
Net income.......................................................   $    252    $  5,519    $ 17,206    $  1,139
                                                                    --------    --------    --------    --------
                                                                    --------    --------    --------    --------
Income from continuing operations per common share...............   $   0.27    $   0.14    $   0.44    $   0.49
                                                                    --------    --------    --------    --------
                                                                    --------    --------    --------    --------
</TABLE>
 
<TABLE>
<CAPTION>
                                                                             YEAR ENDED JANUARY 7, 1995
                                                                    --------------------------------------------
                                                                     FIRST       SECOND      THIRD       FOURTH
                                                                    QUARTER     QUARTER     QUARTER     QUARTER
                                                                    --------    --------    --------    --------
                                                                      (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
 
<S>                                                                 <C>         <C>         <C>         <C>
Net revenues.....................................................   $147,731    $190,302    $217,872    $232,853
Gross profit.....................................................     50,376      56,990      69,896      78,498
Income from continuing operations................................      8,961       9,086      21,711      23,570
Net income.......................................................      8,961    $  9,086      21,711      23,570
                                                                    --------    --------    --------    --------
                                                                    --------    --------    --------    --------
Income from continuing operations per common share...............   $   0.22    $   0.22    $   0.52    $   0.57
                                                                    --------    --------    --------    --------
                                                                    --------    --------    --------    --------
</TABLE>
 
                                      F-19

<PAGE>
                                                                     SCHEDULE II
 
                            THE WARNACO GROUP, INC.
                   VALUATION & QUALIFYING ACCOUNTS & RESERVES
                                 (IN THOUSANDS)
 
<TABLE>
<CAPTION>
                                                               ADDITIONS
                                                 BALANCE AT    CHARGED TO
                                                 BEGINNING     COSTS AND                                BALANCE AT
DESCRIPTION                                       OF YEAR       EXPENSES     DEDUCTIONS(1)    OTHER     END OF YEAR
- ----------------------------------------------   ----------    ----------    -------------    ------    -----------
 
<S>                                              <C>           <C>           <C>              <C>       <C>
Year Ended January 2, 1993
  Allowance for doubtful accounts.............     $1,993        $  913         $ 1,136       $           $ 1,770
                                                 ----------    ----------    -------------    ------    -----------
                                                 ----------    ----------    -------------    ------    -----------
 
Year Ended January 8, 1994
  Allowance for doubtful accounts.............     $1,770        $1,199         $ 1,556       $           $ 1,413
                                                 ----------    ----------    -------------    ------    -----------
                                                 ----------    ----------    -------------    ------    -----------
 
Year Ended January 7, 1995
  Allowance for doubtful accounts.............     $1,413        $1,965         $   520       $           $ 2,858
                                                 ----------    ----------    -------------    ------    -----------
                                                 ----------    ----------    -------------    ------    -----------
</TABLE>
 
- ------------------
 
(1) Uncollectible accounts written off, net of recoveries.
 
    The  above reserves are deducted from the related assets in the consolidated
    balance sheets.
 
                                      S-1
 
<PAGE>

                              STATEMENT OF DIFFERENCES
                              ------------------------

The registered trademark symbol shall be expressed as 'r'

<PAGE>
                                 EXHIBIT INDEX
 
<TABLE>
<CAPTION>
EXHIBIT                                                                                              SEQUENTIALLY
NUMBER                                      EXHIBIT DESCRIPTION                                      NUMBERED PAGE
- -------   ----------------------------------------------------------------------------------------   -------------
 
<S>       <C>                                                                                        <C>
10.7      -- Amendment No. 6 to the U.S. $80,000,000 Credit Agreement dated November 18, 1994.
10.9      -- Credit Agreement,  dated as of  December 7,  1994 among Warnaco  Inc., the  financial
            institutions parties thereto and The Bank of Nova Scotia.
10.12     -- Amendment No. 2 to the U.S. $500,000,000 Credit Agreement dated October 28, 1994.
10.13     -- Amendment No. 3 to the U.S. $500,000,000 Credit Agreement dated December 8, 1994.
11.1      -- Calculation of Income (Loss) per common share.
23.1(a)   -- Consent of Independent Auditors
23.1(b)   -- Consent of Independent Auditors
</TABLE>



<PAGE>

                                                 [EXECUTION COPY]


                       SIXTH AMENDMENT TO
                        CREDIT AGREEMENT

     This SIXTH AMENDMENT TO CREDIT AGREEMENT, dated as of
November 18, 1994 (this "Amendatory Agreement"), among WARNACO
INC. (the "Borrower"), the various financial institutions
signatories hereto (the "Lenders") and THE BANK OF NOVA SCOTIA,
as agent (the "Agent") for the Lenders,


                      W I T N E S S E T H:


     WHEREAS, the Borrower, the Lenders and the Agent are parties
to a Credit Agreement, dated as of July 16, 1993 (as amended or
otherwise modified to the date hereof, the "Existing Credit
Agreement");

     WHEREAS, the Borrower has requested that the Lenders amend
the Existing Credit Agreement in certain respects; and

     WHEREAS, the Lenders have agreed, subject to the terms and
conditions hereinafter set forth, to amend the Existing Credit
Agreement in certain respects as provided below (the Existing
Credit Agreement, as so amended by this Amendatory Agreement,
being referred to as the "Credit Agreement");

     NOW, THEREFORE, in consideration of the agreements herein
contained, the parties hereto agree as follows:


                             PART I
                           DEFINITIONS

     SUBPART 1.1.  Certain Definitions.  The following terms
(whether or not underscored) when used in this Amendatory
Agreement shall have the following meanings (such meanings to be
equally applicable to the singular and plural form thereof):

     "Agent" is defined in the preamble.

     "Amendatory Agreement" is defined in the preamble.
     
     "Amendment No. 6" is defined in Subpart 3.1.

     "Borrower" is defined in the preamble.


<PAGE>
     "Credit Agreement" is defined in the third recital.

     "Existing Credit Agreement" is defined in the first recital.

     "Lenders" is defined in the preamble.

     "Sixth Amendment Effective Date" is defined in Subpart 3.1.

     SUBPART 1.2.  Other Definitions.  Terms for which meanings
are provided in the Existing Credit Agreement are, unless
otherwise defined herein or the context otherwise requires, used
in this Amendatory Agreement with such meanings.


                             PART II
                        AMENDMENTS TO THE
                    EXISTING CREDIT AGREEMENT

     Effective on (and subject to the occurrence of) the Sixth
Amendment Effective Date, the Existing Credit Agreement is hereby
amended in accordance with Subparts 2.1 through 2.2; except as so
amended, the Existing Credit Agreement shall continue in full
force and effect.

     SUBPART 2.1.  Amendments to Article I.  Article I of the
Existing Credit Agreement is hereby amended in accordance with
Subparts 2.1.1 through 2.1.2.

     SUBPART 2.1.1.  Section 1.1 of the Existing Credit Agreement
is hereby amended by inserting the following definitions in such
Section in the appropriate alphabetical sequence:

          "Amendment No. 6" means the Sixth Amendment, dated as
     of November 18, 1994, to this Agreement among the Borrower,
     the Lenders and the Agent.
     
          "Sixth Amendment Effective Date" is defined in Subpart
     3.1 of Amendment No. 6.

     SUBPART 2.1.2.  The definition of "Applicable Margin"
appearing in Section 1.1 of the Existing Credit Agreement is
hereby amended

          (a)  by deleting the table contained in such Section
     and substituting the following table in place thereof:

                              -2-
<PAGE>

"Implied Debt Rating        Base Rate Loans       LIBO Rate Loans

   BB or below                 0.500%                  1.000%
   BB+                         0.250%                  0.875%
   BBB-                        0.000%                  0.500%
   BBB or above                0.000%                  0.450%"; and

          (b)  by deleting the figure "1.500%" in the last
     sentence of such definition and substituting therefor the
     figure "1.000%".

     SUBPART 2.2.  Amendment to Article III.  Section 3.3.1 of
the Existing Credit Agreement is hereby amended

          (a)  by deleting the table contained in such Section
     and inserting the following table in place thereof:

                                       Rate for
     "Implied Debt Rating          Letters of Credit

          BB or below                   0.750%
          BB+                           0.625%
          BBB-                          0.450%
          BBB or above            0.375%"; and


          (b)  by deleting the figure "1.000%" appearing in the
     second sentence of such Section, and substituting the figure
     "0.750%" in place thereof.


                            PART III
                   CONDITIONS TO EFFECTIVENESS

     SUBPART 3.1.  Sixth Amendment Effective Date.  This
Amendatory Agreement (and the amendments and modifications
contained herein) shall become effective, and shall thereafter be
referred to as "Amendment No. 6", on the date (the "Sixth
Amendment Effective Date") when all of the conditions set forth
in this Subpart 3.1 have been satisfied.

     SUBPART 3.1.1.  Execution of Counterparts.  The Agent shall
have received counterparts of this Amendatory Agreement, duly
executed and delivered on behalf of the Borrower and each of the
Lenders.

     SUBPART 3.1.2.  Amendment No. 2 to U.S. Credit Agreement. 
All of the conditions to the effectiveness of Amendment No. 2,
dated as of November 18, 1994, to the U.S. Credit Agreement shall
have been satisfied in full.

                              -3-
<PAGE>


     SUBPART 3.1.3.  Legal Details, etc.   All documents executed
or submitted pursuant hereto shall be satisfactory in form and
substance to the Agent and its counsel.  The Agent and its
counsel shall have received all information and such counterpart
originals or such certified or other copies or such materials, as
the Agent or its counsel may reasonably request, and all legal
matters incident to the transactions contemplated by this
Amendatory Agreement shall be satisfactory to the Agent and its
counsel.

     SUBPART 3.1.4.  Amendment Fee.  The Agent shall have
received an amendment fee in the amount of $100,000, payable to
each Lender in accordance with such Lender's Percentage.


                             PART IV
                          MISCELLANEOUS

     SUBPART 4.1.  Cross-References.  References in this
Amendatory Agreement to any Part or Subpart are, unless otherwise
specified or otherwise required by the context, to such Part or
Subpart of this Amendatory Agreement.

     SUBPART 4.2.  Loan Document Pursuant to Existing Credit
Agreement.  This Amendatory Agreement is a Loan Document executed
pursuant to the Existing Credit Agreement and shall be construed,
administered and applied in accordance with all of the terms and
provisions of the Existing Credit Agreement.

     SUBPART 4.3.  Successors and Assigns.  This Amendatory
Agreement shall be binding upon and inure to the benefit of the
parties hereto and their respective successors and assigns.

     SUBPART 4.4.  Counterparts.  This Amendatory Agreement may
be executed by the parties hereto in several counterparts, each
of which when executed and delivered shall be deemed to be an
original and all of which shall constitute together but one and
the same agreement.

     SUBPART 4.5.  Governing Law.  THIS AMENDATORY AGREEMENT
SHALL BE GOVERNED BY AND CONSTRUED IN ACCORDANCE WITH THE
INTERNAL LAWS OF THE STATE OF NEW YORK.

     SUBPART 4.6.  No Default, etc.  In order to induce the
Lenders to execute and deliver this Amendatory Agreement and to
amend the Existing Credit Agreement as set forth above, the
Borrower hereby represents and warrants to the Lenders that both
before and after giving effect to the effectiveness of this
Amendatory Agreement the following statements are true and
correct:

                              -4-
<PAGE>


          (a)  no event or circumstances has occurred and is
     continuing which constitutes a Default, or which when
     considered by itself or together with other past or then
     existing events or circumstances, constitutes or would
     constitute a material adverse change in the business
     prospects or financial condition of the Borrower and its
     Subsidiaries taken as a whole;

          (b)  no event of default or any condition, occurrence
     or event which, after notice or lapse of time or both, would
     constitute an event of default has occurred and is
     continuing in the performance of any affirmative and
     negative covenants contained in Article V of the U.S. Credit
     Agreement; and

          (c)  none of the events described in clauses (a), (e),
     (f), (g), (h), (k), (l), (m) or (n) of Section 6.01 of the
     U.S. Credit Agreement has occurred and is continuing.

     SUBPART 4.7.  Acknowledgment of the Lenders.  By its
signature below each Lender acknowledges and agrees that the
"U.S. Credit Agreement" means the U.S. Credit Agreement, after
giving effect to the provisions of (i) Amendment No. 1, dated as
of June 8, 1994, among the Borrower and the other parties
signatories thereto, and (ii) Amendment No. 2 to the U.S. Credit
Agreement, dated as of October 24, 1994 and effective as of
November 18, 1994, among the Borrower and the other parties
signatories thereto.

                              -5-
<PAGE>

    IN WITNESS WHEREOF, the parties hereto have caused this
Amendatory Agreement to be executed by their respective officers
as of the day and year first above written.

                              WARNACO INC.


                              By _____________________________________
                                 Title:
                                         

                              THE BANK OF NOVA SCOTIA,
                                as Agent, as Issuer and as Lender


                              By _____________________________________
                                 Title:

                              MITSUI NEVITT CAPITAL CORPORATION


                              By _____________________________________
                                 Title:

                              SOCIETE GENERALE, NEW YORK BRANCH


                              By _____________________________________
                                 Title:

                              -6-





<PAGE>

                                                 [EXECUTION COPY]



                        U.S. $10,000,000


                        CREDIT AGREEMENT,



                  dated as of December 8, 1994,
                                


                              among



                          WARNACO INC.,

                        as the Borrower,



            CERTAIN COMMERCIAL LENDING INSTITUTIONS,

                         as the Lenders,



                               and


                    THE BANK OF NOVA SCOTIA,

                  as the Agent for the Lenders.
<PAGE>
                        TABLE OF CONTENTS

                                                             PAGE


                            ARTICLE I

                DEFINITIONS AND ACCOUNTING TERMS

 1.1.        Defined Terms . . . . . . . . . . . . . . . . . .  1
 1.2.        Use of Defined Terms. . . . . . . . . . . . . . .  9
 1.3.        Cross-References. . . . . . . . . . . . . . . . .  9
 1.4.        Accounting and Financial Determinations . . . . .  9

                           ARTICLE II

           COMMITMENTS, BORROWING PROCEDURES AND NOTES

 2.1.        Commitment. . . . . . . . . . . . . . . . . . . .  9
 2.1.1.      Commitment. . . . . . . . . . . . . . . . . . . .  9
 2.1.2.      Lenders Not Permitted or Required To Make Loans
               Under Certain Circumstances . . . . . . . . . . 10
 2.2.        Reduction of Commitment Amount. . . . . . . . . . 11
 2.3.        Borrowing Procedure . . . . . . . . . . . . . . . 11
 2.4.        Continuation and Conversion Elections . . . . . . 11
 2.5.        Funding . . . . . . . . . . . . . . . . . . . . . 11
 2.6.        Notes . . . . . . . . . . . . . . . . . . . . . . 12
 2.7.        Extension of Commitment Termination Date. . . . . 12

                           ARTICLE III

           REPAYMENTS, PREPAYMENTS, INTEREST AND FEES

 3.1.        Repayments and Prepayments. . . . . . . . . . . . 13
 3.2.        Interest Provisions . . . . . . . . . . . . . . . 13
 3.2.1.      Rates . . . . . . . . . . . . . . . . . . . . . . 14
 3.2.2.      Post-Maturity Rates . . . . . . . . . . . . . . . 15
 3.2.3.      Payment Dates . . . . . . . . . . . . . . . . . . 15
 3.3.        Commitment Fee. . . . . . . . . . . . . . . . . . 15

                           ARTICLE IV

             CERTAIN LIBO RATE AND OTHER PROVISIONS

 4.1.        LIBO Rate Lending Unlawful. . . . . . . . . . . . 16
 4.2.        Deposits Unavailable. . . . . . . . . . . . . . . 16
 4.3.        Increased LIBO Rate Loan Costs, etc.. . . . . . . 16
 4.4.        Funding Losses. . . . . . . . . . . . . . . . . . 17
 4.5.        Increased Capital Costs, etc. . . . . . . . . . . 17
 4.6.        Taxes . . . . . . . . . . . . . . . . . . . . . . 18
 4.7.        Payments, Computations, etc.. . . . . . . . . . . 20

                                  -i-
<PAGE>

 4.8.        Sharing of Payments . . . . . . . . . . . . . . . 21
 4.9.        Setoff. . . . . . . . . . . . . . . . . . . . . . 21
 4.10.       Use of Proceeds . . . . . . . . . . . . . . . . . 22

                            ARTICLE V

                      CONDITIONS PRECEDENT 

 5.1.        Initial Credit Extension. . . . . . . . . . . . . 22
 5.1.1.      Resolutions, etc. . . . . . . . . . . . . . . . . 22
 5.1.2.      Delivery of Note. . . . . . . . . . . . . . . . . 22
 5.1.3.      No Default, etc.. . . . . . . . . . . . . . . . . 22
 5.1.4.      No Material Adverse Change. . . . . . . . . . . . 23
 5.1.5.      Opinion of Counsel. . . . . . . . . . . . . . . . 23
 5.1.6.      Closing Fees, Expenses, etc.. . . . . . . . . . . 23
 5.1.7.      Delivery of Guaranty. . . . . . . . . . . . . . . 23
 5.2.        All Credit Extensions . . . . . . . . . . . . . . 23
 5.2.1.      Compliance with Warranties, No Default, etc.. . . 23
 5.2.2.      Borrowing Request . . . . . . . . . . . . . . . . 24
 5.2.3.      Satisfactory Legal Form . . . . . . . . . . . . . 24

                           ARTICLE VI

                 REPRESENTATIONS AND WARRANTIES

 6.1.        Organization, etc.. . . . . . . . . . . . . . . . 25
 6.2.        Due Authorization, Non-Contravention, etc.. . . . 25
 6.3.        Government Approval, Regulation, etc. . . . . . . 25
 6.4.        Validity, etc.. . . . . . . . . . . . . . . . . . 25
 6.5.        No Material Adverse Change. . . . . . . . . . . . 26
 6.6.        Litigation, Labor Controversies, etc. . . . . . . 26
 6.7.        Regulations G, U and X. . . . . . . . . . . . . . 26
 6.8.        Accuracy of Information . . . . . . . . . . . . . 26

                           ARTICLE VII

                            COVENANTS

 7.1.        Affirmative Covenants . . . . . . . . . . . . . . 27
 7.1.1.      Financial Information, Reports, Notices, etc. . . 27
 7.1.2.      Corporate Existence . . . . . . . . . . . . . . . 28

                          ARTICLE VIII

                        EVENTS OF DEFAULT

 8.1.        Listing of Events of Default. . . . . . . . . . . 28
 8.1.1.      Non-Payment of Obligations. . . . . . . . . . . . 28
 8.1.2.      Breach of Warranty. . . . . . . . . . . . . . . . 28

                                  -ii-
<PAGE>

 8.1.3.      Non-Performance of Certain Covenants and
               Obligations . . . . . . . . . . . . . . . . . . 28
 8.1.4.      Non-Performance of Other Covenants and
               Obligations . . . . . . . . . . . . . . . . . . 29
 8.1.5.      Default Under U.S. Credit Agreement . . . . . . . 29
 8.1.6.      Bankruptcy, Insolvency, etc.. . . . . . . . . . . 29
 8.1.7.      Impairment of Guaranty. . . . . . . . . . . . . . 29
 8.2.        Action Upon Bankruptcy. . . . . . . . . . . . . . 29
 8.3.        Action Upon Other Event of Default. . . . . . . . 29

                           ARTICLE IX

                            THE AGENT

 9.1.        Actions . . . . . . . . . . . . . . . . . . . . . 30
 9.2.        Copies, etc.. . . . . . . . . . . . . . . . . . . 30
 9.3.        Exculpation . . . . . . . . . . . . . . . . . . . 31
 9.4.        Successor . . . . . . . . . . . . . . . . . . . . 31
 9.5.        Loans Made by Scotiabank. . . . . . . . . . . . . 31
 9.6.        Credit Decisions. . . . . . . . . . . . . . . . . 32

                            ARTICLE X

                    MISCELLANEOUS PROVISIONS

 10.1.       Waivers, Amendments, etc. . . . . . . . . . . . . 32
 10.2.       Notices . . . . . . . . . . . . . . . . . . . . . 33
 10.3.       Payment of Costs and Expenses . . . . . . . . . . 33
 10.4.       Indemnification . . . . . . . . . . . . . . . . . 34
 10.5.       Survival. . . . . . . . . . . . . . . . . . . . . 34
 10.6.       Severability. . . . . . . . . . . . . . . . . . . 35
 10.7.       Headings. . . . . . . . . . . . . . . . . . . . . 35
 10.8.       Execution in Counterparts, Effectiveness, etc.. . 35
 10.9.       Governing Law; Entire Agreement . . . . . . . . . 35
 10.10.      Successors and Assigns. . . . . . . . . . . . . . 35
 10.11.      Sale and Transfer of Loans and Notes;
               Participations in Loans and Notes . . . . . . . 36
 10.11.1.    Assignments . . . . . . . . . . . . . . . . . . . 36
 10.11.2.    Participations. . . . . . . . . . . . . . . . . . 37
 10.12.      Other Transactions. . . . . . . . . . . . . . . . 38
 10.13.      Forum Selection and Consent to Jurisdiction . . . 38
 10.14.      Waiver of Jury Trial. . . . . . . . . . . . . . . 39
 10.15.      Usury Restraint . . . . . . . . . . . . . . . . . 39

                                  -iii-
<PAGE>


SCHEDULE I     -    Disclosure Schedule

EXHIBIT A      -    Form of Note 
EXHIBIT B      -    Form of Borrowing Request
EXHIBIT C      -    Form of Continuation/Conversion Notice
EXHIBIT D      -    Form of Lender Assignment Agreement
EXHIBIT E      -    Form of Opinion of Counsel to the Borrower
EXHIBIT F      -    Form of Guaranty


                                  -iv-
<PAGE>


                       CREDIT AGREEMENT

     THIS CREDIT AGREEMENT, dated as of December 8, 1994, among
WARNACO INC., a Delaware corporation (the "Borrower"), the
various financial institutions as are or may become parties
hereto (collectively, the "Lenders"), and THE BANK OF NOVA SCOTIA
("Scotiabank"), as agent (the "Agent") for the Lenders,

                      W I T N E S S E T H:

     WHEREAS, the Borrower desires to obtain Commitments from the
Lenders pursuant to which Loans will be made by the Lenders to
the Borrower from time to time prior to the Commitment
Termination Date;

     WHEREAS, the Lenders are willing, on the terms and subject
to the conditions hereinafter set forth (including Article V), to
extend such Commitments and to make such Loans to the Borrower;
and

     WHEREAS, the proceeds of Loans will be used to repay
obligations arising as a result of disbursements made under
letters of credit that are issued from time to time in connection
with the Borrower's and its wholly-owned Subsidiaries' worldwide
sourcing of merchandise;

     NOW, THEREFORE, the parties hereto agree as follows:


                            ARTICLE I

                DEFINITIONS AND ACCOUNTING TERMS

     Section 1.1.  Defined Terms.  The following terms (whether
or not underscored) when used in this Agreement, including its
preamble and recitals, shall, except where the context otherwise
requires, have the following meanings (such meanings to be
equally applicable to the singular and plural forms thereof):

     "Agent" is defined in the preamble and includes each other
Person as shall have subsequently been appointed as the successor
Agent pursuant to Section 9.4.

     "Agreement" means, on any date, this Credit Agreement as
originally in effect on the Effective Date and as thereafter from
time to time amended, supplemented, amended and restated, or
otherwise modified and in effect on such date. 

     "Alternate Base Rate" means, on any date and with respect to
all Base Rate Loans, a fluctuating rate of interest per annum
equal to the higher of

<PAGE>
          (a)  the rate of interest most recently announced by
     Scotiabank at its Domestic Office as its base rate for
     Dollar loans; and

          (b)  the Federal Funds Rate most recently determined by
     the Agent plus 1/2 of 1%.

The Alternate Base Rate is not necessarily intended to be the
lowest rate of interest determined by Scotiabank in connection
with extensions of credit.  Changes in the rate of interest on
that portion of any Loans maintained as Base Rate Loans will take
effect simultaneously with each change in the Alternate Base
Rate.  The Agent will give notice promptly to the Borrower of
changes in the Alternate Base Rate.

     "Assignee Lender" is defined in Section 10.11.1.

     "Authorized Officer" means, relative to the Borrower, those
of its officers whose signatures and incumbency shall have been
certified to the Agent and the Lenders pursuant to Section 5.1.1.

     "Base Rate Loan" means a Loan bearing interest at a
fluctuating rate determined by reference to the Alternate Base
Rate.

     "Borrower" is defined in the preamble.

     "Borrowing" means the making of Loans by the Lenders of the
same type and, in the case of LIBO Rate Loans, having the same
Interest Period in accordance with Section 2.1.

     "Borrowing Request" means a loan request and certificate
duly executed by an Authorized Officer of the Borrower,
substantially in the form of Exhibit B hereto.

     "Business Day" means 

          (a)  any day which is neither a Saturday or Sunday nor
     a legal holiday on which banks are authorized or required to
     be closed in New York; and

          (b)  relative to the making, continuing, prepaying or
     repaying of any LIBO Rate Loans, any day on which dealings
     in Dollars are carried on in the London interbank market.

     "Commitment" means relative to any Lender, such Lender's
obligation to make Loans pursuant to Section 2.1.1.

     "Commitment Amount" means $10,000,000, as such amount may be
reduced by Section 2.2.

                                  -2-
<PAGE>


     "Commitment Termination Date" means the earliest of

          (a)  June 29, 1995, as such date may be extended
     pursuant to the terms of this Agreement; 

          (b)  the date on which the Commitment Amount is
     terminated in full or reduced to zero pursuant to Section
     2.2; and

          (c)  the date on which any Commitment Termination Event
     occurs.

Upon the occurrence of any event described in clause (b) or (c),
the Commitment shall terminate automatically and without any
further action.

     "Commitment Termination Event" means

          (a)  the occurrence of any event or condition described
     in clause (f) of Section 6.01 of the U.S. Credit Agreement; 

          (b)  the occurrence and continuance of any other Event
     of Default and either 

               (i)  the declaration of the Loans to be due and
          payable pursuant to Section 8.3, or

               (ii)  in the absence of such declaration, the
          giving of notice by the Agent, acting at the direction
          of the Required Lenders, to the Borrower that the
          Commitments have been terminated; or

          (c)  the termination of, or any refinancing, refunding,
     replacement, renewal or restatement of, the U.S. Credit
     Agreement.

     "Continuation/Conversion Notice" means a notice of
continuation or conversion and certificate duly executed by an
Authorized Officer of the Borrower, substantially in the form of
Exhibit C hereto.

     "Credit Extension" means the advancing of any Loans by the
Lenders in connection with a Borrowing.

     "Default" means any Event of Default or any condition,
occurrence or event which, after notice or lapse of time or both,
would constitute an Event of Default.

     "Disbursement" is defined in the L/C Agreement.

                                  -3-
<PAGE>


     "Dollar" and the sign "$" mean lawful money of the United
States.

     "Domestic Office" means, relative to any Lender, the office
of such Lender designated as such below its signature hereto or
designated in the Lender Assignment Agreement or such other
office of a Lender (or any successor or assign of such Lender)
within the United States as may be designated from time to time
by notice from such Lender, as the case may be, to each other
Person party hereto.

     "Effective Date" means the date this Agreement becomes
effective pursuant to Section 10.8.

     "Event of Default" is defined in Section 8.1.

     "Excess" is defined in Section 10.15.

     "Federal Funds Rate" means, for any period, a fluctuating
interest rate per annum equal for each day during such period to

          (a)  the weighted average of the rates on overnight
     federal funds transactions with members of the Federal
     Reserve System arranged by federal funds brokers, as
     published for such day (or, if such day is not a Business
     Day, for the next preceding Business Day) by the Federal
     Reserve Bank of New York; or 

          (b)  if such rate is not so published for any day which
     is a Business Day, the average of the quotations for such
     day on such transactions received by the Agent from three
     federal funds brokers of recognized standing selected by it.

If for any reason the Agent shall have determined (which
determination shall be conclusive, absent manifest error) that it
is unable to ascertain the Federal Funds Rate for any reason,
including without limitation, the inability or failure of the
Agent to obtain sufficient bids or publications in accordance
with the terms hereof, the rate announced by the Agent at its New
York Agency as its "Base Rate New York" shall be the Alternate
Base Rate until the circumstances giving rise to such inability
no longer exists.

     "Fiscal Quarter" means any quarter of a Fiscal Year.

     "Fiscal Year" means the fiscal year of the Borrower ending
on or about December 31 of each year.

     "F.R.S. Board" means the Board of Governors of the Federal
Reserve System or any successor thereto.

                                  -4-
<PAGE>


     "GAAP" has the meaning set forth in the U.S. Credit
Agreement.

     "Group" means The Warnaco Group, Inc., a Delaware
corporation.

     "Guaranty" means the Guaranty, dated as of the date hereof,
in substantially the form of Exhibit F hereto, executed and
delivered by Group pursuant to Section 5.1.7, as amended or
otherwise modified pursuant to the terms thereof.

     "herein", "hereof", "hereto", "hereunder" and similar terms
contained in this Agreement or any other Loan Document refer to
this Agreement or such other Loan Document, as the case may be,
as a whole and not to any particular Section, paragraph or
provision of this Agreement or such other Loan Document.

     "including" means including without limiting the generality
of any description preceding such term.

     "Indebtedness" of any Person means, without duplication:

          (a)  all obligations of such Person for borrowed money
     and all obligations of such Person evidenced by bonds,
     debentures, notes or other similar instruments;

          (b)  all obligations, contingent or otherwise, relative
     to the face amount of all letters of credit, whether or not
     drawn, and banker's acceptances issued for the account of
     such Person; 

          (c)  all obligations of such Person as lessee under
     leases which have been or should be, in accordance with
     GAAP, recorded as capitalized lease liabilities;

          (d)  all obligations of such Person to pay the deferred
     purchase price of property or services (other than trade
     debt incurred in the ordinary course of business), and
     indebtedness (excluding prepaid interest thereon) secured by
     a Lien on property owned or being purchased by such Person
     (including indebtedness arising under conditional sales or
     other title retention agreements), whether or not such
     indebtedness shall have been assumed by such Person or is
     limited in recourse; and

          (e)  all contingent liabilities of such Person in
     respect of any of the foregoing.

     "Indemnified Liabilities" is defined in Section 10.4.

     "Indemnified Parties" is defined in Section 10.4.

                                  -5-
<PAGE>


     "Interest Period" means, relative to any LIBO Rate Loans,
the period beginning on (and including) the date on which such
LIBO Rate Loan is made or continued as, or converted into, a LIBO
Rate Loan pursuant to Section 2.3 or 2.4 and ending on (but
excluding) the day which numerically corresponds to such date one
or, two or three months thereafter (or, if such month has no
numerically corresponding day, on the last Business Day of such
month), in each case as such Loan may be made or as the Borrower
may select in its relevant notice pursuant to Section 2.3 or 2.4;
provided, however, that

          (a)  Interest Periods commencing on the same date for
     Loans comprising part of the same Borrowing shall be of the
     same duration;

          (b)  if such Interest Period would otherwise end on a
     day which is not a Business Day, such Interest Period shall
     end on the next following Business Day (unless such next
     following Business Day is the first Business Day of a
     calendar month, in which case such Interest Period shall end
     on the Business Day next preceding such numerically
     corresponding day); and

          (c)  no Interest Period may end later than the date set
     forth in clause (a) of the definition of "Commitment
     Termination Date", as such date may be extended from time to
     time pursuant to the terms of this Agreement.

     "L/C Agreement" means the Credit Agreement, dated as of July
16, 1993 (as amended, supplemented, amended and restated or
otherwise modified from time to time), among the Borrower,
certain commercial lending institutions parties thereto and The
Bank of Nova Scotia, as agent for such commercial lending
institutions.

     "Lender Assignment Agreement" means a Lender Assignment
Agreement substantially in the form of Exhibit D hereto.

     "Letter of Credit" is defined in the L/C Agreement.

     "Lenders" is defined in the preamble.

     "LIBO Rate" is defined in Section 3.2.1. 

     "LIBO Rate Loan" means a Loan bearing interest, at all times
during an Interest Period applicable to such Loan, at a fixed
rate of interest determined by reference to the LIBO Rate
(Reserve Adjusted).

     "LIBO Rate (Reserve Adjusted)" is defined in Section 3.2.1.

                                  -6-
<PAGE>


     "LIBOR Office" means, relative to any Lender, the office of
such Lender designated as such below its signature hereto or
designated in the Lender Assignment Agreement or such other
office of any Lender as designated from time to time by notice
from such Lender to the Borrower and the Agent, whether or not
outside the United States, which shall be making or maintaining
LIBO Rate Loans hereunder.

     "LIBOR Reserve Percentage" is defined in Section 3.2.1.

     "Lien" means any security interest, mortgage, pledge,
hypothecation, assignment, deposit arrangement, encumbrance, lien
(statutory or otherwise), charge against or interest in property
to secure payment of a debt or performance of an obligation or
other priority or preferential arrangement of any kind or nature
whatsoever.

     "Loan" is defined in Section 2.1.1.

     "Loan Document" means this Agreement, each Note, the
Guaranty and each other agreement, document or instrument
delivered in connection with this Agreement, whether or not
specifically mentioned herein.

     "Maximum Rate" is defined in Section 10.15.

     "Note" means any promissory note of the Borrower payable to
the order of a Lender, in the form of Exhibit A hereto (as such
promissory note may be amended, endorsed or otherwise modified
from time to time), evidencing the aggregate Indebtedness of the
Borrower to such Lender resulting from outstanding Loans made by
such Lender, and also means all other promissory notes accepted
from time to time in substitution therefor or renewal thereof.

     "Obligor" means the Borrower and Group.

     "Obligations" means all obligations (monetary or otherwise)
of any Obligor arising under or in connection with this
Agreement, the Notes and each other Loan Document.

     "Organic Document" means, relative to any Obligor, its
certificate of incorporation, its by-laws and all shareholder
agreements, voting trusts and similar arrangements applicable to
any of its authorized shares of capital stock.

     "Participant" is defined in Section 10.11.2.

     "Percentage" means, on any date, relative to any Lender the
percentage set forth opposite its signature hereto or set forth
in a Lender Assignment Agreement, as such percentage may be
adjusted from time to time pursuant to the terms hereof or a

                                  -7-
<PAGE>

Lender Assignment Agreement executed by such Lender and its
Assignee Lender and delivered pursuant to Section 10.11.1.

     "Person" means any natural person, corporation, partnership,
firm, association, trust, government, governmental agency or any
other entity, whether acting in an individual, fiduciary or other
capacity.

     "Quarterly Payment Date" means the last day of each March,
June, September and December or, if any such day is not a
Business Day, the next succeeding Business Day. 

     "Reimbursement Obligation" is defined in the L/C Agreement.

     "Required Lenders" means, at any time, Lenders holding Loans
representing at least 51% of the aggregate principal amount of
the Loans then outstanding and, if no Loans are outstanding, 51%
of the Commitments.

     "Scotiabank" is defined in the preamble.

     "Stated Maturity Date" means, in the case of any Loan, the
date that is 90 days after the Commitment Termination Date;
provided, however, that in the case of a Commitment Termination
Event of the type described in clause (c) of the definition of
"Commitment Termination Event", the Stated Maturity Date shall be
the date on which such event occurs.

     "Stated Rate" is defined in Section 10.15.

     "Subsidiary" means, with respect to any Person, any
corporation of which more than 50% of the outstanding capital
stock having ordinary voting power to elect a majority of the
board of directors of such corporation (irrespective of whether
at the time capital stock of any other class or classes of such
corporation shall or might have voting power upon the occurrence
of any contingency) is at the time directly or indirectly owned
by such Person, by such Person and one or more other Subsidiaries
of such Person, or by one or more other Subsidiaries of such
Person.

     "Taxes" is defined in Section 4.6.

     "type" means, relative to any Loan, the portion thereof, if
any, being maintained as a Base Rate Loan or a LIBO Rate Loan.

     "United States" or "U.S." means the United States of
America, its fifty States and the District of Columbia.

     "U.S. Credit Agreement" means the Credit Agreement, dated as
of October 14, 1993 (as amended or otherwise modified to the date

                                  -8-
<PAGE>

hereof), among the Borrower, The Warnaco Group, Inc., the Banks
named therein, The Bank of Nova Scotia and Citicorp USA, Inc., as
Managing Agents, Citicorp USA, Inc., as Documentation Agent and
Collateral Agent, and The Bank of Nova Scotia, as Paying Agent,
Swing Line Bank and an Issuing Bank, as amended, restated or
waived from time to time with the consent of the Required Lenders
hereunder solely for purposes of this Agreement, and regardless
of whether such U.S. Credit Agreement is terminated, unless in
connection with such termination a replacement credit facility
satisfactory to the Required Lenders hereunder is entered into in
which case, the affirmative and negative covenants in such
facility shall become the subject of this Agreement. 

     "Usury Restraint" is defined in Section 10.15.

     Section 1.2.  Use of Defined Terms.  Unless otherwise
defined or the context otherwise requires, terms for which
meanings are provided in this Agreement shall have such meanings 
when used in each Note, Borrowing Request, Continuation/
Conversion Notice, Loan Document, notice and other communication
delivered from time to time in connection with this Agreement or
any other Loan Document.

     Section 1.3.  Cross-References.  Unless otherwise specified,
references in this Agreement and in each other Loan Document to
any Article or Section are references to such Article or Section
of this Agreement or such other Loan Document, as the case may
be, and, unless otherwise specified, references in any Article,
Section or definition to any clause are references to such clause
of such Article, Section or definition.

     Section 1.4.  Accounting and Financial Determinations. 
Unless otherwise specified, all accounting terms used herein
shall be interpreted, all accounting determinations and
computations hereunder shall be made, and all financial
statements required to be delivered hereunder or thereunder shall
be prepared in accordance with, GAAP.


                           ARTICLE II

           COMMITMENTS, BORROWING PROCEDURES AND NOTES

     Section 2.1.  Commitment.  On the terms and subject to the
conditions of this Agreement (including Article V), each Lender
severally agrees as follows.

     Section 2.1.1.  Commitment.  From time to time on any
Business Day occurring prior to the Commitment Termination Date,
each Lender severally agrees, subject to the terms of this
Agreement (including Article V) that it will make loans (relative

                                  -9-
<PAGE>

to such Lender, its "Loans") to the Borrower equal to its
Percentage of the aggregate amount of the Borrowing of Loans
requested by the Borrower to be made on such day or otherwise
required to be made pursuant to the terms of Section 2.3.  No
Lender's obligation to make any Loan shall be affected by any
other Lender's failure to make any Loan.  On the terms and
subject to the conditions hereof, the Borrower may from time to
time borrow, prepay and reborrow Loans.  Notwithstanding anything
contained herein to the contrary, so long as any Lender whose
Percentage to make Loans is less than 51% shall be in default in
its obligation to fund its pro rata share of any Loans (as
notified to such Lender by the Agent, the Agent agreeing to use
good faith efforts to give such notification promptly following
the occurrence of such default) or shall have rejected its
obligations under its Commitment, then such Lender whose
Percentage to make Loans is less than 51% shall not be entitled
to receive any payments of principal of or interest on its pro
rata share of the Loans or its share of any commitment or other
fees payable hereunder unless and until (x) the Loans of all the
other Lenders and all interest thereon have been paid in full,
(y) such failure to fulfill its obligation to fund is cured or
(z) the Obligations under this Agreement shall have been declared
or shall have become immediately due and payable, and for
purposes of voting or consenting to matters with respect to the
Loan Documents, such Lender shall be deemed not to be a "Lender"
hereunder and such  Lender's Percentage shall each be deemed to
be zero (0).  No Commitment of any Lender shall be increased or
otherwise affected by any such failure or rejections by any other
Lender.  Any payments of principal of or interest on Obligations
which would, but for this Section, be paid to any Lender, shall
be paid to the Lenders who shall not be in default under their
respective Commitments and who shall not have rejected any
Commitment, for application to the Obligations in such manner and
order (pro rata among such Lenders) as shall be determined by the
Agent.  The parties hereto acknowledge and agree that a Lender's
failure to make a Loan based on the Borrower's failure to satisfy
one or more of the conditions precedent to the making of Loans
set forth in Article V shall not be construed as such Lender
being in default of its obligations to fund its pro rata share of
Loans or a rejection of such Lender's obligations under its
Commitment.

     Section 2.1.2.  Lenders Not Permitted or Required To Make
Loans Under Certain Circumstances.  No Lender shall be permitted
or required to make any Loan if, after giving effect thereto, the
aggregate outstanding principal amount of all Loans 

          (a)  made by all Lenders would exceed the then
     effective Commitment Amount; or 

                                  -10-
<PAGE>


          (b)  made by such Lender would exceed such Lender's
     Percentage multiplied by the Commitment Amount.

     Section 2.2.  Reduction of Commitment Amount.  The Borrower
may, from time to time on any Business Day, voluntarily reduce
the Commitment Amount; provided, however, that all such
reductions shall require at least three Business Days' prior
notice to the Agent and be permanent.

     Section 2.3.  Borrowing Procedure.  By delivering a
Borrowing Request to the Agent on or before 2:00 p.m., New York
time, on a Business Day, the Borrower may from time to time
irrevocably request, on not less than three nor more than five
Business Days' notice (in the case of LIBO Rate Loans) and on the
date of such Borrowing (in the case of Base Rate Loans), that a
Borrowing be made in an amount not to exceed the full amount of a
Disbursement under a Letter of Credit.  Proceeds of such Loans
shall be used only to fund the Reimbursement Obligations in
respect of Letters of Credit under which a Disbursement was made
on the date of the Loan.

     On the terms and subject to the conditions of this
Agreement, each Borrowing shall be comprised of the type of
Loans, and shall be made on the Business Day, specified in such
Borrowing Request.    

     Section 2.4.  Continuation and Conversion Elections.  By
delivering a Continuation/Conversion Notice to the Agent on or
before 10:00 a.m., New York time, on a Business Day, the Borrower
may from time to time irrevocably elect, on not less than three
nor more than five Business Days' notice that all, or any portion 
of any Loans be, in the case of Base Rate Loans, converted into
LIBO Rate Loans or, in the case of a LIBO Rate Loan, converted
into a Base Rate Loan or continued as a LIBO Rate Loan (in the
absence of delivery of a Continuation/Conversion Notice with
respect to any LIBO Rate Loan at least three Business Days before
the last day of the then current Interest Period with respect
thereto, such LIBO Rate Loan shall, on such last day,
automatically convert to a Base Rate Loan unless such Loan is
otherwise required to be paid pursuant to the terms of this
Agreement (including the first sentence of Section 3.1));
provided, however, that no portion of the outstanding principal
amount of any Loans may be continued as, or be converted into,
LIBO Rate Loans when any Default has occurred and is continuing. 

     Section 2.5.  Funding.  Each Lender may, if it so elects,
fulfill its obligation to make, continue or convert LIBO Rate
Loans hereunder by causing one of its foreign branches or 
affiliates (or an international banking facility all of the
capital stock or other ownership interests of which are wholly-
owned by such Lender) to make or maintain such LIBO Rate Loan;

                                  -11-
<PAGE>

provided, however, that such LIBO Rate Loan shall nonetheless be
deemed to have been made and to be held by such Lender, and the
obligation of the Borrower to repay such LIBO Rate Loan shall
nevertheless be to such Lender for the account of such foreign
branch, affiliate or international banking facility; provided,
further that the Borrower shall not be required to pay any amount
under this Section or Section 4.6 that is greater than the amount
which it would have been required to pay had such Lender not
caused such branch, affiliate or facility to make or maintain
such LIBO Rate Loan.  In addition, the Borrower hereby consents
and agrees that, for purposes of any determination to be made for
purposes of Section 4.1, 4.2, 4.3 or 4.4, it shall be
conclusively assumed that such Lender elected to fund all LIBO
Rate Loans by purchasing Dollar deposits in its LIBOR Office's
interbank eurodollar market. 

     Section 2.6.  Notes.  Each Lender's Loans under the
Commitment shall be evidenced by a Note payable to the order of
such Lender in a maximum principal amount equal to such Lender's
Percentage of Loans multiplied by the Commitment Amount.  The
Borrower hereby irrevocably authorizes each Lender to make (or
cause to be made) appropriate notations on the grid attached to
such Lender's Note (or on any continuation of such grid), which
notations, if made, shall evidence, inter alia, the date of, the
outstanding principal of, and the interest rate and Interest
Period applicable to the Loans evidenced thereby.  Such notations
shall be conclusive and binding on the Borrower absent manifest
error; provided, however, that the failure of any Lender to make
any such notations shall not limit or otherwise affect any
Obligations of the Borrower.

     Section 2.7.  Extension of Commitment Termination Date.  The
Commitment Termination Date may be extended by the Lenders in
their sole and absolute discretion upon written request of the
Borrower received at least 60 days but not more than 90 days
prior to the then effective Commitment Termination Date (as such
date may have been extended).  The Lenders shall give written
notice to the Borrower of their decision and, if approved, of the
new Commitment Termination Date; provided, that notwithstanding
any other provision in this Agreement to the contrary, in no
event shall the modified Commitment Termination Date exceed 364
days from the then expiring Commitment Termination Date.  The
Lenders shall give written notice to the Borrower of their
decision within 30 days of request.  In the absence of notice by
any one of the Lenders, the then effective Commitment Termination
Date shall not be extended and shall terminate and expire as
otherwise provided in this Agreement.


                                  -12-
<PAGE>


                           ARTICLE III

           REPAYMENTS, PREPAYMENTS, INTEREST AND FEES

     Section 3.1.  Repayments and Prepayments.  The Borrower
shall repay in full the entire unpaid principal amount of each
Loan upon the earlier of (i) at the election of the Borrower, no
later than 90 days following the date of the making of such Loan
(or, if different, on the last day of the Interest Period for
such Loan) and (ii) the Stated Maturity Date therefor.  Prior
thereto, the Borrower

          (a)  may, from time to time on any Business Day, make a
     voluntary prepayment, in whole or in part, of the
     outstanding principal amount of any Loans; provided,
     however, that 

               (i)  no such prepayment of any LIBO Rate Loan may
          be made on any day other than the last day of the
          Interest Period for such Loan; and

               (ii)  all such voluntary prepayments shall require
          at least one Business Day's prior written notice to the
          Agent; 

          (b)  shall, on each date when any reduction in the
     Commitment Amount shall become effective, make a mandatory
     prepayment of the aggregate outstanding principal amount of
     all Loans then outstanding in an amount equal to the excess,
     if any, of the aggregate outstanding principal amount of all
     Loans over the Commitment Amount, as so reduced; and

           (c)  shall, immediately upon any acceleration of the
      Stated Maturity Date of any Obligations pursuant to Section
      8.2 or Section 8.3, repay all Obligations, unless, pursuant
      to Section 8.3, only a portion of all Obligations is so
      accelerated.

Each prepayment of any Loans made pursuant to this Section shall
be without premium or penalty, except as may be required by
Section 4.4.  No voluntary prepayment of principal of any Loans
shall cause a reduction in the Commitment Amount. 

      Section 3.2.  Interest Provisions.  Interest on the
outstanding principal amount of Loans shall accrue and be payable
in accordance with this Section 3.2. 

                                  -13-
<PAGE>


      Section 3.2.1.  Rates.  Loans comprising a Borrowing shall
accrue interest at a rate per annum:

           (a)  on that portion maintained from time to time as a
      Base Rate Loan, equal to the sum of the Alternate Base Rate
      from time to time in effect plus 3/4 of 1%; or

           (b)  on that portion maintained as a LIBO Rate Loan,
      during each Interest Period applicable thereto, equal to
      the sum of the LIBO Rate (Reserve Adjusted) for such
      Interest Period plus 1.250%.

      The "LIBO Rate (Reserve Adjusted)" means, relative to any
Loan to be made, continued or maintained as, or converted into, a
LIBO Rate Loan for any Interest Period, a rate per annum (rounded
upwards, if necessary, to the nearest 1/16 of 1%) determined
pursuant to the following formula:

         LIBO Rate         =                 LIBO Rate           
                                  -------------------------------
      (Reserve Adjusted)          1.00 - LIBOR Reserve Percentage

The LIBO Rate (Reserve Adjusted) for any Interest Period for LIBO
Rate Loans will be determined by the Agent on the basis of the
LIBOR Reserve Percentage in effect on, and the applicable rates
furnished to and received by the Agent from Scotiabank, two
Business Days before the first day of such Interest Period.

      "LIBO Rate" means, relative to any Interest Period for LIBO
Rate Loans, the rate of interest equal to the average of the
rates per annum at which Dollar deposits in immediately available
funds are offered to Scotiabank's LIBOR Office in the London
interbank market as at or about 11:00 a.m. London time two
Business Days prior to the beginning of such Interest Period for
delivery on the first day of such Interest Period, and in an
amount approximately equal to the amount of Scotiabank's LIBO
Rate Loan and for a period approximately equal to such Interest
Period.

      "LIBOR Reserve Percentage" means, relative to any Interest
Period for LIBO Rate Loans, the reserve percentage, if any
(expressed as a decimal) equal to the maximum aggregate reserve
requirements (including all basic, emergency, supplemental,
marginal and other reserves and taking into account any
transitional adjustments or other scheduled changes in reserve
requirements) specified under regulations issued from time to
time by the F.R.S. Board and then applicable to assets or
liabilities consisting of and including "Eurocurrency
Liabilities", as currently defined in Regulation D of the F.R.S.
Board, having a term approximately equal or comparable to such
Interest Period.

                                  -14-
<PAGE>


      All LIBO Rate Loans shall bear interest from and including
the first day of the applicable Interest Period to (but not
including) the last day of such Interest Period at the interest
rate determined as applicable to such LIBO Rate Loan.

      Section 3.2.2.  Post-Maturity Rates.  After the date any
principal amount of any Loan is due and payable (whether on the
Stated Maturity Date, upon acceleration or otherwise), or after
any other monetary Obligation of the Borrower shall have become
due and payable, the Borrower shall pay, but only to the extent
permitted by law, interest (after as well as before judgment) on
such amounts at a rate per annum equal to the greater of (i) the
Alternate Base Rate plus a margin of 3%, and (ii) the then
applicable interest rate plus a margin of 1%.

      Section 3.2.3.  Payment Dates.  Interest accrued on each
Loan shall be payable, without duplication:

           (a)  on the Stated Maturity Date therefor;

           (b)  on the date of any optional or required payment
      or prepayment, in whole or in part, of principal
      outstanding on such Loan (including, with respect to LIBO
      Rate Loans, on the last day of each applicable Interest
      Period for such LIBO Rate Loan);

           (c)  with respect to any Loans maintained as Base Rate
      Loans, on each Quarterly Payment Date and, with respect to
      any Base Rate Loans converted into LIBO Rate Loans on a day
      when interest would not otherwise have been payable
      pursuant to the terms hereof, on the date of such
      conversion; and

           (d)  on that portion of any Loans the Stated Maturity
      Date of which is accelerated pursuant to Section 8.2 or
      Section 8.3, immediately upon such acceleration.

Interest accrued on Loans or other monetary Obligations arising
under this Agreement or any other Loan Document after the date
such amount is due and payable (whether on the Stated Maturity
Date, upon acceleration or otherwise) shall be payable upon
demand.

      Section 3.3.  Commitment Fee.  The Borrower agrees to pay
to the Agent for the account of each Lender, for the period
(including any portion thereof when its Commitment is suspended
by reason of the Borrower's inability to satisfy any condition of
Article V) commencing on the Effective Date and continuing
through (but excluding) the Commitment Termination Date, a
commitment fee at the rate of 1/4 of 1% per annum on such
Lender's Percentage of the average daily unused portion of the

                                  -15-
<PAGE>

Commitment Amount.  Such commitment fees shall be non-refundable
and shall be payable by the Borrower in arrears on each Quarterly
Payment Date, commencing with the first such day following the
Effective Date and on the Commitment Termination Date.  


                           ARTICLE IV

             CERTAIN LIBO RATE AND OTHER PROVISIONS

      Section 4.1.  LIBO Rate Lending Unlawful.  If any Lender
shall determine (which determination shall, upon notice thereof
to the Borrower, be conclusive and binding on the Borrower) that
the introduction of or any change in or in the interpretation of
any law makes it unlawful, or any central bank or other
governmental authority asserts that it is unlawful, for such
Lender to make, continue or maintain any Loan as, or to convert
any Loan into, a LIBO Rate Loan, the obligations the Lenders to
make, continue, maintain or convert into any such Loans shall,
upon such determination, forthwith be suspended until such Lender
shall notify the Borrower that the circumstances causing such
suspension no longer exist, and all LIBO Rate Loans shall
automatically convert into Base Rate Loans at the end of the then
current Interest Periods with respect thereto or sooner, if
required by such law or assertion. 

      Section 4.2.  Deposits Unavailable.  If any Lender shall
have determined that

           (a)  Dollar deposits in the relevant amount and for
      the relevant Interest Period are not available to it in its
      relevant market; or

           (b)   by reason of circumstances affecting such
      Lender's relevant market, adequate means do not exist for
      ascertaining the interest rate applicable hereunder to LIBO
      Rate Loans,

then, upon notice from such Lender to the Borrower and the Agent,
the obligations of the Lenders under Section 2.3 and Section 2.4
to make or continue any Loans as, or to convert any Loans into,
LIBO Rate Loans shall forthwith be suspended until such Lender
shall notify the Borrower and the Agent that the circumstances
causing such suspension no longer exist.

      Section 4.3.  Increased LIBO Rate Loan Costs, etc.  The
Borrower agrees to reimburse each Lender for any increase in the
cost to such Lender of, or any reduction in the amount of any sum
receivable by such Lender in respect of, making or continuing (or
of its obligation to make or continue) any Loans as, or of
converting (or of its obligation to convert) any Loans into, LIBO

                                  -16-
<PAGE>

Rate Loans.  Each Lender shall promptly notify the Borrower and
the Agent in writing of the occurrence of any such event, such
notice to state, in reasonable detail, the reasons therefor and
the additional amount required fully to compensate such Lender
for such increased cost or reduced amount.  Such additional
amounts shall be payable by the Borrower directly to such Lender
within five Business Days of its receipt of such notice, and such
notice shall, in the absence of manifest error, be conclusive and
binding on the Borrower.

      Section 4.4.  Funding Losses.  In the event any Lender
shall incur any loss or expense (including any loss or expense
incurred by reason of the liquidation or reemployment of deposits
or other funds acquired by such Lender to make, continue or
maintain any portion of the principal amount of any Loan as, or
to convert any portion of the principal amount of any Loan into,
a LIBO Rate Loan, but excluding the loss of any anticipated or
expected profits in respect of such LIBO Rate Loan) as a result
of

           (a)  any conversion or repayment or prepayment of the
      principal amount of any LIBO Rate Loans on a date other
      than the scheduled last day of the Interest Period
      applicable thereto, whether pursuant to Section 3.1 or
      otherwise;

           (b)  any Loans not being made as LIBO Rate Loans in
      accordance with the Borrowing Request therefor; or

           (c)  any Loans not being continued as, or converted
      into, LIBO Rate Loans in accordance with the Continuation/
      Conversion Notice therefor,

then, upon the written notice of such Lender to the Borrower and
the Agent, the Borrower shall, within five Business Days of its
receipt thereof, pay directly to such Lender such amount as will
(in the reasonable determination of such Lender) reimburse such
Lender for such loss or expense.  Such written notice (which
shall include calculations in reasonable detail) shall, in the
absence of manifest error, be conclusive and binding on the
Borrower.

      Section 4.5.  Increased Capital Costs, etc.  If the
implementation of or, after the date hereof, the introduction or
any change in the interpretation of, or any change in its
application to the Borrower and/or the Lenders of, any law or any
regulation or guideline issued by any central bank or other
governmental authority (whether or not having the force of law),
including any eurocurrency or other reserve or special deposit
requirement or any tax (other than tax which is on a Lender's
general net or gross income or in respect of a Lender's franchise

                                  -17-
<PAGE>

taxes) or any capital requirement, has, due to a Lender's
compliance, the effect, directly or indirectly, of (i) increasing
the cost to such Lender of performing its obligations hereunder
or under any Loan; (ii) reducing any amount received or
receivable by such Lender or its effective return hereunder or in
respect of any Loan or on its capital; or (iii) causing such
Lender to make any payment or to forgo any return based on any
amount received or receivable by such Lender hereunder or in
respect of any Loan, then upon demand from time to time the
Borrower shall pay such amount as shall compensate such Lender
for any such cost, reduction, payment or foregone return upon
receipt of the certificate referred to in the last sentence of
this paragraph.  Any certificate of any Lender in respect of the
foregoing will be conclusive and binding upon the Borrower,
except for manifest error, and shall set forth a determination of
the amounts owing to such Lender in good faith using any
reasonable averaging and attribution methods.  Anything in this
Agreement or any Loan Document to the contrary notwithstanding,
no Lender shall be indemnified for, exculpated from, or relieved
from liability, under this Agreement or any Loan Document, for
any act or omission constituting gross negligence or wilful
misconduct.

      Section 4.6.  Taxes.  (a)  Each payment made by the
Borrower under this Agreement shall be made free and clear of,
and without deduction for, any present or future withholding or
other taxes imposed on such payments by or on behalf of any
government or any political subdivision or agency thereof or
therein, except for any income, franchise and other taxes imposed
on the Lender (which for purposes of this Section 4.6 shall
include any branch, affiliate or international banking facility
created by a Lender to make or maintain a LIBO Rate Loan pursuant
to Section 2.5) by the jurisdiction under the laws of which such
Lender is organized or any political subdivision or agency
thereof or by the jurisdiction of such Lender's branch or lending
office or principal place of business (all such non-excluded
taxes being hereinafter referred to as "Taxes").  Whenever any
Taxes are payable by the Borrower with respect to any payments
hereunder, the Borrower shall promptly furnish to the Agent for
the account of the applicable Lender official receipts (to the
extent that the relevant governmental authority delivers such
receipts) evidencing payment of any such Taxes so withheld or
deducted.

      (b)  Each Lender that is not a "United States person" (as
such term is defined in Section 7701(a)(3) of the Internal
Revenue Code of 1986) shall submit to the Borrower on or before
the Effective Date (or, in the case of a Person that becomes a
Lender after the Effective Date by assignment or pursuant to
Section 2.5 promptly upon such assignment or funding) two duly
completed and signed copies of either (1) Form 1001 of the United

                                  -18-
<PAGE>

States Internal Revenue Service entitling such Lender to a
complete exemption from withholding on all amounts to be received
by such Lender pursuant to this Agreement or (2) Form 4224 of the
United States Internal Revenue Service relating to all amounts to
be received by such Lender pursuant to this Agreement.  Each such
Lender shall, from time to time after submitting either such
form, submit to the Borrower and the Agent such additional duly
completed and signed copies of one or the other such forms (or
such successor forms or other documents as shall be adopted from
time to time by the relevant United States taxing authorities) as
may be (1) reasonably requested in writing by the Borrower or the
Agent and (2) appropriate under then current United States law or
regulations to avoid United States withholding taxes on payments
in respect of any amounts to be received by such Lender pursuant
to this Agreement.  Upon the reasonable request of the Borrower
or the Agent, each Lender that has not provided the forms or
other documents, as provided above, on the basis of being a
"United States person" shall submit to the Borrower and the Agent
a certificate to the effect that it is such a "United States
person".

      (c)  If any Lender which is not a "United States person"
determines that it is unable to submit to the Borrower and the
Agent any form or certificate that such Lender is requested to
submit pursuant to the preceding paragraph, or that it is
required to withdraw or cancel any such form or certificate, or
that any such form or certificate previously submitted has
otherwise become ineffective or inaccurate, such Lender shall
promptly notify the Borrower and the Agent of such fact.

      (d)  The Borrower shall not be required to pay any
additional amount in respect of Taxes to any Lender if and only
to the extent that (A) such Lender is subject to such Taxes on
the Effective Date (or in the case of a Person that became a
Lender after the Effective Date by assignment or pursuant to
Section 2.5 on the date of such assignment or funding) or would
be subject to such Taxes on such date if a payment under this
Agreement has been received by it on such date; (B) such Lender
becomes subject to such Taxes subsequent to the date referred to
in clause (A) above (or in the case of a Lender which is not a
"United States person", the first date on which it delivers the
appropriate form or certificate to the Borrower as referred to in
clause (b) of this Section) as a result of a change in the
circumstances of such Lender (other than a change in applicable
law), including without limitation a change in the residence,
place of incorporation or principal place of business of the
Lender, a change in the branch or lending office of the Lender
participating in the transactions set forth herein or as a result
of the sale by the Lender of participating interests in such
Lender's creditor position(s) hereunder; or (C) such Taxes would
not have been incurred but for the failure of such Lender to file

                                  -19-
<PAGE>

with the appropriate tax authorities and/or provide to the
Borrower any form or certificate that it was required so to do
pursuant to clause (b) of this Section, unless the Lender is not
entitled to provide such form or certificate as a result of a
change in applicable law after the Effective Date (or in the case
of a Person that became a Lender after the Effective Date by
assignment or pursuant to Section 2.5 the date of such assignment
or funding).

      (e)  Within thirty (30) days after the written reasonable
request of the Borrower, each Lender shall execute and deliver to
the Borrower such certificates, forms or other documents which
can be furnished consistent with the facts and which are
reasonably necessary to assist the Borrower in applying for
refunds of Taxes paid by the Borrower hereunder or making payment
of Taxes hereunder; provided, however, that no Lender shall be
required to furnish to the Borrower any financial information
with respect to itself or other information which it considers
confidential.

      (f)  The Borrower shall have the right to require any
Lender which is not a "United States person" to which the
Borrower is required to make additional payments pursuant to
Section 4.6 hereof on account of Taxes (or would, upon payment to
such Lender of an amount hereunder, be so required) to assign
such Lender's total Loans and Commitments to one or more banks or
financial institutions identified by the Borrower and acceptable
to the Agent at a purchase price equal to the then outstanding
amount of all principal, interest, fees and other amounts then
owed to such Lender.

      Section 4.7.  Payments, Computations, etc.  Unless
otherwise expressly provided herein, all payments by the Borrower
pursuant to this Agreement, the Notes or any other Loan Document
shall be made by the Borrower to the Agent for the account of the
Lenders entitled to receive such payment.  All such payments
required to be made to the Agent shall be made, without setoff,
deduction or counterclaim, not later than 11:00 a.m., New York
time, on the date due, in same day or immediately available
funds, to such account as the Agent shall specify from time to
time by notice to the Borrower.  To the extent the Agent receives
such funds prior to 12:00 noon, New York time, the Agent shall
promptly remit in same day funds to each Lender its share, if
any, of such payments received by the Agent for the account of
such Lender.  All interest and fees shall be computed on the
basis of the actual number of days (including the first day but
excluding the last day) occurring during the period for which
such interest or fee is payable over a year comprised of 360
days.  Whenever any payment to be made shall otherwise be due on
a day which is not a Business Day, such payment shall (except as
otherwise required by clause (b) of the definition of the term

                                  -20-
<PAGE>

"Interest Period") be made on the next succeeding Business Day
and such extension of time shall be included in computing
interest and fees, if any, in connection with such payment.

      Section er voluntary,
involuntary, by application of setoff or otherwise) in excess of
its Percentage of payments then or therewith obtained by all
Lenders, such Lender shall purchase from the other Lenders such
participations as shall be necessary to cause such purchasing
Lender to share the excess payment or other recovery ratably with
each of them; provided, however, that if all or any portion of
the excess payment or other recovery is thereafter recovered from
such purchasing Lender, the purchase shall be rescinded and each
Lender which has sold a participation to the purchasing Lender
shall repay to the purchasing Lender the purchase price to the
ratable extent of such recovery together with an amount equal to
such selling Lender's ratable share (according to the proportion
of

           (a)  the amount of such selling Lender's required
      repayment to the purchasing Lender

to

           (b)  the total amount so recovered from the purchasing
      Lender)

of any interest or other amount paid or payable by the purchasing
Lender in respect of the total amount so recovered.  The Borrower
agrees that any Lender so purchasing a participation from another
Lender pursuant to this Section may, to the fullest extent
permitted by law, exercise all its rights of payment (including
pursuant to Section 4.9) with respect to such participation as
fully as if such Lender were the direct creditor of the Borrower
in the amount of such participation.  If under any applicable
bankruptcy, insolvency or other similar law, any Lender receives
a secured claim in lieu of a setoff to which this Section
applies, such Lender shall, to the extent practicable, exercise
its rights in respect of such secured claim in a manner
consistent with the rights of the Lenders entitled under this
Section to share in the benefits of any recovery on such secured
claim.

      Section 4.9.  Setoff.  Each Lender shall, upon the
occurrence of any event or condition described in clause (f) of
Section 6.01 of the U.S. Credit Agreement or, with the consent of
the Required Lenders, upon the occurrence of any other Event of
Default, have the right to appropriate and apply to the payment
of the Obligations owing to it (whether or not then due) any and
all balances, credits, deposits, accounts or moneys of the

                                  -21-
<PAGE>

Borrower then or thereafter maintained with or otherwise held by
such Lender; provided, however, that any such appropriation and
application shall be subject to the provisions of Section 4.8. 
Each Lender agrees promptly to notify the Borrower and the Agent
after any such setoff and application made by such Lender;
provided, however, that the failure to give such notice shall not
affect the validity of such setoff and application.  The rights
of each Lender under this Section are in addition to other rights
and remedies (including other rights of setoff under applicable
law or otherwise) which such Lender may have.

      Section 4.10.  Use of Proceeds.  The Borrower shall apply
the proceeds of each Credit Extension in accordance with the
third recital and Section 2.3.


                            ARTICLE V

                      CONDITIONS PRECEDENT 

      Section 5.1.  Initial Credit Extension.  The obligations of
the Lenders to make the initial Credit Extension shall be subject
to the prior or concurrent satisfaction of each of the conditions
precedent set forth in this Section 5.1.

      Section 5.1.1.  Resolutions, etc.  The Agent shall have
received from each Obligor four originally executed copies of a
certificate, dated the date of the initial Borrowing, of such
Obligor's Secretary or Assistant Secretary as to

           (a)  resolutions of its Board of Directors then in
      full force and effect authorizing the execution, delivery
      and performance of this Agreement, the Note, the Guaranty
      and each other Loan Document to be executed by it; and

           (b)  the incumbency and signatures of those of such
      Obligor's officers authorized to act with respect to this
      Agreement, the Notes, the Guaranty and each other Loan
      Document executed by it, 

upon which certificates each Lender may conclusively rely until
it shall have received a further certificate of the Secretary of
such Obligor canceling or amending such prior certificate.

      Section 5.1.2.  Delivery of Note.  Scotiabank shall have
received its Note duly executed and delivered by the Borrower. 

      Section 5.1.3.  No Default, etc.  No default shall have
occurred and be continuing in the performance of any affirmative
or negative covenants contained in the U.S. Credit Agreement,
none of the events described in clauses (a), (b), (d), (f), (g),

                                  -22-
<PAGE>

(h), (i), (j), (k), or (l) of Section 10.1 of the U.S. Credit
Agreement shall have occurred, and no Event of Default shall have
occurred or would occur under the U.S. Credit Agreement or would
result from the making of any Loan.

      Section 5.1.4.  No Material Adverse Change.  Since 
January 8, 1994, there shall have been no material adverse change
in the financial condition, operations, assets, business,
properties or prospects of the Borrower and its Subsidiaries,
taken as a whole.

      Section 5.1.5.  Opinion of Counsel.  The Agent shall have
received an opinion letter, dated the date of the initial
Borrowing and addressed to the Agent and all Lenders, from
Skadden, Arps, Slate, Meagher & Flom, counsel to the Borrower,
substantially in the form of Exhibit E hereto.

      Section 5.1.6.  Closing Fees, Expenses, etc.  The Agent
shall have received for its own account, or for the account of
each Lender, as the case may be, all fees, costs and expenses, if
then invoiced, (i) previously agreed to between the Agent and the
Borrower and (ii) as otherwise due and payable pursuant to
Section 10.3.

      Section 5.1.7.  Delivery of Guaranty.  The Agent shall have
received the Guaranty, duly executed and delivered by Group.

      Section 5.2.  All Credit Extensions.  The obligation of
each Lender to make any Credit Extension (including the initial
Credit Extension) shall be subject to the satisfaction of each of
the conditions precedent set forth in this Section 5.2.

      Section 5.2.1.  Compliance with Warranties, No Default,
etc.  Both before and after giving effect to any Credit Extension
the following statements shall be true and correct 

           (a)  no event or circumstances has occurred and is
      continuing, or would result from the making of such Credit
      Extension, which constitutes a Default, or which when
      considered by itself or together with other past or then
      existing events or circumstances, constitutes or would
      constitute a material adverse change in the business
      prospects or financial condition of the Borrower and its
      Subsidiaries taken as a whole;

           (b)  no event of default or any condition, occurrence
      or event which, after notice or lapse of time or both,
      would constitute an event of default shall have occurred
      and be continuing in the performance of any affirmative and
      negative covenants contained in Article V of the U.S.
      Credit Agreement and regardless of whether such U.S. Credit

                                  -23-
<PAGE>

      Agreement is terminated, unless in connection with such
      termination a replacement credit facility which the
      Required Lenders hereunder have approved is entered into in
      which case, the affirmative and negative covenants in such
      facility shall become the subject of this clause (b); and

           (c)  none of the events described in clauses (a), (e),
      (f), (g), (h), (k), (l), (m) or (n) of Section 6.01 of the
      U.S. Credit Agreement (without giving effect to any
      termination of the U.S. Credit Agreement, unless in
      connection with such termination a replacement credit
      facility to which the Required Lenders hereunder have
      approved, in which case the analogous provisions of such
      replacement credit facility shall become the subject of
      this clause (c)), shall have occurred and be continuing.

      Section 5.2.2.  Borrowing Request.  The Agent shall have
received a Borrowing Request (in the form of Exhibit B hereto)
for such Credit Extension.  Each of the delivery of a Borrowing
Request and the acceptance by the Borrower of the proceeds of the
Borrowing shall constitute a representation and warranty by the
Borrower that on the date of such Credit Extension (both
immediately before and after giving effect to such Credit
Extension and the application of the proceeds thereof) the
statements made in (i) Section 5.2.1 and the representations and
warranties contained in Article VI of this Agreement, and (ii) in
the case of the initial Loan, the statements made in Section
5.1.3 and Section 5.1.4, are in each case true and correct.

      Section 5.2.3.  Satisfactory Legal Form.  All documents
executed or submitted pursuant hereto by or on behalf of the
Borrower or any of its Subsidiaries shall be satisfactory in form
and substance to the Agent; the Agent shall have received all
information, approvals, opinions, documents or instruments as the
Agent may reasonably request.


                           ARTICLE VI

                 REPRESENTATIONS AND WARRANTIES

      In order to induce the Lenders and the Agent to enter into
this Agreement and to make Loans and issue Letters of Credit
hereunder, the Borrower represents and warrants unto the Agent
and each Lender as set forth in this Article VI.

                                  -24-
<PAGE>


      Section 6.1.  Organization, etc.  The Borrower is a
corporation validly organized and existing and in good standing
under the laws of the State of its incorporation, is duly
qualified to do business and is in good standing as a foreign
corporation in each jurisdiction where the nature of its business
requires such qualification, except where the failure to so
qualify would not have a Material Adverse Effect (as defined in
the U.S. Credit Agreement), and has full power and authority and
holds all requisite governmental licenses, permits and other
approvals to enter into and perform its Obligations under this
Agreement, the Notes and each other Loan Document to which it is
a party and to own and hold under lease its property and to
conduct its business substantially as currently conducted by it.

      Section 6.2.  Due Authorization, Non-Contravention, etc. 
The execution, delivery and performance by the Borrower of this
Agreement, the Notes and each other Loan Document executed or to
be executed by it, are within the Borrower's corporate powers,
have been duly authorized by all necessary corporate action, and
do not 

           (a)  contravene the Borrower's Organic Documents; 

           (b)  contravene any contractual restriction, law or
      governmental regulation or court decree or order binding on
      or affecting the Borrower; or 

           (c)  result in, or require the creation or imposition
      of, any Lien on any of the Borrower's properties. 

      Section 6.3.  Government Approval, Regulation, etc.  No
authorization or approval or other action by, and no notice to or
filing with, any governmental authority or regulatory body or
other Person is required for the due execution, delivery or
performance by the Borrower of this Agreement, the Notes or any
other Loan Document to which it is a party.  Neither the Borrower
nor any of its Subsidiaries is an "investment company" within the
meaning of the Investment Company Act of 1940, as amended, or a
"holding company", or a "subsidiary company" of a "holding
company", or an "affiliate" of a "holding company" or of a
"subsidiary company" of a "holding company", within the meaning
of the Public Utility Holding Company Act of 1935, as amended.

      Section 6.4.  Validity, etc.  This Agreement constitutes,
and the Note and each other Loan Document executed by the
Borrower will, on the due execution and delivery thereof,
constitute, the legal, valid and binding obligations of the
Borrower enforceable in accordance with their respective terms,
except as the enforceability thereof may be limited by
bankruptcy, insolvency, moratorium and other similar laws

                                  -25-
<PAGE>

affecting the enforcement of creditors rights generally and by
general equity principles. 

      Section 6.5.  No Material Adverse Change.  Since January 8,
1994, there has been no material adverse change in the business,
prospects or financial condition of the Borrower and its
Subsidiaries, taken a whole.

      Section 6.6.  Litigation, Labor Controversies, etc.  There
is no pending or, to the knowledge of the Borrower, threatened
litigation, action, proceeding, or labor controversy affecting
the Borrower and its Subsidiaries, taken as a whole, or any of
their respective properties, businesses, assets or revenues,
which could reasonably be expected to materially adversely affect
the financial condition, business or prospects of the Borrower
and its Subsidiaries, taken as a whole, or which purports to
affect the legality, validity or enforceability of this
Agreement, the Notes or any other Loan Document.

      Section 6.7.  Regulations G, U and X.  The Borrower is not
engaged in the business of extending credit for the purpose of
purchasing or carrying margin stock, and no proceeds of any Loans
will be used for a purpose which violates, or would be
inconsistent with, F.R.S. Board Regulation G, U or X.  Terms for
which meanings are provided in F.R.S. Board Regulation G, U or X
or any regulations substituted therefor, as from time to time in
effect, are used in this Section with such meanings.

      Section 6.8.  Accuracy of Information.  All factual
information heretofore or contemporaneously furnished by or on
behalf of the Borrower in writing to the Agent or any Lender for
purposes of or in connection with this Agreement or any
transaction contemplated hereby is, and all other such factual
information hereafter furnished by or on behalf of the Borrower
to the Agent or any Lender will be, true and accurate in every
material respect on the date as of which such information is
dated or certified and as of the date of execution and delivery
of this Agreement by the Agent and such Lender, and such
information is not, or shall not be, as the case may be,
incomplete by omitting to state any material fact necessary to
make such information not misleading.  The parties acknowledge
and agree that nothing contained in this Section shall constitute
a representation or warranty by the Borrower as to the future
financial performance or the results of operations of the
Borrower; provided, however, that any projections delivered
pursuant to this Agreement have been (and will be) prepared on
the basis of the assumptions accompanying them, and such
projections and assumptions, as of the date of preparation
thereof and as of the date hereof, are reasonable and represent
the Borrower's good faith estimate of its future financial
performance.


                                  -26-
<PAGE>


                           ARTICLE VII

                            COVENANTS

      Section 7.1.  Affirmative Covenants.  The Borrower agrees
with the Agent and each Lender that, until all Commitments have
terminated and all Obligations have been paid and performed in
full, the Borrower will perform the obligations set forth in this
Section 7.1.

      Section 7.1.1.  Financial Information, Reports, Notices,
etc.  Unless the information set forth below is otherwise
delivered to a Lender under the terms of the U.S. Credit
Agreement, the Borrower will furnish, or will cause to be
furnished, to each Lender and the Agent copies of the following
financial statements, reports, notices and information:

           (a)  unaudited, quarterly, consolidated and/or
      consolidating financial statements of the Borrower within
      45 days of the end of each of the first 3 Fiscal Quarters
      of each of its Fiscal Years, certified by an Authorized
      Officer of the Borrower;

           (b)  audited, annual, consolidated and/or
      consolidating financial statements of the Borrower within
      90 days of each Fiscal year;

           (c)  on each date that a financial statement of the
      Borrower is deliverable to the Lenders, the certificate of
      the Borrower, signed by an Authorized Officer of the
      Borrower certifying that no Default or Event of Default
      under this Agreement has occurred and is continuing or, if
      a Default or Event of Default has occurred and is
      continuing, a statement setting forth details of such
      Default or Event of Default and the actions that the
      Borrower has taken or proposes to take with respect
      thereto;

           (d)  on each date that a financial statement of the
      Borrower is deliverable to the Lenders such financial
      calculations as are provided pursuant to the U.S. Credit
      Agreement;

           (e)  as soon as possible and in any event within two
      Business Days after the occurrence of each Default, a
      statement of an Authorized Officer of the Borrower setting
      forth details of such Default and the action which the
      Borrower has taken and proposes to take with respect
      thereto;

                                  -27-
<PAGE>


           (f)  as soon as possible and in any event within two
      Business Days after (x) the occurrence of any adverse
      development with respect to any litigation, action,
      proceeding, or labor controversy described in Section 6.6
      or (y) the commencement of any labor controversy,
      litigation, action, proceeding of the type described in
      Section 6.6, notice thereof and copies of all documentation
      relating thereto;

           (g)  promptly after the sending or filing thereof,
      copies of all Forms 10Q and 10K reports and registration
      statements which the Borrower files with the Securities and
      Exchange Commission or any national securities exchange;
      and

           (h)  such other information respecting the condition
      or operations, financial or otherwise, of the Borrower or
      any of its Subsidiaries as any Lender through the Agent may
      from time to time reasonably request.

      Section 7.1.2.  Corporate Existence.  The Borrower will at
all times maintain and preserve its corporate existence.


                          ARTICLE VIII

                        EVENTS OF DEFAULT

      Section 8.1.  Listing of Events of Default.  Each of the
following events or occurrences described in this Section 8.1
shall constitute an "Event of Default".

      Section 8.1.1.  Non-Payment of Obligations.  The Borrower
shall default in the payment or prepayment when due of (i) any
principal of or interest on any Loan or (ii) any fee or of any
other Obligation, and in each case such default in payment or
prepayment shall continue unremedied for more than one Business
Day from the date such payment or prepayment was due.

      Section 8.1.2.  Breach of Warranty.  Any representation or
warranty of any Obligor made or deemed to be made hereunder or in
any other Loan Document executed by it (including any
certificates delivered pursuant to Article V) is or shall be
incorrect when made or deemed made in any material respect.

      Section 8.1.3.  Non-Performance of Certain Covenants and
Obligations.  The Borrower shall default in the due performance
and observance of any of its obligations under Section 7.1.2 or
under any other covenant which is impossible to remedy.

                                  -28-
<PAGE>


      Section 8.1.4.  Non-Performance of Other Covenants and
Obligations.  Any Obligor shall default in the due performance
and observance of any other agreement contained herein or in any
other Loan Document executed by it, and such default shall
continue unremedied for a period of ten Business Days after
notice thereof shall have been given to such Obligor by the Agent
or any Lender.

      Section 8.1.5.  Default Under U.S. Credit Agreement.  Any
Event of Default (as defined in the U.S. Credit Agreement) or any
replacement credit facility shall have occurred, and any or all
of the Indebtedness of the Borrower thereunder shall have become
due and payable in accordance with Sections 6.01 or 6.02 thereof
(or similar section of any replacement credit facility).

      Section 8.1.6.  Bankruptcy, Insolvency, etc.  Any event or
condition described in clause (f) of Section 6.01 of the U.S.
Credit Agreement (or similar provision of any replacement credit
facility) shall have occurred and be continuing.

      Section 8.1.7.  Impairment of Guaranty.  The Guaranty
shall, in whole or in part, terminate, cease to be effective or
cease to be the legally valid, binding and enforceable obligation
of Group, or Group shall, directly or indirectly, contest in any
manner such effectiveness, validity, binding nature or
enforceability.

      Section 8.2.  Action Upon Bankruptcy.  If any Event of
Default described in Section 8.1.6 shall occur, the Commitments
(if not theretofore terminated) shall automatically terminate and
the outstanding principal amount of all outstanding Loans and all
other Obligations shall automatically be and become immediately
due and payable, without notice or demand.

      Section 8.3.  Action Upon Other Event of Default.  If any
Event of Default (other than any Event of Default described in 
Section 8.1.6) shall occur for any reason, whether voluntary or
involuntary, and be continuing, the Agent, upon the direction of
the Required Lenders, shall by notice to the Borrower declare all
or any portion of the outstanding principal amount of the Loans
and other Obligations in respect of the Loans or otherwise to be
due and payable and/or the Commitments (if not theretofore
terminated) to be terminated, whereupon the full unpaid amount of
such Loans and other Obligations which shall be so declared due
and payable shall be and become immediately due and payable,
without further notice, demand or presentment, and/or, as the
case may be, the Commitments shall terminate.


                                  -29-
<PAGE>


                           ARTICLE IX

                            THE AGENT

      Section 9.1.  Actions.  Each Lender hereby appoints
Scotiabank as its Agent under and for purposes of this Agreement,
the Notes and each other Loan Document.  Each Lender authorizes
the Agent to act on behalf of such Lender under this Agreement,
the Notes and each other Loan Document and, in the absence of
other written instructions from the Required Lenders received
from time to time by the Agent (with respect to which the Agent
agrees that it will comply, except as otherwise provided in this
Section or as otherwise advised by counsel), to exercise such
powers hereunder and thereunder as are specifically delegated to
or required of the Agent by the terms hereof and thereof,
together with such powers as may be reasonably incidental
thereto.  Each Lender hereby indemnifies (which indemnity shall
survive any termination of this Agreement) the Agent, pro rata
according to such Lender's Percentage, from and against any and
all liabilities, obligations, losses, damages, claims, costs or
expenses of any kind or nature whatsoever which may at any time
be imposed on, incurred by, or asserted against, the Agent in any
way relating to or arising out of this Agreement, the Notes and
any other Loan Document, including reasonable attorneys' fees,
and as to which the Agent is not reimbursed by the Borrower;
provided, however, that no Lender shall be liable for the payment
of any portion of such liabilities, obligations, losses, damages,
claims, costs or expenses which are determined by a court of
competent jurisdiction in a final proceeding to have resulted
solely from the Agent's gross negligence or wilful misconduct. 
The Agent shall not be required to take any action hereunder,
under the Notes or under any other Loan Document, or to prosecute
or defend any suit in respect of this Agreement, the Notes or any
other Loan Document, unless it is indemnified hereunder to its
satisfaction.  If any indemnity in favor of the Agent shall be or
become, in the Agent's determination, inadequate, the Agent may
call for additional indemnification from the Lenders and cease to
do the acts indemnified against hereunder until such additional
indemnity is given.

      Section 9.2.  Copies, etc.  The Agent shall give prompt
notice to each Lender of each notice or request required or
permitted to be given to the Agent by the Borrower pursuant to
the terms of this Agreement (unless concurrently delivered to the
Lenders by the Borrower).  The Agent will distribute to each
Lender each document or instrument received for its account and
copies of all other communications received by the Agent from the
Borrower for distribution to the Lenders by the Agent in
accordance with the terms of this Agreement.

                                  -30-
<PAGE>


      Section 9.3.  Exculpation.  Neither the Agent nor any of
its directors, officers, employees or agents shall be liable to
any Lender for any action taken or omitted to be taken by it
under this Agreement or any other Loan Document, or in connection
herewith or therewith, except for its own wilful misconduct or
gross negligence, nor responsible for any recitals or warranties
herein or therein, nor for the effectiveness, enforceability,
validity or due execution of this Agreement or any other Loan
Document, or the validity, genuineness, enforceability,
existence, value or sufficiency of any collateral security, nor
to make any inquiry respecting the performance by the Borrower of
its obligations hereunder or under any other Loan Document.  Any
such inquiry which may be made by the Agent shall not obligate it
to make any further inquiry or to take any action.  The Agent
shall be entitled to rely upon advice of counsel concerning legal
matters and upon any notice, consent, certificate, statement or
writing which the Agent believes to be genuine and to have been
presented by a proper Person.

      Section 9.4.  Successor.  The Agent may resign as such at
any time upon at least 30 days' prior notice to the Borrower and
all Lenders.  If the Agent at any time shall resign, the Required
Lenders may appoint another Lender as a successor Agent which
shall thereupon become the Agent hereunder.  If no successor
Agent shall have been so appointed by the Required Lenders, and
shall have accepted such appointment, within 30 days after the
retiring Agent's giving notice of resignation, then the retiring
Agent may, on behalf of the Lenders, appoint a successor Agent,
which shall be one of the Lenders or a commercial banking
institution organized under the laws of the U.S. (or any State
thereof) or a U.S. branch or agency of a commercial banking
institution, and having a combined capital and surplus of at
least $100,000,000.  Upon the acceptance of any appointment as
Agent hereunder by a successor Agent, such successor Agent shall
be entitled to receive from the retiring Agent such documents of
transfer and assignment as such successor Agent may reasonably
request, and shall thereupon succeed to and become vested with
all rights, powers, privileges and duties of the retiring Agent,
and the retiring Agent shall be discharged from its duties and
obligations under this Agreement.  After any retiring Agent's
resignation hereunder as the Agent, the provisions of

           (a)  this Article IX shall inure to its benefit as to
      any actions taken or omitted to be taken by it while it was
      the Agent under this Agreement; and

           (b)  Section 10.3 and Section 10.4 shall continue to
      inure to its benefit.

      Section 9.5.  Loans Made by Scotiabank.  Scotiabank shall
have the same rights and powers with respect to (x) the Loans

                                  -31-
<PAGE>

made by it or any of its affiliates, and (y) the Notes held by it
or any of its affiliates, as any other Lender and may exercise
the same as if it were not the Agent.  Scotiabank and its
affiliates may accept deposits from, lend money to, and generally
engage in any kind of business with the Borrower or any
Subsidiary or affiliate of the Borrower as if Scotiabank were not
the Agent hereunder.

      Section 9.6.  Credit Decisions.  Each Lender acknowledges
that it has, independently of the Agent and each other Lender,
and based on such Lender's review of the financial information of
the Borrower, this Agreement, the other Loan Documents (the terms
and provisions of which being satisfactory to such Lender) and
such other documents, information and investigations as such
Lender has deemed appropriate, made its own credit decision to
extend its Commitment.  Each Lender also acknowledges that it
will, independently of the Agent and each other Lender, and based
on such other documents, information and investigations as it
shall deem appropriate at any time, continue to make its own
credit decisions as to exercising or not exercising from time to
time  any rights and privileges available to it under this
Agreement or any other Loan Document.


                            ARTICLE X

                    MISCELLANEOUS PROVISIONS

      Section 10.1.  Waivers, Amendments, etc.  The provisions of
this Agreement and of each other Loan Document may from time to
time be amended, modified or waived, if such amendment,
modification or waiver is in writing and consented to by the
Borrower and the Required Lenders; provided, however, that no
such amendment, modification or waiver which would:

           (a)  modify any requirement hereunder that any
      particular action be taken by all the Lenders or by the
      Required Lenders shall be effective unless consented to by
      each Lender;

           (b)  modify this Section 10.1, change the definition
      of "Required Lenders", increase the Commitment Amount or
      the Percentage of any Lender, release the Guarantor from
      its obligations under the Guaranty, reduce any fees
      described in Article III or extend the Commitment
      Termination Date shall be made without the consent of each
      Lender and each holder of a Note;

           (c)  extend the due date for, or reduce the amount of,
      any scheduled repayment or prepayment of principal of or
      interest on any Loan (or reduce the principal amount of or

                                  -32-
<PAGE>

      rate of interest on any Loan) shall be made without the
      consent of the holder of that Note evidencing such Loan; or
      
           (d)  affect adversely the interests, rights or
      obligations of the Agent in its capacity as the Agent shall
      be made without consent of the Agent.

No failure or delay on the part of the Agent, any Lender or the
holder of any Note in exercising any power or right under this
Agreement or any other Loan Document shall operate as a waiver
thereof, nor shall any single or partial exercise of any such
power or right preclude any other or further exercise thereof or
the exercise of any other power or right.  No notice to or demand
on any Obligor in any case shall entitle it to any notice or
demand in similar or other circumstances.  No waiver or approval
by the Agent, any Lender or the holder of any Note under this
Agreement or any other Loan Document shall, except as may be
otherwise stated in such waiver or approval, be applicable to
subsequent transactions.  No waiver or approval hereunder shall
require any similar or dissimilar waiver or approval thereafter
to be granted hereunder.

      Section 10.2.  Notices.  All notices and other
communications provided to any party hereto under this Agreement
or any other Loan Document shall be in writing or by Telex or by
facsimile and addressed, delivered or transmitted to such party
at its address, Telex or facsimile number set forth below its
signature hereto or set forth in the Lender Assignment Agreement
or at such other address, Telex or facsimile number as may be
designated by such party in a notice to the other parties.  Any
notice, if mailed and properly addressed with postage prepaid or
if properly addressed and sent by pre-paid courier service, shall
be deemed given when received; any notice, if transmitted by
Telex or facsimile, shall be deemed given when transmitted
(answer confirmed in the case of Telexes).

      Section 10.3.  Payment of Costs and Expenses.  The Borrower
agrees to pay on demand all reasonable expenses of the Agent
(including the reasonable fees and out-of-pocket expenses of
counsel to the Agent and of local counsel, if any, who may be
retained by counsel to the Agent) in connection with

           (a)  the negotiation, preparation, execution and
      delivery of this Agreement and of each other Loan Document,
      including schedules and exhibits, and any amendments,
      waivers, consents, supplements or other modifications to
      this Agreement or any other Loan Document as may from time
      to time hereafter be required, whether or not the
      transactions contemplated hereby are consummated, and

                                  -33-
<PAGE>


           (b)  the preparation and review of the form of any
      document or instrument relevant to this Agreement or any
      other Loan Document. 

The Borrower covenants to pay on demand all reasonable costs and
expenses of the Agent and the Lenders incurred in the enforcement
of the Agent's or any Lender's rights under this Agreement and
any Loan Document.  All payments to be made to the Agent and the
Lenders hereunder shall, subject to Section 4.6, be made for
value on the date due and free of any withholding tax or levy,
other than taxes imposed on the net income of the Agent or a
Lender, and the Borrower covenants that such taxes or levies,
other than as excepted, shall be paid by the Borrower.  The
provisions of this paragraph will survive payment in full
hereunder.

      Section 10.4.  Indemnification.  In consideration of the
execution and delivery of this Agreement by each Lender and the
extension of the Commitments, the Borrower hereby indemnifies,
exonerates and holds the Agent and each Lender and each of their
respective officers, directors, employees and agents
(collectively, the "Indemnified Parties") free and harmless from
and against any and all actions, causes of action, suits, losses,
costs, liabilities and damages, and expenses incurred in
connection therewith (irrespective of whether any such
Indemnified Party is a party to the action for which
indemnification hereunder is sought), including reasonable
attorneys' fees and disbursements (collectively, the "Indemnified
Liabilities"), incurred by the Indemnified Parties or any of them
as a result of, or arising out of, or relating to 

           (a)  any transaction financed or to be financed in
      whole or in part, directly or indirectly, with the proceeds
      of any Loan; or

           (b)  the entering into and performance of this
      Agreement and any other Loan Document by any of the
      Indemnified Parties (including any action brought by or on
      behalf of the Borrower as the result of any determination
      by the Required Lenders pursuant to Article V not to make
      any Credit Extension);

except for any such Indemnified Liabilities arising for the
account of a particular Indemnified Party by reason of the
relevant Indemnified Party's gross negligence or wilful
misconduct.

      Section 10.5.  Survival.  The obligations of the Borrower
under Sections 4.3, 4.4, 4.5, 4.6, 10.3 and 10.4, and the
obligations of the Lenders under Section 9.1, shall in each case
survive any termination of this Agreement, the payment in full of

                                  -34-
<PAGE>

all Obligations and the termination of all Commitments.  The
representations and warranties made by the Borrower in this
Agreement and in each other Loan Document shall survive the
execution and delivery of this Agreement and each such other Loan
Document.

      Section 10.6.  Severability.  Any provision of this
Agreement or any other Loan Document which is prohibited or
unenforceable in any jurisdiction shall, as to such provision and
such jurisdiction, be ineffective to the extent of such
prohibition or unenforceability without invalidating the
remaining provisions of this Agreement or such Loan Document or
affecting the validity or enforceability of such provision in any
other jurisdiction.

      Section 10.7.  Headings.  The various headings of this
Agreement and of each other Loan Document are inserted for
convenience only and shall not affect the meaning or
interpretation of this Agreement or such other Loan Document or
any provisions hereof or thereof.

      Section 10.8.  Execution in Counterparts, Effectiveness,
etc.  This Agreement may be executed by the parties hereto in
several counterparts, each of which shall be executed by the
Borrower and the Agent and be deemed to be an original and all of
which shall constitute together but one and the same agreement. 
This Agreement shall become effective when counterparts hereof
executed on behalf of the Borrower and each Lender (or notice
thereof satisfactory to the Agent) shall have been received by
the Agent and notice thereof shall have been given by the Agent
to the Borrower and each Lender.

      Section 10.9.  Governing Law; Entire Agreement.  THIS
AGREEMENT, THE NOTES AND EACH OTHER LOAN DOCUMENT SHALL EACH BE
DEEMED TO BE A CONTRACT MADE UNDER AND GOVERNED BY THE INTERNAL
LAWS OF THE STATE OF NEW YORK.  This Agreement, the Notes and the
other Loan Documents constitute the entire understanding among
the parties hereto with respect to the subject matter hereof and
supersede any prior agreements, written or oral, with respect
thereto.

      Section 10.10.  Successors and Assigns.  This Agreement
shall be binding upon and shall inure to the benefit of the
parties hereto and their respective successors and assigns;
provided, however, that:

           (a)  the Borrower may not assign or transfer its
      rights or obligations hereunder without the prior written
      consent of the Agent and all Lenders; and

                                  -35-
<PAGE>


           (b)  the rights of sale, assignment and transfer of
      the Lenders are subject to Section 10.11.

      Section 10.11.  Sale and Transfer of Loans and Notes;
Participations in Loans and Notes.  Each Lender may assign, or
sell participations in, its Loans and Commitments to one or more
other Persons in accordance with this Section 10.11.

      Section 10.11.1.  Assignments.  Any Lender,

           (a)  with the written consents of the Borrower and the
      Agent (which consents shall not be unreasonably delayed or
      withheld) may at any time assign and delegate to one or
      more commercial banks or other financial institutions; and

           (b)  with notice to the Borrower and the Agent, but
      without the consent of the Borrower or the Agent, may
      assign and delegate to any of its affiliates or to any
      other Lender or any Lender under the U.S. Credit Agreement

(each Person described in either of the foregoing clauses as
being the Person to whom such assignment and delegation is to be
made, being hereinafter referred to as an "Assignee Lender"), all
or a fraction of such Lender's total Loans and Commitments;
provided, that after giving effect to such assignment or
transfer, such Lender and its Assignee Lender shall each hold not
less than $5,000,000 of Loans and/or Commitments; provided,
further, that the Borrower shall not be required to pay an amount
under Section 4.6 that is greater than the amount which it would
have been required to pay had no assignment been made and
further, provided, however, that, the Borrower and the Agent
shall be entitled to continue to deal solely and directly with
such Lender in connection with the interests so assigned and
delegated to an Assignee Lender until

           (c)  written notice of such assignment and delegation,
      together with payment instructions, addresses and related
      information with respect to such Assignee Lender, shall
      have been given to the Borrower and the Agent by such
      Lender and such Assignee Lender, 

           (d)  such Assignee Lender shall have executed and
      delivered to the Borrower and the Agent a Lender Assignment
      Agreement, accepted by the Agent, and

           (e)  the processing fees described below shall have
      been paid.

From and after the date that the Agent accepts such Lender
Assignment Agreement, (x) the Assignee Lender thereunder shall be
deemed automatically to have become a party hereto and to the

                                  -36-
<PAGE>

extent that rights and obligations hereunder have been assigned
and delegated to such Assignee Lender in connection with such
Lender Assignment Agreement, shall have the rights and
obligations of a Lender hereunder and under the other Loan
Documents, and (y) the assignor Lender, to the extent that rights
and obligations hereunder have been assigned and delegated by it
in connection with such Lender Assignment Agreement, shall be
released from its obligations hereunder and under the other Loan
Documents.  Within five Business Days after its receipt of notice
that the Agent has received an executed Lender Assignment
Agreement with respect to the assignment of Loans, the Borrower
shall execute and deliver to the Agent (for delivery to the
relevant Assignee Lender) new Notes evidencing such Assignee
Lender's assigned Loans and Commitments and, if the assignor
Lender has Loans and Commitments hereunder, replacement Notes in
the principal amount of the Loans and Commitments retained by the
assignor Lender hereunder (such Notes to be in exchange for, but
not in payment of, those Notes then held by such assignor
Lender).  Each such Note shall be dated the date of the
predecessor Notes.  The assignor Lender shall mark the
predecessor Notes "exchanged" and deliver them to the Borrower. 
Accrued interest on that part of the predecessor Notes evidenced
by the new Notes, and accrued fees, shall be paid as provided in
the Lender Assignment Agreement.  Accrued interest on that part
of the predecessor Notes evidenced by the replacement Notes shall
be paid to the assignor Lender.  Accrued interest and accrued
fees shall be paid at the same time or times provided in the
predecessor Notes and in this Agreement.  Such assignor Lender or
such Assignee Lender must also pay a processing fee to the Agent
upon delivery of any Lender Assignment Agreement in the amount of
$2,500.  Any attempted assignment and delegation not made in
accordance with this Section 10.11.1 shall be null and void.
Nothing in this Section shall prevent or prohibit any Lender from
pledging its rights (but not its obligations to make Loans and to
issue or participate in Letters of Credit) under this Agreement
and/or its Loans and/or Notes hereunder to a Federal Reserve Bank
in support of borrowing made by such Lender from such Federal
Reserve Bank.

      Section 10.11.2.  Participations.  Any Lender may at any
time sell to one or more commercial banks or other Persons (each
of such commercial banks and other Persons being herein called a
"Participant") participating interests in any of the Loans,
Commitments, or other interests of such Lender hereunder;
provided, however, that

           (a)  no participation contemplated in this
      Section 10.11 shall relieve such Lender from its
      Commitments or its other obligations hereunder or under any
      other Loan Document,

                                  -37-
<PAGE>


           (b)  such Lender shall remain solely responsible for
      the performance of its Commitments and such other
      obligations,

           (c)  the Borrower and the Agent shall continue to deal
      solely and directly with such Lender in connection with
      such Lender's rights and obligations under this Agreement
      and each of the other Loan Documents,

           (d)  no Participant, unless such Participant is an
      affiliate of such Lender, or is itself a Lender, shall be
      entitled to require such Lender to take or refrain from
      taking any action hereunder or under any other Loan
      Document, except that such Lender may agree with any
      Participant that such Lender will not, without such
      Participant's consent, take any actions of the type
      described in clause (b) or (c) of Section 10.1, and 

           (e)  the Borrower shall not be required to pay any
      amount under Section 4.6 that is greater than the amount
      which it would have been required to pay had no
      participating interest been sold.

      Section 10.12.  Other Transactions.  Nothing contained
herein shall preclude the Agent or any other Lender from engaging
in any transaction, in addition to those contemplated by this
Agreement or any other Loan Document, with the Borrower or any of
its affiliates in which the Borrower or such affiliate is not
restricted hereby from engaging with any other Person. 

      Section 10.13.  Forum Selection and Consent to
Jurisdiction.  ANY LITIGATION BASED HEREON, OR ARISING OUT OF,
UNDER, OR IN CONNECTION WITH, THIS AGREEMENT OR ANY OTHER LOAN
DOCUMENT, OR ANY COURSE OF CONDUCT, COURSE OF DEALING, STATEMENTS
(WHETHER ORAL OR WRITTEN) OR ACTIONS OF THE AGENT, THE LENDERS OR
THE BORROWER SHALL BE BROUGHT AND MAINTAINED EXCLUSIVELY IN THE
COURTS OF THE STATE OF NEW YORK OR IN THE UNITED STATES DISTRICT
COURT FOR THE SOUTHERN DISTRICT OF NEW YORK; PROVIDED, HOWEVER,
THAT ANY SUIT SEEKING ENFORCEMENT AGAINST ANY COLLATERAL OR OTHER
PROPERTY MAY BE BROUGHT, AT THE AGENT'S OPTION, IN THE COURTS OF
ANY JURISDICTION WHERE SUCH COLLATERAL OR OTHER PROPERTY MAY BE
FOUND.  THE PARTIES HERETO HEREBY EXPRESSLY AND IRREVOCABLY
SUBMITS TO THE JURISDICTION OF THE COURTS OF THE STATE OF NEW
YORK AND OF THE UNITED STATES DISTRICT COURT FOR THE SOUTHERN
DISTRICT OF NEW YORK FOR THE PURPOSE OF ANY SUCH LITIGATION AS
SET FORTH ABOVE AND IRREVOCABLY AGREES TO BE BOUND BY ANY
JUDGMENT RENDERED THEREBY IN CONNECTION WITH SUCH LITIGATION. 
THE BORROWER FURTHER IRREVOCABLY CONSENTS TO THE SERVICE OF
PROCESS BY REGISTERED MAIL, POSTAGE PREPAID, OR BY PERSONAL
SERVICE WITHIN OR WITHOUT THE STATE OF NEW YORK.  THE BORROWER
HEREBY EXPRESSLY AND IRREVOCABLY WAIVES, TO THE FULLEST EXTENT

                                  -38-
<PAGE>

PERMITTED BY LAW, ANY OBJECTION WHICH IT MAY HAVE OR HEREAFTER
MAY HAVE TO THE LAYING OF VENUE OF ANY SUCH LITIGATION BROUGHT IN
ANY SUCH COURT REFERRED TO ABOVE AND ANY CLAIM THAT ANY SUCH
LITIGATION HAS BEEN BROUGHT IN AN INCONVENIENT FORUM.  TO THE
EXTENT THAT THE BORROWER HAS OR HEREAFTER MAY ACQUIRE ANY
IMMUNITY FROM JURISDICTION OF ANY COURT OR FROM ANY LEGAL PROCESS
(WHETHER THROUGH SERVICE OR NOTICE, ATTACHMENT PRIOR TO JUDGMENT,
ATTACHMENT IN AID OF EXECUTION OR OTHERWISE) WITH RESPECT TO
ITSELF OR ITS PROPERTY, THE BORROWER HEREBY IRREVOCABLY WAIVES
SUCH IMMUNITY IN RESPECT OF ITS OBLIGATIONS UNDER THIS AGREEMENT
AND THE OTHER LOAN DOCUMENTS.

      Section 10.14.  Waiver of Jury Trial.  THE PARTIES HERETO
HEREBY KNOWINGLY, VOLUNTARILY AND INTENTIONALLY WAIVE ANY RIGHTS
THEY MAY HAVE TO A TRIAL BY JURY IN RESPECT OF ANY LITIGATION
BASED HEREON, OR ARISING OUT OF, UNDER, OR IN CONNECTION WITH,
THIS AGREEMENT OR ANY OTHER LOAN DOCUMENT, OR ANY COURSE OF
CONDUCT, COURSE OF DEALING, STATEMENTS (WHETHER ORAL OR WRITTEN)
OR ACTIONS OF THE AGENT, THE LENDERS, THE ISSUER OR THE BORROWER. 
THE PARTIES HERETO ACKNOWLEDGE AND AGREE THAT THEY HAVE RECEIVED
FULL AND SUFFICIENT CONSIDERATION FOR THIS PROVISION (AND EACH
OTHER PROVISION OF EACH OTHER LOAN DOCUMENT TO WHICH IT IS A
PARTY) AND THE BORROWER ACKNOWLEDGES THAT THIS PROVISION IS A
MATERIAL INDUCEMENT FOR THE AGENT, THE ISSUER AND THE LENDERS
ENTERING INTO THIS AGREEMENT AND EACH SUCH OTHER LOAN DOCUMENT.

      Section 10.15.  Usury Restraint.  The provisions of this
Agreement shall be subject to any applicable law, regulation,
order, rule or direction (a "Usury Restraint") which prohibits or
restricts the charging, receipt or retention of interest or other
amounts at the rates and amounts set forth herein (the "Stated
Rate") in excess (the "Excess") of the maximum rates or amount
(the "Maximum Rate") stipulated in the Usury Restraint.  The
provisions of this Agreement shall not require the payment or
permit the collection of interest in excess of the Maximum Rate
from time to time.  If the Lenders comply (whether or not
required to do so at law) with such Usury Restraint then, to the
extent permitted by law, a subsequent reduction in the Stated
Rate below the Maximum Rate shall be deemed not to reduce the
Stated Rate below the Maximum Rate until the total amount of
interest and other amounts earned and retained, measured by a
dollar amount, equals the amount of interest and other amounts
which would have been earned and retained hereunder, inclusive of
the Excess, measured by a dollar amount, if the Stated Rate had
not been held at the Maximum Rate or any amount had not been
refunded to the Borrower.

                                  -39-
<PAGE>

     IN WITNESS WHEREOF, the parties hereto have caused this
Agreement to be executed by their respective officers thereunto
duly authorized as of the day and year first above written.




                             WARNACO INC.


                             By _________________________________
                                Title:  

                             Address:  90 Park Avenue
                                       New York, New York  10016

                             Facsimile No.:  212-687-0480

                             Attention:  Chief Financial Officer




                             THE BANK OF NOVA SCOTIA, 
                               as Agent


                             By _________________________________
                                Title:  Vice President

                             Address:  One Liberty Plaza
                                       New York, New York  10006

                             Facsimile No.:  212-225-5090

                             Attention:  Kevin Clark

                                  -40-
<PAGE>


    PERCENTAGE                          LENDERS

               
LOANS          

100%                         THE BANK OF NOVA SCOTIA


                             By _________________________________
                                Title:  Vice President

                             Domestic 
                             Office:  One Liberty Plaza
                                      New York, New York 10006

                             Facsimile No.: 212-225-5090
                             Attention:  Kevin Clark

                             LIBOR 
                             Office:  One Liberty Plaza
                                      New York, New York 10006

                             Facsimile No.: 212-225-5090
                             Attention:  Kevin Clark
                                  -41-




<PAGE>
                                                                 EXECUTION COPY


                                AMENDMENT NO. 2

     This  AMENDMENT  No. 2, dated as of October 28, 1994 among  Warnaco Inc., a
Delaware  corporation  (the  "Borrower"),  The Warnaco  Group,  Inc., a Delaware
corporation ("Group"),  the financial institutions party to the Credit Agreement
referred to below (the "Lenders"),  The Bank of Nova Scotia  ("Scotiabank")  and
Citicorp USA, Inc. ("Citicorp"),  as Managing Agents (the "Managing Agents") for
the Lenders  thereunder,  Citicorp,  as Documentation  Agent (the "Documentation
Agent") and Collateral Agent (the "Collateral Agent") for the Lenders thereunder
and Scotiabank,  as Paying Agent (the "Paying Agent") for the Lenders thereunder
and as Swing Line Bank and an Issuing Bank thereunder.

     PRELIMINARY STATEMENTS:

     (1)  The  Borrower,   Group,  the  Lenders,   the  Managing   Agents,   the
Documentation Agent, the Collateral Agent and the Paying Agent have entered into
a Credit  Agreement  dated as of October 14, 1993, as amended by Amendment No. 1
dated as of June 8, 1994 (as amended, the "Credit Agreement";  the terms defined
therein being used herein as therein defined unless otherwise defined herein).

     (2) The Borrower desires to further amend certain  provisions of the Credit
Agreement.

     (3) The Lenders are, on the terms and conditions  stated below,  willing to
grant the request of the  Borrower  and the Borrower and the Lenders have agreed
to further amend the Credit Agreement as hereinafter set forth.

     SECTION  1.  Amendments  to Credit  Agreement.  The  Credit  Agreement  is,
effective  as of  the  date  hereof  and  subject  to  the  satisfaction  of the
conditions precedent set forth in Section 2 hereof, hereby amended as follows:

          (a) The definition of  "Applicable  Margin" in Section 1.01 is amended
     by deleting  the table  contained  therein and  substituting  therefor  the
     following:

                                       Base Rate                Eurodollar Rate
     Implied Debt Rating               Advances                     Advances    

     BB or below                        0.500%                       1.000%
     BB+                                0.250%                       0.875%
     BBB-                               0.000%                       0.500%
     BBB or above                       0.000%                       0.450%




<PAGE>
                                       2


     The  definition of "Applicable  Margin" is further  amended by deleting the
figure  "1.500%" in the last  sentence  thereof and  substituting  therefor  the
figure "1.000%".

          (b) Section 2.07(a) is amended by deleting the table contained therein
     and substituting therefor the following:
 
          Implied Debt Rating                         Commitment Fee Rate
         
          BB or below                                        0.425%
          BB+                                                0.375%
          BBB-                                               0.250%
          BBB or above                                       0.220%

     Section  2.07(a) is further  amended by deleting the figure "0.500%" in the
second sentence thereof and substituting therefor the figure "0.425%".

          (c)  Section  2.11(e) is amended by deleting  from the first  sentence
     thereof the phrase "form 1001 or 4224, as appropriate,  or any successor or
     alternative"  and replacing it with the phrase "form 1001, 4224, or W-8, as
     appropriate, or any successor or other".
 
          (d)  Section  2.11(e)  is further  amended  by adding  after the first
     sentence thereof the following sentence:
 
          "In  addition,  if a Lender  provides a form W-8 (or any  successor or
          related form) to the Documentation  Agent and the Borrower pursuant to
          the preceding  sentence,  such Lender shall also provide a certificate
          stating that such Lender is not a "bank" within the meaning of section
          881(c)(3)(A)  of the Internal  Revenue Code of 1986 and shall promptly
          notify  the  Documentation  Agent  and the  Borrower  if  such  Lender
          determines that it is no longer able to provide such certification."
 
          (e) Section 2.13(e) is amended by deleting the table contained therein
     and substituting therefor the following:
 
                                Rate for Standby           Rate for Documentary
Implied Debt Rating             Letters of Credit            Letters of Credit 
 
BB or below                          1.000%                       0.750%
BB+                                  0.875%                       0.625%
BBB-                                 0.500%                       0.450%
BBB or above                         0.450%                       0.375%

<PAGE>
                                       3


     Section  2.13(e) is further  amended by deleting  the figures  "1.500%" and
"1.250%" in the second sentence  thereof and  substituting  therefor the figures
"1.000%" and "0.750%", respectively.

          (f) Section 5.02(b)(v) is amended in full to read as follows:
 
               "(v) Debt of Group or the  Borrower  in respect  of (A)  interest
               rate Hedge Agreements in an aggregate notional amount at any time
               outstanding   not  to  exceed  the   aggregate   amount  of  Debt
               outstanding under this Agreement,  provided that the maximum term
               of such Hedge  Agreements  shall not exceed  three  years and (B)
               foreign exchange Hedge Agreements in an aggregate notional amount
               not to exceed $50,000,000 at any time outstanding;"
 
          (g)  Section 5.02(b)(vii)  is amended by inserting at the end thereof,
     immediately before the semi-colon, the following:
 
          ", including,  without limitation,  and without  duplication,  Debt of
          Foreign  Subsidiaries  of the type  referred  to in clause  (i) of the
          definition  of  "Debt"   guaranteeing   such  Permitted  Foreign  Debt
          Issuances"
 
          (h) Section  5.02(b) is further  amended by deleting  the "and" at the
     end of clause (xv) thereof, replacing the period at the end of clause (xvi)
     with a semi-colon and adding the word "and" immediately thereafter,  and by
     adding the following new clause (xvii) at the end thereof:
 
          "(xvii) Debt of the Borrower of the type  referred to in clause (g) of
          the  definition  of "Debt"  incurred in  connection  with  Investments
          permitted by Section 5.02(f)."
 
          (i) Section  5.02(d) is amended by  replacing  the "and" at the end of
     clause (iii) thereof with a comma,  replacing the  semi-colon at the end of
     clause  (iv)  thereof  with a comma and adding  the word "and"  immediately
     thereafter, and by adding the following new clause (v):
 
               "(v)  after the  Collateral  Release  Date,  and  subject  to the
               provisions of Section 8.13,  Group may consolidate  with or merge
               into the Borrower or the Borrower may  consolidate  with or merge
               into Group."
                                            
          (j) Section  5.02(f)(i) is amended by deleting from the first sentence
     thereof the words "in wholly owned Subsidiaries".
 
<PAGE>
                                       4


          (k) Section 5.02(g)(ii)(B) is amended in full as follows:
 
               "(B) declare and make any dividend payment or other  distribution
               payable in cash on its common stock, or purchase, redeem, retire,
               defease or  otherwise  acquire for value any of its common  stock
               (1) so long as the Implied Debt Rating is below BBB- or Group has
               received a rating  lower than Baa3 from  Moody's in an  aggregate
               not to  exceed in any  Fiscal  Year 10% of the  Consolidated  net
               income of Group and its  Subsidiaries  for the  preceding  Fiscal
               Year and (2) during  such time as the  Implied  Debt Rating is at
               least  BBB- or Group has  received  a rating  from  Moody's of at
               least Baa3,  in an  aggregate  amount for all  dividends or other
               distributions,    or   purchases,    redemptions,    retirements,
               defeasances or acquisitions made since the date of this Agreement
               not to exceed 25% of the  cumulative  Consolidated  net income of
               Group and its  Subsidiaries  during the period beginning with the
               Fiscal Year ending on or about  December 31, 1993 and ending with
               the Fiscal Year  preceding the Fiscal Year in which such dividend
               payment  or  other   distribution,   or   purchase,   redemption,
               retirement, defeasance or acquisition is made;"
 
          (l) Section  5.02(g)(ii)(E) is amended by deleting therefrom the words
     "stock-for-stock   acquisitions"   and   replacing   them   with  the  word
     "Investments".
 
          (m) Section 5.02(g)(iii)(D)(II) is amended in full to read as follows:
 
          "(II) to pay dividends  permitted to be paid by Group, or to purchase,
          redeem,  retire,  defease or  otherwise  acquire  for value its common
          stock, as permitted under clause (ii)(B) above."
 
          (n)  Section  5.02(l)(ii)  is amended by (i)  deleting  the word "and"
     before the words "any Debt  outstanding on the date such  Subsidiary  first
     becomes a Subsidiary" and replacing it with a comma,  and (ii) deleting the
     period at the end thereof and replacing it with the following:
 
               ", any purchase money Liens permitted under Section  5.02(a)(iv),
               and any Debt of Foreign  Subsidiaries  with  respect to Permitted
               Foreign Debt Issuances permitted under Section  5.02(b)(vii),  in
               each  case  under  this  subclause  (ii)  limited  solely  to the
               property securing any such Debt."
 
     SECTION  2.  Conditions  of  Effectiveness.  This  Amendment  shall  become
effective when, and only when, on or before October 28, 1994 (or such later date
as may be  

<PAGE>
                                       5


agreed  between  the  Borrower  and  the  Documentation  Agent),  the
Documentation  Agent shall have  received  (i)  counterparts  of this  Amendment
executed  by the  Borrower,  Group and all of the  Lenders  or, as to any of the
Lenders,  advice  satisfactory to the Documentation Agent that such Lenders have
executed this Amendment,  (ii) an amendment fee of 12.5 basis points  calculated
on the sum of the aggregate  Revolving Credit Commitments  outstanding as of the
effective  date of this  Amendment,  plus the then  outstanding  Term  Advances,
payable to the Paying Agent for the ratable  benefit of the  Lenders,  and (iii)
such other fees as may be set forth in that certain Letter dated October 7, 1994
from the Managing  Agents to the  Borrower,  payable to the Paying Agent for the
ratable benefit of the Managing Agents.

     SECTION 3.  Representations  and  Warranties of the  Borrower.  Each of the
Borrower and Group represents and warrants as follows:

          (a) Each  Loan  Party (i) is a  corporation  duly  organized,  validly
     existing and in good  standing  under the laws of the  jurisdiction  of its
     incorporation,  (ii) is duly  qualified  and in good  standing as a foreign
     corporation in each other  jurisdiction in which it owns or leases property
     or in which the  conduct of its  business  requires  it to so qualify or be
     licensed  except  where the failure to so qualify or be licensed  would not
     have a Material Adverse Effect and (iii) has all requisite  corporate power
     and  authority to own or lease and operate its  properties  and to carry on
     its business as now conducted and as proposed to be conducted.
 
          (b) The execution,  delivery and performance of this Amendment by each
     Loan Party party hereto and of the Consent by each Loan Party party thereto
     and of the Loan Documents,  as amended hereby,  to which such Loan Party is
     or is to be a party, and the consummation of the transactions  contemplated
     hereby and thereby,  are within such Loan Party's  corporate  powers,  have
     been duly  authorized by all  necessary  corporate  action,  and do not (i)
     contravene  such Loan  Party's  charter or  by-laws,  (ii)  violate any law
     (including, without limitation, the Securities Exchange Act of 1934 and the
     Racketeer  Influenced  and Corrupt  Organizations  Chapter of the Organized
     Crime  Control  Act  of  1970),  rule,   regulation   (including,   without
     limitation,  Regulation X of the Board of Governors of the Federal  Reserve
     System), order, writ, judgment, injunction, decree, determination or award,
     (iii)  conflict  with or result in the breach of, or  constitute  a default
     under, any contract,  loan agreement,  indenture,  mortgage, deed of trust,
     lease or other  instrument  binding on or affecting any Loan Party,  any of
     its  Subsidiaries  or any of their  properties or (iv) except for the Liens
     created by the Collateral  Documents,  result in or require the creation or
     imposition of any Lien upon or with respect to any of the properties of any
     Loan Party or any of its Subsidiaries.
 
          (c) No  authorization or approval or other action by, and no notice to
     or filing with, any governmental  authority or regulatory body or any other
     third  party is  

<PAGE>
                                       6


     required  for the due  execution,  delivery,  recordation,
     filing or  performance  of this  Amendment or the Consent by any Loan Party
     party thereto, or of any of the Loan Documents, as amended hereby, to which
     such  Loan  Party is or is to be a party,  or for the  consummation  of the
     transactions contemplated hereby or thereby.
 
          (d) This Amendment has been, and the Consent when delivered  hereunder
     will have been,  duly  executed  and  delivered  by each Loan  Party  party
     thereto. This Amendment and each of the Loan Documents,  as amended hereby,
     constitute,  and the Consent when delivered hereunder will constitute,  the
     legal,  valid and  binding  obligation  of each Loan Party  party  thereto,
     enforceable against such Loan Party in accordance with its terms.
 
          (e) There is no action, suit, investigation,  litigation or proceeding
     affecting  any  Loan  Party  or  any  of its  Subsidiaries,  including  any
     Environmental Action, pending or threatened before any court,  governmental
     agency or arbitrator that (i) purports to affect the legality,  validity or
     enforceability  of this Amendment,  the Consent or any other Loan Document,
     as amended  hereby or the  consummation  of the  transactions  contemplated
     hereby or thereby or (ii)  except as set forth on  Schedule  4.01(i) to the
     Credit  Agreement,  is or would be  reasonably  likely  to have a  Material
     Adverse  Effect.  There  has  been no  adverse  change  in the  status,  or
     financial  effect on any Loan  Party or any of their  Subsidiaries,  of the
     Disclosed  Litigation from that described on Schedule 4.01(i) to the Credit
     Agreement on the date thereof or except as has been disclosed to the Agents
     and the Lenders.
 
     SECTION  4.  Reference  to and Effect on the Loan  Documents.  (a) Upon the
effectiveness  of Section 1 hereof,  on and after the date hereof each reference
in the Credit Agreement to "this Agreement",  "hereunder", "hereof " or words of
like import referring to the Credit  Agreement,  and each reference in the other
Loan Documents to "the Credit  Agreement",  "thereunder",  "thereof" or words of
like import referring to the Credit Agreement,  shall mean and be a reference to
the Credit Agreement as amended hereby.

     (b) Except as  specifically  amended  above,  the Credit  Agreement and the
Notes, and all other Loan Documents,  are and shall continue to be in full force
and  effect and are  hereby in all  respects  ratified  and  confirmed.  Without
limiting the generality of the foregoing,  the Collateral  Agreements and all of
the Collateral  described therein do and shall continue to secure the payment of
all  obligations of the Loan Parties under the Credit  Agreement,  the Notes and
the other Loan Documents, in each case as amended hereby.

     (c) The execution,  delivery and effectiveness of this Amendment shall not,
except as expressly provided herein,  operate as a waiver of any right, power or
remedy of any Lender,  either  Managing  Agent,  the  Documentation  Agent,  the
Collateral  Agent or the  

<PAGE>
                                       7


Paying  Agent  under  any of the Loan  Documents,  nor
constitute a waiver of any provision of any of the Loan Documents.

     SECTION 5. Costs and  Expenses.  The  Borrower  agrees to pay on demand all
costs and expenses of the Agents in connection with the preparation,  execution,
delivery,  administration,  modification and amendment of this Amendment and the
other instruments and documents to be delivered  hereunder,  including,  without
limitation,  the reasonable fees and  out-of-pocket  expenses of counsel for the
Agents with  respect  thereto and with  respect to advising the Agents as to its
rights and  responsibilities  hereunder  and  thereunder.  The Borrower  further
agrees to pay on  demand  all costs and  expenses,  if any  (including,  without
limitation,  reasonable  counsel  fees an  expenses),  in  connection  with  the
enforcement  (whether through  negotiations,  legal proceedings or otherwise) of
this  Amendment  and  the  other  instruments  and  documents  to  be  delivered
hereunder,  including, without limitation,  reasonable counsel fees and expenses
in connection with the enforcement of rights under this Section 5.

     SECTION 6. Execution in Counterparts. This Amendment may be executed in any
number of counterparts and by different parties hereto in separate counterparts,
each of which when so executed and  delivered  shall be deemed to be an original
and all of which taken  together shall  constitute  one and the same  amendment.
Delivery of an executed  counterpart  of a signature  page to this  Amendment by
telecopier shall be effective as delivery of a manually executed  counterpart of
this Amendment.

     SECTION  7.  Governing  Law.  This  Amendment  shall be  governed  by,  and
construed in accordance with, the laws of the State of New York.

     IN WITNESS  WHEREOF,  the parties  hereto have caused this  Amendment to be
executed by their respective officers thereunto duly authorized,  as of the date
first above written.

                                          WARNACO INC.
 

                                          By __________________________
                                                      Title:


                                          THE WARNACO GROUP, INC.
 

                                          By __________________________
                                                      Title:


<PAGE>
                                       8


                                          THE BANK OF NOVA  SCOTIA,  as Managing
                                            Agent, Paying Agent, Swing Line Bank
                                            and an Issuing Bank
 

                                          By __________________________ 
                                                      Title:


                                          CITICORP USA, INC., as Managing Agent,
                                            Documentation  Agent and  Collateral
                                            Agent
 

                                          By __________________________
                                                       Title:


                                          Lenders
 

                                          THE BANK OF CALIFORNIA, N.A.
 

                                          By __________________________
                                                       Title:

 
                                          THE BANK OF NEW YORK


                                          By __________________________
                                                       Title:


                                          THE BANK OF NOVA SCOTIA


                                          By __________________________
                                                       Title:





<PAGE>
                                       9


                                          CHEMICAL BANK
 

                                          By __________________________
                                                      Title:


                                          CITICORP USA, INC.
 

                                          By __________________________
                                                      Title:


                                          CREDIT SUISSE
 

                                          By __________________________
                                                      Title:


                                          By __________________________
                                                      Title:


                                          THE FUJI BANK, LTD.
 

                                          By __________________________
                                                      Title:


                                          GENERAL ELECTRIC CAPITAL CORPORATION
 

                                          By __________________________
                                                      Title:



<PAGE>
                                       10


                                          IBJ SCHRODER BANK AND TRUST CO.
 

                                          By __________________________
                                                      Title:


                                          PROSPECT STREET SENIOR PORTFOLIO, L.P.
 
                                          By: Prospect Street Senior Loan Corp.,
                                              Its Managing General Partner
 

                                          By __________________________
                                                       Title:

                                          RESTRUCTURED   OBLIGATIONS  BACKED  BY
                                          SENIOR ASSETS B.V.
 

                                          By __________________________
                                                       Title:

                                          STICHTING   RESTRUCTURED   OBLIGATIONS
                                          BACKED BY SENIOR ASSETS 2 (ROSA2)
 

                                          By __________________________
                                                       Title:

                                          SHAWMUT BANK CONNECTICUT, N.A.
 

                                          By __________________________
                                                       Title:





<PAGE>
                                       11


                                          SOCIETE GENERALE
 

                                          By __________________________
                                                      Title:


                                          THE  SUMITOMO  BANK,  LTD.,  NEW  YORK
                                          BRANCH
 

                                          By __________________________
                                                      Title:


                                          UNION  BANK OF  SWITZERLAND,  NEW YORK
                                          BRANCH


                                          By __________________________
                                                      Title:


                                          MARINE MIDLAND BANK
 

                                          By __________________________
                                                      Title:



<PAGE>


                                    CONSENT

                          Dated as of October 28, 1994

     Each of the  undersigned,  a wholly  owned  subsidiary  of Warnaco  Inc., a
Delaware corporation, as a Guarantor under either the Guaranty dated October 14,
1993  or the  Guaranty  dated  April  4,  1994  (collectively,  the  "Subsidiary
Guaranty"),  as a Grantor under either the Security  Agreement dated October 14,
1993 or the Security Agreement dated April 14, 1994 (collectively, the "Security
Agreement")  and under  either  the  Trademark,  Patent and  Copyright  Security
Agreement dated October 14, 1993 or the Trademark, Patent and Copyright Security
Agreement  dated  April 14,  1994  (collectively,  the  "Trademark,  Patent  and
Copyright  Security  Agreement")  and  as a  Pledgor  under  either  the  Pledge
Agreement dated as of October 14, 1993 or the Pledge Agreement dated as of April
14, 1994 (collectively, the "Pledge Agreement") in favor of the Collateral Agent
for the Secured Parties (as defined in the Credit  Agreement  referred to in the
foregoing  Amendment No. 2), hereby  consents to said Amendment No. 2 and hereby
confirms  and agrees  that (i) each of the  Subsidiary  Guaranty,  the  Security
Agreement, the Trademark, Patent and Copyright Security Agreement and the Pledge
Agreement  is, and shall  continue to be, in full force and effect and is hereby
ratified and confirmed in all respects except that, upon the  effectiveness  of,
and on and after the date of, said  Amendment  No. 2, each  reference in each of
the Subsidiary  Guaranty,  the Security  Agreement,  the  Trademark,  Patent and
Copyright  Security  Agreement and the Pledge Agreement to the Loan Documents or
any thereof, "thereunder", "thereof" or words of like import shall mean and be a
reference  to the Loan  Documents  or such  Loan  Document  as  amended  by said
Amendment  No. 2 and (ii) the  Security  Agreement,  the  Trademark,  Patent and
Copyright  Security Agreement and the Pledge Agreement and all of the Collateral
described  therein do, and shall  continue to,  secure the payment of all of the
Obligations (as defined therein).


                                          WARNACO INTERNATIONAL INC.
 

                                          By __________________________
                                                      Title:

                                          C.F. HATHAWAY COMPANY
 

                                          By __________________________
                                                     Title:

                                          184 BENTON STREET INC.
 

                                          By __________________________
                                                     Title:

<PAGE>
 
                                          WARNACO MEN'S SPORTSWEAR INC.
 
                                          By __________________________
                                                     Title:


                                          WARNACO SOURCING INC.
 

                                          By __________________________
                                                     Title:


                                          WARMANA LIMITED
 

                                          By __________________________      
                                                     Title:


                                          WARNER'S de COSTA  RICA  INC.  (and as
                                            successor  by merger to  Warnaco  de
                                            Costa Rica Inc.)
 

                                          By __________________________
                                                      Title:


                                          BLANCHE INC.
 

                                          By __________________________
                                                      Title:


                                          CALVIN KLEIN MEN'S UNDERWEAR, INC.
 

                                          By __________________________
                                                       Title:



<PAGE>
                                                                  EXECUTION COPY


                                AMENDMENT NO. 3

     This  AMENDMENT  No. 3, dated as of December 5, 1994 among  Warnaco Inc., a
Delaware  corporation  (the  "Borrower"),  The Warnaco  Group,  Inc., a Delaware
corporation ("Group"),  the financial institutions party to the Credit Agreement
referred to below (the "Lenders"),  The Bank of Nova Scotia  ("Scotiabank")  and
Citicorp USA, Inc. ("Citicorp"),  as Managing Agents (the "Managing Agents") for
the Lenders  thereunder,  Citicorp,  as Documentation  Agent (the "Documentation
Agent") and Collateral Agent (the "Collateral Agent") for the Lenders thereunder
and Scotiabank,  as Paying Agent (the "Paying Agent") for the Lenders thereunder
and as Swing Line Bank and an Issuing Bank thereunder.

     PRELIMINARY STATEMENTS:

     (1)  The  Borrower,   Group,  the  Lenders,   the  Managing   Agents,   the
Documentation Agent, the Collateral Agent and the Paying Agent have entered into
a Credit  Agreement dated as of October 14, 1993, (as amended or waived prior to
the date hereof,  the "Credit  Agreement";  the terms defined therein being used
herein as therein defined unless otherwise defined herein).

     (2) The Borrower desires to further amend certain  provisions of the Credit
Agreement.

     (3) The Lenders are, on the terms and conditions  stated below,  willing to
grant the request of the  Borrower  and the Borrower and the Lenders have agreed
to further amend the Credit Agreement as hereinafter set forth.

     SECTION  1.  Amendments  to Credit  Agreement.  The  Credit  Agreement  is,
effective  as of  the  date  hereof  and  subject  to  the  satisfaction  of the
conditions precedent set forth in Section 2 hereof, hereby amended as follows:

          (a)  Section 5.02(a)(vii)(A)  is  amended  by  deleting  the words "to
     secure  payment  of  Debt  permitted  under  Section   5.02(b)(vi)(A)"  and
     substituting therefor the following:

          "to secure  payment of Debt  incurred  or issued  pursuant  to Section
          5.02(b)(vi)(A)  in  an  aggregate   principal  amount  not  to  exceed
          $30,000,000".

          (b)   Section 5.02(b)(vi)(A)   is  amended  by  deleting   the  figure
     "$30,000,000"  set forth  therein  and  substituting  therefor  the  figure
     "$40,000,000".

          (c) Section  5.02(b)(vi)(A) is further amended by adding the following
     words at the end thereof:

<PAGE>
                                       2



          "provided,  further,  that Group may guaranty  such Debt provided that
          the  aggregate  principal  amount of such  guaranty  shall not  exceed
          $10,000,000, and".

     SECTION  2.  Conditions  of  Effectiveness.  This  Amendment  shall  become
effective as of the date first above written  when,  and only when, on or before
December 16, 1994 (or such later date as may be agreed  between the Borrower and
the  Documentation  Agent),  the  Documentation  Agent shall have  received  (i)
counterparts of this Amendment executed by the Borrower,  Group and the Required
Lenders or, as to the Required Lenders, advice satisfactory to the Documentation
Agent that such Lenders have executed this  Amendment and (ii)  counterparts  of
the Consent  attached  hereto,  executed by each of the Loan Parties (other than
the Borrower and Group).

     SECTION 3.  Representations  and  Warranties of the  Borrower.  Each of the
Borrower and Group represents and warrants as follows:

          (a) Each  Loan  Party (i) is a  corporation  duly  organized,  validly
     existing and in good  standing  under the laws of the  jurisdiction  of its
     incorporation,  (ii) is duly  qualified  and in good  standing as a foreign
     corporation in each other  jurisdiction in which it owns or leases property
     or in which the  conduct of its  business  requires  it to so qualify or be
     licensed  except  where the failure to so qualify or be licensed  would not
     have a Material Adverse Effect and (iii) has all requisite  corporate power
     and  authority to own or lease and operate its  properties  and to carry on
     its business as now conducted and as proposed to be conducted.

          (b) The execution,  delivery and performance of this Amendment by each
     Loan Party party hereto and of the Consent by each Loan Party party thereto
     and of the Loan Documents,  as amended hereby,  to which such Loan Party is
     or is to be a party, and the consummation of the transactions  contemplated
     hereby and thereby,  are within such Loan Party's  corporate  powers,  have
     been duly  authorized by all  necessary  corporate  action,  and do not (i)
     contravene  such Loan  Party's  charter or  by-laws,  (ii)  violate any law
     (including, without limitation, the Securities Exchange Act of 1934 and the
     Racketeer  Influenced  and Corrupt  Organizations  Chapter of the Organized
     Crime  Control  Act  of  1970),  rule,   regulation   (including,   without
     limitation,  Regulation X of the Board of Governors of the Federal  Reserve
     System), order, writ, judgment, injunction, decree, determination or award,
     (iii)  conflict  with or result in the breach of, or  constitute  a default
     under, any contract,  loan agreement,  indenture,  mortgage, deed of trust,
     lease or other  instrument  binding on or affecting any Loan Party,  any of
     its  Subsidiaries  or any of their  properties or (iv) except for the Liens
     created by the Collateral  Documents,  result in or require the creation or
     imposition of any Lien upon or with respect to any of the properties of any
     Loan Party or any of its Subsidiaries.

<PAGE>
                                       3



          (c) No  authorization or approval or other action by, and no notice to
     or filing with, any governmental  authority or regulatory body or any other
     third  party is  required  for the due  execution,  delivery,  recordation,
     filing or  performance  of this  Amendment or the Consent by any Loan Party
     party thereto, or of any of the Loan Documents, as amended hereby, to which
     such  Loan  Party is or is to be a party,  or for the  consummation  of the
     transactions contemplated hereby or thereby.

          (d) This Amendment has been, and the Consent when delivered  hereunder
     will have been,  duly  executed  and  delivered  by each Loan  Party  party
     thereto. This Amendment and each of the Loan Documents,  as amended hereby,
     constitute,  and the Consent when delivered hereunder will constitute,  the
     legal,  valid and  binding  obligation  of each Loan Party  party  thereto,
     enforceable against such Loan Party in accordance with its terms.

          (e) There is no action, suit, investigation,  litigation or proceeding
     affecting  any  Loan  Party  or  any  of its  Subsidiaries,  including  any
     Environmental Action, pending or threatened before any court,  governmental
     agency or arbitrator that (i) purports to affect the legality,  validity or
     enforceability  of this Amendment,  the Consent or any other Loan Document,
     as amended  hereby or the  consummation  of the  transactions  contemplated
     hereby or thereby or (ii)  except as set forth on  Schedule  4.01(i) to the
     Credit  Agreement,  is or would be  reasonably  likely  to have a  Material
     Adverse  Effect.  There  has  been no  adverse  change  in the  status,  or
     financial  effect on any Loan  Party or any of their  Subsidiaries,  of the
     Disclosed  Litigation from that described on Schedule 4.01(i) to the Credit
     Agreement on the date thereof or except as has been disclosed to the Agents
     and the Lenders.

     SECTION  4.  Reference  to and Effect on the Loan  Documents.  (a) Upon the
effectiveness  of Section 1 hereof,  on and after the date hereof each reference
in the Credit Agreement to "this Agreement",  "hereunder", "hereof " or words of
like import referring to the Credit  Agreement,  and each reference in the other
Loan Documents to "the Credit  Agreement",  "thereunder",  "thereof" or words of
like import referring to the Credit Agreement,  shall mean and be a reference to
the Credit Agreement as amended hereby.

     (b) Except as  specifically  amended  above,  the Credit  Agreement and the
Notes, and all other Loan Documents,  are and shall continue to be in full force
and  effect and are  hereby in all  respects  ratified  and  confirmed.  Without
limiting the generality of the foregoing,  the Collateral  Agreements and all of
the Collateral  described therein do and shall continue to secure the payment of
all  obligations of the Loan Parties under the Credit  Agreement,  the Notes and
the other Loan Documents, in each case as amended hereby.

     (c) The execution,  delivery and effectiveness of this Amendment shall not,
except as expressly provided herein,  operate as a waiver of any right, power or
remedy of any Lender,  either  Managing  Agent,  the  Documentation  Agent,  the
Collateral  Agent or the 

<PAGE>
                                       4



Paying  Agent  under  any of the Loan  Documents,  nor
constitute a waiver of any provision of any of the Loan Documents.

     SECTION 5. Costs and  Expenses.  The  Borrower  agrees to pay on demand all
costs and expenses of the Agents in connection with the preparation,  execution,
delivery,  administration,  modification and amendment of this Amendment and the
other instruments and documents to be delivered  hereunder,  including,  without
limitation,  the reasonable fees and  out-of-pocket  expenses of counsel for the
Agents with  respect  thereto and with  respect to advising the Agents as to its
rights and  responsibilities  hereunder  and  thereunder.  The Borrower  further
agrees to pay on  demand  all costs and  expenses,  if any  (including,  without
limitation,  reasonable  counsel  fees an  expenses),  in  connection  with  the
enforcement  (whether through  negotiations,  legal proceedings or otherwise) of
this  Amendment  and  the  other  instruments  and  documents  to  be  delivered
hereunder,  including, without limitation,  reasonable counsel fees and expenses
in connection with the enforcement of rights under this Section 5.

     SECTION 6. Execution in Counterparts. This Amendment may be executed in any
number of counterparts and by different parties hereto in separate counterparts,
each of which when so executed and  delivered  shall be deemed to be an original
and all of which taken  together shall  constitute  one and the same  amendment.
Delivery of an executed  counterpart  of a signature  page to this  Amendment by
telecopier shall be effective as delivery of a manually executed  counterpart of
this Amendment.

     SECTION  7.  Governing  Law.  This  Amendment  shall be  governed  by,  and
construed in accordance with, the laws of the State of New York.

     IN WITNESS  WHEREOF,  the parties  hereto have caused this  Amendment to be
executed by their respective officers thereunto duly authorized,  as of the date
first above written.

                                          WARNACO INC.
 

                                          By __________________________
                                                       Title:


                                          THE WARNACO GROUP, INC.

 
                                          By __________________________
                                                       Title:


<PAGE>
                                       5



                                          THE BANK OF NOVA SCOTIA, as Managing
                                            Agent,  Paying  Agent,  Swing Line
                                            Bank and an Issuing Bank
 

                                          By __________________________
                                                       Title:


                                          CITICORP  USA,   INC.,  as  Managing
                                            Agent,   Documentation  Agent  and
                                            Collateral Agent
 

                                          By __________________________
                                                       Title:


                                          Lenders
 

                                          THE BANK OF CALIFORNIA, N.A.
 

                                          By __________________________
                                                       Title:

 
                                          THE BANK OF NEW YORK


                                          By __________________________
                                                       Title:


                                          THE BANK OF NOVA SCOTIA


                                          By __________________________
                                                       Title:





<PAGE>
                                       6



                                          CHEMICAL BANK
 

                                          By __________________________
                                                       Title:


                                          CITICORP USA, INC.
 

                                          By __________________________
                                                       Title:


                                          CREDIT SUISSE
 

                                          By __________________________
                                                       Title:


                                          By __________________________
                                                       Title:


                                          THE FUJI BANK, LTD.
 

                                          By __________________________
                                                       Title:


                                          GENERAL ELECTRIC CAPITAL CORPORATION
 

                                          By __________________________
                                                       Title:





<PAGE>
                                       7



                                          MARINE MIDLAND BANK
 

                                          By __________________________
                                                       Title:


                                          PROSPECT STREET SENIOR PORTFOLIO, L.P.
 
                                          By: Prospect Street Senior Loan Corp.,
                                              Its Managing General Partner
 

                                          By __________________________
                                                        Title:

                                          RESTRUCTURED OBLIGATIONS BACKED
                                          BY SENIOR ASSETS B.V.
 

                                          By __________________________
                                                        Title:

                                          SHAWMUT BANK CONNECTICUT, N.A.
 

                                          By __________________________
                                                        Title:

                                          SOCIETE GENERALE
 

                                          By __________________________
                                                        Title:


                                          THE SUMITOMO BANK, LTD., NEW YORK
                                          BRANCH
 

                                          By __________________________
                                                        Title:


<PAGE>
                                       8



                                          UNION BANK OF SWITZERLAND, NEW
                                          YORK BRANCH
 

                                          By __________________________
                                                        Title:




<PAGE>
                                    CONSENT

                          Dated as of December 5, 1994

     Each of the  undersigned,  a wholly  owned  subsidiary  of Warnaco  Inc., a
Delaware corporation, as a Guarantor under either the Guaranty dated October 14,
1993  or the  Guaranty  dated  April  4,  1994  (collectively,  the  "Subsidiary
Guaranty"),  as a Grantor under either the Security  Agreement dated October 14,
1993 or the Security Agreement dated April 14, 1994 (collectively, the "Security
Agreement")  and under  either  the  Trademark,  Patent and  Copyright  Security
Agreement dated October 14, 1993 or the Trademark, Patent and Copyright Security
Agreement  dated  April 14,  1994  (collectively,  the  "Trademark,  Patent  and
Copyright  Security  Agreement")  and  as a  Pledgor  under  either  the  Pledge
Agreement dated as of October 14, 1993 or the Pledge Agreement dated as of April
14, 1994 (collectively, the "Pledge Agreement") in favor of the Collateral Agent
for the Secured Parties (as defined in the Credit  Agreement  referred to in the
foregoing  Amendment No. 3), hereby  consents to said Amendment No. 3 and hereby
confirms  and agrees  that (i) each of the  Subsidiary  Guaranty,  the  Security
Agreement, the Trademark, Patent and Copyright Security Agreement and the Pledge
Agreement  is, and shall  continue to be, in full force and effect and is hereby
ratified and confirmed in all respects except that, upon the  effectiveness  of,
and on and after the date of, said  Amendment  No. 3, each  reference in each of
the Subsidiary  Guaranty,  the Security  Agreement,  the  Trademark,  Patent and
Copyright  Security  Agreement and the Pledge Agreement to the Loan Documents or
any thereof, "thereunder", "thereof" or words of like import shall mean and be a
reference  to the Loan  Documents  or such  Loan  Document  as  amended  by said
Amendment  No. 3 and (ii) the  Security  Agreement,  the  Trademark,  Patent and
Copyright  Security Agreement and the Pledge Agreement and all of the Collateral
described  therein do, and shall  continue to,  secure the payment of all of the
Obligations (as defined therein).


                                          WARNACO INTERNATIONAL INC.
 

                                          By __________________________
                                                      Title:

                                          C.F. HATHAWAY COMPANY
 

                                          By __________________________
                                                      Title:

<PAGE>
                                          184 BENTON STREET INC.
 

                                          By __________________________
                                                       Title:
 
                                          WARNACO MEN'S SPORTSWEAR INC.
 

                                          By __________________________
                                                       Title:


                                          WARNACO SOURCING INC.
 

                                          By __________________________
                                                       Title:


                                          WARMANA LIMITED
 

                                          By __________________________      
                                                       Title:


                                          WARNER'S de COSTA  RICA  INC.(and  as
                                            successor  by merger to  Warnaco de
                                            Costa Rica Inc.)
 

                                          By __________________________
                                                       Title:


                                          BLANCHE INC.
 

                                          By __________________________
                                                       Title:



<PAGE>
                                          CALVIN KLEIN MEN'S UNDERWEAR, INC.
 

                                          By __________________________
                                                       Title:
 




<PAGE>
                                                                    EXHIBIT 11.1
 
                            THE WARNACO GROUP, INC.
                 CALCULATION OF INCOME (LOSS) PER COMMON SHARE
 
<TABLE>
<CAPTION>
                                                                                  FOR THE YEAR ENDED
                                                                       -----------------------------------------
                                                                       JANUARY 2,     JANUARY 8,     JANUARY 7,
                                                                          1993           1994           1995
                                                                       -----------    -----------    -----------
 
<S>                                                                    <C>            <C>            <C>
Income (loss) from continuing operations............................   $47,564,000    $53,253,000    $63,328,000
Preferred stock dividends...........................................     2,750,000             --             --
                                                                       -----------    -----------    -----------
Income (loss) from continuing operations pertaining to common
  shareholders......................................................   $44,814,000    $53,253,000    $63,328,000
                                                                       -----------    -----------    -----------
                                                                       -----------    -----------    -----------
Loss from discontinued operations...................................   ($7,443,000)            --             --
                                                                       -----------    -----------    -----------
                                                                       -----------    -----------    -----------
Extraordinary items.................................................   ($57,576,000)  ($18,637,000)           --
                                                                       -----------    -----------    -----------
                                                                       -----------    -----------    -----------
Cumulative effect of change in method of accounting for
  postretirement benefits other than pensions.......................            --    ($10,500,000)           --
                                                                       -----------    -----------    -----------
                                                                       -----------    -----------    -----------
Net income (loss) applicable to common shareholders.................   ($20,205,000)  $24,116,000    $63,328,000
                                                                       -----------    -----------    -----------
                                                                       -----------    -----------    -----------
Weighted average shares outstanding:
     Class A common shares outstanding..............................    33,382,418     35,800,000     35,800,000
     Shares issued for purchase of assets...........................            --             --      1,391,342
     Common stock equivalents.......................................     4,727,032      3,970,482      4,205,031
     Treasury shares repurchased....................................            --             --       (111,018)
                                                                       -----------    -----------    -----------
Total weighted average shares.......................................    38,109,450     39,770,482     41,285,355
                                                                       -----------    -----------    -----------
                                                                       -----------    -----------    -----------
Income (loss) per common share:
     Income (loss) from continuing operations.......................         $1.18          $1.34          $1.53
     Loss from discontinued operations..............................         (0.20)            --             --
     Extraordinary items............................................         (1.51)         (0.47)            --
     Cumulative effect of change in method of accounting for
       postretirement benefits......................................            --          (0.26)            --
                                                                       -----------    -----------    -----------
Income (loss) per common share......................................        ($0.53)         $0.61          $1.53
                                                                       -----------    -----------    -----------
                                                                       -----------    -----------    -----------
</TABLE>




<PAGE>
                                                                 EXHIBIT 23.1(a)
 
                        CONSENT OF INDEPENDENT AUDITORS
 
     We  consent to the incorporation by reference in the Registration Statement
and related Reoffer Prospectus (Form S-8 No. 33-58146) pertaining to the Amended
and Restated 1988 Employee Stock Purchase Plan of The Warnaco Group, Inc. of our
report dated  February 23,  1995,  with respect  to the  consolidated  financial
statements and schedule of The Warnaco Group, Inc. included in its Annual Report
(Form 10-K) for the year ended January 7, 1995.
 
                                          ERNST & YOUNG LLP
 
New York, New York
April 7, 1995




<PAGE>
                                                                 EXHIBIT 23.1(b)
 
                        CONSENT OF INDEPENDENT AUDITORS
 
     We  consent to the incorporation by reference in the Registration Statement
(Form S-8 No. 33-58148) pertaining to the 1991 Stock Option Plan of The  Warnaco
Group,  Inc.  of  our  report  dated February  23,  1995,  with  respect  to the
consolidated financial  statements  and  schedule of  The  Warnaco  Group,  Inc.
included in its Annual Report (Form 10-K) for the year ended January 7, 1995.
 
                                          ERNST & YOUNG LLP
 
New York, New York
April 7, 1995




© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission