AUTHENTIC FITNESS CORP
10-K/A, 1996-10-07
APPAREL & OTHER FINISHD PRODS OF FABRICS & SIMILAR MATL
Previous: UNIVERSAL HOSPITAL SERVICES INC, SC 13D, 1996-10-07
Next: RF POWER PRODUCTS INC, 10-Q, 1996-10-07



<PAGE>
 
<PAGE>
________________________________________________________________________________
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                                   FORM 10-K/A
 
<TABLE>
<C>              <S>
(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 JULY 6, 1996
                 OR
 
                 TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
                 THE SECURITIES EXCHANGE ACT OF 1934
                 [NO FEE REQUIRED]
 
                 FOR THE TRANSITION PERIOD FROM TO
</TABLE>
 
                        COMMISSION FILE NUMBER: 1-11202
 
                         ------------------------------
                         AUTHENTIC FITNESS CORPORATION
             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)
 
<TABLE>
<S>                                                       <C>
                        DELAWARE                                                 95-4268251
            (STATE OR OTHER JURISDICTION OF                                   (I.R.S. EMPLOYER
             INCORPORATION OR ORGANIZATION)                                 IDENTIFICATION NO.)
</TABLE>
 
                             6040 BANDINI BOULEVARD
                           COMMERCE, CALIFORNIA 90040
          (ADDRESS OF PRINCIPAL EXECUTIVE OFFICES INCLUDING ZIP CODE)
 
       REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE: (213) 726-1262
                         ------------------------------
 
          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>
Common Stock, par value $.001 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 of Registrant's  knowledge, in definitive  proxy or information  statements
incorporated  by reference in  Part III of  this Form 10-K  or any amendments to
this Form 10-K. [ ]
 
     The aggregate market value  of the voting stock  held by non-affiliates  of
the Registrant as of September 24, 1996 was approximately $161,772,000.
 
     The  number of shares of Common Stock  outstanding as of September 24, 1996
was 22,333,900.
 
     Documents incorporated  by reference:  The  definitive Proxy  Statement  of
Authentic   Fitness  Corporation,  relating  to   the  1996  Annual  Meeting  of
Stockholders is incorporated by reference in Part III hereof.
 
________________________________________________________________________________

<PAGE>
 
<PAGE>
                                     PART I
 
ITEM 1. BUSINESS.
 
     Authentic  Fitness  Corporation (the  'Company') designs,  manufactures and
markets  swimwear,  swim  accessories  and  active  fitness  apparel  under  the
Speedo'r',  Speedo'r' Authentic  Fitness'r', Catalina'r', Anne  Cole'r', Cole of
California'r', Oscar de la Renta'r', Sunset Beach'r', Sandcastle'r' and Sporting
Life'r' brand  names; and  outerwear, activewear  and swimwear  under the  White
Stag'r'  brand  name.  In  addition, the  Company  operates  over  100 Authentic
Fitness'r' retail stores which sell active fitness apparel in major metropolitan
areas of the United States and Canada. The Speedo'r', Designer Swimwear,  Retail
and  White Stag'r'/Skiwear Divisions accounted for 52.3%, 26.1%, 12.3% and 9.3%,
respectively, of net revenues in fiscal 1996.
 
     The Company has leveraged  the strength of its  brand names and  reputation
for  quality  to (i)  continue to  develop  its core  business, (ii)  expand its
product  offerings  into  new  categories  and  (iii)  enter  new  channels   of
distribution.  Due  to the  successful implementation  of these  strategies, the
Company's net revenues  increased to $309.6  million in fiscal  1996 from  $85.5
million in fiscal 1991, a compound annual growth rate of 29.4%.
 
     As part of the Company's strategy to expand its product lines and enter new
channels  of distribution, the Company acquired  substantially all of the assets
of Taren Holdings, Inc.  ('Taren'), a manufacturer  and distributor of  swimwear
and  sportswear  under  a variety  of  brand names  including  Catalina'r', Anne
Cole'r',  Cole  of  California'r',  Sporting  Life'r'  and  Sandcastle'r'   (the
'Catalina/Cole  Acquisition')  in  October  1993.  The  purchase  price  for the
acquired assets was approximately $42.6 million. After reflecting proceeds  from
the  (i) sale of  the Colonial Division  of Taren, (ii)  sale of various surplus
fixed assets, (iii) cash  collected from accounts  receivable and (iv)  proceeds
from  the sale of  certain acquired inventories,  the net cash  required for the
purchase was approximately $22 million. Cumulative earnings from this investment
since October 1993 have exceeded the net  cash purchase cost in less than  three
years of operations.
 
SPEEDO'r' DIVISION
 
     The  Speedo'r' brand name is preeminent  in the competition swimwear market
with over  a 60%  market share  in 1996  and is  widely recognized  for  product
innovation,  quality  and  performance. The  Speedo'r'  Division's  product line
consists of women's and men's  competition swimwear and swim accessories,  men's
swimwear   and  coordinating  T-shirts,   women's  fitness  swimwear,  Speedo'r'
Authentic Fitness'r'  activewear  and  children's swimwear,  all  of  which  are
marketed under the Speedo'r' brand name.
 
     The  Company's  strategy  for  the Speedo'r'  Division  is  to  attract new
customers to its core competition swimwear lines, and to expand its dominance in
competition swimwear  to other  markets for  fitness apparel  such as  aerobics,
recreational  watersports and  volleyball; thereby targeting  customers for whom
performance, quality and  authenticity are important  product attributes and  to
open  new  channels  of distribution,  including  its rapidly  growing  chain of
Speedo'r' Authentic Fitness'r' retail stores.
 
     Speedo'r' swimwear has been associated  with swimming and diving  champions
since  the 1950s, when it was first worn by the Australian Olympic Swim Team. In
the 1996 Summer Olympics in  Atlanta, 24 out of 26  of the U.S. swimming  medals
were  won  by  athletes wearing  Speedo'r'  suits. The  Company  has promotional
contracts with  Olympic  medalists and  world  champions Amy  Van  Dyken,  Angel
Martino, Jenny Thompson, Josh Davis, Gary Hall, Greg Louganis, Janet Evans, Mark
Lenzi,  Mary Ellen Clark, Anita Nall and  Summer Sanders as well as 1996 Olympic
beach volleyball gold medalist Karch Kiraly. Since 1985, the Company has been an
official sponsor of the  U.S. National Swim  Federation, U.S. Diving  Federation
and,  since 1993, the  U.S. Water Polo  Federation as well  as the corresponding
Canadian  federations.  The  Company   has  extended  the  swimming   federation
sponsorships  and  expects  to extend  the  diving and  water  polo sponsorships
through the year 2000 ensuring that Speedo'r' competitive swimwear and Speedo'r'
apparel will be  worn through  the 2000  Summer Olympics  in Sydney.  Management
believes  these athletes and the U.S.  and Canadian federations provide exposure
and publicity  prior to  and during  the Olympic  Games and  other national  and
international  swim  meets  that  benefits not  only  the  Company's competition
swimwear but also  the Company's  other Speedo'r' swimwear  and accessories,  as
well  as the Speedo'r'  Authentic Fitness'r' line of  active fitness apparel. In
 
                                       1
 
<PAGE>
 
<PAGE>
addition to sponsoring these federations, for the first time the Company was  an
official  licensee for  the 1996 Summer  Olympics which granted  the Company the
right to  market  products bearing  the  Olympic logo,  including  swimwear  and
related  accessories on an exclusive basis and warm-ups on a non-exclusive basis
which further  enhanced  the brand  image  and preeminent  status  of  Speedo'r'
competitive swimwear and apparel.
 
     The  Company has an exclusive license  in perpetuity to the Speedo'r' brand
name for  use on  swimwear, activewear  and related  accessories in  the  United
States,  its  territories  and  possessions, Canada,  Mexico  and  the Caribbean
Islands pursuant  to  a  licensing  agreement with  Speedo  Holdings  B.V.,  the
worldwide licensor of the Speedo'r' brand name.
 
COMPETITION SWIMWEAR
 
     The  Speedo'r' brand first established  its reputation for high performance
in competition swimwear  and Speedo'r'  continues to  be the  dominant brand  in
competition swimwear with over 60% market share in the United States and Canada.
The  Company  believes that  it  has achieved  such  preeminence by  focusing on
technological  advances  which  provide   superior  performance.  Although   the
competition  swimwear line  includes a wide  variety of styles  and designs, the
majority of its sales  represent repeat business in  a relatively constant  core
group of basic body styles.
 
     The Company's competition swimsuits are manufactured to provide outstanding
fit, thus reducing water drag and enhancing freedom of movement. The fabric used
in  these swimsuits  also resists  degradation from  the sun  and pool chemicals
enabling Speedo'r' competition swimsuits  to last longer  and to maintain  their
fit  better  than  suits  made  with  other  Lycra'r'  types.  The  Company  has
consistently worked  to  develop  technologically advanced  fabrics  to  provide
superior  performance, such  as the  S-2000 suit  developed for  the 1992 Summer
Olympic Games and the revolutionary Speedo'r' Aquablade'tm' fabric which creates
less water drag than exposed skin. Speedo'r' Aquablade'tm' suits and briefs were
worn in the 1996  Summer Olympics by 12  of 16 gold medal  winners and 33 of  48
overall  medal winners in  women's swimming events  including gold medal winners
Amy Van Dyken, Angel Martino and Jenny Thompson. Speedo'r' Aquablade'tm'  briefs
were  worn by gold medal winners Josh Davis and Gary Hall. Two of the four world
records set at the 1996 Summer  Olympics were set by swimmers wearing  Speedo'r'
Aquablade'tm' suits.
 
     The  competition  swimwear line  is sold  primarily through  sporting goods
stores and approximately 300 independent team dealers who interact with  coaches
and managers of competitive and recreational swim programs.
 
     The  Company contracts domestically for the  manufacture of all products in
its competition swimwear line.  Nylon, nylon Lycra'r'  and cotton Lycra'r',  the
principal  raw  materials for  the  competition swimwear  line,  as well  as the
fitness swimwear line and certain  Speedo'r' Authentic Fitness'r' products,  are
sourced  from and  printed by  a variety of  domestic mills  and converters. The
Company  considers  its  relationships  with  its  present  fabric  sources  and
manufacturers to be good.
 
     Net  revenues for the competition swimwear  line increased to $38.1 million
in fiscal 1996 from $19.9 million in fiscal 1991, a compound annual growth  rate
of 13.9%.
 
ACTIVE FITNESS
 
     The  active fitness line  includes both fitness swimwear  for women and its
Speedo'r' Authentic Fitness'r' line of active fitness apparel for men and women.
The Company  believes that  the Speedo'r'  brand's reputation  for  performance,
quality  and authenticity provides a  natural base from which  to build into the
fitness apparel market.
 
     The fitness line of swimsuits is  designed for the growing number of  women
who  participate in swimming or water aerobics as part of their regular exercise
program. The sale of fitness swimsuits is complemented by the Company's complete
line of accessories designed for aquatic exercise.
 
     The Company launched its  highly successful Speedo'r' Authentic  Fitness'r'
line of active fitness apparel in the fall of 1991. Currently, the line consists
primarily  of cotton Lycra'r' products for women, such as leotards, unitards and
tights all  made  with the  same  emphasis on  styling  and performance  as  the
 
                                       2
 
<PAGE>
 
<PAGE>
Company's  other Speedo'r' products. In  addition, the Company sells coordinated
sportswear, including fleece and nylon  warm-ups, jackets, shorts and pants  for
men  and women  under the  Speedo'r' Authentic  Fitness'r' label.  The Speedo'r'
Authentic Fitness'r' line is  designed to be both  functional for fitness  work-
outs and fashionable enough for everyday wear. Styles are coordinated to mix and
match  and are  available in  a variety  of updated  colors. Speedo'r' Authentic
Fitness'r' products  function for  a wide  variety of  fitness activities  which
range  from aerobics and running to volleyball and for a wide variety of fitness
participants from once-a-week health club members to triathletes.
 
     The Company  has  benefited  from  increased  awareness  of  the  Speedo'r'
Authentic  Fitness'r' line as a result of its promotional contracts with several
of the  medalists  who wore  Speedo'r'  swimwear  products in  the  1996  Summer
Olympics  and  a  number of  professional  volleyball players.  The  Company has
promotional contracts with Karch Kiraly who has been the top ranked professional
Beach Volleyball player for over 70 consecutive tournaments and was a gold medal
winner  at  the   1996  Summer  Olympics,   Sinjin  Smith,  professional   beach
volleyball's  winningest  player with  139  tournament victories,  Holly McPeak,
currently the No.1 ranked  player on the WVPA  tour and Linda Hanley,  currently
the No.3 ranked player on the WVPA tour.
 
     The increased awareness of the Speedo'r' and Speedo'r' Authentic Fitness'r'
brands  has allowed the  Company to further  expand its product  line. In fiscal
1993 the Company  introduced a  line of  swimwear, T-shirts  and sportswear  for
children.  The Speedo'r'  kids line has  been highly successful,  selling out at
retail and generating net revenues of over $11 million in fiscal 1996, more than
double the amount from fiscal 1995. In September 1996, the Company was  notified
that  its Speedo'r'  kids line  was the winner  of the  prestigious Earnie award
presented by Earnshaw Publications for  'Excellence in Design -- Swimwear'.  The
Company expects that this business will continue to grow significantly in future
years.
 
     The  Company's  fitness  swimwear  is  sold  primarily  through department,
sporting goods and specialty stores. The Speedo'r' Authentic Fitness'r' line  of
active  fitness  apparel  is  currently  sold  primarily  through  the Company's
Speedo'r' Authentic Fitness'r' retail stores.
 
     The fitness swimwear and Speedo'r' Authentic Fitness'r' lines are currently
sourced from and  printed and  manufactured by  the same  mills, converters  and
sub-contractors  as the  competition swimwear line.  Certain Speedo'r' Authentic
Fitness'r' styles are  manufactured in Company  owned manufacturing  facilities.
The  Company acquires the cotton, fleece and nylon used in some of its Speedo'r'
Authentic Fitness'r'  products  from a  variety  of domestic  and  international
sources  and uses a variety of  domestic sewing sub-contractors to produce them.
The Company considers its relationship with these suppliers and  sub-contractors
to be good.
 
     Net  revenues for the fitness swimwear  line and related lines increased to
$9.3 million in fiscal 1996 from $1.5 million in fiscal 1991, a compound  annual
growth  rate  of 44.0%.  The Speedo'r'  Authentic  Fitness'r' and  related lines
produced over $22.1 million of net revenues in fiscal 1996, an increase of 69.3%
compared to fiscal 1995.
 
MEN'S SWIMWEAR
 
     The men's  swimwear  line  has experienced  significant  growth  in  recent
seasons due to product line extensions beyond the traditional Speedo'r' Lycra'r'
racing  swimwear. The  line includes  watershorts and  coordinated T-shirts. The
Company's Speedo'r' brand watershorts were introduced in 1984 and are the number
one selling brand of men's and boys branded swimwear in department and specialty
stores commanding a  17% market share  for the July  1996 period. The  Company's
watershorts are designed for men who participate in active sports and recreation
in  and out of the water. The watershorts are made of cotton or nylon fabric and
come in a wide variety of color combinations, designs and lengths.
 
     Since 1990  the Company  has  offered a  collection of  colorful  Speedo'r'
T-shirts  with bold graphics that coordinate  with the color schemes and designs
used in Speedo'r' swimwear  to provide an important  complement to the  swimwear
and  Speedo'r'  Authentic Fitness'r'  lines. Stores  which previously  sold only
Speedo'r' swimwear may  now display  Speedo'r' T-shirts with  such swimwear  and
thus  provide the consumer with the opportunity to purchase coordinated tops and
bottoms. The Company's net revenues from sales of T-shirts increased over 30% in
fiscal 1996 compared to fiscal 1995.
 
                                       3
 
<PAGE>
 
<PAGE>
     The Company's successful extensions of the men's swimwear line include  the
introduction  of the Speedo'r' Surf Runner'tm' nylon cross training watershorts,
which have become one key item in Speedo'r's activewear collection. The  Company
has  recently introduced  a line  of men's watershorts  and tops  under the Duke
Kahanamouku'r' brand  name targeted  toward  surfers. Additional  swimwear  line
extensions  to the big and tall mens' as well as the boys' markets have also met
strong retail acceptance.
 
     The Company's Speedo'r' brand watershorts  and T-shirts are sold  primarily
through  department,  sporting  goods  and specialty  stores  and  catalogs. The
watershorts are sourced principally from a variety of international sources.  To
the  extent that  products are sourced  from the  Far East, the  buying agent is
either  ASCO   International  Sourcing   Limited   or  Soaring   Force   Limited
(collectively,  'ASCO'). ASCO sources the manufacture of such products, inspects
finished goods prior to shipment, facilitates the shipment of goods from foreign
ports and arranges for  the issuance of letters  of credit to manufacturers  for
finished  products. ASCO is an affiliate  of Pentland Ventures Ltd ('Pentland'),
one of  the  Company's principal  stockholders.  The Company  purchases  T-shirt
blanks and prints them domestically.
 
     Net  revenues  for  men's  swimwear,  primarily  watershorts  and T-shirts,
increased to $40.6 million in fiscal 1996  from $15.7 million in fiscal 1991,  a
compound annual growth rate of 20.9%.
 
ACCESSORIES
 
     Speedo'r'  accessories represent a major and growing product classification
for the  Company complementing  the competition  swimwear, aquatic  fitness  and
recreational  watersports lines.  The Company's Speedo'r'  accessories include a
diverse range  of products  including  swim goggles,  the water  resistant  Surf
Runner'tm'  radio,  swimming  caps,  nose  clips,  masks,  snorkels,  ear plugs,
kickboards, floatation devices, aquatic exercise steps and the Speedo'r' Aquatic
Cross-Training Mitt'tm' which provides a more effective and efficient full  body
workout  while swimming. Accessories  which can be  used by fitness participants
out of the pool include duffle  bags, athletic bags, sandals and Speedo'r'  Surf
Walker'tm' footwear, for use by the pool or at the beach.
 
     The  Company continues to develop  innovative and functional accessories to
support the growing number of  fitness swimmers participating in water  aerobics
and lap swimming.
 
     The  mainstay of the Speedo'r' accessories  line is swim goggles. Made from
polycarbonate plastic, the goggles come in  varied shapes and tints and  include
anti-fog,  hypo-allergenic and prescription strength models. Management believes
that Speedo'r' is the number  one brand of swim  goggles sold in sporting  goods
stores.
 
     The  swim goggle line  is primarily manufactured by  the Company to provide
more control over the manufacturing process and 'quick response' to the needs of
the Company's customers. Latex and silicone  swimming caps are sourced from  the
Far  East  from manufacturers  using specially-designed  molds that  the Company
either owns or  has exclusive  rights to use.  Other products  in the  Speedo'r'
accessories  line  are  sourced from  a  variety of  domestic  and international
sources. Swim goggles and  other accessories are  available in most  department,
sporting goods and specialty stores which carry other Speedo'r' products.
 
     Net  revenues of the accessories line  increased to $25.1 million in fiscal
1996 from $19.5 million in fiscal 1991.
 
DESIGNER SWIMWEAR DIVISION: CATALINA'r', ANNE COLE'r', COLE OF CALIFORNIA'r',
OSCAR DE LA RENTA'r', SANDCASTLE'r', SUNSET BEACH'r' AND SPORTING LIFE'r'
 
     The Designer Swimwear Division's product line consists of women's  swimwear
under  the nationally recognized brand names: Catalina'r', Anne Cole'r', Cole of
California'r', Oscar de la Renta'r', Sandcastle'r', Sunset Beach'r' and Sporting
Life'r'. Each of the  brands targets a specific  consumer and price point.  Anne
Cole'r'  and Oscar  de la Renta'r'  are designer brands,  Cole of California'r',
Sandcastle'r' and Sporting  Life'r' are missy  brands and Sunset  Beach'r' is  a
junior brand, all of which target the department and specialty store market. The
Catalina'r' brand targets the mass merchandise market. These brands have allowed
the Company to expand its distribution in department and specialty stores and to
add  new channels  of distribution, including  mass merchandisers.  Prior to the
Catalina/Cole Acquisition, the Company
 
                                       4
 
<PAGE>
 
<PAGE>
estimates that less than 10% of  the Company's total women's Speedo'r'  swimwear
sales  were through department  and specialty stores. The  Company seeks to grow
its Designer Swimwear Division by expanding the number of stores that carry  its
brands and increasing the presence of its brands within each store location.
 
     For  the 1996 selling season two of the Company's designer brand names were
top ten best sellers at  retail. Anne Cole'r' was  the sixth best selling  missy
swimwear  brand and Sunset  Beach'r' was the ninth  best selling junior swimwear
brand.
 
     The Designer Swimwear  Division also  operated eight  retail outlet  stores
that  sold excess and  out-of-season merchandise. Consistent  with the Company's
goal of reducing  operating expenses  and focusing  its efforts  on high  growth
swimwear  and  Authentic Fitness'r'  Retail Store  businesses,  in May  1996 the
Company made  a strategic  decision to  close its  closeout outlet  stores.  The
outlet stores represented less than 4% of the Company's net revenues and had not
been  profitable for the last two years.  The difficulty has been trying to sell
excess swimwear year round  which wasted manufacturing  efficiency. The loss  of
approximately $12.4 million in fiscal 1996 related to the outlet stores includes
operating  losses incurred during fiscal  1996 and the write  down of the outlet
stores assets to net realizable value, including intangible assets. The  Company
closed  four  of the  eight outlet  stores  and the  remaining four  leases were
assigned to Warnaco. Inventory related to the outlet stores was sold to  Warnaco
for approximately $2.4 million on August 1, 1996.
 
     During  fiscal 1994, the Company capitalized  on the high level of consumer
recognition and mass appeal  of the Catalina'r' brand  by repositioning it to  a
line of swimwear and active apparel for the mass merchandise market. The Company
entered  into  a  license  agreement  with  Wal-Mart  Stores,  Inc. ('Wal-Mart')
pursuant to which Wal-Mart has the  right, on a non-exclusive basis, to  source,
distribute and sell swimwear and activewear under the Catalina'r' brand name. In
fiscal  1996, net revenues from this  agreement under the Catalina'r' brand were
$25.4 million.  In  addition, the  Company  entered into  an  exclusive  license
agreement  for a period of  ten years with an option  to renew for an additional
ten years with The Warnaco Group, Inc. ('Warnaco') pursuant to which Warnaco has
the right to manufacture and distribute  men's and women's sportswear under  the
Catalina'r'  brand  name. The  Company  recorded approximately  $0.6  million of
royalty income associated with this agreement in fiscal 1996.
 
     In September 1993, the Company entered into a worldwide licensing agreement
with Oscar de  la Renta Licensing  Corporation for the  design, manufacture  and
marketing  of women's  swimwear and  activewear under  the Oscar  de la Renta'r'
brand name. The agreement with Oscar de la Renta Licensing Corporation  provides
the  Company  with  an  internationally recognized  brand  name  synonymous with
fashion, which the Company  believes will both increase  its penetration of  the
department  store market and afford it  greater access to international markets.
The Oscar de  la Renta'r'  line targets the  designer swimwear  customer in  the
better  department store market and is  targeted to the upscale, fashion forward
consumer.
 
     The Designer Swimwear Division's net revenues have increased 181% to  $80.6
million  since the Company  purchased the designer brands  from Taren in October
1993. Net revenues for the Designer  Swimwear Division increased 17.7% to  $80.7
million from the $68.6 million recorded in fiscal 1995.
 
AUTHENTIC FITNESS'r' RETAIL STORES DIVISION
 
     Authentic  Fitness'r' retail stores are  designed to appeal to participants
in water and  land-based fitness  activities, and to  offer a  complete line  of
Speedo'r'  and Speedo'r' Authentic Fitness'r'  products that sell throughout the
year. The stores are a model for innovative retailing of the Company's  products
and   a  proving  ground  for  new  products  and  marketing  and  merchandising
techniques. In November 1992  the Company opened  its first Speedo'r'  Authentic
Fitness'r'  retail store in Los  Angeles; since then the  Company has opened 113
additional stores (through September  1996) in major  metropolitan areas of  the
United  States and Canada to  bring the total number of  stores open to 114. The
stores have achieved  annualized gross  revenues in  excess of  $435 per  square
foot. Same store sales for the 1996 fiscal year increased 6.9% over fiscal 1995.
The  Company believes that  the success of  the retail stores  to date evidences
substantial consumer interest  in new  innovative channels  of distribution  for
fitness apparel. The Company expects to open 200 additional stores over the next
six years.
 
                                       5
 
<PAGE>
 
<PAGE>
     The  stores  average  approximately  1,100  square  feet  in  size. Capital
expenditures for each new store of average size are expected to be approximately
$200,000 and will require approximately $50,000 of working capital.
 
     Net revenues of  the Retail Division  increased 86.8% to  $38.1 million  in
fiscal 1996 from $20.4 million in fiscal 1995.
 
SKIWEAR DIVISION
 
     Consistent  with the  Company's  goal of  focusing  its  efforts  on growth
businesses  with high gross  margins,  in May 1996 the Company  made a strategic
decision  to exit the  skiwear  business.  The  skiwear  industry  is  extremely
volatile,  very  promotional and highly dependent on the weather and the overall
economy  with  many  of its  retail  outlets  small  and  undercapitalized.  The
Company's  skiwear  business  was  largely  dependent  on  one  major  customer,
Herman's,  which announced its liquidation in May 1996. In addition, the skiwear
business is highly seasonal and requires  substantial amounts of working capital
that the  Company  believes  can be more  effectively  utilized  in its  rapidly
growing  Speedo'r',  Designer  Swimwear and  Authentic  Fitness'r'  Retail Store
divisions.  The Company's  skiwear business  accounted for  approximately  $13.8
million of net revenues in fiscal 1996.  Losses related to the skiwear  business
of approximately  $15.5 million in fiscal 1996 include operating losses incurred
during  fiscal  1996 and the write down of  skiwear  related  assets,  including
intangible assets and goodwill, to net realizable value.
 
WHITE STAG'r'
 
     The  White  Stag'r' brand  name, over  100 years  old, is  one of  the most
recognized brand  names  in the  United  States. In  1992,  the Company  made  a
strategic  decision to capitalize on the  awareness and potential mass appeal of
the White  Stag'r'  brand  name by  redirecting  it  to a  line  of  activewear,
outerwear, swimwear and goggles for the mass merchandise market. In fiscal 1996,
the  Company shipped approximately $13.8 million of men's and women's outerwear,
activewear and swimwear under the White Stag'r' brand to Wal-Mart.
 
     The Company's  White  Stag  products  are developed  and  designed  by  the
Company's  merchandise  and  design  group  and  are  manufactured  both  in the
Company's manufacturing facilities and  sourced from domestic and  international
suppliers.
 
     Net  revenues for  White Stag'r'  in fiscal  1996 increased  32.7% to $13.8
million from $10.4 million in fiscal 1995.
 
INTERNATIONAL OPERATIONS
 
     The Catalina/Cole Acquisition and the signing  of the Oscar de la  Renta'r'
license   are  strategically  intended  to  increase  the  Company's  access  to
international markets.  Catalina'r',  Cole  of California'r'  and  Anne  Cole'r'
products  were sold both directly to department and specialty stores and through
various license agreements throughout the  world. Although historically a  small
portion  of the Company's business was  international, the Company believes that
the strength  of the  Company's Designer  Swimwear brand  names will  create  an
opportunity  to increase its international presence over the next several years.
The Company's  licensing agreements  with  Speedo Holdings  B.V.  geographically
restrict  the Company's international use of the Speedo'r' and other brand names
to the United States,  its territories and possessions,  Canada, Mexico and  the
Caribbean Islands.
 
     The Company has a Canadian subsidiary which engages in manufacturing, sales
and marketing activities.  Net revenues of such Canadian operations  contributed
$13.4  million of the  Company's  net revenues for fiscal 1996 compared to $14.6
million  in fiscal  1995.  The  decrease  is a result of lower  goggle  sales to
Speedo'r'  international  licensees.  With the exception of the  fluctuation  of
local currencies  against the U.S. dollar, the Company does not believe that the
Canadian operations are subject to risks which are significantly  different from
domestic operations.
 
                                       6
 
<PAGE>
 
<PAGE>
IMPORTS AND IMPORT RESTRICTIONS
 
     Although the Company imported approximately 30% of its finished products in
fiscal 1996, substantially all of its competition swimwear and fashion  swimwear
for women is sourced domestically or manufactured in the Company's facilities in
the  U.S. Imports from certain countries  are subject to the constraints imposed
by bilateral agreements between the United  States and substantially all of  the
countries  from which the Company imports  goods. These agreements impose quotas
that limit  the quantity  of certain  types of  goods, including  many of  those
imported by the Company, which can be imported into the United States from those
countries. Such agreements also allow the United States to impose, under certain
conditions,  restraints on  the importation  of categories  of merchandise that,
under the terms  of the  agreements, are not  subject to  specified limits.  The
bilateral agreements through which quotas are imposed have been negotiated under
the  framework established by  the Arrangement Regarding  International Trade in
Textiles,  known  as   the  Multifiber  Arrangement.   Many  quota  and   tariff
restrictions  negotiated under the  Multifiber Arrangement are  being phased out
over period up to ten years under the World Trade Organization.
 
     The Company's continued ability to source  products that it imports may  be
adversely   affected  by  additional   bilateral  agreements,  unilateral  trade
restrictions, significant decreases  in import quotas,  the disruption of  trade
from  exporting countries as a result of political instability or the imposition
of additional duties, taxes and other charges on imports.
 
EMPLOYEES
 
     The Company and its subsidiaries employed approximately 2,008 employees  at
July  6, 1996,  less than  1% of  whom were  represented by  a labor  union. The
Company considers  its  relationship with  employees  to  be good  and  has  not
experienced interruptions of operations due to labor disagreements.
 
CUSTOMERS
 
     In  fiscal 1994 and 1996,  Wal-Mart accounted for 11%  of the Company's net
revenues. In  fiscal  1995, no  customer  accounted for  more  than 10%  of  the
Company's  net revenues.  Herman's Sporting  Goods, Inc.  ('Herman's') filed for
bankruptcy on April 26, 1996 and on May 2, 1996 announced their liquidation.  As
a result, the Company recorded a special bad debt loss of $11,642,000 related to
the  write-off of  uncollectible accounts receivable  and the  write-down in the
value of Herman's common stock received  as a distribution to creditors as  part
of the settlement from Herman's March 1993 bankruptcy. The special bad debt loss
is  net  of  gross recoveries  from  the  Company's credit  insurance  policy of
approximately $4,600,000.
 
COMPETITION
 
     The apparel  industry  is  highly competitive.  The  Company's  competitors
include  apparel manufacturers  of all sizes,  some of  which have substantially
greater resources than the Company.
 
     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 share  of the market  in the  major sporting  goods,
department and specialty store chains.
 
TRADEMARKS AND LICENSING AGREEMENTS
 
     The  Company has license agreements with Speedo Holdings B.V. in perpetuity
which permit  the  Company to  design,  manufacture and  market  certain  men's,
women's and children's apparel including swimwear, sportswear and a wide variety
of  other products  using the Speedo'r'  trademark and  certain other trademarks
including Speedo'r'  Surf Walkers'tm'  and Speedo'r'  Authentic Fitness'r'.  The
Company's  license to use the Speedo'r'  trademark and such other trademarks was
granted in perpetuity  subject to  certain conditions  and is  exclusive in  the
United States, its territories and possessions, Canada, Mexico and the Caribbean
Islands.  Speedo Holdings B.V.  retains the right  to use or  license such brand
names in other  jurisdictions, and actively  uses or licenses  such brand  names
throughout  the world  outside of the  Company's licensed  areas. The agreements
provide for minimum royalty payments to be credited
 
                                       7
 
<PAGE>
 
<PAGE>
against royalty payments  based on a  percentage of net  sales. Speedo  Holdings
B.V.  has the  right to  approve any designs  bearing the  licensed trademark as
defined in the  license agreements.  The license agreements  may be  terminated,
with  respect to a particular  territory only in the  event the Company does not
pay royalties for, or abandons, the trademark in such territory or in the  event
the  Company  manufactures  or  is controlled  by  a  company  that manufactures
Racing/Competitive  swimwear,  swimwear   caps  or   swimwear  accessories,   as
specifically  defined in  the license  agreements, under  a different trademark.
Speedo Holdings B.V. is an affiliate  of Pentland. In addition, the Company  has
certain  rights  to sublicense  the  Speedo'r' trademark  within  the geographic
regions covered by the licenses.
 
     In 1992, the Company  entered into an agreement  with Speedo Holdings  B.V.
granting  certain irrevocable rights to  the Company relating to  the use of the
Authentic Fitness'r' name and service mark, which rights are in addition to  the
rights under the license agreements with Speedo Holdings B.V.
 
     In  September 1993, the Company entered  into a worldwide license agreement
with Oscar de  la Renta Licensing  Corporation for the  design, manufacture  and
marketing  of women's and girls'  swimwear and activewear under  the Oscar de la
Renta'r' brand name. The agreement granting the exclusive right to use the Oscar
de la Renta'r' trademark is valid for a term up to and including March 31, 1999,
and provides for the payment of certain minimum royalty payments to be  credited
against earned royalty payments for each agreement year.
 
     Oscar  de la  Renta Licensing Corporation  has the right  to approve design
specifications of products bearing the  licensed trademark, and also to  approve
packaging  and  business  materials  to be  used  in  connection  therewith. The
agreement may  be  terminated  if  the licensee  defaults,  as  defined  in  the
agreement, and such default is not remedied within thirty days, and as otherwise
expressly provided in the agreement.
 
     In  October 1993,  the Company entered  into a  worldwide license agreement
with Anne Cole and  Anne Cole Design Studio  Ltd. Under the worldwide  licensing
agreement,  the Company  obtained the exclusive  right in perpetuity  to use the
Anne  Cole'r'  trademark  for  women's  swimwear,  activewear,  sportswear   and
beachwear,  and children's  swimwear, subject  to certain  terms and conditions.
Under the license, the  licensee is required to  pay certain minimum  guaranteed
annual royalties, to be credited against earned royalties, based on a percentage
of  net  sales. The  licensor  has the  right  to approve  products  bearing the
licensed trademark as defined in the agreement.
 
     The Company owns other  trademarks, the most important  of which are  White
Stag'r',  Catalina'r', Sunset Beach'r', Sporting Life'r', Sandcastle'r' and Cole
of California'r'.
 
     The Company licenses the White Stag'r' brand name to Warnaco in  perpetuity
for  women's  and children's  non-athletic  sportswear pursuant  to  a licensing
agreement which is royalty free for so long as Warnaco is the licensee. In 1992,
the Company  entered  into  a  non-exclusive  license  agreement  with  Wal-Mart
pursuant  to which Wal-Mart has the right  to source, distribute and sell men's,
women's and children's activewear, skiwear and fashion swimwear under the  White
Stag'r'  brand name. The  Company designs and develops  products for Wal-Mart in
connection with this license agreement.
 
     The Company licenses the Catalina'r' and Cole of California'r' brand  names
to  several 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 monitors product  design,
development,   quality  and  merchandising  of  its  licensees  and  meets  with
individual licensees from time to time  to assure compliance with the  Company's
overall  marketing, merchandising and design  strategies. Royalties derived from
such licensing were approximately $0.1 million  in fiscal 1996, $0.7 million  in
fiscal  1995 and $0.7 million in fiscal  1994. In 1994, the Company entered into
an exclusive license agreement  with Warnaco pursuant to  which Warnaco has  the
right  to  manufacture and  distribute men's  and  women's sportswear  under the
Catalina'r' brand  name.  In  fiscal  1995 the  Company  granted  to  Warnaco  a
sub-license  to  manufacture  and  market  women's  intimate  apparel  under the
Speedo'r' name.  The Company  recognized royalty  income of  approximately  $0.8
million  and  $1.4 million  (including a  $1 million  license fee  received from
Warnaco) from these agreements  in fiscal 1996 and  1995, respectively (none  in
fiscal 1994) (See Note 12 of Notes to Consolidated Financial Statements).
 
                                       8
 
<PAGE>
 
<PAGE>
     The Company believes that only the trademarks mentioned herein are material
to the business of the Company.
 
BACKLOG
 
     Backlog   represents  booked  orders  which,  although  terminable  without
penalty, are believed by the Company to  be firm. Because of the seasonality  of
the  Company's business,  the Company's  backlog varies  over the  course of the
year. Backlog usually peaks in November for swimwear. At September 30, 1996, the
Company's backlog was $48.3 million.  See 'Management's Discussion and  Analysis
of Financial Condition and Results of Operations -- Seasonality.'
 
ITEM 2. PROPERTIES.
 
     The  principal executive offices of the Company are located at 6040 Bandini
Boulevard, Commerce, California 90040 and are occupied pursuant to a lease which
expires in 1999. The Company also  maintains executive offices at 90 Park  Ave.,
New  York, New York 10016  and 11111 Santa Monica  Blvd., Los Angeles, CA 90025.
The Company formerly  occupied certain  administrative offices  at 7911  Haskell
Ave.,  Van  Nuys, CA  91410,  which were  sub-leased  from Warnaco.  The Company
vacated the Van  Nuys facility  in September 1996  and the  Company and  Warnaco
cancelled  the outstanding sub-lease agreement. The 90 Park Ave. and 11111 Santa
Monica properties are occupied on month to month leases from Warnaco.
 
     The  Company  has  seven  manufacturing,  distribution  and  administrative
facilities  located  in  Sparks, Nevada  (distribution  facility),  Los Angeles,
California, (one warehouse,  administrative and manufacturing  facility and  two
manufacturing  facilities),  in  Checotah,  Oklahoma,  (manufacturing facility),
Vancouver, British Columbia,  Canada (manufacturing  and distribution  facility)
and  Montreal, Quebec, Canada (distribution  facility). Certain of the Company's
manufacturing  and  warehouse  facilities  are  also  used  for   administrative
functions.  All  of the  Company's facilities  are  leased except  the Checotah,
Oklahoma facility, which the Company owns. Lease terms expire from January  1997
to November 2003.
 
     The  Company  leases 114  retail store  locations including  retail selling
space in 20 Bally's Health and Fitness  Centers in various cities in the  United
States and Canada. The leases expire from 1997 to 2007.
 
     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. No significant facility is materially under utilized.
 
ITEM 3. LEGAL PROCEEDINGS.
 
     On June 6, 1996, Warnaco and the Company announced that they were proposing
a merger in  which the Company's  common stock would  be converted into  Warnaco
common  stock. Shortly  thereafter, three  purported class  action lawsuits were
filed in  Delaware  Chancery  Court  against the  Company  and  certain  of  its
directors  challenging the proposed transaction. The complaints claimed that the
directors violated their fiduciary duties and sought injunctive relief enjoining
the proposed transaction and damages.  On July 12, 1996, Warnaco and the Company
executed an Agreement and Plan of Merger.
On July  25,  1996, Warnaco  and  the  Company terminated  such  Agreement.  The
defendants  were subsequently granted an indefinite extension of time to respond
to the complaints, and the Company is not aware of any other action taken by the
plaintiffs since  the termination  of  the Agreement  and  Plan of  Merger.  The
Company  believes that  the complaints  are without merit  and, in  light of the
termination of the proposed transaction, moot.
 
     The Company is  not a  party to any  other litigation,  other than  routine
litigation  incidental to the business of  the Company, which is individually or
in the aggregate material to  the business of the  Company other than the  items
noted above.
 
                                       9
 
<PAGE>
 
<PAGE>
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...................................   50    Director, Chairman of the Board and Chief Executive
                                                              Officer
Susan Guensch......................................   36    President Speedo'r' Division
Nicolette Sohl.....................................   46    Senior Vice President and Chief Financial Officer
William W. Chan....................................   47    Vice President and Secretary
</TABLE>
 
     Mrs. Linda J. Wachner has been a Director, Chairman of the Board and  Chief
Executive  Officer of the Company since its  inception in May 1990. Mrs. Wachner
concurrently serves as and  has been a Director,  President and Chief  Executive
Officer  of  The Warnaco  Group,  Inc. ('Warnaco')  since  August 1987,  and the
Chairman of the Board of Warnaco since August 1991. Mrs. Wachner was a  Director
and  President of  Warnaco 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 Travelers Group Inc. and Applied Graphics Technologies, Inc.
 
     Ms. Guensch has been President of  the Speedo'r' Division since July  1996.
Ms.  Guensch joined the Company  in June 1984 as  Assistant Merchandiser for the
Speedo'r' Division  and since  that  time has  served  in various  positions  of
increasing responsibility with the Company and its Predecessor.
 
     Ms. Sohl has been the Senior Vice President and Chief Financial  Officer of
the  Company  since  April  1995  (except  for the  period  from May 1996  until
September  1996 when Ms. Sohl served as Vice  President  and  Controller  of the
Company).  Prior to that, Ms. Sohl served as the Senior Vice President and Chief
Financial  Officer of the Olga  Division of Warnaco  from 1979 until April 1995.
From 1975 to 1979 Ms. Sohl was an internal auditor with Informatics,  Inc. Prior
to that she was an auditor with Gold, Eisenberg, CPA's.
 
     Mr.  Chan has served as Vice President Finance and Secretary since November
1992, Senior Vice President and Chief Financial Officer of the Company from July
1993 to November 1993 and as Secretary  of the Company since May 1992. Mr.  Chan
served  as Vice President of Finance of the  Company from May 1990 to July 1993.
Prior to  that, Mr.  Chan was  Vice  President of  Finance and  Chief  Financial
Officer  of  the Activewear  Division of  Warnaco.  Mr. Chan  has been  with the
Company and its predecessors and has held various positions since 1971.
 
                                    PART II
 
ITEM 5. MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS.
 
     The Company's common stock is listed  on the New York Stock Exchange  under
the  symbol 'ASM'. 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.
 
                                       10
 
<PAGE>
 
<PAGE>
 
<TABLE>
<CAPTION>
PERIOD                                                                               HIGH(1)    LOW(1)
- ----------------------------------------------------------------------------------   -------    ------
 
<S>                                                                                  <C>        <C>
Fiscal 1994:
     First quarter................................................................      14 1/16     8 5/8
     Second quarter...............................................................      16         12 1/2
     Third quarter................................................................      14         10 7/8
     Fourth quarter...............................................................      16         12 5/8
 
Fiscal 1995:
     First quarter................................................................      15 3/4     13
     Second quarter...............................................................      15 5/8     12
     Third quarter................................................................      16 1/8     11 7/8
     Fourth quarter...............................................................      17 1/8     13 3/4
 
Fiscal 1996:
     First quarter................................................................      23 3/8     16 1/8
     Second quarter...............................................................      23 1/8     18 1/8
     Third quarter................................................................      29         21
     Fourth quarter...............................................................      28         17
 
Fiscal 1997:
     First quarter through September 24, 1996.....................................      18 7/8     12
</TABLE>
 
- ------------------
 
(1) All  prices have  been adjusted  for the two  for one  stock split effective
    February 10, 1994.
 
     A recent last sales price for the  shares of the Company's common stock  as
reported  on the New York Stock Exchange  Composite Tape was 12 1/4 on September
24, 1996. On September 24, 1996 there  were 162 holders of the Company's  common
stock,  based upon the number of holders  of record and the number of individual
participants in certain security position listings.
 
     The Company declared  its initial  quarterly cash dividend  of 1.25[c]  per
share  on August 17, 1995, payable on  October 2, 1995 to shareholders of record
on August 30,  1995. Since that  time the Company  has declared four  successive
quarterly cash dividends of 1.25[c] per share.
 
ITEM 6. SELECTED FINANCIAL DATA.
 
     The   following  table  sets  forth  for  the  periods  indicated  selected
consolidated financial data for Authentic Fitness Corporation. This  information
should  be  read  in  conjunction  with  the  consolidated  financial statements
included elsewhere herein and 'Management's Discussion and Analysis of Financial
Condition and Results  of Operations.' The  selected consolidated balance  sheet
data  for the Company as of June 28, 1992, July 3, 1993 and July 2, 1994 and the
selected consolidated financial data  for the fiscal years  ended June 28,  1992
and  July 3, 1993 are derived from audited consolidated financial statements not
included herein. The selected  consolidated financial data  for the Company  for
the  fiscal years ended July  2, 1994, July 1,  1995 and July 6,  1996 and as of
July 1, 1995 and  July 6, 1996 are  derived from audited consolidated  financial
statements  included elsewhere herein.  The fiscal years ended  July 3, 1993 and
July 6, 1996 included 53 weeks of operations. The additional week of  operations
is not considered material to the results of operations of the Company.
 
                                       11
 
<PAGE>
 
<PAGE>
                            SELECTED FINANCIAL DATA
                     (IN THOUSANDS, EXCEPT PER SHARE DATA)
 
<TABLE>
<CAPTION>
                                                                   FISCAL YEAR ENDED
                                              ------------------------------------------------------------
                                              JUNE 28,     JULY 3,      JULY 2,      JULY 1,      JULY 6,
                                                1992         1993         1994         1995         1996
                                              --------     --------     --------     --------     --------
 
<S>                                           <C>          <C>          <C>          <C>          <C>
STATEMENT OF OPERATIONS DATA:
Net revenues..............................    $101,497     $132,944     $178,567     $266,133     $309,609
Gross profit..............................     38,402        47,419       63,710       97,696       75,398
Selling, general and administrative
  expenses................................     18,519        25,168       32,902       52,578       91,723
Non-recurring items.......................      7,220 (a)     --           5,658(b)     --           --
Herman's special bad debt loss............      --            --           --           --          11,642(c)
Merger termination costs..................      --            --           --           --           2,000(c)
Depreciation and amortization.............      2,735         2,778        4,338        6,549       15,462
                                              --------     --------     --------     --------     --------
Income (loss) before interest and income
  taxes...................................      9,928        19,473       20,812       38,569      (45,429)
Interest expense..........................      9,624         4,253        4,400        6,977       11,547
                                              --------     --------     --------     --------     --------
Income (loss) before income taxes.........        304        15,220       16,412       31,592      (56,976)
Income taxes (benefit)....................        769         5,444        6,831       12,118      (17,623)
                                              --------     --------     --------     --------     --------
Income (loss) before extraordinary
  items...................................       (465 )       9,776        9,581       19,474      (39,353)
Extraordinary items.......................     (3,892 )(d)    --          (1,591)(e)    --          (1,497)(f)
                                              --------     --------     --------     --------     --------
Net income (loss).........................    $(4,357 )    $  9,776     $  7,990     $ 19,474     $(40,850)
                                              --------     --------     --------     --------     --------
                                              --------     --------     --------     --------     --------
Income (loss) per share:
Income (loss) per share before
  extraordinary items.....................    $ (0.04 )    $   0.56     $  (0.49)    $   0.90     $  (2.00)
Extraordinary items.......................      (0.34 )(d)    --           (0.08)(e)    --           (0.08)(f)
                                              --------     --------     --------     --------     --------
Net income (loss) per share...............    $ (0.38 )    $   0.56     $  (0.41)    $   0.90     $  (2.08)
                                              --------     --------     --------     --------     --------
                                              --------     --------     --------     --------     --------
Weighted average number of shares of
  common stock outstanding................     11,494        17,488       19,724       21,712     19,607(g)
                                              --------     --------     --------     --------     --------
                                              --------     --------     --------     --------     --------
Divisional summary:
  Net revenues:
    Speedo'r'.............................    $87,354      $102,898     $113,138     $143,991     $161,920
    Designer Swimwear.....................      --            --          28,739       68,572       80,695
    Authentic Fitness'r' Retail...........      --              426        4,620       20,418       38,135
    White Stag'r'/Skiwear.................     14,143        29,620       32,070       33,152       28,859
                                              --------     --------     --------     --------     --------
                                              $101,497     $132,944     $178,567     $266,133     $309,609
                                              --------     --------     --------     --------     --------
                                              --------     --------     --------     --------     --------
Percentage of net revenues:
    Speedo'r'.............................       86.1 %        77.4%        63.3%        54.1%        52.3%
    Designer Swimwear.....................      --            --            16.1         25.8         26.1
    Authentic Fitness'r' Retail...........      --              0.3          2.6          7.7         12.3
    White Stag'r'/Skiwear.................       13.9          22.3         18.0         12.4          9.3
                                              --------     --------     --------     --------     --------
                                                100.0 %       100.0%       100.0%       100.0%       100.0%
                                              --------     --------     --------     --------     --------
                                              --------     --------     --------     --------     --------
BALANCE SHEET DATA:
    Working Capital.......................    $20,685      $ 27,370     $ 54,580     $ 66,051     $ 50,373
    Total assets..........................    137,073       118,122      197,602      278,239      281,466
    Long-term debt (excluding current
      maturities).........................     26,000        21,500       19,191       32,446       49,432
    Stockholders' equity..................     47,764        56,978      121,690      141,908      116,723
</TABLE>
 
- ------------------
 
 (a) Includes $6.7 million of non-recurring  compensation expense paid upon  the
     closing  of  the  Company's initial  public  offering and  $0.5  million of
     accrued costs associated with the relocation of two Canadian facilities.
 
                                              (footnotes continued on next page)
 
                                       12
 
<PAGE>
 
<PAGE>
(footnotes continued from previous page)
 
 (b) Non-recurring  expenses  include  bonuses  paid  to  senior  executives  in
     connection with the acquisition  of Catalina/Cole (See Note  2 of Notes  to
     Consolidated  Financial Statements and Management's Discussion and Analysis
     of Financial Condition and  Results of Operations)  and the disposition  of
     certain  assets  of  $2.8  million,  expenses  and  bonus  related  to  the
     modifications and extension of the Chairman's employment agreement of  $1.2
     million  and the  write-off of certain  new product  development and retail
     division start-up costs of $1.7 million.
 
 (c) Includes a special bad debt loss of $11,642,000 related to the write-off of
     uncollectable accounts  receivable  and  the write-down  in  the  value  of
     Herman's  common stock received  as a distribution to  creditors as part of
     the settlement from Herman's March 1993 bankruptcy. Includes $2,000,000  of
     expenses  incurred  by the  Company in  the fourth  quarter of  fiscal 1996
     related to the  terminated merger  with Warnaco. See  Note 11  of Notes  to
     Consolidated Financial Statements.
 
 (d) Reflects  the  write-off of  deferred  financing costs  and  original issue
     discount related to certain  indebtedness repaid with  the proceeds of  the
     Company's initial public offering.
 
 (e) Reflects  the  write-off of  deferred  financing costs  related  to certain
     indebtedness repaid with the proceeds  of the Company's public offering  in
     December  1993 and the refinancing of the Company's revolving and term debt
     in April 1994. See Note 6 of Notes to Consolidated Financial Statements.
 
 (f) Reflects the  write-off  of deferred  financing  costs related  to  certain
     indebtedness and the refinancing of the Company's credit agreement in March
     1996. See Note 6 of Notes to Consolidated Financial Statements.
 
 (g) Does  not include effect of common stock equivalents (options and warrants)
     as the effect on net loss per share is anti-dilutive.
 
ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS.
 
     The Company's strategy is to leverage its leading brand names by  expanding
its  channels of distribution  and extending its product  lines. Key elements of
this strategy include opening Company-owned Authentic Fitness'r' retail  stores,
expanding   its  product  offerings  through  mass  merchandisers  and  entering
international markets. The Company's accomplishments  over the past three  years
include  (i)  the  successful transition  of  the Speedo'r'  brand  through line
extensions from a highly focused competitive swimwear brand to a complete active
fitness brand,  (ii)  the  repositioning  of White  Stag'r'  as  an  activewear,
outerwear  and  swimwear brand  for the  mass merchandise  market and  (iii) the
opening of  114  Company-owned  Speedo'r'  Authentic  Fitness'r'  retail  stores
through  September 24, 1996, which has resulted in a new channel of distribution
for Speedo'r' and Speedo'r' Authentic Fitness'r' products, (iv) the  acquisition
of  the Catalina'r', Cole of California'r'  and Anne Cole'r' swimwear brands and
(v) the signing of a licensing agreement to manufacture and distribute Oscar  de
la Renta'r' swimwear and activewear worldwide.
 
     Due  primarily to the successful implementation of its business strategies,
the Company increased net revenues to  $309.6 million in fiscal 1996 from  $85.5
million in fiscal 1991, a compound annual growth rate of 29.4%.
 
RESULTS OF OPERATIONS
 
     Consistent  with the  Company's  goal of reducing  operating  expenses  and
focusing its efforts on its core,  high-growth swimwear and Authentic Fitness'r'
Retail Store  businesses,  in May 1996 the Company made a strategic  decision to
close  its  closeout  outlet  stores  ('Outlet   Stores').   The  Outlet  Stores
represented  less than 4% of the  Company's net revenues in fiscal 1996 and have
not been  profitable  for the last two years.  The difficulty has been trying to
sell excess swimwear year round which wasted  manufacturing  efficiency.  Losses
related to the operations of the Outlet Stores of approximately $12.4 million in
fiscal 1996 include  operating  losses,  inventory  losses and the write down of
assets related to the Outlet Stores' to net realizable value.
 
     In addition, in May 1996, the Company made a strategic decision to exit the
skiwear business.  The skiwear industry is extremely volatile,  very promotional
and highly  dependent  on the weather and the overall  economy  with many of its
retail outlets small and undercapitalized. The Company's skiwear
 
                                       13
 
<PAGE>
 
<PAGE>
business was largely dependent on one major customer,  Herman's, which announced
its  liquidation  in May 1996.  In  addition,  the  skiwear  business  is highly
seasonal and requires  substantial  amounts of working  capital that the Company
believes  can be more  effectively  utilized in its rapidly  growing  Speedo'r',
Designer Swimwear and Authentic Fitness'r' Retail Store divisions. The Company's
skiwear business  accounted for  approximately  $13.8 million of net revenues in
fiscal 1996.  Losses related to skiwear business of approximately  $15.5 million
in fiscal 1996 include  operating losses incurred during fiscal 1996,  inventory
losses  and  the  write down of assets related to the skiwear business including
intangible assets and goodwill, to net realizable value.
 
     Herman's  Sporting Goods, Inc.  ('Herman's') filed for  bankruptcy on April
26, 1996  and on  May 2,  1996 announced  their liquidation.  As a  result,  the
Company recorded a special bad debt loss of $11,642,000 related to the write-off
of uncollectible accounts receivable and the write down in the value of Herman's
common  stock received as a distribution to  creditors as part of the settlement
from Herman's March 1993 bankruptcy. The special  bad debt loss is net of  gross
recoveries   from  the  Company's  credit   insurance  policy  of  approximately
$4,600,000.
 
     On June 6, 1996, Warnaco and the Company announced that they were proposing
a merger in  which the Company's  common stock would  be converted into  Warnaco
common  stock  ('Proposed Merger').  On July  12, 1996  Warnaco and  the Company
executed an Agreement  and Plan  of Merger.  On July  25, 1996  Warnaco and  the
Company  terminated the Proposed Merger. The Company incurred certain investment
banking, legal and other fees in  connection with the proposed merger  amounting
to   approximately  $2.0  million.
 
     The Company has experienced extraordinary growth in its operations over the
last several years  due in large  part to the  successful implementation of  the
Company's   business  strategies,  the  acquisition  of  Catalina/Cole  and  the
expansion of  the Company's  fashion swimwear  lines and  the highly  successful
expansion  of  the Company's  Authentic Fitness'r'  Retail Stores.  However, the
bankruptcy of  Herman's, one  of  the Company's  largest customers,  has  caused
significant  and severe dislocation  and disruption in the  markets in which the
Company operates.
 
     In view of the above described  growth and market  conditions,  the Company
completed  an  extensive  review  and  evaluation  of its  accounts  receivable,
inventory and other accounts and, as a result,  the Company provided  additional
reserves of $18.7 million which relate to and will be reflected in the Company's
fiscal 1996 second and third quarter results.
 
     The adjustments are summarized below (in thousands):
 
<TABLE>
<CAPTION>
                                                           COST OF       SELLING, GENERAL AND
                                                          GOODS SOLD    ADMINISTRATIVE EXPENSES     TOTAL
                                                          ----------    -----------------------    -------
 
<S>                                                       <C>           <C>                        <C>
Accounts receivable and other provisions...............    $ --                 $ 5,509            $ 5,509
Inventory reserves.....................................      13,227           --                    13,227
                                                          ----------            -------            -------
                                                           $ 13,227             $ 5,509            $18,736
                                                          ----------            -------            -------
                                                          ----------            -------            -------
</TABLE>
 
     See Note 17 of Notes to Consolidated Financial Statements for the impact of
these items on the Company's interim financial results for fiscal 1996.
 
     The  table below summarizes  certain operating information  for the Company
for each of the last three fiscal  years. The operating results for fiscal  1996
have been adjusted to segregate losses and expenses associated with skiwear, the
Outlet  Stores, Herman's and  the terminated merger with  Warnaco from the other
operations of  the Company.  This  supplemental information  should be  read  in
conjunction with the Consolidated Financial Statement and Notes thereto provided
elsewhere  herein. The Company has also  separately identified the impact of the
incremental inventory  and  accounts  receivable  reserves  on  the  results  of
operations for fiscal 1996.
 
                                       14
 
<PAGE>
 
<PAGE>
                            STATEMENT OF OPERATIONS
                                (SELECTED DATA)
 
<TABLE>
<CAPTION>
                                                                              FISCAL YEAR ENDED
                                                      -----------------------------------------------------------------
                                                      JULY 2,    % OF NET    JULY 1,    % OF NET    JULY 6,    % OF NET
                                                       1994      REVENUES     1995      REVENUES     1996      REVENUES
                                                      -------    --------    -------    --------    -------    --------
                                                                                (IN MILLIONS)
 
<S>                                                   <C>        <C>         <C>        <C>         <C>        <C>
Net revenues.......................................   $ 178.6     100.0%     $ 266.1     100.0%     $ 309.6     100.0%
Gross profit -- as adjusted for items below........      63.7      35.7%        97.7      36.7%        97.3      31.4%
Selling, administrative and general expenses -- as
  adjusted for items below.........................      32.9      18.4%        52.6      19.8%        83.6      27.0%
Depreciation and amortization......................       4.4                    6.5                    7.3
Income before extraordinary items -- as adjusted
  for items below..................................      13.2                   19.4                    2.2
Other items:
Non-recurring items................................       5.6                     --                     --
Herman's bad debt loss.............................        --                     --                   11.6
Merger costs.......................................        --                     --                    2.0
Exit costs related to skiwear......................        --                     --                   15.5
Exit costs related to Outlet Stores................        --                     --                   12.4
Inventory, accounts receivable and other reserve
  adjustments......................................        --                     --                   18.7
Net income loss....................................   $   8.0                $  19.4                $ (40.8)
                                                      -------                -------                -------
                                                      -------                -------                -------
</TABLE>
 
RESULTS OF OPERATIONS
 
COMPARISON OF FISCAL 1996 TO FISCAL 1995
 
     Net  revenues increased 16.3% in fiscal  1996 to $309.6 million from $266.1
million in fiscal 1995. The increase in net revenues is a result of an  increase
in  Speedo'r' Division  net revenues  of 12.5%,  Designer Swimwear  Division net
revenues  of  17.7%,  and   Retail  Division  net   revenues  of  86.8%.   White
Stag'r'/Skiwear  Division  net revenues  decreased 12.9%  due  to a  decrease in
skiwear net revenues of $8.0 million (36.7%) partially offset by an increase  in
shipments  of White Stag'r' products to  Wal-Mart. The increase in Speedo'r' net
revenues is  primarily  a  result  of increases  in  Fitness  swimwear  of  46%,
Speedo'r'  kids of over 100%  and men's swimwear of  29.8% partially offset by a
decrease in accessories. The increase in Designer Swimwear Division net revenues
reflects increases  in  Catalina'r'  shipments  to Wal-Mart  of  over  100%,  an
increase in Cole of California'r' of 28.6% and Anne Cole'r' of 15.1%. The
increase in Retail Division sales reflects the increase  in the number of stores
from  68 at  the end of fiscal 1995 to 104 at the end of fiscal 1996. In
addition, Retail Division same store sales increased  approximately 6.9% in
fiscal 1996  compared to  fiscal  1995.  The  decrease  in  skiwear  net
revenues  primarily reflects decreased shipments  to  Herman's  which
accounted  for  approximately  33%  of shipments of skiwear products in
fiscal 1995.
 
     Gross  profit  in fiscal  1996 decreased  to $75.4  million from  the $97.7
million in fiscal 1995. Gross profit as  a percentage of net revenues was  24.4%
in  fiscal 1996 compared to  36.7% in fiscal 1995.  Gross profit for fiscal 1996
includes approximately  $21.9 million  of gross  profit losses  attributable  to
skiwear, outlet stores and the incremental inventory reserve adjustments. Fiscal
1996 gross profit before the impact of these items was $97.3 million or 31.4% of
net  revenues. The decrease in  gross profit as a  percentage of net revenues in
1996 compared  to  1995 reflects  the  significant and  severe  dislocation  and
disruption  of  the  Company's markets  caused  by the  Herman's  bankruptcy and
liquidation of Speedo'r' inventory at distressed prices which resulted in a  21%
deterioration  in gross margin  in the fourth  quarter of fiscal  1996 and early
markdowns taken in the Designer Swimwear Division.
 
     Selling, general and administrative expenses  for fiscal 1996 increased  to
$91.7 million (29.6% of net revenues) from $52.6 million (19.7% of net revenues)
in fiscal 1995. The increase in selling, general and administrative expenses for
fiscal  1996 includes $8.1 million related to the  decision to exit  the skiwear
and outlet store businesses and the impact of the accounts receivable  and other
allowances recorded  by  the  Company  in  fiscal  1996.  Selling,  general  and
administrative expenses before the impact of these items
 
                                       15
 
<PAGE>
 
<PAGE>
for fiscal  1996 was $83.6  million  (27.0% of net  revenue).  The  increase  in
selling,  general and  administrative  expenses in 1996  compared to fiscal 1995
reflects higher variable expenses related to the higher sales volume,  primarily
from the Authentic Fitness'r' Retail Division and an increase of over $6 million
in marketing expenses leading to the 1996 Olympics in Atlanta and the Inner City
Games.  The  increase  in  selling,  general  and  administrative  expenses as a
percentage of net revenues reflects higher Authentic  Fitness'r' Retail Division
sales  which  require a higher  level of  selling  expenses  than the  wholesale
divisions  increased  marketing expenses as noted above and excess  distribution
costs due to shipping inefficiencies in the fourth quarter.
 
     Depreciation  and amortization expense increased to $15.5 million in fiscal
1996 from  $6.5  million  in  fiscal 1995.  The  increase  in  depreciation  and
amortization expenses reflects the amortization of and write-off of goodwill and
intangible  assets related  to the skiwear  and outlet store  businesses of $8.2
million. The remaining  increase in  depreciation and  amortization expenses  of
$0.7 million primarily reflects amortization of leasehold assets attributable to
the  increased number of  Authentic Fitness'r' Retail  Stores compared to fiscal
1995. Depreciation and amortization expense in fiscal 1996 before the impact  of
the skiwear and outlet store businesses was $7.3 million.
 
     Interest  expense  increased  to $11.5  million  in fiscal  1996  from $7.0
million in fiscal  1995. Interest  expense includes  approximately $1.0  million
related to the carrying cost of working capital for the skiwear and outlet store
operations.  Interest expense before the $1.0 million related to skiwear and the
outlet stores was $10.5 million. The Company expects that the strategic decision
to exit these  businesses will  release working capital  to be  invested in  the
Company's  core swimwear and  Authentic Fitness'r' Retail  Stores divisions. The
increase in interest  expense reflects  higher working  capital requirements  to
support the 16.5% increase in net revenue in fiscal 1996 compared to fiscal 1995
and  an increase in the  Company's borrowing rate from  LIBOR plus .75% to LIBOR
plus 1.75% related  to the  Bridge Loan.  See Note  6 of  Notes to  Consolidated
Financial Statements.
 
     The  Company's  effective  income  tax benefit  rate  for  fiscal  1996 was
approximately 31% compared to a provision of 38.4% in fiscal 1995. The Company's
effective tax rate for 1996 reflects  the recognition of tax benefits  available
to  the Company  from the  carry back  of the  Company's net  operating loss for
fiscal 1996  to prior  years and  a reduction  in previously  provided  deferred
taxes.  The Company recorded a  deferred income tax asset  related to the future
benefit of net  operating loss  carryforwards of approximately  $3.5 million  in
fiscal  1996. The  deferred tax  asset has  been fully  reserved by  a valuation
allowance. Future  benefits associated  with the  Company's net  operating  loss
carryforward will be realized as the Company realizes taxable income.
 

     Income before extraordinary and other items was $2.2 million in fiscal 1996
compared to $19.4  million in fiscal  1995.  The  decrease  reflects  the higher
selling  general  and  administrative  expense  and  interest expense, as  noted
above.





     In  the third quarter of fiscal 1996, the Company recorded an extraordinary
item of $1.5 million (net of income tax benefit of $0.7 million) related to  the
write off of deferred financing costs due to the early extinguishment of debt.
 
     The  net loss of $(40.8) million for fiscal 1996 includes losses related to
the skiwear and outlet  store businesses, the write-off  of expenses related  to
the  proposed merger, the  Herman's bad debt loss  and the incremental inventory
and accounts receivable reserves.
 
COMPARISON OF FISCAL 1995 TO FISCAL 1994
 
     Net revenues  increased 49.0%  to  $266.1 million  from $178.6  million  in
fiscal  1994. The increase in net revenues is a result of increases in Speedo'r'
Division net  revenues of  27.3%,  Designer Swimwear  Division net  revenues  of
138.6%,  Retail Division net revenues of $15.8  million and a slight increase in
White Stag'r'/Skiwear  Division  net revenues.  The  increase in  Speedo'r'  net
revenues  reflects  increases  in  all  categories.  Speedo'r'  is  the dominant
competitive swimwear brand with a nearly a 60% market share in 1995 compared  to
48%  last year and continues to be the number one brand in men's swimwear with a
25% market share, nearly twice its nearest competitor. The increase in  Designer
Swimwear  net revenues reflects  the full booking and  shipping season in fiscal
1995 compared to nine months  in fiscal 1994, as well  as strong selling of  our
brands  at retail where two of our brands  were top ten sellers. The increase in
Retail Division net revenues reflects the increase in the number of stores  from
sixteen  at the  end of fiscal  1994 to sixty-eight  at the end  of fiscal 1995.
White Stag'r'/Skiwear  Division  net revenues  increased  despite the  weak  ski
season  and our decision  to reduce certain lower  margin businesses compared to
 
                                       16
 
<PAGE>
 
<PAGE>
last year. The  Company expects  that the  Designer Swimwear  and Retail  Stores
Divisions  will contribute a higher percentage  of the Company's net revenues in
future periods.
 
     Gross profit for the fiscal year increased 53.3% to $97.7 million from  the
$63.7  million reported  in fiscal  1994. Gross  profit as  a percentage  of net
revenues was 36.7% in fiscal  1995 an improvement of  100 basis points over  the
35.7% in fiscal 1994. The increase in gross profit primarily reflects the higher
sales  volume noted above. The  increase in gross profit  as a percentage of net
revenues reflects the increased level of Retail Division sales which generate  a
higher gross profit margin than the wholesale divisions.
 
     Selling,  administrative and  general expenses  increased to  $52.6 million
(19.7% of  net  revenues)  in fiscal  1995  from  $32.9 million  (18.4%  of  net
revenues)  in fiscal 1994.  The increase in  selling, general and administrative
expenses primarily reflect the higher sales volume noted above. The increase  in
selling,  general and  administrative expenses as  a percentage  of net revenues
reflects higher Retail Division  sales which require a  higher level of  selling
expenses as a percentage of net revenues than the wholesale divisions.
 
     Depreciation  and  amortization  expense  of  $6.5  million  increased $2.2
million from  the  $4.3  million  reported  in  fiscal  1994.  The  increase  in
depreciation  and amortization expense reflects the amortization of goodwill and
intangible assets attributable to the Catalina/Cole Acquisition for a full  year
in  fiscal  1995 compared  to  nine months  in fiscal  1994  and an  increase in
depreciation expense  associated with  the investment  in fixed  assets for  the
Retail Division.
 
     Interest  expense increased to $7.0 million in fiscal 1995 compared to $4.4
million in fiscal 1994. The increase  in interest expenses reflects a 200  basis
point  increase in interest  rates in fiscal  1995 compared to  fiscal 1994, the
roll-out of  the Retail  Division  and higher  working capital  requirements  to
support the net revenue increase of 49.0% and EBITDA increase of 46.5% in fiscal
1995 compared to fiscal 1994.
 
     In  the  second  quarter of  fiscal  1994  (last fiscal  year)  the Company
recorded non-recurring items totalling $5.7 million (before income tax benefits)
related to  the Catalina  Cole Acquisition,  the write-off  of certain  start-up
costs  related  to  the  Retail  Division  and  certain  costs  related  to  the
development of a new product for the fitness market place.
 
     The provision for income  taxes increased to $12.1  million in fiscal  1995
from  $6.8 million in fiscal  1994. The Company's effective  tax rate for fiscal
1995 was 38.4% in fiscal  1995 compared to the U.S.  statutory rate of 35%.  The
difference  between the statutory  rate and the  Company's annual effective rate
primarily reflects the impact of state income taxes.
 
     Net income  increased to  $19.5 million  ($.90 per  share) in  fiscal  1995
compared to income before non-recurring and extraordinary items of $13.2 million
($0.67  per share)  in fiscal 1994.  The increase  in net income  in fiscal 1995
compared to the fiscal 1994 reflects increased operating income of $12.1 million
partially offset by higher interest expense and income taxes.
 
CAPITAL RESOURCES AND LIQUIDITY
 
     On  September  6, 1996,  the Company  entered  into a $200  million  Credit
Agreement  (the '$200 Million Credit  Agreement'),  which replaced the Company's
previous $250 million Credit Agreement.  The decrease in the total amount of the
credit  agreement  reflects the Company's intent not to exercise their option to
repurchase  the  remaining  portion  of the  Series A  Warrant  from GE  Capital
representing  1.8 million  shares at $24 per share.  The option expires in March
1997. The $200 Million Credit Agreement is for a term of five years and provides
for a term loan (the 'Term  Loan') in the amount of $50  million and a revolving
loan facility (the  'Revolving  Loan') in the amount of $150 million.  Borrowing
under the $200 Million  Credit  Agreement  accrues  interest at the lenders base
rate or at  LIBOR  plus  1.5%.  The  rate of  interest  payable  on  outstanding
borrowing will be automatically  reduced, after June 30, 1997 to as low as LIBOR
plus .75%, as the  Company's EBITDA to Debt ratio improves to prior year levels.
In addition  the  agreement  allows the Company to  repurchase up to $10 million
of its own Common Stock after March 31, 1997, under certain conditions.
 
     On September 13, 1995 the  Company purchased from General Electric  Capital
Corporation  ('GE Capital') one-half of a warrant to acquire 3,618,358 shares of
the Company's  common stock  at $.005  per share  (the 'Series  A Warrant')  for
$36,183,580  or $20 per  share (representing 1,809,179  shares). The purchase of
the Series A Warrant  was funded with  the proceeds of  a five-year bridge  loan
(the'Bridge  Loan')  provided under  the  Company's Credit  Agreement  which was
subsequently repaid from the proceeds of  the Company's sale of common stock  in
October  1995.  (See  Notes  6,  7 and  8  of  Notes  to  Consolidated Financial
Statements). In the first quarter of fiscal 1997 GE Capital exercised the Series
A Warrant and the Company issued 1,809,179 shares of common stock.
 
                                       17
 
<PAGE>
 
<PAGE>
     On October 17, 1995 the Company sold 2,500,000 shares of common stock in an
underwritten public offering at a sales price of $21.625 per share. Net proceeds
from the offering were  approximately $50,805,000 (after underwriting  discounts
and  expenses of $3,258,000). Proceeds from the  offering were used to repay the
amounts outstanding under the Bridge Loan and to repay amounts outstanding under
the Company's term loan.
 
     On August 16, 1995 the Company's Board of Directors declared the  Company's
initial  cash dividend, payable on October 2,  1995 to shareholders of record on
August 30, 1995 of 1 1/4[c] per share, equivalent to an annual rate of 5[c]  per
share.  The  Company expects  that the  initiation of  a regular  quarterly cash
dividend will help broaden the Company's shareholder base.
 
     The Company  believes that  the repurchase  of  one half  of the  Series  A
Warrant  and the initiation of a regular cash dividend demonstrate the Company's
ongoing commitment to increase shareholder value.
 
     The Company plans to expand its channels of distribution and provide growth
in its operations by opening additional retail stores. The Company currently has
114 stores  open, including  20 stores  in Bally's  Health and  Fitness  Centers
('Bally's'),  and expects to  open approximately 200  additional stores over the
next six years. The cost of leasehold improvements, fixtures and the  additional
working  capital associated with the opening of an average new store is expected
to be approximately $250,000.
 
     The  Company's  liquidity requirements  have historically  arisen 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  generally
arising  at the end of the third quarter and the beginning of the fourth quarter
of the fiscal year. The Company typically generates nearly all of its  operating
cash  flow in the fourth quarter of  the fiscal year reflecting third and fourth
quarter shipments and the sale of inventory  built during the first half of  the
fiscal  year. The acquisition of Catalina/Cole has impacted this seasonal trend.
The women's fashion swimwear business is seasonal as merchandise is manufactured
in the summer and fall months for shipment to department and specialty stores on
regular  30  day  terms  in  the   period  from  November  to  mid-April.   This
manufacturing  and shipping  pattern has  increased the  Company's investment in
working  capital,  primarily  inventory  and  accounts  receivable  during   the
Company's  first and second fiscal  quarters, nearly all the  cash flow from the
designer swimwear business  is generated  in the  fourth quarter  of the  fiscal
year.
 
     The  Company meets its seasonal working  capital needs by utilizing amounts
available under  its revolving  line  of credit.  The  Company has  amended  and
increased  its lines of credit several times in the last two years, primarily to
support the growth of its  swimwear divisions and to  fund the rapid rollout  of
the retail stores.
 
     Cash used by  operating  activities  in  fiscal  1996 was  $(40.2)  million
compared  to cash used in  operations  of $(15.8)  million in fiscal  1995.  The
increase  in cash used by  operating  activities  in fiscal  1996  reflects  the
Company's net loss of $(40.8) million in fiscal 1996.
 
     The Company believes that  funds available under  its current $200  Million
Credit  Agreement, as noted above, combined with  cash flow to be generated from
future operations  will  be  sufficient  for  the  operations  of  the  Company,
including  debt  service,  dividend  payments  and  costs  associated  with  the
expansion of its  Authentic Fitness'r'  Retail Division  for at  least the  next
twelve  months. Although the Company believes  that its current credit agreement
and cash flow to be generated from future operations will also be sufficient for
its long-term operations (periods  beyond the next twelve months)  circumstances
may  arise that would require the Company to seek additional financing. In those
circumstances the Company  expects to evaluate  potential additional sources  of
funds, for example, sales of additional common stock  and expanded or additional
bank credit facilities.
 
SEASONALITY
 
     The Company's operations are seasonal. In fiscal 1996, approximately 61% of
the Company's net revenues were generated in the second half of the fiscal  year
and  substantially all of  the Company's cash flow  from operating activities is
generated in the fourth quarter of the fiscal year.
 
                                       18
 
<PAGE>
 
<PAGE>
     The following table summarizes the net revenues of the Company for each  of
the quarters in the last two fiscal years.
 
<TABLE>
<CAPTION>
                                                                         THREE MONTHS ENDED ON
                                          ------------------------------------------------------------------------------------
                                                                             (IN MILLIONS)
                                          OCT 2,    JAN 1,    APRIL 1,    JULY 1,    OCT 1,    DEC 31,    MARCH 31,    JULY 6,
                                           1994      1995       1995       1995       1995      1995        1996        1996
                                          ------    ------    --------    -------    ------    -------    ---------    -------
<S>                                       <C>       <C>       <C>         <C>        <C>       <C>        <C>          <C>
Net revenue............................   $ 37.6    $ 56.3     $ 74.8      $97.4     $ 42.9     $77.3       $98.9       $90.5
</TABLE>
 
     The  Speedo'r' Division produces a variety  of products during the year and
is seasonal in nature with  60% of net revenues realized  in the second half  of
fiscal  1996.  The  Designer  Swimwear  Division  is  seasonal  in  nature, most
customers orders are placed in the July through December period and the  product
is  shipped  to customers  starting  in November.  In  fiscal 1996,  70%  of net
revenues for the Designer Swimwear Division were realized in the second half  of
the  year. The Company's Retail Stores Division is somewhat seasonal. For the 68
stores open for the full  12 months of fiscal 1996,  47% of those stores'  sales
were realized in the second half of the fiscal year.
 
INFLATION
 
     The  Company  does  not  believe that  the  relatively  moderate  levels of
inflation which have been experienced in the United States and Canada have had a
significant effect on its  net revenues or its  profitability. In the past,  the
Company  has  been  able to  offset  such  effects by  increasing  prices  or by
instituting improvements in efficiency.
 
IMPACT OF NEW ACCOUNTING STANDARDS
 
     The Company  accounts for  its stock  compensation arrangements  under  the
provisions of APB 25, 'Accounting for Stock Issued to Employees,' and intends to
continue  to do  so. In October  1995, the Financial  Accounting Standards Board
issued Statement  of Financial  Accounting Standards  No. 123,  'Accounting  for
Stock  Based Compensation' ('FAS  123'). FAS 123  established a fair value-based
method of accounting for  compensation cost related to  stock options and  other
forms  of stock-based compensation awards. However,  FAS 123 allows an entity to
continue to measure compensation costs using the principles of APB 25 if certain
pro forma disclosures are made. FAS 123 is effective for fiscal years  beginning
after December 15, 1995 (the Company's 1997 fiscal year). The Company intends to
disclose  the information  required by  FAS 123  beginning with  its 1997 fiscal
year.
 

     In March 1995, the Financial Accounting Standards Board issued Statement of
Financial  Accounting  Standards  No. 121,  "Accounting  for the  Impairment  of
Long-Lived  Assets and for  Long-Lived  Assets to Be Disposed  Of" ("FAS  121"),
which  requires  impairment  losses to be recorded on long-lived  assets used in
operations when indicators of impairment are present and the  undiscounted  cash
flows  estimated  to be  generated  by those  assets  are less than the  assets'
carrying  amount.  FAS 121 also addresses the  accounting for long-lived  assets
that are expected to be disposed  of. The Company  will adopt FAS 121  effective
with its 1997 fiscal year. The Company does not believe that the adoption of FAS
121 will have a material impact on the Company.



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.
 
     Not applicable.
 
                                    PART III
 
ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT.
 
     The information required  by Item  10 is herein  incorporated by  reference
from page 10 of Part I included herein and the Proxy Statement of the Company.
 
ITEM 11. EXECUTIVE COMPENSATION.
 
     The  information required  by Item 11  is herein  incorporated by reference
from the Proxy Statement of the Company.
 
                                       19
 
<PAGE>
 
<PAGE>
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 Company.
 
ITEM 13. CERTAIN RELATIONSHIPS AND CERTAIN TRANSACTIONS.
 
     The  information required  by Item 13  is hereby  incorporated by reference
from the Proxy Statement of the Company.
 
                                    PART IV
 
ITEM 14. EXHIBITS, FINANCIAL STATEMENTS AND SCHEDULES AND REPORTS ON FORM 8-K.
 
  (a)  1.  Consolidated Financial Statements of Authentic Fitness Corporation
 
<TABLE>
<CAPTION>
Report of Independent Auditors
<S>                                                                                                   <C>
Consolidated Balance Sheets as of July 1, 1995 and July 6, 1996
Consolidated Statements of Operations for the Years Ended July 2, 1994, July 1, 1995 and July 6,
  1996
Consolidated Statement of Stockholders' Equity for the Years Ended July 2, 1994, July 1, 1995 and
  July 6, 1996
Consolidated Statements of Cash Flows for the Years ended July 2, 1994, July 1, 1995 and July 6,
  1996
Notes to Consolidated Financial Statements
</TABLE>
 
       2.  Financial Statement Schedules
 
<TABLE>
          <C>           <S>                                                                            <C>
           Schedule II  Valuation and Qualifying Accounts
</TABLE>
 
         All other financial  statement schedules are  omitted because they  are
         not applicable or the required information is shown in the Consolidated
         Financial Statements or Notes thereto.
 
       3(a).  Exhibits:
 
<TABLE>
<C>          <S>                                                                                            <C>
 3.1**       Restated Certificate of Incorporation of the Registrant.
 3.2**       Bylaws of the Registrant.
10.1*        Management  Stock Subscription  Agreement dated  May 11, 1990  among the  registrant and the
             Management Participants listed therein.
10.2**       Amendment to Management  Stock Subscription Agreement  dated as  of June 1,  1992 among  the
             registrant and the Management Participants listed therein.
10.3*        Registration  Rights  Agreement  dated as  of  May 14,  1990  among the  registrant  and the
             Management Participants listed therein.
10.4**       Amendment to Registration Rights Agreement  dated as of June  1, 1992 among the  registrant,
             Warnaco Inc., Pentland Ventures Ltd. and the Management Participants listed therein.
10.5*        Series  A Warrant for  633,200 shares of Class  A Common Stock  of the Registrant (1,809,179
             shares of Class  A Common  Stock as  adjusted for the  2.8572-for-1 stock  split) issued  to
             General Electric Capital Corporation.
10.6**       Amendment  to Series A Warrant dated  as of June 1, 1992  between the registrant and General
             Electric Capital Corporation.
10.7*`D'     License  Agreement  dated  May   10,  1990  among   Speedo  International  Limited,   Speedo
             International  B.V., Warnaco Inc. and Warnaco  International Inc. and related assignments to
             Authentic Fitness  Products,  Inc.  (formerly  S  Acquisition  Corp.)  (United  States,  its
             territories and possessions, and Canada).
10.8*`D'     License  Agreement dated May 10, 1990 among Speedo Knitting Mills Pty. Limited, Warnaco Inc.
             and Warnaco International Inc. and related  assignments to Authentic Fitness Products,  Inc.
             (formerly S Acquisition Corp.) (Mexico and the Caribbean Islands).
10.9*        Buying  Agency Agreement  dated as of  May 14,  1990 among Authentic  Fitness Products, Inc.
             (formerly S Acquisition Corp.), 171173 Canada Inc., Asco International Sourcing Limited  and
             Soaring Force Limited.
</TABLE>
 
                                       20
 
<PAGE>
 
<PAGE>
 
<TABLE>
<C>          <S>                                                                                            <C>
10.10*       Amendment  to  Buying Agency  Agreement dated  as of  June 1,  1992 among  Authentic Fitness
             Products, Inc.  (formerly  S Acquisition  Corp.),  171173 Canada  Inc.,  Asco  International
             Sourcing Limited and Soaring Force Limited.
10.11**      Employment  Agreement  ('Employment  Agreement')  dated  as  of  July  2,  1992  between the
             registrant and Linda J. Wachner.
10.12***     First Amendment to Employment Agreement.
10.13*       Incentive Compensation Plan.
10.14*       1990 Key Management Stock Option Plan.
10.15******  1992 Long Term Stock Incentive Plan.
10.16*****   1993 Stock Option Plan for Non-Employee Directors.
10.17*       Form of Indemnification Agreements  between the Registrant and  its directors and  executive
             officers.
10.18        $200,000,000  Credit  Agreement  Dated  as  of September  6,  1996  among  Authentic Fitness
             Products, Inc., as Borrower, and Authentic Fitness  Corporation and The Bank of Nova  Scotia
             and  General  Electric  Capital Corporation  as  Agents, and  The  Bank of  Nova  Scotia, as
             Administrative Agent,  Swing Line  Bank  and Fronting  Bank,  and General  Electric  Capital
             Corporation as Documentation Agent and Collateral Agent.
11.1         Calculation of Income (Loss) per common share.
21.1*****    Subsidiaries of the registrant.
23.1         Consent of Ernst & Young LLP.
28.1**       Amended  and Restated Stockholders Agreement dated as  of June 1, 1992 among the registrant,
             Pentland  Ventures  Ltd.,  General  Electric  Capital  Corporation,  Warnaco  Inc.  and  the
             Management Participants listed therein.
</TABLE>
 
      * Incorporated herein by reference to the Company's Registration Statement
        on Form S-1, No. 33-47907.
 
     ** Incorporated  herein by reference to the Company's Annual Report on Form
        10-K for the fiscal year ended July 3, 1993.
 
   *** Incorporated herein by reference to  the Company's Annual Report on  Form
       10-K for the fiscal year ended July 2, 1994.
 
  **** Incorporated  herein by  reference to  the Company's  Quarterly Report on
       Form 10-Q for the period ended April 2, 1994.
 
  **** Incorporated herein by reference to the Company's Registration  Statement
       on Form S-3 No. 33-71540.
 
****** Incorporated  herein by reference to the  Company's Annual Report on Form
       10-K for the year ended July 1, 1995.
 
   `D' Confidential treatment granted.
 
    (b) Reports on Form 8-K.
 
    No reports on Form 8-K were filed  by the Registrant in the last quarter  of
    fiscal 1996.
 
                                       21

<PAGE>
 
<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  on the  4th day  of
October, 1996.
 
                                          AUTHENTIC FITNESS CORPORATION
 
                                          By:        /S/ LINDA J. WACHNER
                                            _______________________________
                                                      Linda J. Wachner
                                            Chairman 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>
           /s/ LINDA J. WACHNER             Chairman of the Board of Directors; Chief        October 4, 1996
- ------------------------------------------  Executive Officer (Principal Executive
            (LINDA J. WACHNER)              Officer)
 
            /s/ NICOLETTE SOHL              Senior Vice President and Chief Financial        October 4, 1996
- ------------------------------------------  Officer (Principal Financial and Accounting
             (NICOLETTE SOHL)               Officer)
 
           /s/ STANLEY S. ARKIN             Director                                         October 4, 1996
- ------------------------------------------
            (STANLEY S. ARKIN)
 
         /s/ STUART D. BUCHALTER            Director                                         October 4, 1996
- ------------------------------------------
          (STUART D. BUCHALTER)
 
       /s/ JOSEPH A. CALIFANO, JR.          Director                                         October 4, 1996
- ------------------------------------------
        (JOSEPH A. CALIFANO, JR.)
 
        /s/ WILLIAM S. FINKELSTEIN          Director                                         October 4, 1996
- ------------------------------------------
         (WILLIAM S. FINKELSTEIN)
 
           /s/ ROBERT D. WALTER             Director                                         October 4, 1996
- ------------------------------------------
            (ROBERT D. WALTER)
</TABLE>
 
                                       22

<PAGE>
 
<PAGE>
                         REPORT OF INDEPENDENT AUDITORS
 
The Board of Directors
Authentic Fitness Corporation
 
     We  have  audited  the  accompanying  consolidated  balance  sheets  of the
Authentic Fitness Corporation  as of  July 1,  1995 and  July 6,  1996, and  the
related  consolidated statements  of operations,  stockholders' equity  and cash
flows for the  years ended  July 2, 1994,  July 1,  1995 and July  6, 1996.  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
Authentic  Fitness  Corporation  at July  1,  1995  and July  6,  1996,  and the
consolidated results of its  operations and its cash  flows for the years  ended
July  2,  1994, July  1,  1995 and  July 6,  1996  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,  present  fairly  in all  material  respects  the
information set forth therein.
 
                                                      ERNST & YOUNG LLP
 
Los Angeles, California
October 2, 1996
 
                                      F-1
 
<PAGE>
 
<PAGE>
                         AUTHENTIC FITNESS CORPORATION
                          CONSOLIDATED BALANCE SHEETS
                    (IN THOUSANDS, EXCEPT FOR SHARE AMOUNTS)
 
<TABLE>
<CAPTION>
                                                                                             JULY 1,     JULY 6,
                                                                                               1995        1996
                                                                                             --------    --------
 
<S>                                                                                          <C>         <C>
ASSETS
Current assets:
     Cash.................................................................................   $    772    $  1,499
     Account receivable -- net of allowances of $4,119 -- 1995 and $9,361 -- 1996.........     71,410      75,274
     Accounts receivable from affiliates..................................................      9,687       4,004
     Inventories..........................................................................     73,003      64,777
     Prepaid expenses.....................................................................      7,636      10,154
     Income tax refunds receivable........................................................        --        9,556
                                                                                             --------    --------
          Total current assets............................................................    162,508     165,264
Property, plant and equipment, net of accumulated depreciation of $5,891 -- 1995 and
  $11,062 -- 1996.........................................................................     35,185      42,786
Deferred financing costs, net of accumulated amortization of $440 -- 1995 and
  $3,001 -- 1996..........................................................................      1,416         994
Licenses, trademarks and other assets, net of accumulated amortization of $13,355 -- 1995
  and $20,022 -- 1996.....................................................................     42,465      41,699
Excess of cost over net assets acquired, net of accumulated amortization of $3,617 -- 1995
  and $9,558 -- 1996......................................................................     36,665      30,723
                                                                                             --------    --------
                                                                                             $278,239    $281,466
                                                                                             --------    --------
                                                                                             --------    --------
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilites:
     Borrowing under revolving credit facility............................................   $ 36,787    $ 68,214
     Current maturities of long-term debt.................................................      7,388       2,844
     Accounts payable.....................................................................     26,957      21,550
     Payable to affiliates................................................................     12,899      14,132
     Other accrued expenses...............................................................      4,937       8,151
     Accrued income taxes.................................................................      7,489       --
                                                                                             --------    --------
          Total current liabilities.......................................................     96,457     114,891
Long-term debt............................................................................     32,446      49,432
Deferred income taxes.....................................................................      7,428         420
Commitments and contingencies (Note 10)
Stockholders' equity:
     Preferred stock, $.01 par value, 15,000,000 shares authorized -- none outstanding
     Common stock, $.001 par value, shares authorized 60,000,000; outstanding
      17,789,104 -- 1995 and 20,524,721 -- 1996...........................................         18          21
     Additional paid-in capital...........................................................    112,078     159,239
     Cumulative translation adjustment....................................................       (740)       (723)
     Retained earnings (deficit)..........................................................     30,552     (41,814)
                                                                                             --------    --------
          Total stockholders' equity......................................................    141,908     116,723
                                                                                             --------    --------
                                                                                             $278,239    $281,466
                                                                                             --------    --------
                                                                                             --------    --------
</TABLE>
 
                            See accompanying notes.
 
                                      F-2
 
<PAGE>
 
<PAGE>
                         AUTHENTIC FITNESS CORPORATION
                     CONSOLIDATED STATEMENTS OF OPERATIONS
             (IN THOUSANDS, EXCEPT SHARE AND PER SHARE INFORMATION)
 
<TABLE>
<CAPTION>
                                                                                 FOR THE FISCAL YEARS ENDED
                                                                             ----------------------------------
                                                                             JULY 2,      JULY 1,      JULY 6,
                                                                               1994         1995         1996
                                                                             --------     --------     --------
 
<S>                                                                          <C>          <C>          <C>
Net revenues..............................................................   $178,567     $266,133     $309,609
Cost of goods sold........................................................    114,857      168,437      234,211
                                                                             --------     --------     --------
Gross profit..............................................................     63,710       97,696       75,398
Selling, general and administrative expenses..............................     32,902       52,578       91,723
Non-recurring items.......................................................      5,658        --           --
Herman's special bad debt loss............................................      --           --          11,642
Merger termination costs..................................................      --           --           2,000
Depreciation and amortization.............................................      4,338        6,549       15,462
                                                                             --------     --------     --------
Income (loss) before interest and income taxes............................     20,812       38,569      (45,429)
Interest expense..........................................................      4,400        6,977       11,547
                                                                             --------     --------     --------
Income (loss) before income taxes.........................................     16,412       31,592      (56,976)
Provision (benefit) for income taxes......................................      6,831       12,118      (17,623)
                                                                             --------     --------     --------
Income (loss) before extraordinary items..................................      9,581       19,474      (39,353)
Extraordinary items, net of income tax benefits of $926 -- 1994 and
  $705 -- 1996............................................................     (1,591)       --          (1,497)
                                                                             --------     --------     --------
Net income (loss).........................................................   $  7,990     $ 19,474     $(40,850)
                                                                             --------     --------     --------
                                                                             --------     --------     --------
Net income (loss) per share:
     Income (loss) before extraordinary items.............................      $0.49        $0.90       $(2.00)
     Extraordinary items..................................................      (0.08)       --           (0.08)
                                                                             --------     --------     --------
Net income (loss).........................................................      $0.41        $0.90       $(2.08)
                                                                             --------     --------     --------
                                                                             --------     --------     --------
Weighted average number of shares of common stock
  outstanding.............................................................   19,723,812   21,711,629   19,607,410
                                                                             --------     --------     --------
                                                                             --------     --------     --------
Related party transactions included in the Consolidated Statements of
  Operations
Product sales.............................................................     $5,432       $8,921       $5,553
Purchases of goods and services...........................................      4,942        3,066        4,284
Royalty expense...........................................................      4,148        4,883        6,177
Interest expense..........................................................      3,603          807          928
Rent expense..............................................................        653          880          979
</TABLE>
 
                            See accompanying notes.
 
                                      F-3
 
<PAGE>
 
<PAGE>
                         AUTHENTIC FITNESS CORPORATION
                 CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY
                    (IN THOUSANDS EXCEPT FOR SHARE AMOUNTS)
 
<TABLE>
<CAPTION>
                              SHARES OF           ADDITIONAL  CUMULATIVE   RETAINED       TOTAL
                                COMMON    COMMON   PAID IN    TRANSLATION  EARNINGS   STOCKHOLDERS'
                                STOCK     STOCK    CAPITAL    ADJUSTMENT   (DEFICIT)     EQUITY
                              ----------  ------  ----------  -----------  ---------  -------------
 
<S>                           <C>         <C>     <C>         <C>          <C>        <C>
Balance at July 3, 1993:....  13,660,284   $14     $ 54,244       $(368)     $ 3,088       $56,978
Sale of common stock, net of
  expenses of $5,142........   4,000,000     4       57,104                                 57,108
Exercise of options.........      18,000    --          211                                    211
Management options, net of
  income tax benefits of
  $513......................      46,154    --         (188)                                  (188)
Change in cumulative
  translation adjustment....                                       (409)                      (409)
Net income..................                                                   7,990         7,990
                              ----------  ------  ----------  -----------  ---------  -------------
Balance at July 2, 1994.....  17,724,438    18      111,371        (777)      11,078       121,690
Exercise of options.........      64,666    --          707                                    707
Change in cumulative
  translation adjustment....                                         37                         37
Net income..................                                                  19,474        19,474
                              ----------  ------  ----------  -----------  ---------  -------------
Balance at July 1, 1995.....  17,789,104    18      112,078        (740)      30,552       141,908
Exercise of options.........     235,617    --        2,291                                  2,291
Sale of common stock, net of
  expenses of $3,258........   2,500,000     3       50,802                                 50,805
Repurchase of portion of
  Series A Warrant..........      --        --       (5,932)                 (30,552)      (36,484)
Dividends...................                                                    (964)         (964)
Change in cumulative
  translation adjustment....                                         17                         17
Net loss....................                                                 (40,850)      (40,850)
                              ----------  ------  ----------  -----------  ---------  -------------
Balance at July 6, 1996.....  20,524,721   $21     $159,239       $(723)     (41,814)     $116,723
                              ----------  ------  ----------  -----------  ---------  -------------
                              ----------  ------  ----------  -----------  ---------  -------------
</TABLE>
 
                            See accompanying notes.
 
                                      F-4
 
 
<PAGE>
 
<PAGE>
                         AUTHENTIC FITNESS CORPORATION
                      CONSOLIDATED STATEMENTS OF CASH FLOW
                                 (IN THOUSANDS)
 
<TABLE>
<CAPTION>
                                                                                        FOR THE YEARS ENDED
                                                                                  -------------------------------
                                                                                  JULY 2,     JULY 1,    JULY 6,
                                                                                    1994       1995        1996
                                                                                  --------    -------    --------
 
<S>                                                                               <C>         <C>        <C>
Cash flows from operating activities:
  Net income (loss)............................................................   $  7,990    $19,474    $(40,850)
  Adjustments to reconcile net income (loss) to net cash used in operating
     activities:
     Provision for uncollectible accounts receivable...........................     10,396     17,726      26,368
     Depreciation and amortization.............................................      4,338      6,549      15,462
     Non-cash interest.........................................................        226        392         359
     Income taxes..............................................................      5,021      1,535     (18,328)
     Extraordinary item........................................................      2,517      --          2,202
Accounts receivable............................................................    (26,111)   (40,714)    (24,549)
Inventories....................................................................    (14,027)   (34,600)      8,226
Prepaid expenses...............................................................       (648)    (3,048)     (2,518)
Income taxes...................................................................      --         --         (5,724)
Accounts payable...............................................................      3,572      7,657      (4,175)
Other accrued expenses.........................................................       (640)     7,185       3,209
Other..........................................................................        560      2,077          69
                                                                                  --------    -------    --------
Net cash used in operating activities..........................................     (6,806)   (15,767)    (40,249)
                                                                                  --------    -------    --------
Cash flows from investing activities:
     Payment of acquisition accruals...........................................       (420)    (2,185)      --
     Purchases of fixed assets.................................................    (13,934)   (19,278)    (12,668)
     Purchases of intangible assets............................................      --        (6,567)      --
     Acquisition of Catalina/Cole assets, net of proceeds from the sale of
       assets..................................................................    (29,924)     --          --
     Other, net................................................................     (4,059)    (3,289)     (3,739)
                                                                                  --------    -------    --------
Net cash used in investing activities..........................................    (48,337)   (31,319)    (16,407)
                                                                                  --------    -------    --------
Cash flows from financing activities:
     Net borrowings under revolving credit facility............................      3,625     31,359      81,427
     Net proceeds from the sale of common stock and exercise of options........     57,131        707      53,102
     Issuances of long-term debt...............................................     26,013     20,000      38,500
     Payment of deferred financing fees........................................     (2,625)      (526)     (2,139)
     Repayments of debt........................................................    (28,061)    (4,763)    (76,059)
     Dividends.................................................................      --         --           (964)
     Repurchase of a portion of Series A Warrant...............................      --         --        (36,484)
                                                                                  --------    -------    --------
Net cash provided by financing activities......................................     56,083     46,777      57,383
                                                                                  --------    -------    --------
Net increase (decrease) in cash................................................        940       (309)        727
Cash -- beginning of year......................................................        141      1,081         772
                                                                                  --------    -------    --------
Cash -- end of year............................................................   $  1,081    $   772    $  1,499
                                                                                  --------    -------    --------
                                                                                  --------    -------    --------
Supplemental disclosures of cash flow information (in thousands):
     Cash paid for interest....................................................   $  4,136    $ 6,585    $ 11,850
     Cash paid for income taxes................................................      3,471      3,128       7,458
</TABLE>
 
                                      F-5
 
<PAGE>
 
<PAGE>
Supplemental disclosures of non-cash operating, investing and financing
activities:
 
     During the years  ended July 2,  1994,  July 1, 1995 and July 6, 1996,  the
Company capitalized  approximately $256,000,  $268,000, and $146,000 of interest
costs related to the  construction of certain fixed assets and certain  acquired
assets held for sale.
 
     During the year ended  July 1, 1995, the  Company received Common Stock  in
consideration of an account receivable in the amount of $1,195,000.
 
     During the years ended July 1, 1995 and July 6, 1996,  the Company  entered
into capital leases for new equipment and recorded capital lease obligations for
the cost of the new equipment of $645,000 and $600,000, respectively.
 
                            See accompanying notes.
 
                                      F-6

<PAGE>
 
<PAGE>
                         AUTHENTIC FITNESS CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
 
     Organization:   Authentic   Fitness   Corporation   (the   'Company')   was
incorporated in Delaware on April 25, 1990. On May 14, 1990 the Company acquired
substantially all of the  assets and liabilities of  the Activewear Division  of
Warnaco  Inc.  ('Activewear')  for  a  purchase price  of  $85  million  and the
assumption of approximately $4 million in debt. The Company designs, sources and
markets  swimwear,  swim  accessories  and  active  fitness  apparel  under  the
Speedo'r',  Catalina'r',  Cole  of  California'r',  Anne  Cole'r',  Oscar  de la
Renta'r', White  Stag'r' and  Speedo'r' Authentic  Fitness'r' brand  names.  The
Company operates in one business segment, the manufacture and sale of apparel.
 
     Basis  of  Consolidation  and Presentation:  The  accompanying consolidated
financial statements include the  accounts of the  Company and all  subsidiaries
for the fiscal years ended July 2, 1994, July 1, 1995 and July 6, 1996. The 1996
fiscal  year included 53 weeks of  operations, the additional week of operations
is not considered  material to the  operations of the  Company. All  significant
intercompany   accounts   and   transactions  have   been   eliminated.  Certain
reclassifications have been made to conform to the current period presentation.
 
     Use of Estimates:  The preparation  of financial  statements in  conformity
with  generally  accepted  accounting  principles  requires  management  to make
estimates and  assumptions  that  affect  the reported  amounts  of  assets  and
liabilities  and the disclosure of contingent assets and liabilities at the date
of the financial statements  and the reported amounts  of revenues and  expenses
during the reporting period. Actual results could differ from those estimates.
 
     Translation of Foreign Currencies: Cumulative translation adjustments arise
from consolidating Canadian operations and are included in stockholders' equity.
 
     Inventories:  Inventories are stated at the  lower of cost, determined on a
first-in first-out basis, or market.
 
     Advertising Expenses: Advertising costs,  primarily print advertising,  are
expensed  when first  shown. At  July 1,  1995 and  July 6,  1996 there  were no
advertising costs capitalized. Advertising expense  for the years ended July  2,
1994,  July 1, 1995 and July  6, 1996 were approximately $7,253,000, $13,150,000
and $18,885,000 respectively.
 
     Prepaid Expenses:  Design,  sample  and certain  selling  costs  (primarily
product  books) for  the upcoming  season are  deferred and  amortized using the
straight line method over the season to which they pertain.
 
     Pre-opening costs: The Company defers certain  costs  associated  with  the
opening  of  new  retail  stores. Pre-opening costs  associated with  new retail
stores are amortized using the straight line method over 12 to 18 months.
 
     Capitalized  Leases:  The  Company  has financed  the  purchase  of certain
machinery and equipment using capitalized leases. Assets related to  capitalized
leases  are  classified  with fixed  assets  and the  related  capitalized lease
obligations are classified with long-term debt.
 
     Depreciation: Depreciation  of property,  plant and  equipment is  provided
using  the straight-line method over the assets' estimated useful lives, ranging
from 5 to 20 years.
 
     Intangible Assets:  Amortization of  licenses  and trademarks  is  provided
using  the straight line method over the  economic lives of the assets, which is
principally 20 years. Excess of cost over net assets acquired is amortized  over
40  years. The  carrying value  of excess  of cost  over net  assets acquired is
reviewed annually and adjusted  if the facts and  circumstances suggest that  it
may  be impaired.  If this  review indicates  that the  excess of  cost over net
assets acquired will not be recoverable, as determined based on the undiscounted
cash flows of the  entity acquired over the  remaining amortization period,  the
Company's  carrying value of the excess of cost over net assets acquired will be
reduced by the estimated
 
                                      F-7
 
<PAGE>
 
<PAGE>
                         AUTHENTIC FITNESS CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
shortfall of cash flows. Deferred financing costs are amortized over the life of
the related debt using the interest method.
 
     Income Taxes:  The  Company utilizes that the liability method to determine
the  provision for  income  taxes, whereby  deferred tax assets and  liabilities
are determined based on differences between financial reporting and tax bases of
assets and  liabilities and  are measured  using the enacted tax  rates and laws
that will be in effect when the differences are expected to reverse.
 
     Concentration of Credit Risk: The Company sells its products to  department
stores,  sporting goods  stores, mass  merchandisers and  specialty outlets. 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, except  that  Herman's Sporting  Goods,  Inc.
('Herman's') filed for bankruptcy on April 26, 1996 and on May 2, 1996 announced
their  liquidation. As a result, the Company recorded a special bad debt loss of
$11,642,000 ($8,033,000 net of income tax benefits) related to the write-off  of
uncollectible  accounts receivable and  the write down in  the value of Herman's
common stock received as a distribution  to creditors as part of the  settlement
from  Herman's March 1993 bankruptcy. The special  bad debt loss is net of gross
recoveries  from  the  Company's   credit  insurance  policy  of   approximately
$4,600,000.  For the years ended July 2, 1994 and July 6, 1996, Wal-Mart Stores,
Inc. accounted for 11% of the Company's net revenues. No customer accounted  for
more than 10% of the Company's net revenues for the year ended July 1, 1995.
 
     Stock  Based Compensation: The Company  accounts for its stock compensation
arrangements under the  provisions of APB  25, 'Accounting for  Stock Issued  to
Employees,'  and intends to  continue to do  so. In October  1995, the Financial
Accounting Standards Board  issued Statement of  Financial Accounting  Standards
No.  123,  'Accounting  for  Stock  Based  Compensation'  ('FAS  123').  FAS 123
established a  fair  value-based  method of  accounting  for  compensation  cost
related to stock options and other stock-based compensation awards. However, FAS
123  allows  an  entity to  continue  to  measure compensation  costs  using the
principles of APB  25 if  certain pro  forma disclosures  are made.  FAS 123  is
effective for fiscal years beginning after December 15, 1995 (the Company's 1997
fiscal  year). The Company  intends to disclose the  information required by FAS
123 beginning with its 1997 fiscal year.
 
     Net Income Per Common Share:  Net income per common  share is based on  the
weighted average common shares outstanding and common share equivalents (options
and  warrants) for the years ended  July 2, 1994 and July  1, 1995. For the year
ended July 6,  1996, the  net loss  per common share  is based  on the  weighted
average  number of shares  of common stock  outstanding as the  impact of common
share equivalents is anti-dilutive.
 
2 - ACQUISITION
 
     On October 7, 1993, the Company  purchased substantially all of the  assets
of  Taren  Holdings,  Inc.  ('Catalina/Cole  Acquisition'),  a  manufacturer and
marketer of  women's swimwear  and  sportswear under  the Catalina'r',  Cole  of
California'r',  Anne  Cole'r' and  Sandcastle'r' brand  names and  private label
men's sportswear and women's sportswear. The  purchase price for the assets  was
approximately  $42.6 million  which included the  fees and  expenses and certain
letter of credit obligations assumed by the Company.
 
     The Company subsequently sold certain assets relating to the private  label
men's  and women's  sportswear manufacturer  acquired from  Taren ('the Colonial
Division') and certain other  assets. Net proceeds from  the sale of the  assets
were approximately $12.7 million and have been recorded as a decrease in the net
purchase  price of the  Catalina/Cole assets. The  acquisition was accounted for
under the purchase method of accounting, accordingly, the accompanying financial
statements include the
 
                                      F-8
 
<PAGE>
 
<PAGE>
                         AUTHENTIC FITNESS CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
2 - ACQUISITION (CONTINUED)
results of  operations  for  Catalina/Cole,  excluding  the  Colonial  Division,
commencing  October 7,  1993. The  excess of cost  over net  assets acquired was
$18.1 million.
 
     The net purchase price was allocated  to the fair value of assets  acquired
and liabilities assumed as summarized below (in millions):
 
<TABLE>
<CAPTION>
Intangible and other assets net of acquisition accruals.....................   $21.0
<S>                                                                            <C>
Property and equipment......................................................     1.2
                                                                               -----
                                                                                22.2
Accounts receivable.........................................................     4.4
Inventories.................................................................     3.3
                                                                               -----
                                                                                29.9
     Assets held for sale...................................................    12.7
                                                                               -----
     Total purchase price...................................................   $42.6
                                                                               -----
                                                                               -----
</TABLE>
 
3 - INVENTORIES
 
     Inventories consist of the following (in thousands):
 
<TABLE>
<CAPTION>
                                                                          JULY 1,    JULY 6,
                                                                           1995        1996
                                                                          -------    --------
 
<S>                                                                       <C>        <C>
Raw materials and work in process......................................   $19,045    $ 18,817
Finished goods.........................................................    53,958      45,960
                                                                          -------    --------
                                                                          $73,003      64,777
                                                                          -------    --------
                                                                          -------    --------
</TABLE>
 
4 - PREPAID EXPENSES AND OTHER ASSETS
 
     Prepaid  design, sample and certain selling costs (primarily product books)
relating to the upcoming seasons which are included in prepaid expenses amounted
to $4,087,000 and $3,264,000 at July 1, 1995 and July 6, 1996, respectively.
 
     Pre-opening costs,  net of  accumulated  amortization associated  with  the
Company's  retail division and stores were  $2,219,000 and $1,672,000 at July 1,
1995 and July 6,  1996. Amortization expense related  to the deferred costs  was
$143,000, $1,127,000 and $937,000 for the years ended July 2, 1994, July 1, 1995
and  July 6, 1996, respectively. In December  1993 the Company wrote off certain
costs associated  with the  start up  of its  retail division,  including  costs
previously deferred, see Note 11 of Notes to Consolidated Financial Statements.
 
                                      F-9
 
<PAGE>
 
<PAGE>
                         AUTHENTIC FITNESS CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
5 - PROPERTY, EQUIPMENT AND LEASEHOLD IMPROVEMENTS
 
     Property, equipment and leasehold improvements consist of the following (in
thousands):
 
<TABLE>
<CAPTION>
                                                                          JULY 1,    JULY 6,
                                                                           1995        1996
                                                                          -------    --------
 
<S>                                                                       <C>        <C>
Land...................................................................   $   238    $    238
Buildings and improvements.............................................     1,038       1,038
Machinery and equipment................................................    16,397      17,852
Leasehold improvements.................................................    16,155      22,307
Furniture and fixtures.................................................     7,248      12,413
                                                                          -------    --------
                                                                           41,076      53,848
Accumulated depreciation...............................................    (5,891)    (11,062)
                                                                          -------    --------
                                                                          $35,185    $ 42,786
                                                                          -------    --------
                                                                          -------    --------
</TABLE>
 
6 - DEBT
 
     On September 6, 1996, the Company  entered a $200 Million Credit  Agreement
(the '$200 Million  Credit  Agreement'),  which replaced the $250 Million Credit
Agreement.  The decrease in the total amount of the loan commitment reflects the
Company's  decision not to exercise its option to purchase the remaining portion
of the Series A Warrant representing 1,809,179 shares at $24 per share. The $200
Million  Credit  Agreement  is for a term of five years and  provides for a term
loan  (the  'Term  Loan') in the  amount of $50  million  and a  revolving  loan
facility (the 'Revolving  Loan') in the amount of $150 million.  Borrowing under
the $200 Million Credit  Agreement  accrues interest at the lenders base rate or
at LIBOR plus 1.5%  (approximately  7.2% at September 30, 1996).  The Company is
also  required to pay a commitment  fee on the unused  portion of the  Revolving
Loan  equal to .50%  per  annum  on the  average  daily  unused  revolving  loan
commitment. In addition the agreement allows the Company to repurchase up to $10
million of its own Common Stock after March 31, 1997, under certain conditions.
 
     The rate  of  interest payable  on  outstanding borrowing  under  the  $200
Million  Credit Agreement will be automatically reduced as the Company's debt to
EBITDA ratio improves and can be reduced to as low as LIBOR plus .75% after June
30, 1997. The  commitment fee payable  on the unused  revolving loan  commitment
will  also  be  automatically reduced  as  the  Company's debt  to  EBITDA ratio
improves   to   prior year levels and can be reduced to as low as .25% per annum
after June 30, 1997.
 
     The Term Loan  is payable  in nine semi-annual  installments commencing  on
June  30, 1997 with a final installment  of $7,500,000 due on September 1, 2001.
The  current portion  of the Term Loan as of July 6,  1996  is  $2,500,000.  The
Company has classified $47,500,000 as long term at July 6, 1996, consistent with
the terms of the Company's $200 Million Credit Agreement.
 
     Borrowing  under  the   $200  Million  Credit   Agreement  is  secured   by
substantially  all  of  the  assets  of  the  Company.  The  collateral  will be
automatically released when  the Company  achieves an  investment grade  implied
senior  debt  rating,  as  determined  by  certain  credit  rating  agencies. In
addition, the $200  Million Credit Agreement  contains various restrictions  and
covenants and requires the Company maintain certain financial ratios relating to
interest  and lease coverage, minimum adjusted  net worth, maximum total debt to
EBITDA and minimum  EBITDA and  limits the  amount of  capital expenditures  the
Company may incur in any one fiscal year.
 
     A summary of the terms of the Company's previous credit agreements follows.
All  of the Company's  previous credit agreements  were secured by substantially
all of the Company's assets and  required the Company to meet certain  financial
tests and ratios and contained various restrictions and covenants.
 
                                      F-10
 
<PAGE>
 
<PAGE>
                         AUTHENTIC FITNESS CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
6 - DEBT (CONTINUED)
 
     In  conjunction with  the purchase  of Catalina/Cole  in October  1993, the
Company amended  its  existing  Loan Agreement  with  General  Electric  Capital
Corporation ('GE Capital') to provide $25 million of additional credit under its
revolving loan and $22 million of additional term borrowing. The additional term
loan  was payable in two  installments of $11 million each  in 1999 and 2000 and
accrued interest at LIBOR plus  2 3/4%. The revolving loan  was due in 1997  and
bore  interest  at LIBOR  plus  2 1/2%.  The  additional term  loan  and amounts
outstanding under the Company's revolving loan were repaid in December 1993 from
the proceeds of the sale of 4,000,000 shares of Common Stock.
 
     On April 28, 1994 the Company entered into a new Credit Agreement with  The
Bank of Nova Scotia, Citicorp USA, Inc., Chemical Bank and The Bank of New York,
which  replaced its  Loan Agreement with  GE Capital. The  new Credit Agreement,
provided a term loan of $25 million and a revolving loan facility of $75 million
and covered a term of five years ending on December 31, 1998. In February  1995,
the  Company amended  its Credit  Agreement to  increase the  amount outstanding
under its term loan from $21 million  to $41 million and to increase the  amount
available  under the  revolving loan facility  from $75 million  to $105 million
(subsequently increased to $141  million in January  1996). Borrowing under  the
new  Credit Agreement  accrued interest at  LIBOR plus .75%  (reduced from LIBOR
plus 1%) or at the managing agent's base rate.
 
     On September 13, 1995, the  Company amended its Credit Agreement  ('Amended
Credit Agreement'). The Amended Credit Agreement provided for an additional term
loan  ('Bridge Loan')  of $75 million.  The Company borrowed  $36,183,580 of the
amount available under the Bridge Loan and repurchased a portion of the Series A
Warrant (See Note 8  of Notes to  Consolidated Financial Statements).  Borrowing
under  the Amended Credit Agreement  accrued interest at LIBOR  plus 1.75% or at
the managing agent's base rate plus  .75%. Amounts outstanding under the  Bridge
Loan  were repaid in full from the  proceeds of the Company's public offering of
Common Stock  which was  completed  in October  1995 (See  Note  7 of  Notes  to
Consolidated Financial Statements).
 
     On  March 26, 1996, the Company entered a $250 million Amended and Restated
Credit Agreement (the '$250 Million Credit Agreement'). The $250 Million  Credit
Agreement  provided the Company with a $250 million revolving line of credit and
replaced the Amended Bank Credit  Agreement. Amounts outstanding under the  $250
Million  Credit Agreement accrued interest  at the Bank's base  rate or at LIBOR
plus .75% (approximately 6.4% at July 6, 1996). Borrowing under the $250 Million
Credit Agreement was secured by substantially all of the assets of the  Company.
The  $250  Million  Credit  Agreement required  that  the  Company  meet certain
financial tests and  ratios including,  (i) interest and  lease coverage  ratio,
(ii)  minimum adjusted net worth, (iii) maximum total debt to EBITDA ratio, (iv)
minimum EBITDA and (v) maximum capital expenditures.
 
     The average interest rate for borrowing under the revolving loan portion of
the Company's credit agreements for the years  ended July 2, 1994, July 1,  1995
and July 6, 1996 was approximately 5.6%, 7.6% and 7.7%, respectively.
 
     The Company has entered various lease agreements to finance the purchase of
certain  computer and  other equipment. The  leases are generally  payable in 60
equal monthly installments, mature from  September 1998 through August 2000  and
bear  interest at  rates ranging  from approximately  7% to  11% per  annum. The
leases are secured by the  financed equipment. The outstanding principal  amount
of  the leases at July  1, 1995 and July 6,  1996 was $1,281,000 and $2,247,000,
respectively.
 
     The Company has classified $47,500,000 of the $250 Million Credit Agreement
as long term at July  6, 1996, consistent with the  terms of the Company's  $200
Million Credit Agreement.
 
                                      F-11
 
<PAGE>
 
<PAGE>
                         AUTHENTIC FITNESS CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
6 - DEBT  (CONTINUED)
Maturities  of the term loan at September  30, 1996 after  giving  effect to the
$200 Million Credit Agreement are as follows (in thousands):
 
<TABLE>
<CAPTION>
FISCAL YEAR                                                                        AMOUNT
- -----------                                                                       --------
 
<C>           <S>                                                                 <C>
    1997      .................................................................   $  2,500
    1998      .................................................................      6,250
    1999      .................................................................      8,750
    2000      .................................................................     11,250
    2001      .................................................................     13,750
  Thereafter...................................................................      7,500
</TABLE>
 
     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.
 
     In April 1995, the Company entered an agreement ('Collar Agreement') with a
bank.  The terms  of the Collar  Agreement provided that  the Company's interest
rate on $40,000,000  of debt  would not  fall below  6.25% or  rise above  7.25%
unless  the prevailing  LIBOR rate  rose above  9% in  which case  the Company's
interest rate will be equal to the  market rate plus .75% (1.50% under the  $200
Million  Credit Agreement, as noted above). The  cost to the Company of entering
the agreement was $116,000 and is being amortized over the life of the agreement
using the straight line method. The additional interest cost to the Company  for
the  year ended July 6,  1996 related to the  Collar Agreement was approximately
$175,000. The estimated additional  interest cost to the  Company of the  Collar
Agreement  for fiscal 1997  assuming 3 month  LIBOR rates remain  at the current
rate of 5.65% would be approximately $160,000. Interest payments/receipts on the
Collar Agreement are made quarterly.
 
     Costs incurred to secure debt financing of the Company have been classified
as deferred financing  costs. These  costs are amortized  over the  life of  the
related  debt  instrument using  the interest  method. Amortization  of deferred
financing costs amounted to $226,000, $392,000 and $359,000 for the years  ended
July 2, 1994, July 1, 1995 and July 6, 1996, respectively.
 
     The  Company's  lender issues  stand-by  and commercial  letters  of credit
guaranteeing the Company's performance under certain trade purchase  agreements.
The  letters  of credit  are  issued under  the  terms of  the  Company's credit
facility. Total letters of credit outstanding were $2,835,000 and $1,123,000  at
July 1, 1995 and July 6, 1996 respectively.
 
     In  connection with  the repayment of  amounts outstanding  under its prior
Loan Agreement, the Company recognized an extraordinary loss on the write off of
deferred financing costs due to the early extinguishment of debt of  $1,591,000,
net  of income tax benefit of $926,000, in the second quarter of fiscal 1994. In
connection with the refinancing of the Company's credit Agreement in March 1996,
the Company  recognized an  extraordinary  loss on  the  write off  of  deferred
financing  costs due to the  early extinguishment of debt  of $1,497,000, net of
income tax benefits of $705,000 in the third quarter of fiscal 1996.
 
7 - CAPITAL STOCK
 
     On January 7, 1994, the Company's  Board of Directors authorized a two  for
one  stock split for stockholders  of record on January  20, 1994, and effective
February 10,  1994. The  split increased  the number  of outstanding  shares  of
common  stock, outstanding  options and  outstanding warrants  by 100%. Exercise
prices for outstanding options and warrants were adjusted to reflect the  split.
All outstanding share and per share information has been adjusted to reflect the
split  as  if it  had occurred  at the  beginning of  each period  presented. In
connection   with   the   purchase   of    the   assets   of   the    Activewear
 
                                      F-12
 
<PAGE>
 
<PAGE>
                         AUTHENTIC FITNESS CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
7 - CAPITAL STOCK (CONTINUED)
Division  of Warnaco and the initial  capitalization of the Company, the Company
granted to a major stockholder  the option to purchase  Class A common stock  of
the  Company should  the investor's ownership  of issued  and outstanding common
stock fall below  50%. The  investor was  entitled to  purchase unissued  common
stock  of  the Company  (at fair  value) sufficient  to increase  the investor's
ownership of common  stock of the  Company to more  than 50% of  all issued  and
outstanding  common stock. The  Company and the  major stockholder revised, upon
the closing  of  the Initial  Public  Offering  of the  Company's  common  stock
('IPO'),  the  option  agreement, which  had  allowed the  major  stockholder to
purchase shares to maintain its 50% interest at all times, to an option, for  as
long  as the major stockholder owns 20%  or more of the outstanding common stock
of the Company  to maintain its  percentage interest in  the outstanding  common
stock  of the Company in  the event of certain issuances  of common stock by the
Company.
 
     On December 16, 1993, the Company completed the sale of 4,000,000 shares of
its common stock in an underwritten public  offering at a sales price of  $15.56
per  share. Net proceeds from the offering were approximately $57,104,000 (after
underwriting discounts and expenses of  $5,142,000). Proceeds from the  Offering
were  used to  reduce the  amount outstanding under  the Company's  term loan to
$25,000,000 and to repay amounts outstanding under the Company's revolving loan.
 
     On October 17, 1995 the Company sold 2,500,000 shares of common stock in an
underwritten public offering at a sales price of $21.625 per share. Net proceeds
from the offering were  approximately $50,805,000 (after underwriting  discounts
and  expenses of $3,258,000). Proceeds from the  offering were used to repay the
amounts outstanding under the Bridge Loan and to repay amounts outstanding under
the Company's term loan.
 
8 - WARRANTS
 
     At May 14, 1990, the Company issued a warrant for the purchase of 3,618,358
shares (Series A Warrant) of its common  stock for a nominal exercise price  per
share. The Series A Warrant is exercisable in whole or in part at any time after
July  1, 1990  and expires  May 14,  2000. The  Series A  Warrant was  issued in
conjunction with  the original  credit  agreement between  the Company  and  the
lender  in May  1990 and was  valued at  $2,525,000. On September  13, 1995, the
Company purchased  from  General  Electric Capital  Corporation  ('GE  Capital')
one-half  of the shares  available for purchase  under the Series  A Warrant for
36,183,580 or $20 per share  (representing 1,809,179 shares). This purchase  was
funded from the proceeds of the Bridge Loan.
 
     During  the first quarter of fiscal 1997, GE Capital exercised the Series A
Warrant and acquired 1,809,179 shares of the Company's common stock.
 
9 - STOCK OPTIONS
 
     The 1990  Key  Management  stock  Purchase Option  Plan  provides  for  the
granting  of options to key employees to  purchase the Company's common stock at
an exercise price of  $.00875 per share. Options  to purchase 286,668 shares  of
common  stock  were  granted prior  to  the  acquisition of  the  assets  of the
Activewear Division of Warnaco. During fiscal 1993, the terms of the outstanding
Key Management Options were amended to provide (i) option holders with the right
to satisfy income tax withholding requirements by having the Company withhold  a
portion  of the shares of common stock issuable under the option grants and (ii)
deferred vesting  of up  to 50%  of the  outstanding options.  On July  2,  1993
options  to purchase 175,624  shares of common stock  were exercised and 136,614
shares of common stock  were issued (after giving  effect to the withholding  of
39,010  shares of common stock to  satisfy income tax withholding requirements).
On   July   2,   1994   options   to   purchase   94,888   shares   of    common
 
                                      F-13
 
<PAGE>
 
<PAGE>
                         AUTHENTIC FITNESS CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
9 - STOCK OPTIONS (CONTINUED)
stock  were exercised and 46,154 shares were  issued (after giving effect to the
withholding of 48,734 shares to satisfy income tax withholding requirements).
 
     The exercise  of the  Key Management  Options resulted  in a  reduction  of
income  taxes payable which was accounted for  as an increase in paid in capital
of $524,000 and $513,000 in fiscal  1993 and fiscal 1994, respectively. At  July
6,   1996  options  to  purchase  16,150   shares  were  outstanding  which  are
exercisable. The Company has 16,150 shares  of common stock reserved for  future
issuance for the exercise of Key Management Options.
 
     The  1992 Long Term  Incentive Plan (the  'Stock Plan') was  adopted by the
Board of Directors on May 7,  1992. In November 1994, the stockholders  approved
an amendment to the Stock Plan whereby the number of options available for grant
under  the Stock  Plan increases  by an  amount equal  to 3%  of the outstanding
shares of common stock of the Company on the first day of each fiscal year. As a
result, [622,636] options were  available for grant under  the Stock Plan as  of
July 7, 1996.
 
     Options issued, canceled, exercised and outstanding under the Stock Plan at
July 6, 1996 are summarized below:
 
<TABLE>
<CAPTION>
                          NUMBER                                                EXERCISE    EXPIRATION    EXERCISABLE AT
    ISSUE DATE(a)         ISSUED       CANCELLED    EXERCISED    OUTSTANDING     PRICE         DATE        JULY 1, 1995
- ----------------------   ---------     ---------    ---------    -----------    --------    ----------    --------------
 
<S>                      <C>           <C>          <C>          <C>            <C>         <C>           <C>
7/2/1992..............     100,000        --         100,000         --          $ 7.00       7/2/2002        --
8/14/1992.............     380,000       44,000       99,332        236,668      $ 8.00      8/14/2002        236,668
11/19/1992............      50,000       50,000        --            --          $11.00     11/19/2002        --
5/20/1993.............      90,000       70,000       20,000         --          $11.75      5/10/2003        --
8/19/1993.............     324,000(b)    20,014       23,986        280,000      $10.88      8/19/2003        253,333
9/9/1993..............     100,000        --           --           100,000      $11.25       9/9/2003         66,667
11/10/1993............      30,000        --           --            30,000      $15.13     11/10/2003         20,000
1/7/1994..............      30,000        --           --            30,000      $13.88       1/7/2004         20,000
8/16/1994.............     615,000(c)    40,017       19,983        555,000      $15.25      8/16/2004        361,666
11/10/1994............      20,000        --           3,333         16,667      $14.50     11/10/2004          5,556
12/22/1994............       8,000        --           --             8,000      $13.75     12/22/2004          2,667
2/23/1995.............      90,000        --          23,316         66,684      $14.25      2/23/2005         22,228
5/11/1995.............      85,000       16,667        8,333         60,000      $15.50      5/11/2005         20,000
8/11/1995.............   1,085,000(d)    35,000        --         1,050,000      $20.88      8/11/2005        500,000
3/11/1996.............      50,000        --           --            50,000      $28.38      3/11/2006        --
5/8/1996..............      50,000        --           --            50,000      $19.75       5/8/2006        --
</TABLE>
 
- ------------------
 
 (a) Options vest one third on each anniversary date starting one year after the
     issue date.
 
 (b) 200,000 of such options are fully vested
 
 (c) 250,000 of such options are fully vested.
 
 (d) 500,000 of such options are fully vested.
 
     At  July 6, 1996 the Company had  2,533,019 shares of common stock reserved
for the exercise of options granted and to be granted under the Stock Plan.
 
     At September 24, 1996, 40,000 of the above options had been canceled.
 
     In November 1993,  the stockholders  approved and the  Company adopted  the
1993  Stock  Option  Plan  for Non-Employee  Directors  ('Directors  Plan'). The
Directors Plan provides for awards of  non qualified stock options to  Directors
of  the Company who are  not employees of the Company  or its affiliates and who
have not,  within one  year, received  any other  award under  any plan  of  the
Company  or its  affiliates. Options granted  under the Directors  Plan shall be
exercisable in whole or in part at all
 
                                      F-14
 
<PAGE>
 
<PAGE>
                         AUTHENTIC FITNESS CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
9 - STOCK OPTIONS (CONTINUED)
times during the period beginning on the date of grant until the earlier of  (i)
ten  years from the  date of grant  or (ii) one  year from the  date on which an
optionee ceases to be an eligible Director.
 
     The exercise price  per share of  Common Stock  shall be 100%  of the  fair
market  value on the date the option is granted. In addition, the Directors Plan
provides for granting of options to purchase 15,000 shares of Common Stock  upon
a  non employee Director's election or appointment  to the Board of Directors of
the Company. Immediately following each Annual Shareholders Meeting,  commencing
with  the meeting  following the  close of the  1994 fiscal  year, each eligible
Director will be granted an option to purchase 5,000 shares of Common Stock.  As
of  July 6, 1996 options  to purchase 75,000, 15,000,  25,000, 15,000 and 40,000
shares of Common Stock had been granted at exercise prices of $11.22,  $14.1875,
$14.625,  $14.187 and $19.375 per share, 20,000  of which had been exercised and
15,000 of which  had been cancelled.  At July  6, 1996 the  Company had  200,000
shares  of Common Stock reserved for future issuance for the exercise of options
granted under the Directors Plan.
 
10 - COMMITMENTS AND CONTINGENCIES
 
     Leases: Rent  expense  including  rent  paid  to  Warnaco  was  $3,698,000,
$6,099,000  and $10,200,000 for the  years ended July 2,  1994, July 1, 1995 and
July 6, 1996,  respectively. Rent  paid to  Warnaco was  $653,000, $880,000  and
$979,000  for the  years ended  July 2,  1994, July  1, 1995  and July  6, 1996,
respectively.
 
     In September  1996,  Warnaco agreed  to  release the  Company  from  future
obligations under their sub-lease agreement, therefore the Company has no future
non-cancelable leases obligation related to Warnaco.
 
     Future  minimum  lease  payments, required  under  non-cancelable operating
leases with terms in excess of one year are as follows (in thousands):
 
<TABLE>
<CAPTION>
    FISCAL
    YEAR                                                           TOTAL
                                                                  -------
<S>                                                               <C>
1997...........................................................   $ 7,687
1998...........................................................     7,411
1999...........................................................     6,633
2000...........................................................     6,529
2001...........................................................     6,533
Thereafter.....................................................    23,870
</TABLE>
 
     Pending Litigation: On June 6, 1996, Warnaco and the Company announced that
they were  proposing a  merger in  which  the Company's  common stock  would  be
converted  into Warnaco  common stock  ('Proposed Merger').  Shortly thereafter,
three purported  class action  lawsuits were  filed in  Delaware Chancery  Court
against  the  Company  and certain  of  its directors  challanging  the Proposed
Merger. On July 12, 1996, Warnaco and the Company executed an Agreement and Plan
of Merger. On  July 25, 1996,  Warnaco and the  Company terminated the  Proposed
Merger. The defendants were subsequently granted an indefinite extension of time
to  respond to the complaints, and the Company  is not aware of any other action
taken by  the plaintiffs  since the  termination of  the Agreement  and Plan  of
Merger.  The Company believes that the lawsuits  are without merit and, in light
of the termination of the Proposed Merger, moot.
 
     Contingency: On  May 14,  1990,  the Company  agreed to  indemnify  certain
investors  for  the  uncertainty  related to  the  tax  consequences  of certain
transactions. The  maximum amount  of  the tax  indemnity would  be  $1,200,000.
Management does not expect this liability to arise.
 
                                      F-15
 
<PAGE>
 
<PAGE>
                         AUTHENTIC FITNESS CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
10 - COMMITMENTS AND CONTINGENCIES (CONTINUED)
 
     In  connection with the  Proposed Merger the  Company engaged an investment
banking firm to  evaluate and advise  the Company with  respect to the  Proposed
Merger. The investment banking firm was entitled to receive certain fees for its
services  a  portion  of  which  were payable  upon  the  completion  of certain
documents and a  portion of  which became payable  upon the  consumation of  the
Proposed  Merger. In  certain circumstances the  Company may be  required to pay
fees to the investment banking firm of $750,000. Management does not expect this
liability to arise.
 
11 - DEFERRED COMPENSATION AWARDS AND NON-RECURRING EXPENSES
 
     In December 1993, the Company paid bonuses to certain senior executives  in
recognition  of their strategic accomplishments  in completing the Catalina/Cole
Acquisition and in the  timely disposition of  certain surplus assets  including
the  Colonial Division. Such bonuses amounted to $2,800,000 and were recorded as
non-recurring expenses in the second quarter of fiscal 1994.
 
     In November  1993, the  Company  and its  Chairman amended  the  Chairman's
employment  agreement. The agreement was extended  through October 3, 1998, with
automatic one  year  extensions thereafter  and  increased the  Chairman's  base
salary.  In connection with the completion of the agreement the Company recorded
a non-recurring expense of $1,200,000 (including a signing bonus of $800,000).
 
     The Company incurred certain  start up and other  costs in connection  with
the start up of its Retail Division and the development of a new product for the
fitness  marketplace. These costs amounting to  $1,700,000 have been included in
the Statement of Operations as a non recurring item in fiscal 1994.
 
     Herman's Sporting Goods,  Inc. ('Herman's') filed  for bankruptcy on  April
26,  1996  and on  May 2,  1996 announced  their liquidation.  As a  result, the
Company recorded  a special  bad debt  loss of  $11,642,000 ($8,033,000  net  of
income  tax  benefits)  related  to  the  write-off  of  uncollectible  accounts
receivable and the write down in the value of Herman's common stock received  as
a  distribution to creditors as part of  the settlement from Herman's March 1993
bankruptcy. The  special bad  debt loss  is  net of  gross recoveries  from  the
Company's credit insurance policy of approximately $4,600,000.
 
     The  Company incurred certain  legal, investment banking  and other fees in
connection with the  Proposed Merger.  These costs,  amounting to  approximately
$2,000,000  ($1,380,000 net  of income  tax benefits),  have been  included as a
non-recurring item in the Statement of Operations in fiscal 1996.
 
 
                                      F-16
 
<PAGE>
 
<PAGE>
                         AUTHENTIC FITNESS CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
12 - RELATED PARTY TRANSACTIONS
 
     The Company  purchases certain  services  from Warnaco  including  contract
labor  for  production,   occupancy  services  related  to  leased   facilities,
laboratory  testing,  transportation  and  other  services,  all  of  which  are
charged at Warnaco's cost. Additionally, the Company sells  certain inventory to
Warnaco and provides certain design services to Warnaco.
 
     The  Company  also  has  sales  to  subsidiaries  of  a  major  stockholder
('Subsidiaries').  An  affiliate   of  a  major   stockholder  of  the   Company
('Affiliate')  acts as  buying agent  for certain  merchandise purchased  by the
Company from  international  suppliers  and  the Company  pays  royalties  to  a
subsidiary of a major stockholder ('Subsidiary').
 
     Through April 28, 1994, the Company paid interest to GE Capital for amounts
borrowed under the terms of its credit facility.
 
     During   fiscal  1994,  the  Company  purchased  a  manufacturing  facility
including the related equipment  and assembled workforce  from Warnaco for  $3.3
million.  The purchase  price was determined  by an  independent appraisal. Also
during fiscal 1994, the  Company sold certain surplus  equipment to Warnaco  for
$1.4 million.
 
     During  fiscal 1995 the Company  purchased certain trademarks from Warnaco.
The purchase price was determined by an independent appraisal and totalled  $6.6
million.  In addition, in fiscal 1995 the Company licensed to Warnaco the rights
to produce certain intimate  apparel under the Speedo'r'  brand name to  Warnaco
for $1 million.
 
     In  May 1996 the  Company made a  strategic decision to  close its closeout
outlet stores. In July 1996, the  Company closed several of its closeout  outlet
stores,  transferred the leases on the remaining  stores to Warnaco and sold the
existing store inventory to Warnaco for $2.4 million.
 
     The  following  summarizes  related  party  transactions  included  in  the
Consolidated Statements of Operations (in thousands):
 
<TABLE>
<CAPTION>
                                                                          JULY 2,    JULY 1,    JULY 6,
                                                                           1994       1995       1996
                                                                          -------    -------    -------
 
<S>                                                                       <C>        <C>        <C>
Expenses for Warnaco services (excluding rent expense).................   $ 3,534    $ 1,454    $ 2,727
Product sales to Warnaco...............................................     3,528      5,625      4,302
Product sales..........................................................     1,904      3,296      1,251
Interest expense relating to balance owed Affiliate....................       649        807        928
Gross purchases through Affiliate......................................    24,951     27,171     23,457
Royalty expenses.......................................................     4,148      4,883      6,177
Fees paid to affiliate for buying agent services.......................     1,408      1,612      1,557
Interest expense related to prior credit agreement.....................     2,954      --         --
</TABLE>
 
13 - BENEFIT PLAN
 
     The Company has a 401(k) defined contribution profit sharing plan ('Plan'),
which covers all eligible, non-union  domestic  employees of  the  Company.  The
Company  contributes  amounts  equal  to  15%  of  employee  contributions  on a
maximum of 6% of  employees' eligible compensation. Company contributions to the
Plan  were  approximately  $39,000,  $64,000  and  $114,000  for the years ended
July 2, 1994, July 1, 1995 and July 6, 1996, respectively.
 
                                      F-17
 
<PAGE>
 
<PAGE>
                         AUTHENTIC FITNESS CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
14 - INCOME TAXES
 
     The  components of deferred  taxes and liabilities  as of July  1, 1995 and
July 6, 1996 are as follows (in thousands):
 
<TABLE>
<CAPTION>
                                                                                     JULY 1,    JULY 6,
                                                                                      1995       1996
                                                                                     -------    -------
 
<S>                                                                                  <C>        <C>
Deferred tax assets (and valuation allowances):
Inventory and accounts receivable reserves........................................   $ 1,591    $ 5,281
Amortization of trademarks and licenses...........................................     3,095      4,554
Tax credit carryforwards, primarily foreign tax credits...........................       684      1,374
Net operating loss carryforward...................................................        --      3,602
Other deferred tax assets.........................................................       750      6,339
Valuation allowances..............................................................    (2,047)    (8,519)
                                                                                     -------    -------
     Deferred tax assets -- net...................................................     4,073     12,631
Deferred tax liabilities
Tax over book depreciation........................................................      (695)    (3,216)
Acquisition related accruals......................................................    (2,391)    (2,391)
Goodwill deductions in excess of book deductions..................................    (3,561)    (2,674)
Software development costs........................................................    (1,966)    (2,054)
Pre-opening costs.................................................................      (915)      (970)
Other deferred tax liabilities....................................................    (1,973)    (1,746)
                                                                                     -------    -------
     Deferred tax liabilities.....................................................   (11,501)   (13,051)
     Net deferred tax liability...................................................   $(7,428)   $  (420)
                                                                                     -------    -------
                                                                                     -------    -------
</TABLE>
 

     Valuation allowances are recorded to  account for uncertainties related  to
the  ultimate realization of net operating  loss, capital loss, contribution and
foreign tax credit carryforwards and the ultimate realization of tax  deductions
for  intangible  amortization.  The  valuation  allowance  (decreased) increased
$(394,000) and $6,472,000 for the  fiscal years ended July  1, 1995 and July  6,
1996, respectively.

 
     The  provision  (benefit)  for  income  taxes included  in the Consolidated
Statements of Operations amounts to (in thousands):
 
<TABLE>
<CAPTION>
                                                                               FOR THE YEARS ENDED
                                                                          ------------------------------
                                                                          JULY 2,    JULY 1,    JULY 6,
                                                                           1994       1995        1996
                                                                          -------    -------    --------
 
<S>                                                                       <C>        <C>        <C>
Current:
     U.S. Federal......................................................   $ 1,637    $ 8,110    $ (9,995)
     State.............................................................       121      1,739      (1,227)
     Foreign...........................................................        52        730         (99)
                                                                          -------    -------    --------
                                                                            1,810     10,579     (11,321)
Deferred:
     U.S. Federal......................................................     4,282      1,285      (6,483)
     State.............................................................       511        311        (632)
     Foreign...........................................................       228        (57)        108
                                                                          -------    -------    --------
                                                                            5,021      1,539      (7,007)
          Total........................................................   $ 6,831    $12,118    $(18,328)
                                                                          -------    -------    --------
                                                                          -------    -------    --------
</TABLE>
 
     As of July 6,  1996, the Company had  net operating loss carryforwards  for
federal   and  state  income   tax  purposes  of   $3,522,000  and  $11,779,000,
respectively, which expire in  2011. In addition, the  Company has capital  loss
and  contribution carryforwards for federal  purposes of $3,016,000 which expire
in 2001.  The  Company  has  tax credit  carryforwards  for  foreign  taxes  and
alternative minimum tax and reserve credits for federal purposes.
 
                                      F-18
 
<PAGE>
 
<PAGE>
                         AUTHENTIC FITNESS CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
14 - INCOME TAXES (CONTINUED)
 
     The  following represents the  reconciliation of the  tax provision rate to
the U.S. Federal income statutory tax rate:
 
<TABLE>
<CAPTION>
                                                                                  FOR THE YEARS ENDED
                                                                           ---------------------------------
                                                                           JULY 2,      JULY 1,      JULY 6,
                                                                            1994         1995         1996
                                                                           -------      -------      -------
<S>                                                                        <C>          <C>          <C>
Statutory rate..........................................................     35.0%        35.0%       (35.0)%
State rate..............................................................      2.6          4.2         (1.1)
Foreign tax rate in excess of U.S. statutory rate.......................      1.0         (2.2)        --
Intangible amortization.................................................      3.0          1.7          0.3
Other...................................................................     --           (0.3)        --
Valuation allowances....................................................     --           --            5.2
Inventory contribution..................................................     --           --           (0.6)
                                                                           -------      -------      -------
Tax provision rate......................................................     41.6%        38.4%       (31.2)%
                                                                           -------      -------      -------
                                                                           -------      -------      -------
</TABLE>
 
15 - EXTRAORDINARY ITEMS
 
     Due to early  extinguishment of  debt the  Company wrote  off the  deferred
financing  costs  of $2,517,000  related to  the GE  Capital credit  facility in
December 1993  based on  the firm  commitment letter  from the  new lender.  The
extraordinary  item of  $1,591,000, net of  income tax benefits  of $926,000 was
recorded in the second quarter of fiscal 1994.
 
     Due to early  extinguishment of  debt the  Company wrote  off the  deferred
financing  costs of $2,022,000 related to the Company's credit facility in March
1996. The  extraordinary item  of  $1,497,000, net  of  income tax  benefits  of
$705,000 was recorded in the third quarter of fiscal 1996.
 
16 - FAIR VALUE OF FINANCIAL INSTRUMENTS
 
     The  following  methods  and  assumptions  were  used  by  the  Company  in
estimating its fair value disclosures for financial instruments.
 
     Revolving loan. The carrying amount  of the Company's outstanding  balances
under  its Credit Agreement approximate the fair value because the interest rate
on outstanding borrowings is variable and there are no prepayment penalties.
 
     Interest rate collar agreement. The fair  value of the Collar Agreement  is
based on an estimated price quote from a financial institution.
 
     Letters   of  credit.   Letters  of  credit   collateralize  the  Company's
obligations to third  parties and  have terms ranging  from thirty  days to  one
year.  The face amount of the letters of credit are a reasonable estimate of the
fair value since the value for each is fixed over its relatively short maturity.
 
     The carrying amounts and fair value of the Company's financial  instruments
are as follows (in thousands):
 
<TABLE>
<CAPTION>
                                                               JULY 1, 1995            JULY 6, 1996
                                                            -------------------    --------------------
                                                            CARRYING     FAIR      CARRYING      FAIR
                                                             AMOUNT      VALUE      AMOUNT      VALUE
                                                            --------    -------    --------    --------
<S>                                                         <C>         <C>        <C>         <C>
Revolving Loan...........................................   $ 36,787    $36,787    $118,017    $118,017
Term Loan................................................     38,500     38,500       --          --
Interest rate collar.....................................        110       (535)         50        (175)
Letters of credit........................................      2,835      2,835       1,123       1,123
</TABLE>
 
                                      F-19
 
<PAGE>
 
<PAGE>
                         AUTHENTIC FITNESS CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
17 - QUARTERLY FINANCIAL DATA (UNAUDITED)
 
     The  following summarizes the unaudited  quarterly financial results of the
Company for  the fiscal  years ended  July 1,  1995 (in  thousands except  share
data):
 
<TABLE>
<CAPTION>
                                                      FIRST     SECOND      THIRD     FOURTH
             YEAR ENDED JULY 1, 1995                   QTR        QTR        QTR        QTR
- --------------------------------------------------   -------    -------    -------    -------
<S>                                                  <C>        <C>        <C>        <C>
Net revenues......................................   $37,598    $56,319    $74,848    $97,368
Gross profit......................................    13,561     21,948     28,263     33,924
Net income........................................   $ 2,065    $ 4,454    $ 5,975    $ 6,990
                                                     -------    -------    -------    -------
                                                     -------    -------    -------    -------
Net income per common share.......................   $  0.10    $  0.21    $  0.27    $  0.32
                                                     -------    -------    -------    -------
                                                     -------    -------    -------    -------
</TABLE>

    In   the fourth quarter of fiscal 1996 the Company  recorded  reserves   and
adjustments of approximately $11.0 million related to  the   terminated  merger,
inventory and accounts receivable reserves.



    The Company completed an extensive  evaluation  of its  accounts receivable,
inventory and other accounts in connection with its year end  closing  and,   as
a result, provided additional reserves (including    adjustments)   of     $18.7
million which relate to the Company's second and third quarters of fiscal  1996.

    The unaudited  quarterly financial results of operations as adjusted   are
summarized below:
 
<TABLE>
<CAPTION>
                                                     FIRST     SECOND      THIRD      FOURTH
             YEAR ENDED JULY 6, 1996                  QTR        QTR        QTR         QTR
- -------------------------------------------------   -------    -------    -------    --------
<S>                                                 <C>        <C>        <C>        <C>
Net revenues.....................................   $42,908    $77,298    $98,860    $ 90,543
Gross profit -- as reported......................    17,738     30,203     37,528       3,962
Gross profit -- adjusted.........................    17,738     23,460     30,238       3,962
 
Net income (loss) -- as reported.................   $ 2,175    $ 5,486    $  (750)   $(36,299)
                                                    -------    -------    -------    --------
                                                    -------    -------    -------    --------
Net income (loss) -- adjusted....................   $ 2,175    $(1,164)   $(5,562)   $(36,299)
                                                    -------    -------    -------    --------
                                                    -------    -------    -------    --------
Net income (loss) per common share -- as reported.  $  0.10    $  0.25    $ (0.03)   $  (1.78)
                                                    -------    -------    -------    --------
                                                    -------    -------    -------    --------
Net income (loss) per common share -- as 
  adjusted(1)....................................   $  0.10    $ (0.06)   $ (0.27)   $  (1.78)
                                                    -------    -------    -------    --------
                                                    -------    -------    -------    --------
</TABLE>
 
- ------------------
 
 
(1) The weighted average  number of  common shares outstanding  for the  second,
    third  and  fourth  quarters, as  adjusted,  does not  include  common stock
    equivalents as the impact on net loss per share is anti-dilutive.
 




                                      F-20


<PAGE>
 
<PAGE>
                                                                     SCHEDULE II
 
                         AUTHENTIC FITNESS CORPORATION
                       VALUATION AND QUALIFYING ACCOUNTS
                           (IN THOUSANDS OF DOLLARS)
 
<TABLE>
<CAPTION>
                                                     BALANCE     CHARGED TO    CHARGED TO                     BALANCE AT
                                                    BEGINNING    COSTS AND       OTHER                          END OF
                   DESCRIPTION                       OF YEAR      EXPENSES      ACCOUNTS     WRITE-OFFS(A)       YEAR
- -------------------------------------------------   ---------    ----------    ----------    -------------    ----------
 
<S>                                                 <C>          <C>           <C>           <C>              <C>
Accounts receivable allowances:
     Year ended July 2, 1994.....................    $ 2,507      $ 10,396      $ --           $  (9,821)       $3,082
                                                    ---------    ----------    ----------    -------------    ----------
                                                    ---------    ----------    ----------    -------------    ----------
     Year ended July 1, 1995.....................    $ 3,082      $ 17,726      $ --           $ (16,689)       $4,119
                                                    ---------    ----------    ----------    -------------    ----------
                                                    ---------    ----------    ----------    -------------    ----------
     Year ended July 6, 1996.....................    $ 4,119      $ 26,368      $ --           $ (21,126)       $9,361
                                                    ---------    ----------    ----------    -------------    ----------
                                                    ---------    ----------    ----------    -------------    ----------
</TABLE>
 
- ------------------
 
 (a) Uncollectible  accounts  written-off  net  of  recoveries  and  charges for
     returns, allowances and cash discounts to the allowance account.
 
<PAGE>
 
<PAGE>
                                 EXHIBIT INDEX
 
<TABLE>
<CAPTION>
                                                                                                   LOCATION OF
 EXHIBIT                                                                                      EXHIBIT IN SEQUENTIAL
  NUMBER                                DESCRIPTION OF DOCUMENT                                 NUMBERING SYSTEM
- ----------   ------------------------------------------------------------------------------   ---------------------
 
<C>          <S>                                                                              <C>
 3.1**       Restated Certificate of Incorporation of the Registrant.
 3.2**       Bylaws of the Registrant.
10.1*        Management   Stock  Subscription  Agreement  dated  May  11,  1990  among  the
             registrant and the Management Participants listed therein.
10.2**       Amendment to Management Stock Subscription Agreement dated as of June 1,  1992
             among the registrant and the Management Participants listed therein.
10.3*        Registration  Rights Agreement dated  as of May 14,  1990 among the registrant
             and the Management Participants listed therein.
10.4**       Amendment to Registration Rights Agreement dated as of June 1, 1992 among  the
             registrant,   Warnaco  Inc.,   Pentland  Ventures  Ltd.   and  the  Management
             Participants listed therein.
10.5*        Series A Warrant for 633,200 shares of Class A Common Stock of the  Registrant
             (1,809,179  shares of  Class A Common  Stock as adjusted  for the 2.8572-for-1
             stock split) issued to General Electric Capital Corporation.
10.6**       Amendment to Series A Warrant dated as of June 1, 1992 between the  registrant
             and General Electric Capital Corporation.
10.7*`D'     License  Agreement  dated May  10,  1990 among  Speedo  International Limited,
             Speedo International B.V.,  Warnaco Inc.  and Warnaco  International Inc.  and
             related   assignments  to   Authentic  Fitness  Products,   Inc.  (formerly  S
             Acquisition Corp.)  (United  States,  its  territories  and  possessions,  and
             Canada).
10.8*`D'     License Agreement dated May 10, 1990 among Speedo Knitting Mills Pty. Limited,
             Warnaco  Inc.  and  Warnaco  International  Inc.  and  related  assignments to
             Authentic Fitness Products,  Inc. (formerly S  Acquisition Corp.) (Mexico  and
             the Caribbean Islands).
10.9*        Buying  Agency  Agreement dated  as of  May 14,  1990 among  Authentic Fitness
             Products, Inc.  (formerly  S  Acquisition Corp.),  171173  Canada  Inc.,  Asco
             International Sourcing Limited and Soaring Force Limited.
10.10*       Amendment  to Buying Agency Agreement dated as of June 1, 1992 among Authentic
             Fitness Products, Inc.  (formerly S  Acquisition Corp.),  171173 Canada  Inc.,
             Asco International Sourcing Limited and Soaring Force Limited.
10.11**      Employment Agreement ('Employment Agreement') dated as of July 2, 1992 between
             the registrant and Linda J. Wachner.
10.12***     First Amendment to Employment Agreement.
10.13*       Incentive Compensation Plan.
10.14*       1990 Key Management Stock Option Plan.
10.15******  1992 Long Term Stock Incentive Plan.
10.16*****   1993 Stock Option Plan for Non-Employee Directors.
10.17*       Form  of Indemnification Agreements  between the Registrant  and its directors
             and executive officers.
10.18        $200,000,000 Credit Agreement Dated  as of September  6, 1996 among  Authentic
             Fitness Products, Inc., as Borrower, and Authentic Fitness Corporation and The
             Bank  of Nova Scotia  and General Electric Capital  Corporation as Agents, and
             The Bank of Nova Scotia, as Administrative Agent, Swing Line Bank and Fronting
             Bank, and  General Electric  Capital Corporation  as Documentation  Agent  and
             Collateral Agent.
</TABLE>
 
<PAGE>
 
<PAGE>
<TABLE>
<CAPTION>


                                                                                                   LOCATION OF
 EXHIBIT                                                                                      EXHIBIT IN SEQUENTIAL
  NUMBER                                DESCRIPTION OF DOCUMENT                                 NUMBERING SYSTEM
- ----------   ------------------------------------------------------------------------------   ---------------------
<S>                               <C>                                                                 <C>

11.1         Calculation of Income (Loss) per common share.
21.1*****    Subsidiaries of the registrant.
23.1         Consent of Ernst & Young LLP.
28.1**       Amended and Restated Stockholders Agreement dated as of June 1, 1992 among the
             registrant,  Pentland  Ventures  Ltd., General  Electric  Capital Corporation,
             Warnaco Inc. and the Management Participants listed therein.
 </TABLE>
- ------------
 
      * Incorporated herein by reference to the Company's Registration Statement
        on Form S-1, No. 33-47907.
 
     ** Incorporated herein by reference to the Company's Annual Report on  Form
        10-K for the fiscal year ended July 3, 1993.
 
   *** Incorporated  herein by reference to the  Company's Annual Report on Form
       10-K for the fiscal year ended July 2, 1994.
 
  **** Incorporated herein by  reference to  the Company's  Quarterly Report  on
       Form 10-Q for the period ended April 2, 1994.
 
  **** Incorporated  herein by reference to the Company's Registration Statement
       on Form S-3 No. 33-71540.
 
****** Incorporated herein by reference to  the Company's Annual Report on  Form
       10-K for the year ended July 1, 1995.
 
      `D' Confidential treatment granted.




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

The trademark symbol shall be expressed as 'tm'
The registered trademark symbol shall be expressed as 'r'
The dagger symbol shall be expressed as `D'

<PAGE>



<PAGE>
                                                                    EXHIBIT 11.1
 
                         AUTHENTIC FITNESS CORPORATION
                   CALCULATION OF NET INCOME PER COMMON SHARE
 
<TABLE>
<CAPTION>
                                                                                  FISCAL YEAR ENDED
                                                                      ------------------------------------------
                                                                        JULY 2,        JULY 1,        JULY 6,
                                                                         1994           1995            1996
                                                                      -----------    -----------    ------------
 
<S>                                                                   <C>            <C>            <C>
Net income before extraordinary item...............................   $ 9,581,000    $19,474,000    $(39,353,000)
     Extraordinary items -- net of income tax benefit of
       $926,000 -- 1993 and $705,000 -- 1996.......................    (1,591,000)       --           (1,497,000)
                                                                      -----------    -----------    ------------
Net income.........................................................   $ 7,990,000    $19,474,000    $(40,850,000)
                                                                      -----------    -----------    ------------
                                                                      -----------    -----------    ------------
Common stock outstanding:
     Common shares.................................................    13,660,284     17,724,438      17,724,438
     Common shares issued in public offerings during the year......     2,164,835        --            1,756,046
     Shares issued due to exercise of options......................        18,244         54,490         126,926
     Common stock equivalents:
          Series A Warrant(1)......................................     3,618,358      3,618,358         --
     Shares deemed issued for outstanding options using the
       Treasury Stock method(1)....................................       262,091        314,343         --
                                                                      -----------    -----------    ------------
Total weighted average common stock and common stock equivalent
  shares outstanding...............................................    19,723,812     21,711,629      19,607,410
     Net income per share:
          Net income per share before extraordinary item...........   $      0.49    $      0.90    $      (2.00)
     Extraordinary item............................................         (0.08)       --                (0.08)
                                                                      -----------    -----------    ------------
Net income per share...............................................   $      0.41    $      0.90    $      (2.08)
                                                                      -----------    -----------    ------------
                                                                      -----------    -----------    ------------
</TABLE>
 
- ------------------
 
(1) Common stock equivalents are not included in the fiscal 1996 calculation  of
    weighted  average shares  of common stock  outstanding as the  impact on net
    income per share is anti-dilutive due  to the Company's net loss for  fiscal
    1996.

<PAGE>



<PAGE>
                                                                    EXHIBIT 23.1
 
                        CONSENT OF INDEPENDENT AUDITORS
 
     We consent to the incorporation by reference in the Registration Statements
(Form  S-8  No. 33-74590,  Form  S-8 No.  33-74588  and Form  S-8  No. 33-93912)
pertaining to the  Authentic Fitness 1992  Long Term Stock  Incentive Plan,  the
Authentic  Fitness 1993 Stock Plan for  Non-Employee Directors and the Authentic
Fitness Corporation Savings  Plan, of  our report  dated October  2, 1996,  with
respect  to  the consolidated  financial  statements and  schedule  of Authentic
Fitness Corporation included in the Form 10-K for the year ended July 6, 1996.
 
                                                      ERNST & YOUNG LLP
 
Los Angeles, California
October 2, 1996




<PAGE>




<TABLE> <S> <C>

<ARTICLE>                              5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED
FROM THE FINANCIAL STATEMENTS OF AUTHENTIC FITNESS CORPORATION FOR
THE YEAR ENDED JULY 6, 1996 AND IS QUALIFIED IN ITS ENTIRETY BY
REFERENCE TO SUCH FINANCIAL STATEMENTS.


</LEGEND>
<MULTIPLIER>                  1,000
       
<S>                                    <C> 
<PERIOD-TYPE>                          12-MOS
<FISCAL-YEAR-END>                      JUL-06-1996
<PERIOD-START>                         JUL-02-1995
<PERIOD-END>                           JUL-06-1996
<CASH>                                       1,499
<SECURITIES>                                     0
<RECEIVABLES>                               88,659
<ALLOWANCES>                                 9,361
<INVENTORY>                                 64,777
<CURRENT-ASSETS>                           165,264
<PP&E>                                      42,786
<DEPRECIATION>                              11,062
<TOTAL-ASSETS>                             281,466
<CURRENT-LIABILITIES>                      114,891
<BONDS>                                     49,432
<COMMON>                                        21
                            0
                                      0
<OTHER-SE>                                 116,702
<TOTAL-LIABILITY-AND-EQUITY>               281,466
<SALES>                                    309,609
<TOTAL-REVENUES>                           309,609
<CGS>                                      234,211
<TOTAL-COSTS>                              234,211
<OTHER-EXPENSES>                           120,827
<LOSS-PROVISION>                            26,368
<INTEREST-EXPENSE>                          11,547
<INCOME-PRETAX>                            (56,976)
<INCOME-TAX>                               (17,623)
<INCOME-CONTINUING>                        (39,353)
<DISCONTINUED>                                   0
<EXTRAORDINARY>                             (1,497)
<CHANGES>                                        0
<NET-INCOME>                               (40,850)
<EPS-PRIMARY>                                (2.08)
<EPS-DILUTED>                                (2.08)
        



</TABLE>


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