Exhibit 99.1

The Men’s Wearhouse, Inc.

News Release For Immediate Release

MEN’S WEARHOUSE REPORTS FISCAL 2006
FOURTH QUARTER AND YEAR END RESULTS

BOARD OF DIRECTORS APPROVES
INCREASED QUARTERLY DIVIDEND

• Q4 2006 GAAP diluted EPS was $0.95 versus $0.60 in 2005

• Fiscal 2006 GAAP diluted EPS was $2.71 versus $1.88 in 2005

• Company estimates fiscal 2007 GAAP diluted EPS in a range of $2.80 to $2.91

• Conference call at 5:00 pm eastern today

HOUSTON – March 7, 2007 – The Men’s Wearhouse (NYSE: MW) today announced its consolidated financial results for the fourth quarter and 53-week year ended February 3, 2007. The results include an extra week in fiscal 2006 as well as other significant items, which are outlined in the attached reconciliation table. In addition, the company’s board of directors approved a quarterly dividend of $0.06 per share payable on July 6, 2007 to shareholders of record on June 27, 2007. The previous quarterly dividend amount was $0.05 per share.

George Zimmer, founder, chairman, and chief executive officer, stated, “Fiscal 2006 represented yet another year of outstanding results for all of our stakeholders. In November 2006, we announced entering into an agreement to acquire After Hours Formalwear, a $250 million tuxedo rental revenue company which is currently expected to close in the first half of fiscal 2007. Also in November 2006, we elected to redeem and retire our $130 million convertible bond indebtedness thereby strengthening our balance sheet. In January 2007, we were named once again by FORTUNE® magazine as one of the 100 Best Companies to Work for In America. Lastly, the Board of Directors has approved a 20% increase in the company’s quarterly cash dividend from $0.05 per share to $0.06 per share.”

Page 1

FOURTH QUARTER RESULTS

	Fourth Quarter Sales Summary – Fiscal 2006
					Total Sales			Comparable Store Sales
	U.S. dollars, in millions				Change %			Change %
	Current Year							Current Year
	(A)		Prior Year					(A)			Prior Year
Total Company	$	556.8	$	497.0		+ 12.0	%
TMW	$	351.5	$	319.3		+ 10.1	%		0.0	%		+ 5.1	%
K&G	$	130.1	$	113.9		+ 14.2	%		- 6.1	%		+ 9.3	%
United States	$	486.7	$	437.4		+ 11.3	%		- 1.5	%		+ 6.1	%
Moores (C$)	$	80.8	$	69.6		+ 16.1	%		+ 9.8	%		+ 0.9	%

(A) The company follows the retail 4-5-4 reporting calendar which includes an extra week in the fourth quarter of fiscal 2006. Total Company sales on a 13-week basis increased 5.7% from $497.0 to $525.1.

Fourth quarter 2006 operating income was $73.2 million compared to $55.6 million last year, and net income was $52.3 million compared to $32.7 million last year. GAAP diluted earnings per share were $0.95 for the fourth quarter ended February 3, 2007 compared to $0.60 last year. Adjusted diluted earnings per share for the 2006 fiscal fourth quarter was $0.81 per share compared to adjusted diluted earnings per share of $0.67 last year. For additional information regarding adjusted diluted earnings per share, please see the table included below as well as the non-GAAP reconciliations provided at the end of this release.

Fourth Quarter Highlights

• Total company sales increased 12.0% for the quarter, including this year’s 53^rd week and 5.7% on a 13-week basis. Apparel sales, representing 90.8% of total sales, increased 10.6%. Tuxedo rental revenues, representing 2.7% of total sales, increased 26.1%.

• Comparable store sales declined 1.5% for the company’s United States based stores, below the initial guidance of +1% to +2%. This under plan performance stems from soft traffic levels which are reflected in soft tailored clothing sales. On a two year basis, comparable store sales increased 4.6%.

• Comparable store sales increased 9.8% for the company’s Canadian based stores, ahead of initial guidance in the +2% to +4% range. This above plan performance is a reflection of strong increases in both traffic levels and average ticket. On a two year basis, comparable store sales increased 10.7%.

• Gross profit, as a percentage of sales, increased 331 basis points from 41.29% to 44.60%. Above plan comparable sales in Canada, generally better maintained merchandise margins in both the U.S. and Canada, and a stronger than expected 53^rd week of the year more than offset the impact of under plan comparable store sales results in the U.S.

• Selling, general, and administrative expenses as a percentage of sales increased 135 basis points from 30.11% to 31.46%; however this increase was lower than plan, primarily as a result of lower advertising, payroll, and employee healthcare expenses.

Page 2

• The effective tax rate for the quarter of 28.7% was substantially lower than the previously anticipated level of 36.0%. This was due to favorable developments on certain outstanding income tax matters.

• During the quarter the company repurchased 764,600 shares for a total of $28.8 million.

YEAR-TO-DATE RESULTS

	Sales Summary – Fiscal 2006
					Total Sales			Comparable Store Sales
	U.S. dollars, in millions				Change %			Change %
	Current Year							Current Year
	(B)		Prior Year					(B)			Prior Year
Total Company	$	1,882.1	$	1,724.9		+ 9.1	%
TMW	$	1,216.2	$	1,129.0		+ 7.7	%		+ 3.1	%		+ 6.2	%
K&G	$	418.3	$	384.2		+ 8.9	%		- 1.8	%		+ 16.4	%
United States	$	1,653.5	$	1,531.4		+ 8.0	%		+ 1.9	%		+ 8.4	%
Moores (C$)	$	259.3	$	232.9		+ 11.3	%		+ 8.7	%		+ 2.7	%

(B) The company follows the retail 4-5-4 reporting calendar which includes an extra week in fiscal 2006. Total Company sales on a 52-week basis increased 7.3% from $1,724.9 to $1,850.3.

2006 operating income was $223.9 million compared to $165.3 million last year, and net income was $148.6 million compared to $103.9 million last year. GAAP diluted earnings per share were $2.71 for the year ended February 3, 2007 compared to $1.88 last year. Adjusted diluted earnings per share for fiscal 2006 were $2.63 per share compared to adjusted diluted earnings per share of $2.04 last year. For additional information regarding adjusted diluted earnings per share, please see the table included below as well as the non-GAAP reconciliations provided at the end of this release.

2007 GUIDANCE AND HIGHLIGHTS

For the fiscal year ending February 2, 2008, the company expects GAAP diluted earnings per share in a range of $2.80 to $2.91 based on a +1% to +2% same store sales increase in the U.S. and +3% to +4% in Canada, an effective tax rate of approximately 37.55% and fully diluted shares outstanding of 54.6 million. The 2007 guidance and highlights do not give effect to the After Hours acquisition.

Forecasted operating highlights for the full year include the following:

• New store growth includes up to 15 net new K&G stores and 19 net new Men’s Wearhouse stores. Total square footage growth is expected in the mid to high single digit range.

• Total sales for fiscal 2007 on a comparable 52 week basis are expected to increase in a range of 5% to 7% over the prior fiscal year.

• Gross margins are planned to continue to increase and stem largely from the company’s ongoing strategy of increasing the penetration of its private label apparel product offerings and growth in tuxedo rentals.

Page 3

• Selling, general, and administrative expenses, as a percentage of sales, are expected to be flat year over year. Expense leverage is expected in advertising and payroll; however it is being offset by increases in stock based compensation and general corporate overhead expenses.

• Operating income margins, on a comparable 52 week year basis, are anticipated to increase in the range of 50 to 90 basis points over the prior year.

For the first quarter of 2007, the company expects +1% to +2% same store sales growth in the U.S. and +5% to +6% in Canada and GAAP diluted earnings per share to be in the range of $0.63 to $0.67. In 2007, the start of the company’s fiscal calendar is later than in the past because of last year’s 53^rd week. This late start means that the seasonal peak period (fiscal month of May) for the company’s tuxedo rentals business will shift one week earlier in the fiscal calendar and therefore is expected to benefit the company’s first quarter at the expense of the second quarter.

IMPACT OF SIGNIFICANT ITEMS

In order to aid investors’ understanding of the company’s results and to improve comparability of financial information from period to period, explanatory non-GAAP reconciliation tables are included at the end of this press release. Summarized earnings per share information from these tables follows:

Summary Reconciliation of GAAP diluted EPS to Adjusted diluted EPS

	UNAUDITED HISTORICAL RESULTS (1)																									GUIDANCE
	Fiscal 2005													Fiscal 2006												Fiscal 2007
	1Q		2Q		3Q			4Q			YR			1Q		2Q		3Q		4Q			YR			1Q		YR
GAAP Diluted EPS		0.41		0.43		0.44			0.60			1.88			0.53		0.65		0.58		0.95			2.71			0.63 - 0.67		2.80 - 2.91
Adjustments (2)
Eddie Rodriguez Costs (3)		0.05		0.06								0.11
Stock Based Compensation (4)
Reported in Earnings				0.01		0.01			0.01			0.03			0.02		0.02		0.02		0.02			0.08			0.02		0.09
53rd Week Impact (5)																					(0.08	)		(0.08	)
Foreign Earnings Repatriation (6)									0.07			0.07
Discrete Tax Items (7)						(0.04	)		(0.02	)		(0.05	)								(0.09	)		(0.09	)
Net Adjustments		0.05		0.07		(0.02	)		0.07			0.17			0.02		0.02		0.02		(0.14	)		(0.08	)		0.02		0.09
Adjusted Diluted EPS		0.46		0.50		0.41			0.67			2.04			0.55		0.67		0.60		0.81			2.63			0.65 - 0.69		2.89 - 3.00

(1)	Due to the effect of rounding, the sum of the per share amounts may not equal the effect of the adjustments.
(2)	Net of tax.
(3)	The company ceased operating its test of the new retail concept “Eddie Rodriguez” in the second quarter of fiscal 2005.
(4)	In fiscal 2005 and 2006, the company did not grant non-qualified stock options (NQO’s) to key employees, opting instead to issue primarily deferred stock units (DSU’s). In 2006, the company began recognizing stock option expense as it adopted FASB No. 123R. Amounts reported in earnings for 2005 include primarily DSU’s and for 2006 and later periods include DSU’s and NQO’s.
(5)	Fiscal 2006 includes one additional week (for a total of 53 weeks) as the company reports its fiscal operations on a retail calendar.
(6)	The company incurred a one-time tax expense of $3.9 million ($0.07 per share) related to the repatriation of foreign earnings under the provisions of the American Jobs Creation Act.
(7)	Adjustments to tax reserves associated with favorable developments on certain outstanding income tax matters.

Page 4

CONFERENCE CALL AND WEBCAST INFORMATION

At 5:00 p.m. Eastern time today, company management will host a conference call and real time web cast to review the results for the fiscal fourth quarter and full year 2006 and provide an outlook for fiscal 2007.

To access the conference call, dial 303-262-2142. To access the live webcast presentation, visit the Investor Relations section of the company’s website at www.tmw.com. A telephonic replay will be available through March 22nd by calling 303-590-3000 and entering the access code of 11082837#, or a webcast archive will be available free on the website for approximately 90 days.

STORE INFORMATION

	February 3, 2007				January 28, 2006
	Number		Sq. Ft.		Number		Sq. Ft.
	of Stores		(000’s)		of Stores		(000’s)
Men’s Wearhouse		543		3,014.8		526		2,898.4
Moores, Clothing for Men		116		722.7		116		719.8
K&G (C)		93		2,201.6		77		1,835.2
Total		752		5,939.1		719		5,453.4

^(C) 73 and 52 stores, respectively, offering women’s apparel.

Founded in 1973, Men’s Wearhouse is one of North America’s largest specialty retailers of men’s apparel with 752 stores. The stores carry a full selection of designer, brand name and private label suits, sport coats, furnishings and accessories, including tuxedo rentals available in the Men’s Wearhouse and Moores stores.

This press release contains forward-looking information. The forward-looking statements are made pursuant to the Safe Harbor provisions of the Private Securities Litigation Reform Act of 1995. These forward-looking statements may be significantly impacted by various factors, including unfavorable local, regional and national economic developments, disruption in retail buying trends due to homeland security concerns, severe weather conditions, aggressive advertising or marketing activities of competitors, governmental actions and other factors described herein and in the company’s annual report on Form 10-K for the year ended January 28, 2006 and subsequent Forms 10-Q.

For additional information on Men’s Wearhouse, please visit the company’s website at www.tmw.com.

CONTACT: Neill Davis, EVP & CFO, Men’s Wearhouse (713) 592-7200
Ken Dennard, DRG^&E (713) 529-6600

Page 5

THE MEN’S WEARHOUSE, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS
(Unaudited)

FOR THE THREE MONTHS ENDED
February 3, 2007 AND January 28, 2006
(In thousands, except per share data)

	Three Months Ended
				% of						% of
	2006			Sales			2005			Sales
Net sales	$	556,845			100.00	%	$	496,978			100.00	%
Cost of goods sold, including buying, distribution and occupancy costs		308,470			55.40	%		291,751			58.71	%
Gross margin		248,375			44.60	%		205,227			41.29	%
Selling, general and administrative expenses		175,187			31.46	%		149,658			30.11	%
Operating income		73,188			13.14	%		55,569			11.18	%
Interest income		(2,537	)		(0.46	%)		(1,158	)		(0.23	%)
Interest expense		2,390			0.43	%		1,461			0.29	%
Earnings before income taxes		73,335			13.17	%		55,266			11.12	%
Provision for income taxes		21,011			3.77	%		22,532			4.53	%
Net earnings	$	52,324			9.40	%	$	32,734			6.59	%
Net earnings per share:
Basic	$	0.99					$	0.62
Diluted	$	0.95					$	0.60
Weighted average common shares outstanding:
Basic		52,965						52,862
Diluted		54,843						54,166

Page 6

THE MEN’S WEARHOUSE, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS
(Unaudited)

FOR THE TWELVE MONTHS ENDED
February 3, 2007 AND January 28, 2006
(In thousands, except per share data)

	Twelve Months Ended
				% of						% of
	2006			Sales			2005			Sales
Net sales	$	1,882,064			100.00	%	$	1,724,898			100.00	%
Cost of goods sold, including buying, distribution and occupancy costs		1,066,359			56.66	%		1,027,763			59.58	%
Gross margin		815,705			43.34	%		697,135			40.42	%
Selling, general and administrative expenses		591,767			31.44	%		531,839			30.83	%
Operating income		223,938			11.90	%		165,296			9.58	%
Interest income		(9,786	)		(0.52	%)		(3,280	)		(0.19	%)
Interest expense		9,216			0.49	%		5,888			0.34	%
Earnings before income taxes		224,508			11.93	%		162,688			9.43	%
Provision for income taxes		75,933			4.03	%		58,785			3.41	%
Net earnings	$	148,575			7.89	%	$	103,903			6.02	%
Net earnings per share:
Basic	$	2.80					$	1.93
Diluted	$	2.71					$	1.88
Weighted average common shares outstanding:
Basic		53,111						53,753
Diluted		54,749						55,365

Page 7

THE MEN’S WEARHOUSE, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands)
(Unaudited)

	February 3,		January 28,
	2007		2006
ASSETS
Current assets:
Cash and cash equivalents	$	179,694	$	200,226
Short-term investments		—		62,775
Inventories		448,586		416,603
Other current assets		52,549		50,008
Total current assets		680,829		729,612
Property and equipment, net		289,640		269,586
Goodwill		56,867		57,601
Other assets, net		69,616		66,475
Total assets	$	1,096,952	$	1,123,274
LIABILITIES AND SHAREHOLDERS’ EQUITY
Current liabilities	$	226,138	$	238,085
Long-term debt		72,967		205,251
Deferred taxes and other liabilities		44,075		52,405
Shareholders’ equity		753,772		627,533
Total liabilities and equity	$	1,096,952	$	1,123,274

Page 8

THE MEN’S WEARHOUSE, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)

FOR THE TWELVE MONTHS ENDED
February 3, 2007 AND January 28, 2006
(In thousands)

	Twelve Months Ended
	2006			2005
CASH FLOWS FROM OPERATING ACTIVITIES:
Net earnings	$	148,575		$	103,903
Non-cash adjustments to net earnings:
Depreciation and amortization		61,387			61,874
Other		27,002			18,558
Changes in assets and liabilities		(76,170	)		(29,774	)
Net cash provided by operating activities		160,794			154,561
CASH FLOWS FROM INVESTING ACTIVITIES:
Capital expenditures		(72,904	)		(66,499	)
Purchases of available-for-sale investments		(279,120	)		(106,850	)
Proceeds from sales of available-for-sale investments		341,895			44,075
Other		(1,506	)		(141	)
Net cash used in investing activities		(11,635	)		(129,415	)
CASH FLOWS FROM FINANCING ACTIVITIES:
Cash dividends paid		(10,830	)		—
Bank borrowings		—			71,695
Principal payments on debt		(130,000	)		—
Proceeds from issuance of common stock		10,823			24,262
Purchase of treasury stock		(40,289	)		(90,280	)
Other		2,052			(556	)
Net cash provided by (used in) financing activities		(168,244	)		5,121
Effect of exchange rate changes		(1,447	)		4,951
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS		(20,532	)		35,218
Balance at beginning of period		200,226			165,008
Balance at end of period	$	179,694		$	200,226

Page 9

THE MEN’S WEARHOUSE, INC. AND SUBSIDIARIES
UNAUDITED NON-GAAP CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS
(A Non-GAAP Financial Measure)
(In thousands, except per share amounts)

Use of Non-GAAP Financial Measures

We have provided non-GAAP adjusted earnings per share information. This non-GAAP financial information is provided to enhance the user’s overall understanding of the company’s current financial performance. Specifically, we believe the non-GAAP adjusted results provide useful information to both management and investors by excluding certain expense items that we believe are not indicative of our core operating results. The non-GAAP financial information should be considered in addition to, not as a substitute for or as being superior to, operating income, cash flows, or other measures of financial performance prepared in accordance with GAAP. The following are the reconciliations of this non-GAAP information. Due to the effect of rounding, the sum of the individual per share amounts may not equal the total shown.

Non-GAAP Financial Measures (in thousands, except per share information)

	Three Months Ended April 30, 2005
				(1)			NON-GAAP
	GAAP			NON-GAAP			Adjusted
	Results			Adjustments			Results
Net sales	$	411,649		$	(1,006	)	$	410,643
Cost of goods sold, including buying, distribution and occupancy costs		245,866			(1,631	)		244,235
Gross margin		165,783			625			166,408
Selling, general and administrative expenses		128,909			(4,036	)		124,873
Operating Income		36,874			4,661			41,535
Interest income		(794	)		—			(794	)
Interest expense		1,487			—			1,487
Earnings before income taxes		36,181			4,661			40,842
Provision for income taxes		13,477			1,736			15,213
Net earnings	$	22,704		$	2,925		$	25,629
Net earnings per diluted share	$	0.41		$	0.05		$	0.46
Weighted average diluted common shares outstanding		55,834						55,834

(1) The net earnings adjustments are as follows:

a.	$2.886 million, net of tax, or $.05 diluted earnings per share in net losses from the Eddie Rodriguez stores and
b.	$39 thousand, net of tax, related to stock based compensation.

Page 10

Non-GAAP Financial Measures (continued)

	Three Months Ended June 30, 2005
				(1)			NON-GAAP
	GAAP			NON-GAAP			Adjusted
	Results			Adjustments			Results
Net sales	$	423,576		$	(785	)	$	422,791
Cost of goods sold, including buying, distribution and occupancy costs		255,280			(3,485	)		251,795
Gross margin		168,296			2,700			170,996
Selling, general and administrative expenses		129,892			(3,495	)		126,397
Operating Income		38,404			6,195			44,599
Interest income		(771	)		—			(771	)
Interest expense		1,512			—			1,512
Earnings before income taxes		37,663			6,195			43,858
Provision for income taxes		13,277			2,183			15,460
Net earnings	$	24,386		$	4,012		$	28,398
Net earnings per diluted share	$	0.43		$	0.07		$	0.50
Weighted average diluted common shares outstanding		56,490						56,490

	Three Months Ended October 29, 2005
				(2)			NON-GAAP
	GAAP			NON-GAAP			Adjusted
	Results			Adjustments			Results
Net sales	$	392,695		$	—		$	392,695
Cost of goods sold, including buying, distribution and occupancy costs		234,866			—			234,866
Gross margin		157,829			—			157,829
Selling, general and administrative expenses		123,380			(928	)		122,452
Operating Income		34,449			928			35,377
Interest income		(557	)		—			(557	)
Interest expense		1,428			—			1,428
Earnings before income taxes		33,578			928			34,506
Provision for income taxes		9,499			2,278			11,777
Net earnings	$	24,079		$	(1,350	)	$	22,729
Net earnings per diluted share	$	0.44		$	(0.02	)	$	0.41
Weighted average diluted common shares outstanding		54,971						54,971

(1) The net earnings adjustments are as follows:

a.	$3.379 million, net of tax, or $0.06 diluted earnings per share in net losses from the Eddie Rodriguez stores and
b.	$633 thousand, net of tax, or $0.01 diluted earnings per share related to stock based compensation.

(2) The net earnings adjustments are as follows:

a.	$666 thousand, net of tax, or $0.01 diluted earnings per share related to stock based compensation and
b.	($2.016) million or ($0.04) diluted earnings per share in discrete tax items.

Page 11

Non-GAAP Financial Measures (continued)

	Three Months Ended January 28, 2006
				(1)			NON-GAAP
	GAAP			NON-GAAP			Adjusted
	Results			Adjustments			Results
Net sales	$	496,978		$	—		$	496,978
Cost of goods sold, including buying, distribution and occupancy costs		291,751			—			291,751
Gross margin		205,227			—			205,227
Selling, general and administrative expenses		149,658			(939	)		148,719
Operating Income		55,569			939			56,508
Interest income		(1,158	)		—			(1,158	)
Interest expense		1,461			—			1,461
Earnings before income taxes		55,266			939			56,205
Provision for income taxes		22,532			(2,631	)		19,901
Net earnings	$	32,734		$	3,570		$	36,304
Net earnings per diluted share	$	0.60		$	0.07		$	0.67
Weighted average diluted common shares outstanding		54,166						54,166

	Twelve Months Ended January 28, 2006
				(2)			NON-GAAP
	GAAP			NON-GAAP			Adjusted
	Results			Adjustments			Results
Net sales	$	1,724,898		$	(1,791	)	$	1,723,107
Cost of goods sold, including buying, distribution and occupancy costs		1,027,763			(5,116	)		1,022,647
Gross margin		697,135			3,325			700,460
Selling, general and administrative expenses		531,839			(9,398	)		522,441
Operating Income		165,296			12,723			178,019
Interest income		(3,280	)		—			(3,280	)
Interest expense		5,888			—			5,888
Earnings before income taxes		162,688			12,723			175,411
Provision for income taxes		58,785			3,566			62,351
Net earnings	$	103,903		$	9,157		$	113,060
Net earnings per diluted share	$	1.88		$	0.17		$	2.04
Weighted average diluted common shares outstanding		55,365						55,365

(1) The net earnings adjustments are as follows:

a.	$556 thousand, net of tax, or $0.01 diluted earnings per share related to stock based compensation
b.	($898) thousand or ($0.02) diluted earnings per share in discrete tax items and
c.	$3.912 million or $0.07 diluted earnings per share in foreign earnings repatriation tax expense.

(2) The net earnings adjustments are as follows:

a.	$6.265 million, net of tax, or $0.11 diluted earnings per share in net losses from the Eddie Rodriguez stores
b.	$1.894 million, net of tax, or $0.03 diluted earnings per share related to stock based compensation
c.	($2.914) million or ($0.05) diluted earnings per share in discrete tax items and
d.	$3.912 million or $0.07 diluted earnings per share in foreign earnings repatriation tax expense.

Page 12

Non-GAAP Financial Measures (continued)

	Three Months Ended April 29, 2006
				(1)			NON-GAAP
	GAAP			NON-GAAP			Adjusted
	Results			Adjustments			Results
Net sales	$	434,564		$	—		$	434,564
Cost of goods sold, including buying, distribution and occupancy costs		251,735			(143	)		251,592
Gross margin		182,829			143			182,972
Selling, general and administrative expenses		136,441			(1,485	)		134,956
Operating Income		46,388			1,628			48,016
Interest income		(1,995	)		—			(1,995	)
Interest expense		2,191			—			2,191
Earnings before income taxes		46,192			1,628			47,820
Provision for income taxes		17,336			611			17,947
Net earnings	$	28,856		$	1,017		$	29,873
Net earnings per diluted share	$	0.53		$	0.02		$	0.55
Weighted average diluted common shares outstanding		54,719						54,719

(1) The adjustments are related to stock based compensation.

	Three Months Ended July 29, 2006
				(2)			NON-GAAP
	GAAP			NON-GAAP			Adjusted
	Results			Adjustments			Results
Net sales	$	460,587		$	—		$	460,587
Cost of goods sold, including buying, distribution and occupancy costs		261,464			(178	)		261,286
Gross margin		199,123			178			199,301
Selling, general and administrative expenses		143,529			(1,542	)		141,987
Operating Income		55,594			1,720			57,314
Interest income		(2,793	)		—			(2,793	)
Interest expense		2,289			—			2,289
Earnings before income taxes		56,098			1,720			57,818
Provision for income taxes		20,477			628			21,105
Net earnings	$	35,621		$	1,092		$	36,713
Net earnings per diluted share	$	0.65		$	0.02		$	0.67
Weighted average diluted common shares outstanding		54,524						54,524

(2) The adjustments are related to stock based compensation.

Page 13

Non-GAAP Financial Measures (continued)

	Three Months Ended October 28, 2006
				(1)			NON-GAAP
	GAAP			NON-GAAP			Adjusted
	Results			Adjustments			Results
Net sales	$	430,068		$	—		$	430,068
Cost of goods sold, including buying, distribution and occupancy costs		244,690			(178	)		244,512
Gross margin		185,378			178			185,556
Selling, general and administrative expenses		136,610			(1,613	)		134,997
Operating Income		48,768			1,791			50,559
Interest income		(2,461	)		—			(2,461	)
Interest expense		2,346			—			2,346
Earnings before income taxes		48,883			1,791			50,674
Provision for income taxes		17,109			627			17,736
Net earnings	$	31,774		$	1,164		$	32,938
Net earnings per diluted share	$	0.58		$	0.02		$	0.60
Weighted average diluted common shares outstanding		54,903						54,903

(1) The adjustments are related to stock based compensation.

	Three Months Ended February 3, 2007
				(2)			NON-GAAP
	GAAP			NON-GAAP			Adjusted
	Results			Adjustments			Results
Net sales	$	556,845		$	(31,742	)	$	525,103
Cost of goods sold, including buying, distribution and occupancy costs		308,470			(14,560	)		293,910
Gross margin		248,375			(17,182	)		231,193
Selling, general and administrative expenses		175,187			(12,365	)		162,822
Operating Income		73,188			(4,817	)		68,371
Interest income		(2,537	)		152			(2,385	)
Interest expense		2,390			—			2,390
Earnings before income taxes		73,335			(4,969	)		68,366
Provision for income taxes		21,011			2,885			23,896
Net earnings	$	52,324		$	(7,854	)	$	44,470
Net earnings per diluted share	$	0.95		$	(0.14	)	$	0.81
Weighted average diluted common shares outstanding		54,843						54,843

(2) The net earnings adjustments are as follows:

a.	$1.303 million, net of tax, or $0.02 diluted earnings per share related to stock based compensation
b.	($4.473) million or ($0.08) diluted earnings per share related to the 53rd week and
c.	($4.684) million or ($0.09) diluted earnings per share in discrete tax items.

Page 14

Non-GAAP Financial Measures (continued)

	Twelve Months Ended February 3, 2007
				(1)			NON-GAAP
	GAAP			NON-GAAP			Adjusted
	Results			Adjustments			Results
Net sales	$	1,882,064		$	(31,742	)	$	1,850,322
Cost of goods sold, including buying, distribution and occupancy costs		1,066,359			(15,059	)		1,051,300
Gross margin		815,705			(16,683	)		799,022
Selling, general and administrative expenses		591,767			(17,005	)		574,762
Operating Income		223,938			322			224,260
Interest income		(9,786	)		152			(9,634	)
Interest expense		9,216			—			9,216
Earnings before income taxes		224,508			170			224,678
Provision for income taxes		75,933			4,751			80,684
Net earnings	$	148,575		$	(4,581	)	$	143,994
Net earnings per diluted share	$	2.71		$	(0.08	)	$	2.63
Weighted average diluted common shares outstanding		54,749						54,749

(1) The net earnings adjustments are as follows:

a.	$4.576 million, net of tax, or $0.08 diluted earnings per share related to stock based compensation
b.	($4.473) million or ($0.08) diluted earnings per share related to the 53rd week and
c.	($4.684) million or ($0.09) diluted earnings per share in discrete tax items.

Page 15