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

                                    FORM 10-K

       [X] ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES
                              EXCHANGE ACT OF 1934

                   For the fiscal year ended December 31, 2005

                                       OR

       [] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES
                              EXCHANGE ACT OF 1934

                        Commission file number 001-14790

                            Playboy Enterprises, Inc.
             (Exact name of registrant as specified in its charter)

              Delaware                                 36-4249478
      (State of incorporation)           (I.R.S. Employer Identification Number)

       680 North Lake Shore Drive
              Chicago, IL                                         60611
(Address of principal executive offices)                       (Zip Code)

       Registrant's telephone number, including area code: (312) 751-8000
--------------------------------------------------------------------------------
           Securities registered pursuant to Section 12(b) of the Act:



              Title of each class                 Name of each exchange on which registered
-----------------------------------------------   -----------------------------------------
                                               
Class A Common Stock, par value $0.01 per share   New York Stock Exchange
                                                  Pacific Exchange
Class B Common Stock, par value $0.01 per share   New York Stock Exchange
                                                  Pacific Exchange


        Securities registered pursuant to Section 12(g) of the Act: None
--------------------------------------------------------------------------------
Indicate by check mark if the  registrant is a well-known  seasoned  issuer,  as
defined in Rule 405 of the Securities Act. Yes [ ] No [X]

Indicate  by  check  mark if the  registrant  is not  required  to file  reports
pursuant to Section 13 or Section 15(d) of the Act. Yes [ ] No [X]

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 amendment to this
Form 10-K. [ ]

Indicate by check mark whether the registrant is a large  accelerated  filer, an
accelerated  filer, or a  non-accelerated  filer. See definition of "accelerated
filer and large  accelerated  filer" in Rule 12b-2 of the Exchange  Act.  (Check
one):

   Large accelerated filer [ ] Accelerated filer [X] Non-accelerated filer [ ]

Indicate by check mark whether the  registrant is a shell company (as defined in
Rule 12b-2 of the Act). Yes [ ] No [X]

The aggregate market value of Class A Common Stock held by nonaffiliates on June
30, 2005 (based upon the closing sale price on the New York Stock Exchange), was
$16,135,852.  The  aggregate  market  value  of  Class B  Common  Stock  held by
nonaffiliates  on June 30, 2005  (based  upon the closing  sale price on the New
York Stock Exchange), was $264,405,582.

At February 28, 2006,  there were  4,864,102  shares of Class A Common Stock and
28,275,923 shares of Class B Common Stock outstanding.

                       DOCUMENTS INCORPORATED BY REFERENCE

Certain  information  required for Part II. Item 5 and Part III.  Items 10-14 of
this report is incorporated  herein by reference to the Notice of Annual Meeting
of Stockholders and Proxy Statement (to be filed) relating to the Annual Meeting
of Stockholders to be held in May 2006.



                            PLAYBOY ENTERPRISES, INC.
                         2005 ANNUAL REPORT ON FORM 10-K

                                TABLE OF CONTENTS

                                                                          Page
                                                                          ----
                                     PART I

Item 1.   Business                                                          3
Item 1A.  Risk Factors                                                     14
Item 1B.  Unresolved Staff Comments                                        22
Item 2.   Properties                                                       23
Item 3.   Legal Proceedings                                                24
Item 4.   Submission of Matters to a Vote of Security Holders              25

                                     PART II

Item 5.   Market for Registrant's Common Equity, Related Stockholder
             Matters and Issuer Purchases of Equity Securities             26
Item 6.   Selected Financial Data                                          27
Item 7.   Management's Discussion and Analysis of Financial Condition
             and Results of Operations                                     29
Item 7A.  Quantitative and Qualitative Disclosures About Market Risk       46
Item 8.   Financial Statements and Supplementary Data                      46
Item 9.   Changes in and Disagreements with Accountants on Accounting
             and Financial Disclosure                                      73
Item 9A.  Controls and Procedures                                          73
Item 9B.  Other Information                                                75

                                    PART III

Item 10.  Directors and Executive Officers of the Registrant               76
Item 11.  Executive Compensation                                           76
Item 12.  Security Ownership of Certain Beneficial Owners and Management
             and Related Stockholder Matters                               76
Item 13.  Certain Relationships and Related Transactions                   76
Item 14.  Principal Accounting Fees and Services                           76

                                     PART IV

Item 15.  Exhibits, Financial Statement Schedules                          77

                                        2



                                     PART I

Item 1. Business

      Playboy   Enterprises,   Inc.,   together   with  its   subsidiaries   and
predecessors,  will be referred  to in this Annual  Report on Form 10-K by terms
such as "we,"  "us,"  "our,"  "Playboy"  and the  "Company,"  unless the context
requires  otherwise.  We were organized in 1953 to publish Playboy  magazine and
are now a worldwide  leader in the  development  and  distribution of multimedia
lifestyle  entertainment  for adult  audiences.  The Playboy brand is one of the
most widely  recognized  and popular  brands in the world.  The  strength of our
brand drives the financial  performance  of our  Entertainment,  Publishing  and
Licensing Groups. Our programming is carried in the U.S. by all six of the major
multiple  system  operators,   or  MSOs,  and  both  of  the  largest  satellite
direct-to-home,  or DTH,  providers.  We have online operations  consisting of a
network of websites with an established and growing subscriber and revenue base.
Playboy magazine is the best-selling monthly men's magazine in the United States
and  in  the  world,  based  on  the  combined   circulation  of  the  U.S.  and
international  editions. Our licensing businesses leverage the Playboy name, the
Rabbit Head Design and our other  trademarks  in the  worldwide  licensing  of a
variety of consumer products.

      Our  businesses  are  currently   classified   into  the  following  three
reportable  segments:  Entertainment,  Publishing and  Licensing.  Net revenues,
income  (loss)  before  income  taxes,   depreciation   and   amortization   and
identifiable  assets  of each  reportable  segment  are set  forth in Note  (U),
Segment Information,  to the Notes to Consolidated  Financial Statements.  Prior
periods  presented  have  been  restated  for the  realignment  of our  business
segments, which occurred in the fourth quarter of 2004.

      Our  trademarks  and  copyrights are critical to the success and potential
growth  of  all  of  our  businesses.   Our  trademarks,   which  are  renewable
periodically and which can be renewed indefinitely,  include Playboy, the Rabbit
Head Design,  Playmate and Spice.  We also own numerous  domain names related to
our online business.

ENTERTAINMENT GROUP

      Our Entertainment Group operations include the production and marketing of
television programming for our domestic and international TV networks, web-based
entertainment experiences, wireless content distribution,  e-commerce, worldwide
DVD products,  satellite  radio and online  gaming under the Playboy,  Spice and
other brand names.

Programming

      Our  Entertainment  Group develops,  produces,  acquires and distributes a
wide  range of  high-quality  lifestyle  adult  television  programming  for our
domestic and international TV networks,  video-on-demand,  or VOD,  subscription
video-on-demand,   or  SVOD,  and  worldwide  DVD  products.   Our   proprietary
productions include  magazine-format  shows,  reality-based and dramatic series,
documentaries,  live events and celebrity and Playmate programs. Our programming
is  featured in a variety of formats,  enabling us to amortize  our  programming
costs over multiple distribution  platforms.  We have produced a number of shows
that  air  on the  domestic  and  international  Playboy  TV  networks  and  are
distributed  internationally  in  countries  where  we  do  not  have  networks.
Additionally,  some of our  programming has been released into DVD titles and/or
has been  licensed to other  networks,  such as HBO and  Showtime.  Our original
series  programming  includes Night Calls, Sexy Girls Next Door,  Totally Busted
and 7  Lives  Xposed.  Additionally,  we  produce  shows  and  series  to air on
third-party  networks,  including  Party @ the Palms and The Girls Next Door for
E!, Bullets Over  Hollywood for Starz and Playboy's  Celebrity  Centerfolds  for
A&E.

      We invest in the creation and acquisition of high-quality,  adult-oriented
programming to support our worldwide entertainment businesses. We invested $33.1
million,  $41.5 million and $44.7 million in entertainment  programming in 2005,
2004 and 2003, respectively.  These amounts, which also include expenditures for
licensed  programming,  resulted in the domestic  production of 129, 212 and 268
hours  of  original   programming  for  Playboy  TV  in  2005,  2004  and  2003,
respectively. At December 31, 2005, our domestic library of primarily exclusive,
Playboy-branded  original  programming  totaled  approximately  2,800 hours.  In
addition to investing in our  productions,  we also acquire  high-quality  adult
movies in various edit standards, as the majority of the programming

                                        3



that airs on our movie networks is licensed,  on an exclusive basis,  from third
parties.  We will  continue to both  acquire and produce  original  programming;
however,  we continue to place a heavier emphasis on producing  content in order
to take  advantage of the  economic  benefits  provided to us by  producing  and
owning programming that can be sold through a variety of distribution  channels.
In addition to utilizing some of the programming we produce for our websites and
for licensing to wireless providers,  we invested $2.2 million, $2.3 million and
$2.4  million in content  specifically  for online and wireless  initiatives  in
2005, 2004 and 2003,  respectively.  In 2006, we expect to invest  approximately
$38.0 million and $5.7 million in entertainment  programming and online content,
respectively,  which  could vary based on,  among  other  things,  the timing of
completing  productions.  The increase in online content investment results from
our  acquisition  of an  affiliate  network of websites  and other new  business
ventures.

      Our programming is delivered to DTH and cable operators  through satellite
transponders.  We currently have four transponder  service agreements related to
our domestic networks and two international transponder service agreements.  The
terms of these  agreements  extend  from 2006  through  2014.  We are  currently
evaluating our options for the two transponder service agreements that expire in
2006.

      Our  state-of-the-art  studio in Los Angeles  functions  as a  centralized
digital,  technical and programming  facility for the Entertainment  Group. This
studio  enables us to  produce  original  programming  in a more  efficient  and
cost-effective  operating  environment.  In 2003,  we  upgraded  our  production
capabilities so that the  programming we create is available in  high-definition
format.  We currently  utilize  this  facility to provide  playback,  production
control and/or  origination  services for our own television  networks.  Most of
these services are also provided for third parties, offsetting some of our fixed
costs.

Domestic TV Networks

      We currently operate multiple domestic TV networks,  which include Playboy
TV, Playboy TV en Espanol,  and nine Spice-branded  movie networks.  Playboy TV,
which airs a variety of original and  proprietary  programming  as well as adult
movies under  exclusive  license from leading adult studios,  is offered through
the DTH market and on cable through pay-per-view,  or PPV, monthly subscription,
VOD and SVOD bases. Playboy TV en Espanol is offered on cable on a PPV basis and
on DTH as part  of  EchoStar's  Dish  Latino  subscription  package.  Our  movie
networks  feature  adult  movies under  exclusive  licenses  from leading  adult
studios and are  currently  offered via cable and DTH on a PPV or VOD basis.  We
also license our Playboy programming to other networks.

                                        4



      The following table illustrates certain information  regarding approximate
household  units and current average retail rates for our networks (in millions,
except average retail rates):

                                 Household Units (1)   Average Retail Rates
                                 -------------------   ---------------------
                                 Dec. 31,   Dec. 31,                 Monthly
                                     2005       2004      PPV   Subscription
----------------------------------------------------------------------------
Playboy TV

   DTH                               26.8       24.4   $ 7.99   $      15.76
   Cable                             20.1       21.8     9.76          14.95
   SVOD                               1.9        1.5       --           4.94

Playboy TV en Espanol

   DTH                               10.3        9.3       --             -- (2)
   Cable                              2.6        2.9     9.80             --

Movie networks

   DTH                               53.0       48.2    10.74             --
   Cable                             43.8       46.0    11.69             --
   VOD                                8.6        5.0    10.52             --
----------------------------------------------------------------------------

(1)   Each household unit is defined as one household carrying one given network
      per carriage platform. A single household can represent multiple household
      units  if two  or  more  of  our  networks  and/or  multiple  distribution
      platforms (i.e., digital and analog) are available to that household.

(2)   An  average  retail  rate is not  available  as  Playboy  TV en Espanol is
      offered with various other Spanish-language networks as part of EchoStar's
      Dish Latino subscription package.

      Most of our  networks are  provided  through the DTH market in  households
with small dishes receiving a Ku-band medium or high power digital signal,  such
as those  currently  offered by DirecTV and  EchoStar  in the United  States and
ExpressVu  and Star  Choice in Canada.  Playboy TV is  currently  the only adult
network to be available on all four major DTH services in the United  States and
Canada.  Playboy TV en Espanol is  offered  as part of  EchoStar's  Dish  Latino
subscription  package.  Paul Kagan  Associates,  Inc., or Kagan,  an independent
media research firm,  projects an average annual increase of approximately 6% in
total  DTH  households  from  2006  through  2008.  Our  revenues   reflect  our
contractual share of the amounts received by the DTH operators,  which are based
on both the retail rates set by the DTH  operators and the number of buys and/or
subscribers.

      Our networks are also available to consumers through cable providers. Most
cable  services  in the United  States are  distributed  by MSOs  through  their
affiliated cable systems,  or cable affiliates.  Once arrangements are made with
an MSO,  we  negotiate  channel  space for our  networks  with each MSO's  cable
affiliates.  Individual cable affiliates determine the retail price of both PPV,
which can be  dependent on the length of the block of  programming,  and monthly
subscription  services,   which  are  generally  offered  to  consumers  for  an
additional  fee on top of their basic cable  service.  Our revenues  reflect our
contractual  share of the amounts  received by the cable  affiliates,  which are
based on both the  retail  rates set by the cable  affiliates  and the number of
buys and/or subscribers.

      PPV  programming  can be  delivered  through  any  number of  distribution
platforms,  including  (a) DTH,  (b) digital and analog  cable  television,  (c)
wireless  cable  systems  and (d)  technologies  such  as  cable  modem  and the
Internet.  In recent  years,  cable  operators  have shifted away from analog to
digital technology in order to counteract  competition from DTH operators and to
upgrade their cable systems by utilizing digital compression and other bandwidth
expansion  methods that provide cable  operators  additional  channel  capacity.
Digital cable  television has several  advantages over analog cable  television,
including more channels,  better audio and video quality, advanced set-top boxes
that are  addressable,  a secure,  fully scrambled  signal,  integrated  program
guides and advanced  ordering  technology.  Our networks  are  delivered  almost
exclusively on a digital basis,  as analog  delivery now represents only a small
portion of our overall network carriage. Kagan projects average annual increases
of less than 1% in total cable  households  and 14% in digital cable  households
from 2006  through  2008.  During this same  period,  Kagan  projects an average
annual decrease of approximately 39% in analog addressable cable households,  as
customers upgrade from older analog systems to the digital or DTH platforms.  We
believe  this shift has  benefited  us as there is more  shelf  space on digital
platforms and, therefore, fewer channel constraints.

                                        5



      Additionally,  technological  advances allow digital consumers to not only
order programs on a PPV basis, but also to choose VOD and SVOD. VOD differs from
traditional  PPV in that it allows  consumers  to  purchase a specific  movie or
program for viewing, at a time selected by the viewer, for a limited duration of
time  (typically 24 hours) and with DVD-like  functionality.  By contrast,  SVOD
provides consumers with unlimited  "on-demand" access to a menu of programs from
our  featured  libraries  at a monthly,  automatically  renewable,  subscription
price. The basic premise of both VOD and SVOD is that consumers have a number of
options and can choose to buy a program  "on-demand" without having to adhere to
the  schedule of a  programmed  network,  and, in the case of SVOD,  for a fixed
subscription  price which does not vary based on consumption.  MSOs,  looking to
take advantage of the consumer  benefits provided by VOD and SVOD, are currently
in the process of supplanting  traditional linear networks and PPV services with
VOD and SVOD platforms.  We are seeking to obtain a leading position in this new
phase of  technology  by  leveraging  the  power of our brand  names,  our large
library of  original  programming  and our  relationships  and  agreements  with
leading adult studios. We currently  distribute VOD programming through 12 cable
operators and Playboy TV SVOD  programming  through two operators and are in the
process of negotiating agreements with the remaining operators.  Overall, growth
of "on-demand"  technology will be dependent on a number of factors,  including,
but not limited to, operator investment,  server/bandwidth capacity and consumer
acceptance.   In  2005,   Kagan  reported  total  VOD  and  SVOD  households  of
approximately   23.9  million  and  projects  an  average  annual   increase  of
approximately 19% from 2006 through 2008.

      Our  agreements  with cable and DTH operators are renewed or  renegotiated
from time to time in the ordinary course of business.  In some cases,  following
the expiration of an agreement, the respective operator and we agree to continue
to operate  under the terms of the expired  agreement  until a new  agreement is
negotiated.  In any event, our agreements with MSOs and DTH operators  generally
may be terminated on short notice without penalty.

International

      We  currently  own  and  operate  or  license  23  Playboy-,   Spice-  and
locally-branded TV and movie networks.  These include our television networks in
the  United  Kingdom,  which  are  further  distributed  through  DTH and  cable
television  throughout greater Europe.  Additionally,  we have networks in South
East Asia, Australia,  New Zealand and Israel. Also, we have equity interests in
seven  networks  in Japan,  Latin  America,  Brazil  and  Iberia  through  joint
ventures.  We hold a 19.9%  ownership  interest in Playboy  Channel  Japan and a
local  adult  service,  The  Ruby  Channel.  These  international  networks  are
generally  available on both a PPV and monthly  subscription  basis. At December
31, 2005, our  international  TV networks were available in  approximately  44.3
million  household  units outside of the United  States and Canada,  compared to
approximately 40.5 million household units at December 31, 2004. The increase in
household  units is  primarily  due to new  affiliate  launches  and  growth  in
existing  markets.  These networks  principally carry  U.S.-originated  content,
which is subtitled or dubbed and complemented by local content. We also generate
revenues by licensing  programming rights to our extensive library of content to
broadcasters internationally.

      We own a 19.0%  interest in Playboy  TV-Latin  America,  LLC, or PTVLA,  a
joint venture with Claxson  Interactive Group, Inc., or Claxson,  which operates
Playboy TV networks in Latin America,  Brazil and Iberia, in addition to a local
adult  service,  Venus,  in Latin America and Brazil.  In these  markets,  PTVLA
operates four  networks,  distributes  Spice Live and licenses  content from the
Playboy library to broadcasters in the territory. Under the terms of our amended
PTVLA operating agreement,  Claxson has management control of PTVLA, although we
have significant  management influence.  We provide both programming and the use
of our  trademarks  directly to PTVLA in return for 17.5% of the  venture's  net
revenues with a guaranteed  annual  minimum.  The term of the program supply and
trademark  agreement for PTVLA  expires in 2012,  unless  terminated  earlier in
accordance with the terms of the agreement.  PTVLA provides the feed for Playboy
TV en Espanol and we pay PTVLA a 20% distribution fee for that feed based on the
network's net revenues in the United States Hispanic market. Neither Claxson nor
we are  obligated  to make any  additional  capital  contributions  to the PTVLA
venture. If the management committee of PTVLA determines that additional capital
is necessary  for the conduct of PTVLA's  business,  we would have the option to
contribute  our pro rata  share of  additional  capital.  We have an  option  to
purchase up to 49.9% of PTVLA at fair market value through December 23, 2012. In
addition,  we have the option to purchase the  remaining  50.1% of PTVLA at fair
market value,  exercisable at any time during the period beginning  December 23,
2007,  and  ending  December  23,  2008,  so  long  as  we  have  previously  or
concurrently  exercised the 49.9% buy-up  option.  We have the option to pay the
purchase price for the 49.9% buy-up option in cash, shares of our Class B

                                        6



common  stock,  or Class B stock,  or a  combination  of cash and Class B stock.
However, if we exercise both options  concurrently,  we must use cash to pay the
entire purchase price for both options.

      We seek the most  appropriate  and profitable  manner in which to build on
the powerful Playboy and Spice brands in each international market. In addition,
we seek to generate  synergies among our networks by combining  operations where
practicable,  through  innovative  programming  and  scheduling,  through  joint
programming  acquisitions and by coordinating and sharing  marketing  activities
and materials efficiently throughout the territories in which our programming is
aired. We also look to develop and establish  relationships  with  international
production companies on a local level in order to create original  international
product for distribution to our various owned and licensed networks.

      We believe we can grow our international  television  business through (a)
expanding  the  distribution  reach of  existing  networks,  (b)  launching  and
operating  additional  networks in existing  and new markets and (c)  increasing
subscription  penetration and buy rates driven by new programming and scheduling
tactics as well as more targeted marketing  activities.  We also expect that the
continued  roll  out of  digital  in  addressable  households  in  our  existing
international markets will favorably impact our growth.

      We also  have an  international  Internet  presence  providing  compelling
content  specifically  tailored  to  individual   international   audiences.  We
currently  license  Playboy  sites  internationally.  Many of our  international
websites  have local  editorial  staffs  that  develop  original  adult-oriented
content,  make use of content  from the local  edition of Playboy  magazine  and
translate  appropriate  Playboy.com  content from our domestic website.  We have
also  entered  into deals to provide  content to wireless  customers  in over 30
countries. Demand for content delivered to wireless devices continues to grow as
wireless technology expands consumers' options.

Online Subscriptions

      Domestically, we offer multiple subscription-based websites and two online
VOD theaters under the Playboy and Spice brands.  Subscriptions  will remain the
largest of our online revenue streams in 2006.

      We currently  offer four premium  clubs with monthly  prices  ranging from
$19.95 to $29.95 and annual prices  ranging from $95.40 to $179.40.  Our largest
club,  Playboy  Cyber Club,  offers  access to over  100,000  photos,  including
Playboy.com's  Cyber Girls, many special features on Playmates,  celebrities and
co-eds and an extensive archive of Playboy magazine  interviews.  The Playboy TV
Jukebox  leverages our  television  and video assets and is geared toward giving
the broadband Internet user a unique and high-quality experience. The PlayboyNET
and SpiceNet clubs consist of pictorials  and video clips  organized by thematic
interests.

      The  Playboy  Daily is a sampling  that is updated  daily and  offered for
$12.00 a year.  This is used as a marketing tool to introduce users to the world
of Playboy and to promote our higher-priced premium subscription offerings.

      We also offer various  reality  clubs through our affiliate  websites with
prices of  $38.80,  $58.80  and  $95.76  for  monthly,  three-month  and  annual
subscriptions, respectively.

E-commerce

       Our Playboy-branded e-commerce website, PlayboyStore.com, is the primary
destination for purchasing Playboy-branded fashions, calendars, DVDs, jewelry,
collectibles, back issues of Playboy magazine and special editions as well as
select non-Playboy-branded products. Our Spice-branded e-commerce website,
SpiceTVStore.com, offers adult-oriented products, including DVDs, lingerie and
sensual products. Our e-commerce business also generates sales from printed
catalog mailings of Playboy, Spice and other products not carrying one of our
brands.

                                        7



Other Businesses

      We distribute our original programming domestically in DVD format. We also
distribute  various  non-Playboy-branded  movies and continue to re-package  and
re-market our catalog of previously released DVD titles.  These DVDs are sold in
video and music stores, other retail outlets, our and other catalogs and online,
including   PlayboyStore.com.   Image   Entertainment,   Inc.,  is  the  primary
distributor  of our DVD  products  in the  United  States  and  Canada.  Mammoth
Entertainment distributes our titles throughout Europe, Asia and South America.

      The  free  area of the  Playboy.com  website  is  designed  with a goal of
converting  visitors to purchasers by directing them to our pay sites while also
generating  revenues  from  outside  advertisers.  Playboy.com  offers  original
content and focuses on areas of interest to its target audience,  including Arts
& Entertainment, On Campus, World of Playboy and Playmates.

      In 2005, we entered into an agreement with SIRIUS Satellite Radio Inc., to
launch a new 24-hour  Playboy-branded  radio  channel in 2006.  The channel will
feature all-new and exclusive content and will leverage our entertainment assets
by expanding the Playboy brand on the satellite  radio  platform.  We expect the
license fee to exceed our content costs.  We also have the  opportunity to share
in incremental  subscriber and advertiser revenues.  This agreement has replaced
our former agreement with XM Satellite Radio Inc.

      Our online gaming business currently consists of PlayboySportsBook.com and
PlayboyCasino.com,  which  are,  though a  short-term  agreement,  licensed  and
operated  by  Ladbroke  eGaming  Ltd.  We have  jointly  implemented  safeguards
designed to prevent illegal wagering on our sites.

Competition

      Competition  among  television  programming  providers is intense for both
channel space and viewer spending.  Our competition  varies in both the type and
quality of  programming  offered,  but consists  primarily of other  premium pay
services,  such as  general-interest  premium channels and other adult movie pay
services.  We compete with the other pay services as we (a) attempt to obtain or
renew carriage with DTH operators and individual cable affiliates, (b) negotiate
fee arrangements with these operators, (c) negotiate for VOD and SVOD rights and
(d) market our programming to consumers  through these operators.  Over the past
several years,  all of the  competitive  factors  described above have adversely
impacted us, as has consolidation in the DTH and cable systems industries, which
has resulted in fewer,  but larger,  operators.  The  availability of, and price
pressure  from,  more explicit  content on the Internet and more pay  television
options,  both  mainstream  and adult,  also present a  significant  competitive
challenge.

      While  there  can be no  assurance  that we will be able to  maintain  our
current  DTH and  cable  carriage  or fee  structures  or  maintain  or grow our
viewership in the face of this  competition,  we believe that strong Playboy and
Spice brand recognition, the quality of our original programming and our ability
to  appeal  to a broad  range of adult  audiences  are  critical  factors  which
differentiate our networks from other providers of adult  programming.  Also, to
optimize revenue potential, we are encouraging DTH and cable operators to market
the full range of PPV, VOD, SVOD and monthly  subscription  options to consumers
and to offer our services in high-definition format.

      Internationally,   we  experience   even  more   significant   competitive
challenges.  Competition  abroad  results  from  both the  availability  of more
explicit  adult  content  on  free  television  that  is  much  more  prevalent,
specifically in Europe,  than in the U.S., and competitive pay services.  In the
U.K., six of our seven networks compete with a total of 34 other adult networks,
and in Japan, our two channels  compete with 24 adult networks.  There are often
low  barriers to entry,  which yield  increasing  competition,  especially  from
companies in Asia and parts of Europe  providing "home grown" content as opposed
to dubbed American programs.

      The Internet  industry is highly  competitive,  and we continue to compete
for visitors, subscribers, shoppers and advertisers. We believe that the primary
competitive factors affecting our Internet operations include brand recognition,
the quality of our content and  products,  technology,  including  the number of
broadband homes,  pricing, ease of use, sales and marketing efforts and consumer
demographics. We believe that we compete favorably with respect to each of these
factors.  Additionally,  we have the  advantage of  leveraging  the power of the
Playboy and

                                        8



Spice brands in multiple media with our content libraries and marketing to loyal
audiences.  However,  the availability of free content on the Internet continues
to provide competitive challenges for operators of pay sites.

PUBLISHING GROUP

      Our  Publishing  Group  operations  include  the  publication  of  Playboy
magazine,  as well as other domestic  publishing  businesses,  including special
editions,  books and calendars and the  licensing of  international  editions of
Playboy magazine.

Playboy Magazine

      Founded by Hugh M. Hefner,  Editor-In-Chief and Chief Creative Officer, or
Mr. Hefner, in 1953, Playboy magazine  continues to be the best-selling  monthly
men's  magazine  in the United  States and in the world,  based on the  combined
circulation  of the U.S. and  international  editions.  Circulation  of the U.S.
edition  is   approximately   3.0  million  copies  monthly.   Combined  average
circulation  of the 20  licensed  international  editions is  approximately  1.0
million  copies  monthly.  According  to Fall 2005 data  published  by Mediamark
Research,  Inc., or MRI, an independent market research firm,  approximately one
in every eight men in the United States aged 18 to 34 reads the U.S.  edition of
Playboy magazine.

      Playboy magazine plays a key role in driving the continued  popularity and
recognition  of  the  Playboy  brand.  Playboy  magazine  is a  general-interest
magazine, targeted to men, with a reputation for excellence founded on providing
high-quality   photography,   entertainment  and  articles  on  current  issues,
interests and trends.  Playboy magazine consistently  includes in-depth,  candid
interviews  with high  profile  political,  business,  entertainment  and sports
figures;  pictorials of famous women; and content by leading authors,  including
the following:

               Interviews        Pictorials        Leading Authors
            --------------   -----------------   ------------------

             Halle Berry     Pamela Anderson       Jimmy Breslin
            George Clooney    Drew Barrymore     William F. Buckley
              Bill Gates      Cindy Crawford        Ethan Coen
            Tommy Hilfiger    Carmen Electra     Michael Crichton
            Michael Jordan     Daryl Hannah      David Halberstam
            Nicole Kidman      Rachel Hunter       Norman Mailer
             Jimmy Kimmel     Elle Macpherson      Jay McInerney
             Les Moonves      Jenny McCarthy     Joyce Carol Oates
            Jack Nicholson    Denise Richards       Scott Turow
             Donald Trump    Anna Nicole Smith      John Updike
            Jesse Ventura      Katarina Witt       Kurt Vonnegut

      Playboy  magazine  has long been  known for its  quality  of  photography,
editorial content and illustration in publishing the work of top  photographers,
writers and  artists.  Playboy  magazine  also  features  lifestyle  articles on
consumer products, fashion,  automobiles and consumer electronics and covers the
worlds of sports and  entertainment.  Three  years  ago,  Playboy  magazine  was
redesigned  to appeal to new,  young  readers  while  maintaining  our  existing
subscriber base.  Literary and libertarian,  Playboy magazine continues to upend
convention and delight its audience with a varied mix of elements, as it has for
over 50 years.

      The net circulation  revenues of the U.S.  edition of Playboy magazine for
2005,  2004 and 2003 were  $59.9  million,  $65.2  million  and  $65.9  million,
respectively.  Net  circulation  revenues are gross  revenues less  commissions,
discounts  and  provisions  for  newsstand  returns,  display  costs and  unpaid
subscriptions.  Circulation  revenue comparisons may be materially impacted with
respect  to  newsstand  sales in any period  based on sales of issues  featuring
major celebrities.

      According  to the Audit  Bureau of  Circulations,  or ABC, an  independent
audit agency,  for the six months ended December 31, 2005,  Playboy magazine was
the 13th highest-ranking U.S. consumer publication, with a circulation rate base
(the total subscription and newsstand circulation  guaranteed to advertisers) of
3.15 million.  Playboy magazine's  circulation rate base for the same period was
larger than each of GQ, Esquire, FHM and

                                        9



Maxim.  Our actual  circulation  for the six months ended  December 31, 2005 was
4.6% below our  circulation  rate base. As the cost of acquiring new subscribers
to maintain  that rate base was  uneconomical,  effective  with the January 2006
issue of Playboy  magazine,  we adjusted,  for the first time in ten years,  the
magazine's circulation rate base to 3.0 million, a 4.8% decrease.

      Playboy magazine has historically  generated  approximately  two-thirds of
its revenues from  subscription  and newsstand  circulation,  with the remainder
primarily from advertising.  Subscription copies represent  approximately 91% of
total  copies  sold.  We  believe  that  managing  Playboy's  circulation  to be
primarily  subscription driven provides a stable and desirable circulation base,
which is  attractive  to  advertisers.  According to MRI, the median age of male
Playboy readers is 33, with a median annual  household  income of  approximately
$58,000,  a demographic  that we believe is also attractive to  advertisers.  We
also derive revenues from the rental of Playboy magazine's subscriber list.

      We attract new subscribers to Playboy magazine through our own direct mail
advertising campaigns,  subscription agent campaigns and the Internet, including
the Playboy.com website. We recognize revenues from magazine  subscriptions over
the  terms  of  the  subscriptions.  Subscription  copies  of the  magazine  are
delivered  through the U.S.  Postal  Service as  periodical  mail. We attempt to
contain these costs through presorting and other methods.

      Playboy  magazine  launched a digital  edition  beginning with the October
2005 issue, in conjunction  with Zinio Systems,  Inc., the recognized  leader in
digital  publishing  and  marketing  services.  Each month,  digital  copies are
delivered to subscribers via the Internet.

      Playboy  magazine is one of the  highest  priced  magazines  in the United
States.  The basic U.S.  newsstand cover price was $4.99 ($5.99 for the December
2005 and January 2006 holiday  issues) and the basic  Canadian  newsstand  cover
price was  CAN$6.99  (CAN$7.99  for the  December  2005 and January 2006 holiday
issues).  We generally increase the newsstand cover price by $1.00 when there is
a feature of special appeal. We price test from time to time and, effective with
the February 2006 issue,  raised the U.S. and Canadian newsstand cover prices by
$1.00 and CAN$1.00, respectively.

      Playboy  magazine  targets a wide  range of  advertisers.  Advertising  by
category,  as a percent  of total  advertising  pages,  and the total  number of
advertising pages for the last three years were as follows:

                                       Fiscal Year   Fiscal Year   Fiscal Year
                                             Ended         Ended         Ended
Category                                  12/31/05      12/31/04      12/31/03
------------------------------------------------------------------------------
Retail/Direct mail                              27%           22%           25%
Beer/Wine/Liquor                                22            23            20
Tobacco                                         10            17            19
Home electronics                                 6             8             8
Automotive                                       6             7             4
Personal hygiene/Haircare                        6             4             2
Toiletries/Cosmetics                             4             3             3
All other                                       19            16            19
------------------------------------------------------------------------------
Total                                          100%          100%          100%
==============================================================================
Total advertising pages                        479           573           555
==============================================================================

      We continue  to focus on securing  new  advertisers,  including  expanding
advertising from  underserved  categories.  The net advertising  revenues of the
U.S.  edition of Playboy  magazine for 2005,  2004 and 2003 were $29.5  million,
$36.2 million and $36.1  million,  respectively.  Net  advertising  revenues are
gross revenues less advertising agency commissions, frequency and cash discounts
and rebates.  We publish the U.S.  edition of Playboy magazine in 15 advertising
editions:  one  upper  income  zip-coded,  eight  regional,  two  state and four
metropolitan  editions.  All contain  the same  editorial  material  but provide
targeting  opportunities  for  advertisers.  We  implemented  8% and 4% cost per
thousand  increases in  advertising  rates  effective  with the January 2006 and
January 2005 issues, respectively.

                                       10



      Levels of  advertising  revenues may be affected  by, among other  things,
increased  competition  for  and  decreased  spending  by  advertisers,  general
economic activity and governmental  regulation of advertising  content,  such as
tobacco  products.  However,  since  only  approximately  one-third  of  Playboy
magazine's  revenues and less than 10% of the Company's  total revenues are from
Playboy  magazine  advertising,  we are not overly  dependent  on this source of
revenue.

      Playboy  magazine   subscriptions  are  serviced  by  Communications  Data
Services,  Inc., or CDS. Pursuant to a subscription  fulfillment agreement,  CDS
performs a variety of services, including (a) processing orders or transactions,
(b) receiving,  verifying,  balancing and depositing  payments from subscribers,
(c) printing forms and promotional  materials,  (d) maintaining  master files on
all  subscribers,  (e) issuing  bills and renewal  notices to  subscribers,  (f)
issuing labels,  (g) resolving customer service complaints as directed by us and
(h)  furnishing  various  reports  that  enable us to monitor all aspects of the
subscription  operations.  The term of the current  agreement  with CDS has been
extended to June 30,  2006,  and we are in  negotiations  to further  extend the
agreement.  Either party may terminate the agreement  prior to expiration in the
event of material  nonperformance  by, or insolvency of, the other party. We pay
CDS  specified  fees and  charges  based on the types  and  amounts  of  service
performed under the agreement.  The fees and charges increase  annually based on
the  consumer  price  index,  to a maximum  of six  percent  in one year.  CDS's
liability  to us for a breach of its duties  under the  agreement  is limited to
actual damages of up to $140,000 per event of breach, except in cases of willful
breach or gross negligence,  in which case the limit is $280,000.  The agreement
provides for  indemnification  by CDS of our  shareholders and us against claims
arising from actions or  omissions  by CDS in  compliance  with the terms of the
agreement or in compliance with our instructions.

      Domestic   distribution  of  Playboy  magazine  and  special  editions  to
newsstands and other retail outlets is accomplished  through  Time/Warner Retail
Sales and Marketing, or TWRSM, our national distributor.  The issues are shipped
in bulk to wholesalers,  who are responsible for local retail  distribution.  We
receive a substantial  cash advance from TWRSM 30 days after the date each issue
goes on sale. We recognize revenues from newsstand sales based on estimated copy
sales at the time each  issue  goes on sale and  adjust  for  actual  sales upon
settlement with TWRSM.  These revenue  adjustments  are not material.  Retailers
return  unsold  copies to  wholesalers,  who count and then  shred the  returned
copies and  report  the  returns  by  affidavit.  The  number of copies  sold on
newsstands varies from month to month, depending in part on consumer interest in
the cover, the pictorials and the editorial features. Our current agreement with
TWRSM expires with the April 2006 issue of Playboy magazine. We are currently in
negotiations to extend this agreement.

      Playboy magazine and special editions are printed at Quad/Graphics,  Inc.,
or Quad,  at a single  site  located in  Wisconsin,  which  ships the product to
subscribers and  wholesalers.  The print run varies each month based on expected
sales and is  determined  with  input from  TWRSM.  Paper is the  principal  raw
material used in the production of these publications. We use a variety of types
of  high-quality  coated and uncoated  paper that is purchased  from a number of
suppliers.

      Magazine  publishing  companies  face  intense  competition  for  readers,
advertising  and newsstand  shelf space.  Magazines and Internet sites primarily
aimed at men are Playboy magazine's principal competitors.  Other types of media
that carry advertising,  such as television,  radio and newspapers, also compete
with Playboy magazine for advertising revenues.

Other Domestic Publishing

      Our Publishing  Group has also created media  extensions,  such as special
editions  and  calendars,  which are  primarily  sold in newsstand  outlets.  We
published 25 special  editions in each of 2005,  2004 and 2003, and we expect to
publish the same  number in 2006.  Due to  successful  price  testing,  which we
undertake  from time to time,  effective  with the two issues on  newsstands  in
November 2005, the U.S.  special  editions  newsstand  cover price  increased to
$8.99  from  $7.99 and the  Canadian  special  editions  newsstand  cover  price
increased to CAN$9.99  from  CAN$8.99.  No cover price  increases  are currently
planned for 2006.  Other  domestic  publishing  also includes the  production of
calendars  and  licensing  rights to third parties to publish books for which we
receive royalties.

                                       11



International Publishing

      We  license  the right to  publish 20  international  editions  of Playboy
magazine  to local  partners  in the  following  countries:  Argentina,  Brazil,
Bulgaria,  Croatia, the Czech Republic, France, Germany, Greece, Hungary, Japan,
Mexico, the Netherlands,  Poland, Romania, Russia, Serbia,  Slovakia,  Slovenia,
Spain and Ukraine. Combined average circulation of the international editions is
approximately 1.0 million copies monthly.

      Local publishing  licensees tailor their international  editions by mixing
the work of their  national  writers and artists with  editorial  and  pictorial
material  from the U.S.  edition.  We monitor the  content of the  international
editions so that they retain the distinctive style, look and quality of the U.S.
edition  while  meeting  the  needs of their  respective  markets.  The  license
agreements vary but, in general,  are for terms of three to five years and carry
a guaranteed minimum royalty as well as a formula for computing earned royalties
in excess of the minimum. Royalty computations are based on both circulation and
advertising   revenues.   The  German  and  Brazilian   editions  accounted  for
approximately  one-half of our total  revenues  from  international  editions in
2005, 2004 and 2003.

LICENSING GROUP

      Our Licensing Group includes the licensing of consumer  products  carrying
one or more of our  trademarks  and/or  images,  Playboy-branded  retail stores,
location-based   entertainment   destinations  and  certain  revenue  generating
marketing activities.

      We license the  Playboy  name,  the Rabbit  Head Design and other  images,
trademarks  and  artwork  as well  as the  Spice  name  and  trademarks  for the
worldwide manufacture,  sale and distribution of a variety of consumer products.
We work with licensees to develop,  market and distribute  high-quality Playboy-
and  Spice-branded  merchandise.  Our licensed  product  lines include men's and
women's   apparel,   men's   underwear   and  women's   lingerie,   accessories,
collectibles,  cigars, watches,  jewelry,  fragrances,  shoes, luggage, bath and
body products,  small leather goods, stationery,  music, eyewear,  barware, home
fashions and slot machines.  The group also licenses  art-related products based
on our  extensive  collection  of artwork,  most of which were  commissioned  as
illustrations for Playboy magazine.  Occasionally, we sell small portions of our
art and  memorabilia  collection  through  auction houses such as  Butterfields,
Christie's and Sotheby's. Products are marketed primarily through retail outlets
that include  department and specialty stores.  Our first Playboy concept store,
located  in an  upscale  Tokyo  shopping  district  and  funded  by  one  of our
licensees,  opened  in 2002.  It  offers a full  collection  of  Playboy-branded
fashion  and  accessories  for men and women,  as well as other  Playboy-branded
products.  Similarly, we opened three additional licensed stores in 2005, in Las
Vegas, Melbourne and Hong Kong. We expect to open three more stores in 2006.

      We continually seek to license our brand name and images in order to enter
new markets and retail categories. In 2005, we launched our first foray into the
video  game   business   with  the  release  of  Playboy:   The   Mansion.   The
state-of-the-art  game  allows  users to  simulate  the  building of the Playboy
Empire into a powerful  business brand and pursue the ultimate Playboy lifestyle
through traditional video game social role-playing and empire building.

      We  have   recently   expanded  our   licensing   activities   to  include
location-based   entertainment   destinations.   In  2004,   we  announced   our
participation in location-based  entertainment ventures that are currently being
developed in Las Vegas and  Shanghai.  In both cases,  our venture  partners are
providing the funding for the projects and we are contributing the Playboy brand
and trademarks and our marketing  expertise.  The Las Vegas project,  located in
the new tower  currently  under  construction  at the Palms Casino Resort,  will
include a  nightclub,  a boutique  casino and lounge,  a retail  store and a sky
villa.  We project  the Las Vegas  venture to open  during the third  quarter of
2006.  The Shanghai  project will feature  restaurants,  lounges,  a cabaret,  a
disco, a spa and a boutique.

      While  our  branded  products  are  unique,  we  operate  in an  intensely
competitive  business  that is extremely  sensitive to economic  conditions  and
shifts in consumer  buying  habits or fashion and lifestyle  trends,  as well as
changes in the global retail sales environment.

      Company-wide marketing operations consist of Alta Loma Entertainment,  the
Playboy Jazz Festival and Playmate Promotions. Alta Loma Entertainment functions
as a production company that leverages our assets, including editorial material,
as well as icons such as the Playmates,  the Playboy Mansion and Mr. Hefner,  to
develop

                                       12



original programming for other television networks. We have produced the Playboy
Jazz Festival on an annual basis in Los Angeles at the Hollywood Bowl since June
1979  and  continue  our  sponsorship  of  related  community  events.  Playmate
Promotions  represents  the  Playmates in  advertising  campaigns,  trade shows,
endorsements, commercials, motion pictures, television and videos for us and for
outside clients.  These businesses are primarily brand builders and are operated
at approximately a break-even level of profitability.

SEASONALITY

      Our  businesses  are  generally  not  seasonal  in  nature.  Revenues  and
operating  results for the quarter  ended  December 31,  however,  are typically
impacted  by higher  newsstand  cover  prices of holiday  issues.  These  higher
prices, coupled with typically higher sales of subscriptions of Playboy magazine
during  that  quarter,  also  result  in an  increase  in  accounts  receivable.
E-commerce  revenues and operating results are typically impacted by the holiday
buying  season,  and online  subscription  revenues  and  operating  results are
impacted by decreased Internet traffic during the summer months.

PROMOTIONAL AND OTHER ACTIVITIES

      We believe  that our sales of products  and  services  are enhanced by the
public recognition of the Playboy brand as symbolizing a lifestyle.  In order to
establish public recognition, we, among other activities,  purchased in 1971 the
Playboy Mansion in Los Angeles,  California, where Mr. Hefner lives. The Playboy
Mansion  is used  for  various  corporate  activities,  including  serving  as a
valuable  location  for  television  production,  magazine  photography  and for
online, advertising,  marketing and sales events. It also enhances our image, as
we host many  charitable  and civic  functions.  The Playboy  Mansion  generates
substantial  publicity and  recognition,  which increases public awareness of us
and our products and  services.  As indicated in Part II. Item 7.  "Management's
Discussion and Analysis of Financial  Condition and Results of  Operations,"  or
MD&A, and Part III. Item 13. "Certain  Relationships and Related  Transactions,"
Mr. Hefner pays us rent for that portion of the Playboy Mansion used exclusively
for his and his personal guests'  residence as well as for the per-unit value of
non-business  meals,  beverages  and  other  benefits  received  by him  and his
personal  guests.  The Playboy Mansion is included in our  Consolidated  Balance
Sheet at December 31, 2005, at a net book value of $1.5  million,  including all
improvements and after accumulated depreciation. We incur all operating expenses
of the  Playboy  Mansion,  including  depreciation  and  taxes,  which were $3.1
million,  $3.0 million and $2.3 million for 2005,  2004 and 2003,  respectively,
net of rent received from Mr. Hefner.

      The Playboy Foundation  provides financial support to many  not-for-profit
organizations  and  projects   throughout  the  country  concerned  with  issues
historically  of  importance  to Playboy  magazine  and its  readers,  including
anti-censorship efforts, civil rights, AIDS education,  prevention and research,
reproductive freedom and women's leadership activities.

      Our  trademarks  and  copyrights  are  critical  to the success and growth
potential  of all  of  our  businesses.  We  actively  protect  and  defend  our
trademarks and copyrights  throughout the world and monitor the  marketplace for
counterfeit products. Consequently, we defend our trademarks by initiating legal
proceedings, when warranted, to prevent their unauthorized use.

EMPLOYEES

      We employed 725 full-time employees at February 28, 2006. This compares to
657 at February 28, 2005. No employees are represented by collective  bargaining
agreements.  We  believe  we  maintain  a  satisfactory  relationship  with  our
employees.

AVAILABLE INFORMATION

      We    make     available     free    of    charge    on    our    website,
www.playboyenterprises.com,  our annual,  quarterly and current reports, and, if
applicable,  amendments to those reports, filed or furnished pursuant to Section
13 or 15(d) of the Securities Exchange Act of 1934, or the Exchange Act, as soon
as reasonably  practicable after we  electronically  file such material with, or
furnish it to, the United States Securities and Exchange Commission, or SEC.

                                       13



      Also  posted on our website are the  charters of the Audit  Committee  and
Compensation  Committee of our Board of Directors,  our Code of Business Conduct
and our Corporate Governance Guidelines. Copies of these documents are available
free of charge by sending a request to Investor Relations,  Playboy Enterprises,
Inc., 680 North Lake Shore Drive, Chicago, Illinois 60611.

Item 1A. Risk Factors

      In addition to the other  information  contained in this Annual  Report on
Form  10-K,  the  following  risk  factors  should be  carefully  considered  in
evaluating our business and us.

      We may not be able to protect our intellectual property rights.

      We believe that our trademarks,  particularly  the Playboy name and Rabbit
Head Design,  and other proprietary  rights are critical to our success,  growth
potential and competitive position. Accordingly, we devote substantial resources
to the  establishment  and protection of our trademarks and proprietary  rights.
Our  actions to  establish  and  protect our  trademarks  and other  proprietary
rights,  however, may not prevent imitation of our products by others or prevent
others from claiming  violations of their  trademarks and proprietary  rights by
us. Any infringement or related claims,  even if not meritorious,  may be costly
and time  consuming to litigate,  may  distract  management  from other tasks of
operating the business and may result in the loss of  significant  financial and
managerial  resources,  which could harm our  business,  financial  condition or
operating results. These concerns are particularly relevant with regard to those
international  markets,  such as China,  in which it is especially  difficult to
enforce intellectual property rights.

      Failure  to  maintain  our  agreements  with  MSOs  and DTH  operators  on
favorable  terms could  adversely  affect our business,  financial  condition or
results of operations.

      We currently have  agreements  with the nation's six largest MSOs. We also
have  agreements  with the  principal  DTH  operators  in the United  States and
Canada.  Our agreements  with these  operators may be terminated on short notice
without penalty.  If one or more MSOs or DTH operators terminate or do not renew
these agreements, or do not renew them on terms as favorable as those of current
agreements, our business,  financial condition or results of operations could be
materially adversely affected.

      In addition, competition among television programming providers is intense
for both channel space and viewer spending.  Our competition  varies in both the
type and quality of programming offered, but consists primarily of other premium
pay services,  such as  general-interest  premium channels and other adult movie
pay  services.  We compete  with other pay  services  as we attempt to obtain or
renew carriage with DTH operators and individual cable affiliates, negotiate fee
arrangements with these operators,  negotiate for VOD and SVOD rights and market
our  programming  through these  operators to consumers.  The  competition  with
programming  providers has intensified as a result of  consolidation  in the DTH
and cable systems industries, which has resulted in fewer, but larger operators.
The  impact of  industry  consolidation,  any  decline  in our  access  to,  and
acceptance by, DTH and/or cable systems and the possible resulting deterioration
in the terms of  agreements,  cancellation  of fee  arrangements  or pressure on
margin  splits  with  operators  of these  systems  could  adversely  affect our
business, financial condition or results of operations.

      Limits on our access to satellite  transponders could adversely affect our
business, financial condition or results of operations.

      Our  cable  television  and DTH  operations  require  continued  access to
satellite  transponders  to  transmit  programming  to cable  or DTH  operators.
Material  limitations  on our access to these  systems or satellite  transponder
capacity could materially adversely affect our business,  financial condition or
results of operations.  Our access to  transponders  may be restricted or denied
if:

            o     we or the satellite owner are/is indicted or otherwise charged
                  as a defendant in a criminal proceeding;

            o     the  Federal   Communications   Commission   issues  an  order
                  initiating  a  proceeding  to  revoke  the  satellite  owner's
                  authorization to operate the satellite;

                                       14



            o     the  satellite  owner is  ordered  by a court or  governmental
                  authority to deny us access to the transponder;

            o     we are deemed by a governmental authority to have violated any
                  obscenity law; or

            o     our  satellite  transponder  providers  fail  to  provide  the
                  required services.

      In  addition to the above,  the access of Playboy TV,  Spice and our other
networks to transponders may be restricted or denied if a governmental authority
commences an investigation or makes an adverse finding concerning the content of
their   transmissions.   Technical   failures  may  also  affect  our  satellite
transponder providers' ability to deliver transmission services.

      We are subject to risks  resulting from our operations  outside the United
States,  and we face  additional  risks and  challenges as we continue to expand
internationally.

      The  international  scope of our  operations  may  contribute  to volatile
financial results and difficulties in managing our business.  For the year ended
December 31, 2005, we derived  approximately  27% of our  consolidated  revenues
from countries outside the United States. Our international operations expose us
to numerous challenges and risks, including, but not limited to, the following:

            o     adverse  political,   regulatory,   legislative  and  economic
                  conditions in various jurisdictions;

            o     costs of complying with varying governmental regulations;

            o     fluctuations in currency exchange rates;

            o     difficulties in developing, acquiring or licensing programming
                  and products  that appeal to a variety of different  audiences
                  and cultures;

            o     scarcity of attractive licensing and joint venture partners;

            o     the  potential  need for  opening  and  managing  distribution
                  centers abroad; and

            o     difficulties  in protecting  intellectual  property  rights in
                  foreign countries.

      In  addition,  important  elements  of our  business  strategy,  including
capitalizing on advances in technology,  expanding  distribution of our products
and content and leveraging  cross-promotional marketing capabilities,  involve a
continued   commitment   to  expanding   our  business   internationally.   This
international  expansion  will require  considerable  management  and  financial
resources.

      We cannot  assure you that one or more of these  factors or the demands on
our  management  and  financial  resources  would not harm any current or future
international operations and our business as a whole.

      Any inability to identify, fund investment in and commercially exploit new
technology  could  have a material  adverse  impact on our  business,  financial
condition or results of operations.

      We  are   engaged  in  a  business   that  has   experienced   significant
technological  change over the past several  years and is  continuing to undergo
technological  change. Our ability to implement our business plan and to achieve
the results  projected  by  management  will depend on  management's  ability to
anticipate  technological advances and implement strategies to take advantage of
technological  change.  Any  inability  to  identify,  fund  investment  in  and
commercially  exploit new technology or the commercial failure of any technology
that we pursue,  such as VOD and SVOD,  could  result in our  business  becoming
burdened by obsolete  technology and could have a material adverse impact on our
business, financial condition or results of operations.

      The  online  subscription  portion  of  our  Entertainment  Group  may  be
adversely  affected by our failure to implement our business model or to satisfy
consumers,  by the  impact  of free  content  and by any  decline  in use of the
Internet.

      Our online  subscription  business  model relies on  expanding  our online
subscriber base and increasing revenue per subscriber by selling premium content
to our online  subscribers.  There can be no  assurance  that we will be able to
provide  the pricing and  content  necessary  to attract new or retain  existing
subscribers  and  operate  the  online  portion  of  our   Entertainment   Group
profitably.

                                       15



      The  Internet  industry is highly  competitive.  If we fail to continue to
develop and introduce new content,  features,  functions or services effectively
or fail to improve the consumer experience, our business, financial condition or
results of operations could be materially adversely affected.

      To the extent free or low-cost adult content on the Internet  continues to
be  available  or  increases,  it may  negatively  affect our ability to attract
subscribers and other fee-paying customers.

      If use of the Internet declines or fails to grow as projected,  we may not
realize  the  expected  benefits  of our  investments  in the  online  business.
Internet usage may be inhibited by, among other factors:

            o     inadequate Internet infrastructure;

            o     unwillingness of customers to shift their purchasing to online
                  vendors;

            o     security and privacy concerns;

            o     the lack of compelling content;

            o     problems   relating  to  the   development   of  the  required
                  technology infrastructure; and

            o     insufficient   availability  of   cost-effective,   high-speed
                  service.

      Our online operations are subject to security risks and systems failures.

      Online security  breaches could materially  adversely affect our business,
financial condition or results of operations.  Any well-publicized compromise of
security  could deter use of the  Internet in general or use of the  Internet to
conduct  transactions  that involve  transmitting  confidential  information  or
downloading  sensitive  materials  in  particular.  In offering  online  payment
services,  we may increasingly rely on technology licensed from third parties to
provide the security and authentication  necessary to effect secure transmission
of confidential  information  such as customer credit card numbers.  Advances in
computer  capabilities,  new  discoveries in the field of  cryptography or other
developments  could  compromise or breach the algorithms  that we use to protect
our  customers'  transaction  data.  If third  parties are able to penetrate our
network security or otherwise misappropriate  confidential information, we could
be  subject  to  liability,  which  could  result in  litigation.  In  addition,
experienced  programmers or "hackers" may attempt to misappropriate  proprietary
information  or cause  interruptions  in our services  that could  require us to
expend  significant  capital and resources to protect against or remediate these
problems.  Increased scrutiny by regulatory agencies,  such as the Federal Trade
Commission and state  agencies,  of the use of customer  information  could also
result in  additional  expenses if we are  obligated  to  reengineer  systems to
comply  with  new  regulations  or  to  defend  investigations  of  our  privacy
practices.

      The  uninterrupted  performance of our computer systems is critical to the
operations of our Internet  sites.  Our computer  systems are located at Level 3
Communications  in Chicago,  Illinois,  and, as such, may be vulnerable to fire,
loss of power,  telecommunications  failures and other similar catastrophes.  In
addition, we may have to restrict access to our Internet sites to solve problems
caused by computer  viruses or other system  failures.  Our customers may become
dissatisfied  by  any  disruption  or  failure  of  our  computer  systems  that
interrupts our ability to provide our content.  Repeated  system  failures could
substantially  reduce the  attractiveness of our Internet sites and/or interfere
with  commercial  transactions,  negatively  affecting  our  ability to generate
revenues.  Our  Internet  sites must  accommodate  a high  volume of traffic and
deliver regularly-updated content. Our sites have, on occasion, experienced slow
response  times and network  failures.  These types of occurrences in the future
could cause users to perceive  our  websites  as not  functioning  properly  and
therefore  induce them to frequent  Internet  sites other than ours. We are also
subject to risks from  failures in computer  systems  other than our own because
our customers depend on their own Internet  service  providers for access to our
sites.   Our  revenues  could  be  negatively   affected  by  outages  or  other
difficulties  customers  experience  in  accessing  our  Internet  sites  due to
Internet service  providers' system disruptions or similar failures unrelated to
our systems.  Our insurance  policies may not  adequately  compensate us for any
losses that may occur due to any failures in our Internet systems or the systems
of our customers' Internet service providers.

      Piracy of our  television  networks,  programming  and  photographs  could
materially  reduce our revenues and  adversely  affect our  business,  financial
condition or results of operations.

      The distribution of our subscription programming by MSOs and DTH operators
requires the use of encryption

                                       16



technology  to assure  that only those who pay can  receive  programming.  It is
illegal  to  create,  sell or  otherwise  distribute  mechanisms  or  devices to
circumvent  that  encryption.  Nevertheless,  theft of  subscription  television
programming has been widely  reported.  Theft of our programming  reduces future
potential revenue. In addition,  theft of our competitors'  programming can also
increase our churn rate. Although MSOs and DTH operators  continually review and
update their conditional access technology,  there can be no assurance that they
will  be  successful  in  developing  or  acquiring  the  technology  needed  to
effectively restrict or eliminate signal theft.

      Additionally,  the  development  of emerging  technologies,  including the
Internet  and  online  services,   poses  the  risk  of  making  piracy  of  our
intellectual  property more prevalent.  Digital formats, such as the ones we use
to distribute our programming through MSOs, DTH and the Internet,  are easier to
copy,  download or intercept.  As a result,  users can  download,  duplicate and
distribute  unauthorized copies of copyrighted  programming and photographs over
the  Internet or other  media,  including  DVDs.  As long as pirated  content is
available,   many  consumers  could  choose  to  download  or  purchase  pirated
intellectual  property  rather than pay to subscribe to our services or purchase
our products.

      National consolidation of the single-copy magazine distribution system may
adversely  affect our ability to obtain  favorable terms on the  distribution of
Playboy  magazine and special editions and may lead to declines in profitability
and circulation.

      In the past  decade,  the  single-copy  magazine  distribution  system has
undergone  dramatic  consolidation.  According to an economic  study released by
Magazine  Publishers  of  America  in  October  2001,  the  number  of  magazine
wholesalers has declined from more than 180 independent  distribution  owners to
just four large  wholesalers  that  handle 90% of the  single-copy  distribution
business.  Currently,  we rely on a single national distributor,  TWRSM, for the
distribution  of Playboy  magazine and special  editions to newsstands and other
retail outlets. As a result of this industry  consolidation,  we face increasing
pressure  to lower  the  prices  we  charge  to  wholesalers  and  increase  our
sell-through  rates. If we are forced to lower the prices we charge wholesalers,
we may  experience  declines  in  revenue.  If we are  unable  to meet  targeted
sell-through  rates, we may incur greater expenses in the distribution  process.
The combination of these factors could negatively  impact the  profitability and
newsstand circulation for Playboy magazine and special editions.

      If we are unable to generate  revenues from advertising and  sponsorships,
or if we were to lose our large  advertisers or sponsors,  our business would be
harmed.

      If companies  perceive  Playboy magazine or Playboy.com to be a limited or
ineffective  advertising  medium,  they may be  reluctant  to  advertise  in our
products or to be a sponsor of our Company.  Our ability to generate significant
advertising and sponsorship  revenues depends upon several  factors,  including,
among others, the following:

            o     our  ability to maintain a large,  demographically  attractive
                  subscriber base for Playboy magazine and Playboy.com;

            o     our ability to offer attractive advertising rates;

            o     our ability to attract advertisers and sponsors; and

            o     our  ability to provide  effective  advertising  delivery  and
                  measurement systems.

      Our  advertising  revenues are also  dependent on the level of spending by
advertisers,  which is  impacted  by a number of  factors  beyond  our  control,
including  general  economic  conditions,  changes in  consumer  purchasing  and
viewing  habits and  changes  in the  retail  sales  environment.  Our  existing
competitors,  as well as  potential  new  competitors,  may  have  significantly
greater financial, technical and marketing resources than we do. These companies
may be able to undertake more extensive  marketing  campaigns,  adopt aggressive
advertising  pricing  policies  and  devote   substantially  more  resources  to
attracting advertising customers.

      We rely on third parties to service our Playboy magazine subscriptions and
to print and  distribute  the  magazine  and  special  editions.  If these third
parties fail to perform, our business could be harmed.

      We rely on CDS to service Playboy magazine subscriptions. The magazine and
special  editions  are  printed at Quad at a single site  located in  Wisconsin,
which ships the product to subscribers and wholesalers. We rely on a

                                       17



single national distributor, TWRSM, for the distribution of Playboy magazine and
special  editions to newsstands and other retail outlets.  If CDS, Quad or TWRSM
is unable to or does not perform and we are unable to find alternative  services
in a timely fashion, our business could be adversely affected.

      Increases  in paper  prices or postal  rates  could  adversely  affect our
operating performance.

      Paper costs are a substantial  component of the manufacturing  expenses of
our  publishing  business  and  the  direct  marketing  expenses  of our  online
business.  The market for paper has  historically  been  cyclical,  resulting in
volatility  in paper  prices.  An  increase  in paper  prices  could  materially
adversely  affect  our  operating  performance  unless and until we can pass any
increases through to the consumer.

      The cost of postage also affects the profitability of Playboy magazine and
our e-commerce  catalog business.  An increase in postage rates could materially
adversely  affect  our  operating  performance  unless and until we can pass the
increase through to the consumer.

      If we experience a significant  decline in our circulation  rate base, our
results could be adversely affected.

      According  to ABC,  Playboy  magazine  was the 13th  highest-ranking  U.S.
consumer publication for the six months ended December 31, 2005. Our circulation
is  primarily   subscription   driven,   with  subscription   copies  comprising
approximately  91% of total copies sold.  If we either  experience a significant
decline in subscriptions  because we lose existing subscribers or do not attract
new subscribers, our results could be adversely affected.

      We may not be able to compete successfully with direct competitors or with
other forms of entertainment.

      We derive a  significant  portion of our  revenues  from  subscriber-based
fees, advertising and licensing,  for which we compete with various other media,
including magazines,  newspapers,  television,  radio and Internet websites that
offer customers  information and services  similar to those that we provide.  We
also compete with  providers of alternative  leisure-time  activities and media.
Competition could result in price reductions,  reduced margins or loss of market
share,  any of which  could  have a  material  adverse  effect on our  business,
financial condition or results of operations.

      We face competition on both country and regional levels. In addition, each
of our businesses  competes with companies that deliver content through the same
platforms and with companies that operate in different media businesses. Many of
our  competitors,  including large  entertainment  and media  enterprises,  have
greater  financial and human  resources than we do. We cannot assure you that we
can remain  competitive with companies that have greater resources or that offer
alternative entertainment and information options.

      Government  regulations  could  adversely  affect our business,  financial
condition or results of operations.

      Our businesses are regulated by governmental  authorities in the countries
in which we operate.  Because of our  international  operations,  we must comply
with  diverse and  evolving  regulations.  Regulation  relates  to,  among other
things,  licensing,  access to satellite  transponders,  commercial advertising,
subscription  rates,  foreign  investment,  Internet gaming, use of confidential
customer  information  and content,  including  standards of  decency/obscenity.
Changes in the  regulation of our  operations or changes in  interpretations  of
existing  regulations  by courts or  regulators  or our inability to comply with
current  or  future  regulations  could  adversely  affect  us by  reducing  our
revenues,  increasing  our  operating  expenses and  exposing us to  significant
liabilities.  While we are not able to reliably  predict  particular  regulatory
developments that could affect us adversely,  those regulations related to adult
content, the Internet, privacy and commercial advertising illustrate some of the
potential difficulties we face.

            o     Adult  content.  Regulation  of adult content could prevent us
                  from making our content available in various  jurisdictions or
                  otherwise  have a  material  adverse  effect on our  business,
                  financial condition or results of operations.  The governments
                  of some  countries,  such as China and India,  have  sought to
                  limit the influence of other cultures

                                       18



                  by  restricting   the   distribution  of  products  deemed  to
                  represent foreign or "immoral" influences. Regulation aimed at
                  limiting  minors'  access to adult content could also increase
                  our cost of operations and introduce technological challenges,
                  such as by requiring  development  and  implementation  of age
                  verification systems.

            o     Internet.  Various  governmental  agencies are  considering  a
                  number of legislative  and regulatory  proposals that may lead
                  to laws  or  regulations  concerning  various  aspects  of the
                  Internet,  including  online  content,  intellectual  property
                  rights, user privacy,  taxation, access charges, liability for
                  third-party  activities  and  jurisdiction.  Regulation of the
                  Internet  could  materially  adversely  affect  our  business,
                  financial  condition or results of  operations by reducing the
                  overall  use of the  Internet,  reducing  the  demand  for our
                  services or increasing our cost of doing business.

            o     Regulation of commercial advertising. We receive a significant
                  portion of our  advertising  revenues from  companies  selling
                  tobacco and alcohol products.  For the year ended December 31,
                  2005,  beer/wine/liquor  and tobacco  represented 22% and 10%,
                  respectively,  of  the  total  advertising  pages  of  Playboy
                  magazine.  Significant  limitations  on the  ability  of those
                  companies to advertise in Playboy  magazine or on our Internet
                  sites  because  of  either  legislative,  regulatory  or court
                  action  could   materially   adversely  affect  our  business,
                  financial condition or results of operations.  In August 1996,
                  the  Food & Drug  Administration  announced  regulations  that
                  prohibited   the   publication   of   tobacco   advertisements
                  containing   drawings,   colors  or   pictures.   While  those
                  regulations  were later held  unconstitutional  by the Supreme
                  Court of the United  States,  future  attempts  may be made by
                  other  federal  agencies  to impose  similar or other types of
                  advertising limitations.

      Our business  involves risks of liability claims for media content,  which
could  adversely  affect  our  business,   financial  condition  or  results  of
operations.

      As a distributor of media content, we may face potential liability for:

            o     defamation;

            o     invasion of privacy;

            o     negligence;

            o     copyright or trademark infringement; and

            o     other claims based on the nature and content of the  materials
                  distributed.

      These types of claims have been brought,  sometimes successfully,  against
broadcasters,  publishers,  online  services  and other  disseminators  of media
content.  We could also be exposed to  liability  in  connection  with  material
available  through our Internet  sites.  Any imposition of liability that is not
covered by insurance or is in excess of insurance coverage could have a material
adverse effect on us. In addition,  measures to reduce our exposure to liability
in connection with material  available  through our Internet sites could require
us to take  steps  that  would  substantially  limit the  attractiveness  of our
Internet sites and/or their  availability  in various  geographic  areas,  which
would negatively affect their ability to generate revenues.

      Private  advocacy  group  actions  targeted at our content could result in
limitations  on our ability to  distribute  our  products  and  programming  and
negatively impact our brand acceptance.

      Our ability to operate  successfully  depends on our ability to obtain and
maintain distribution channels and outlets for our products.  From time to time,
private  advocacy groups have sought to exclude our  programming  from local pay
television   distribution   because  of  the   adult-oriented   content  of  the
programming.  In  addition,  from time to time,  private  advocacy  groups  have
targeted Playboy magazine and its distribution outlets and advertisers,  seeking
to limit the magazine's  availability because of its adult-oriented  content. In
addition to  possibly  limiting  our  ability to  distribute  our  products  and
programming,   negative  publicity   campaigns,   lawsuits  and  boycotts  could
negatively  affect our brand acceptance and cause  additional  financial harm by
requiring that we incur significant expenditures

                                       19



to defend our  business  or by  discouraging  investors  from  investing  in our
securities.

      In  pursuing  selective  acquisitions,  we may  incur  various  costs  and
liabilities  and  we  may  never  realize  the   anticipated   benefits  of  the
acquisitions.

      If appropriate  opportunities become available, we may acquire businesses,
products or technologies that we believe are  strategically  advantageous to our
business. Transactions of this sort could involve numerous risks, including:

            o     unforeseen  operating  difficulties and  expenditures  arising
                  from the process of integrating any acquired business, product
                  or technology, including related personnel;

            o     diversion of a significant  amount of  management's  attention
                  from the ongoing development of our business;

            o     dilution of existing stockholders' ownership interest in us;

            o     incurrence of additional debt;

            o     exposure  to  additional   operational   risk  and  liability,
                  including  risks  arising  from the  operating  history of any
                  acquired businesses;

            o     entry into markets and geographic  areas where we have limited
                  or no experience;

            o     loss of key employees of any acquired companies;

            o     adverse  effects  on  our  relationships  with  suppliers  and
                  customers; and

            o     adverse effects on the existing  relationships of any acquired
                  companies, including suppliers and customers.

      Furthermore,   we  may  not  be  successful  in  identifying   appropriate
acquisition  candidates  or  consummating  acquisitions  on terms  favorable  or
acceptable to us or at all.

      When we acquire  businesses,  products or technologies,  our due diligence
reviews are subject to inherent  uncertainties  and may not reveal all potential
risks. We may therefore fail to discover or inaccurately  assess  undisclosed or
contingent   liabilities,   including   liabilities   for   which  we  may  have
responsibility  as a  successor  to the  seller  or  the  target  company.  As a
successor, we may be responsible for any past or continuing violations of law by
the seller or the target company, including violations of decency laws. Although
we generally attempt to seek contractual  protections,  such as  representations
and  warranties  and  indemnities,  we cannot be sure that we will  obtain  such
provisions in our  acquisitions  or that such  provisions  will fully protect us
from all unknown,  contingent or other  liabilities  or costs.  Finally,  claims
against us relating  to any  acquisition  may  necessitate  our  seeking  claims
against the seller for which the seller may not  indemnify us or that may exceed
the scope, duration or amount of the seller's indemnification obligations.

      Our  significant  debt  could  adversely  affect our  business,  financial
condition or results of operations.

      We have a  significant  amount of debt. At December 31, 2005, we had total
financing  obligations of $115.0  million,  all of which  consisted of our 3.00%
convertible  senior  subordinated  notes due 2025, or the convertible  notes. In
addition,  we have a $50.0 million  revolving credit  facility.  At December 31,
2005, there were no borrowings and $9.8 million in letters of credit outstanding
under this facility,  resulting in $40.2 million of available  borrowings  under
this facility.

      The amount of our existing and future debt could adversely  affect us in a
number of ways, including the following:

            o     we may be unable to obtain  additional  financing  for working
                  capital,   capital  expenditures,   acquisitions  and  general
                  corporate purposes;

            o     debt-service  requirements  could reduce the amount of cash we
                  have available for other purposes;

            o     we could be disadvantaged as compared to our competitors, such
                  as in our ability to adjust to changing market conditions; and

            o     we  may  be  restricted  in  our  ability  to  make  strategic
                  acquisitions and to exploit

                                       20



                  business opportunities.

      Our ability to make payments of principal and interest on our debt depends
upon our future performance, general economic conditions and financial, business
and  other  factors  affecting  our  operations,  many of which are  beyond  our
control.  If we are not able to generate sufficient cash flow from operations in
the future to service our debt we may be required, among other things:

            o     to seek additional financing in the debt or equity markets;

            o     to  refinance  or  restructure  all or a portion  of our debt;
                  and/or

            o     to sell assets.

      These  measures  might not be sufficient to enable us to service our debt.
In  addition,  any such  financing,  refinancing  or sale of assets might not be
available on economically favorable terms.

      The terms of our existing credit  facility impose  restrictions on us that
may affect our ability to successfully operate our business.

      Our existing  credit facility  contains  covenants that limit our actions.
These covenants could materially and adversely affect our ability to finance our
future  operations  or capital needs or to engage in other  business  activities
that may be in our best  interests.  The  covenants  limit our ability to, among
other things:

            o     incur or guarantee additional indebtedness;

            o     repurchase capital stock;

            o     make loans and investments;

            o     enter into agreements restricting our subsidiaries'  abilities
                  to pay dividends;

            o     create liens;

            o     sell or otherwise dispose of assets;

            o     enter new lines of business;

            o     merge or consolidate with other entities; and

            o     engage in transactions with affiliates.

      The credit  facility also  contains  financial  covenants  requiring us to
maintain specified minimum net worth and interest coverage ratios.

      Our  ability  to comply  with  these  covenants  and  requirements  may be
affected by events beyond our control,  such as prevailing  economic  conditions
and changes in regulations,  and if such events occur, we cannot be sure that we
will be able to comply.

      We depend on our key personnel.

      We  believe  that our  ability  to  successfully  implement  our  business
strategy and to operate profitably  depends on the continued  employment of some
of our senior  management  team. If these members of the management  team become
unable or  unwilling  to  continue in their  present  positions,  our  business,
financial  condition  or results of  operations  could be  materially  adversely
affected.

      Ownership of Playboy Enterprises, Inc., is concentrated.

      As of December 31, 2005, Mr. Hefner beneficially owned 69.53% of our Class
A common  stock.  As a result,  given that our Class B stock is  nonvoting,  Mr.
Hefner  possesses  influence on matters  including  the election of directors as
well as  transactions  involving a potential  change of control.  Mr. Hefner may
support, and cause us to pursue, strategies and directions with which holders of
our securities  disagree.  The concentration of our share ownership may delay or
prevent a change in control, impede a merger, consolidation,  takeover, or other
transaction involving us or discourage a potential acquirer from making a tender
offer or otherwise attempting to obtain control of us.

                                       21



      Future sales or issuances of equity could  depress the market price of our
common  stock and be  dilutive  and affect our  ability to raise  funds  through
equity issuances.

      If our stockholders sell substantial  amounts of our common stock or if we
issue substantial additional amounts of our equity securities,  or if there is a
belief that such sales or issuances could occur,  the market price of our common
stock could fall.  These  factors  could also make it more  difficult  for us to
raise funds  through  future  offerings of equity  securities.  In July 2001, we
acquired  The Hot  Network,  The Hot Zone and the related  television  assets of
Califa  Entertainment  Group,  Inc.,  or Califa,  and the Vivid TV  network  and
related  television  assets of V.O.D.,  Inc., or VODI,  which we refer to as the
Califa acquisition.  In connection with the Califa acquisition, we are obligated
to make remaining  payments totaling  approximately  $19.8 million over the next
six  years.  We have the option to pay up to $14.0  million  of these  scheduled
payments  in  cash or  shares  of our  Class B  stock.  In  addition,  we may be
obligated  to pay cash or issue  additional  shares to the sellers in the Califa
acquisition  as  make-whole  payments or as  interest on unpaid  portions of the
purchase  price.  The obligation to make these payments would arise in the event
that we opt to make  scheduled  payments by issuing  shares of our Class B stock
and the shares are not registered  under the Securities Act of 1933, as amended,
in a timely  fashion or the proceeds  from the sale of the shares to the sellers
in the Califa  acquisition  are less than the aggregate value of those shares at
the time of their issuance.  The number of shares issued in satisfaction of each
payment  will be based on the  market  price  of Class B stock  surrounding  the
payment dates. See Note (C), Acquisition, to the Notes to Consolidated Financial
Statements for additional information.

      In  addition,  if we exercise  our option to buy 49.9% of PTVLA we may use
our  Class B stock  to do so.  See  Note  (D),  Restructuring  of  Ownership  of
International  TV  Joint  Ventures,  to  the  Notes  to  Consolidated  Financial
Statements for additional information.

Item 1B. Unresolved Staff Comments

      None.

                                       22



Item 2. Properties

Location                        Primary Use
--------                        -----------

Office Space Leased:

      Chicago, Illinois         This space serves as our corporate  headquarters
                                and is used by all of our  operating  groups and
                                executive and administrative personnel.

      Los Angeles, California   This space serves as our  Entertainment  Group's
                                headquarters  and is utilized by  executive  and
                                administrative personnel.

      New York, New York        This  space   serves  as  our   Publishing   and
                                Licensing   Groups'   headquarters,    and   the
                                Entertainment    Group   and    executive    and
                                administrative personnel use a limited amount of
                                space.

      London, England           This  space  is  used  by our  Playboy  TV  U.K.
                                executive and administrative  personnel and as a
                                programming facility.

Operations Facilities Leased:

      Los Angeles, California   This space is used by our Entertainment Group as
                                a centralized digital, technical and programming
                                facility. We also utilize parts of this facility
                                to handle similar functions for other clients.

      Santa Monica, California  This space is used by our Publishing  Group as a
                                photography studio and offices.

      Rocklin, California       This space is used by our Entertainment Group in
                                the  production  and   distribution   of  online
                                content.

Property Owned:

      Los Angeles, California   The   Playboy   Mansion  is  used  for   various
                                corporate  activities,  including  serving  as a
                                valuable  location  for  television  production,
                                magazine photography and for online, advertising
                                and sales events.  It also enhances our image as
                                host for many charitable and civic functions.

      We have  subleased a portion of our excess office space as a result of our
restructuring efforts.

                                       23



Item 3. Legal Proceedings

      On February 17, 1998,  Eduardo  Gongora,  or Gongora,  filed suit in state
court in Hidalgo County,  Texas,  against  Editorial  Caballero SA de CV, or EC,
Grupo Siete International,  Inc., or GSI, collectively the Editorial Defendants,
and us. In the complaint, Gongora alleged that he was injured as a result of the
termination of a publishing license agreement, or the License Agreement, between
us and EC for the publication of a Mexican edition of Playboy  magazine,  or the
Mexican  Edition.  We terminated  the License  Agreement on or about January 29,
1998,  due to EC's failure to pay  royalties  and other amounts due us under the
License  Agreement.  On February  18, 1998,  the  Editorial  Defendants  filed a
cross-claim against us. Gongora alleged that in December 1996 he entered into an
oral  agreement  with the Editorial  Defendants to solicit  advertising  for the
Mexican  Edition  to be  distributed  in the United  States.  The basis of GSI's
cross-claim was that it was the assignee of EC's right to distribute the Mexican
Edition in the United States and other Spanish-speaking Latin American countries
outside of Mexico.  On May 31, 2002, a jury returned a verdict against us in the
amount of approximately $4.4 million. Under the verdict,  Gongora was awarded no
damages.  GSI and EC were  awarded $4.1  million in  out-of-pocket  expenses and
approximately $0.3 million for lost profits, respectively,  even though the jury
found that EC had failed to comply with the terms of the License  Agreement.  On
October 24, 2002, the trial court signed a judgment  against us for $4.4 million
plus pre- and  post-judgment  interest and costs. On November 22, 2002, we filed
post-judgment  motions  challenging  the judgment in the trial court.  The trial
court overruled those motions and we are vigorously  pursuing an appeal with the
State Appellate Court sitting in Corpus Christi challenging the verdict. We have
posted a bond in the amount of approximately  $9.4 million (which represents the
amount of the judgment,  costs and estimated pre- and post-judgment interest) in
connection with the appeal.  We, on advice of legal counsel,  believe that it is
not  probable  that a  material  judgment  against  us  will  be  sustained.  In
accordance  with Statement of Financial  Accounting  Standards No. 5, Accounting
for Contingencies, or Statement 5, no liability has been accrued.

      On May 17,  2001,  Logix  Development  Corporation,  or  Logix,  D.  Keith
Howington  and Anne  Howington  filed suit in state court in Los Angeles  County
Superior Court in California  against Spice  Entertainment  Companies,  Inc., or
Spice,  Emerald Media,  Inc., or EMI,  Directrix,  Inc., or Directrix,  Colorado
Satellite  Broadcasting,  Inc., New Frontier Media,  Inc., J. Roger Faherty,  or
Faherty,  Donald McDonald,  Jr., and Judy Savar. On February 8, 2002, plaintiffs
amended the complaint and added as a defendant Playboy,  which acquired Spice in
1999.  The  complaint  alleged 11  contract  and tort  causes of action  arising
principally out of a January 18, 1997,  agreement between EMI and Logix in which
EMI agreed to purchase  certain  explicit  television  channels  broadcast  over
C-band  satellite.  The  complaint  further  sought  damages from Spice based on
Spice's  alleged  failure to provide  transponder  and uplink services to Logix.
Playboy  and Spice filed a motion to dismiss the  plaintiffs'  complaint.  After
pre-trial motions, Playboy was dismissed from the case and a number of causes of
action were dismissed  against  Spice. A trial date for the remaining  breach of
contract claims against Spice was set for December 10, 2003, and then continued,
first to February 11, 2004, and then to March 17, 2004. Spice and the plaintiffs
filed  cross-motions  for summary judgment or, in the  alternative,  for summary
adjudication,  on  September 5, 2003.  Those  motions were heard on November 19,
2003,  and were  denied.  In February  2004,  prior to the trial,  Spice and the
plaintiffs  agreed  to a  settlement  in the  amount of $8.5  million,  which we
recorded as a charge in the fourth  quarter of 2003,  $6.5  million of which was
paid in 2004 and $1.0 million in 2005.  The  remaining  $1.0 million was paid in
January 2006.

      On April 12, 2004,  Faherty filed suit in the United States District Court
for  the  Southern  District  of  New  York  against  Spice,  Playboy,   Playboy
Enterprises International, Inc., or PEII, D. Keith Howington, Anne Howington and
Logix.  The  complaint  alleges  that  Faherty  is  entitled  to  statutory  and
contractual indemnification from Playboy, PEII and Spice with respect to defense
costs and  liabilities  incurred by Faherty in the  litigation  described in the
preceding paragraph, or the Logix litigation. The complaint further alleges that
Playboy, PEII, Spice, D. Keith Howington,  Anne Howington and Logix conspired to
deprive  Faherty of his alleged right to  indemnification  by excluding him from
the  settlement  of the Logix  litigation.  On June 18,  2004,  a jury entered a
special verdict finding Faherty  personally  liable for $22.5 million in damages
to the plaintiffs in the Logix litigation. A judgment was entered on the verdict
on or around  August 2, 2004.  Faherty filed  post-trial  motions for a judgment
notwithstanding  the verdict and a new trial, but these motions were both denied
on or about  September 21, 2004. On October 20, 2004,  Faherty filed a notice of
appeal from the verdict.  In consideration  of this appeal,  Faherty and Playboy
have agreed to seek a temporary stay of the indemnification  action filed in the
United States District Court for the Southern District of New York. In the event
Faherty's  indemnification  and  conspiracy  claims go  forward  against  us, we
believe they are without merit and that we have good  defenses  against them. As
such, based on the information known to us to date, we do not believe that it is
probable that a material  judgment  against us will result.  In accordance  with
Statement 5,

                                       24



no liability has been accrued.

      On September 26, 2002,  Directrix filed suit in the U.S.  Bankruptcy Court
in the Southern District of New York against Playboy  Entertainment  Group, Inc.
In the  complaint,  Directrix  alleged  that it was  injured  as a result of the
termination of a Master Services  Agreement under which Directrix was to perform
services relating to the  distribution,  production and  post-production  of our
cable  networks  and a  sublease  agreement  under  which  Directrix  would have
subleased  office,  technical  and studio  space at our Los  Angeles  production
facility.  Directrix  also  alleged  that we breached an  agreement  under which
Directrix  had the right to transmit  and  broadcast  certain  versions of films
through  C-band  satellite,  commonly  known as the  TVRO  market,  and  through
Internet  distribution.  On  November  15,  2002,  we  filed an  answer  denying
Directrix's allegations,  along with counterclaims against Directrix relating to
the Master Services Agreement and seeking damages.  On May 15, 2003, we filed an
amended answer and counterclaims.  On July 30, 2003,  Directrix moved to dismiss
one of the amended  counterclaims,  and on October 20,  2003,  the Court  denied
Directrix's  motion.  The parties are engaged in  discovery.  We believe that we
have good defenses  against  Directrix's  claims.  We believe it is not probable
that a material judgment against us will result. In accordance with Statement 5,
no liability has been accrued.

      In the  fourth  quarter of 2004,  we  received  a $5.6  million  insurance
recovery partially related to the prior year litigation settlement with Logix.

Item 4. Submission of Matters to a Vote of Security Holders

      None.

                                       25



                                     PART II

Item 5. Market for Registrant's  Common Equity,  Related Stockholder Matters and
Issuer Purchases of Equity Securities

      Stock  price  information,  as  reported  in the New York  Stock  Exchange
Composite  Listing,  is set forth in Note (W),  Quarterly  Results of Operations
(Unaudited),  to the Notes to Consolidated Financial Statements.  Our securities
are traded on the  exchanges  listed on the cover page of this Annual  Report on
Form 10-K  under the  ticker  symbols  PLA A (Class A voting)  and PLA  (Class B
nonvoting).  At February 28, 2006,  there were 3,432 and 6,979 holders of record
of Class A and Class B common stock, respectively.  There were no cash dividends
declared during 2005, 2004 or 2003.

      As previously  reported in our Current  Report on Form 8-K, dated March 9,
2005 and filed March 15, 2005,  and our Current  Report on Form 8-K, dated March
28,  2005 and  filed  April 1,  2005 and as more  fully  described  in Note (N),
Financing  Obligations,  to the Notes to Consolidated  Financial Statements,  in
March 2005, we issued and sold in a private  placement $115.0 million  aggregate
principal amount of our convertible notes.

      Other  information  required under this Item is contained in our Notice of
Annual Meeting of Stockholders and Proxy Statement,  or collectively,  the Proxy
Statement (to be filed),  relating to the Annual Meeting of  Stockholders  to be
held in May 2006,  which  will be filed  within  120 days after the close of our
fiscal year ended December 31, 2005, and is incorporated herein by reference.

                                       26



Item 6. Selected Financial Data
(in thousands, except per share amounts,
number of employees and advertising pages)



                                                           Fiscal Year    Fiscal Year    Fiscal Year    Fiscal Year    Fiscal Year
                                                                 Ended          Ended          Ended          Ended          Ended
                                                              12/31/05       12/31/04       12/31/03       12/31/02       12/31/01
----------------------------------------------------------------------------------------------------------------------------------
                                                                                                        
Selected financial data (1)
Net revenues                                               $   338,153    $   329,376    $   315,844    $   277,622    $   287,583
Interest expense, net                                           (4,769)       (13,108)       (15,946)       (15,022)       (13,184)
Income (loss) before
   cumulative effect of change in accounting principle            (735)         9,989         (7,557)       (17,135)       (29,323)
Net income (loss)                                                 (735)         9,989         (7,557)       (17,135)       (33,541)
Net income (loss) applicable to common shareholders               (735)         9,561         (8,450)       (17,135)       (33,541)
Basic and diluted earnings (loss) per common share
   Income (loss) before
     cumulative effect of change in accounting principle         (0.02)          0.30          (0.31)         (0.67)         (1.20)
   Net income (loss)                                             (0.02)          0.30          (0.31)         (0.67)         (1.37)
EBITDA: (2)
   Net income (loss)                                              (735)         9,989         (7,557)       (17,135)       (33,541)
   Adjusted for:
     Cumulative effect of change in accounting principle            --             --             --             --          4,218
     Interest expense                                            6,986         13,687         16,309         15,147         13,970
     Income tax expense                                          3,998          3,845          4,967          8,544            996
     Depreciation and amortization                              42,540         47,100         49,558         51,619         51,904
     Amortization of deferred financing fees                       635          1,266          1,407            993            905
     Amortization of restricted stock awards                       601            682             45          2,748             --
     Equity in operations of investments                           383             71             80           (279)           746
                                                           -----------------------------------------------------------------------
   EBITDA                                                  $    54,408    $    76,640    $    64,809    $    61,637    $    39,198
==================================================================================================================================
At period end (3)
Cash and cash equivalents and marketable securities
   and short-term investments                              $    52,052    $    50,720    $    34,878    $     6,795    $     7,792
Total assets                                                   428,969        416,330        413,809        365,470        420,625
Long-term financing obligations                                115,000         80,000        115,000         68,865         78,017
Redeemable preferred stock                                          --             --         16,959             --              --
Total shareholders' equity                                 $   157,247    $   162,158    $   100,344    $    81,523    $    73,869
Long-term financing obligations as a
   percentage of total capitalization                               41%            32%            52%            44%            49%
Number of common shares outstanding
   Class A voting                                                4,864          4,864          4,864          4,864          4,864
   Class B nonvoting                                            27,880         28,521         22,579         21,181         19,666
Number of full-time employees                                      709            645            592            581            610
----------------------------------------------------------------------------------------------------------------------------------
Selected operating data
Cash investments in Company-produced and
   licensed entertainment programming                      $    33,075    $    41,457    $    44,727    $    41,717    $    37,254
Cash investments in online content                               2,242          2,317          2,436          4,434          4,739
                                                           -----------------------------------------------------------------------
   Total cash investments in programming and content            35,317         43,774         47,163         46,151         41,993
Amortization of investments in Company-produced
   and licensed entertainment programming                       37,450         41,695         40,603         40,626         37,395
Amortization of investments in online content                    2,626          2,317          2,436          4,434          4,739
                                                           -----------------------------------------------------------------------
   Total amortization of programming and content           $    40,076    $    44,012    $    43,039    $    45,060    $    42,134
Domestic TV household units (at period end): (4)
   Playboy TV networks
     DTH                                                        26,800         24,400         21,600         19,200         18,100
     Cable                                                      20,100         21,800         21,400         19,700         18,100
   Movie networks
     DTH                                                        53,000         48,200         42,200         38,400         35,300
     Cable                                                      43,800         46,000         49,700         47,700         42,300
On-demand households:
     VOD                                                         8,600          5,000          1,600          1,500             --
     SVOD                                                        1,900          1,500            800            700             --
International TV household units (at period end) (4)            44,300         40,500         37,000         30,900         29,500
Playboy magazine advertising pages                                 479            573            555            515            618
----------------------------------------------------------------------------------------------------------------------------------


                                       27



      For a more  detailed  description  of our financial  position,  results of
operations and accounting policies,  please refer to Part II. Item 7. "MD&A" and
Part II. Item 8. "Financial Statements and Supplementary Data."

(1)   2005 included $19.3 million of debt extinguishment  expense related to the
      redemption of $80.0  million of our senior  secured  notes.  2004 included
      $5.9 million of debt  extinguishment  expense related to the redemption of
      $35.0  million of our senior  secured  notes and a $5.6 million  insurance
      recovery  partially related to an $8.5 million charge recorded in 2003 for
      a litigation settlement. 2003 included $3.3 million of debt extinguishment
      expense  related  to prior  financing  obligations,  which  were paid upon
      completion  of our debt  offering.  2002  included a $5.8 million  noncash
      income tax charge  related  to our  adoption  of  Statement  of  Financial
      Accounting  Standards No. 142, Goodwill and Other Intangible  Assets,  and
      $6.6  million in  restructuring  expenses.  2001  included a $4.2  million
      noncash charge  representing a "Cumulative  effect of change in accounting
      principle"  related  to  the  adoption  of  Statement  of  Position  00-2,
      Accounting  by  Producers  or  Distributors  of Films,  and  restructuring
      expenses of $3.5  million.  There were no cash  dividends  declared on our
      common stock during the periods presented.

(2)   EBITDA  represents  earnings from continuing  operations before cumulative
      effect of change in accounting principle,  interest expense, income taxes,
      depreciation of property and equipment, amortization of intangible assets,
      amortization of investments in entertainment programming,  amortization of
      deferred  financing  fees,  expenses  related to the vesting of restricted
      stock  awards and equity in  operations  of  investments.  We evaluate our
      operating results based on several factors,  including EBITDA. We consider
      EBITDA an important indicator of the operational  strength and performance
      of our ongoing businesses,  including our ability to provide cash flows to
      pay  interest,   service  debt  and  fund  capital  expenditures.   EBITDA
      eliminates  the  uneven  effect  across   business   segments  of  noncash
      depreciation  of property and  equipment  and  amortization  of intangible
      assets. Because depreciation and amortization are noncash charges, they do
      not affect  our  ability to  service  debt or make  capital  expenditures.
      EBITDA also  eliminates  the impact of how we fund our  businesses and the
      effect of changes in interest  rates,  which we believe  relate to general
      trends in global capital markets but are not necessarily indicative of our
      operating  performance.  Finally,  EBITDA is used to determine  compliance
      with  some of the  terms of our  credit  facility.  EBITDA  should  not be
      considered an alternative to any measure of performance or liquidity under
      generally  accepted  accounting  principles in the United States, or GAAP.
      Similarly,  EBITDA should not be inferred as more  meaningful  than any of
      those measures.

(3)   Certain adjustments to prior periods have been made to reflect the current
      year's  restatements.   See  Note  (B),  Restatements,  to  the  Notes  to
      Consolidated Financial Statements.

(4)   Each household unit is defined as one household carrying one given network
      per carriage platform. A single household can represent multiple household
      units  if two  or  more  of  our  networks  and/or  multiple  distribution
      platforms (i.e., digital and analog) are available to that household.

                                       28



Item 7. Management's  Discussion and Analysis of Financial Condition and Results
of Operations

OVERVIEW

      Since our inception in 1953 as the publisher of Playboy magazine,  we have
become  a  world  leader  in the  development  and  distribution  of  multimedia
lifestyle   entertainment  for  adult  audiences.   Today,  our  businesses  are
classified  into  three  reportable  segments:  Entertainment,   Publishing  and
Licensing.  In the fourth  quarter of 2004, we announced the  realignment of our
existing Online and Entertainment  segments into a combined Entertainment Group.
The new  operating  structure was designed to  streamline  operations,  maximize
return on content  creation  and increase  responsiveness  to  customers.  Prior
periods  have  been  restated  to  reflect  the  realignment  of our  reportable
segments.  In the fourth quarter of 2005, we repurchased the remaining  minority
interest in Playboy.com,  Inc., or Playboy.com,  that we did not own. Subsequent
to the repurchases, Playboy.com became a wholly owned subsidiary of ours.

      The  following   discussion  and  analysis   provides   information  which
management  believes is  relevant  to an  assessment  and  understanding  of our
results of operations and financial condition.  The discussion should be read in
conjunction with the financial statements and the accompanying notes.

REVENUES

      Today  we  generate  most  of  our   Entertainment   Group  revenues  from
pay-per-view,  or PPV,  fees for our  television  network  offerings,  including
Playboy- and  Spice-branded  domestic and  international  networks.  Our network
revenues are affected by marketing and retail price, which are controlled by the
distributors,  our revenue splits with distributors,  which are negotiated,  and
the demand for our programming. We believe television revenues will increasingly
be generated from video-on-demand,  or VOD, and subscription video-on-demand, or
SVOD, technologies.  Internationally, we own and operate or license 23 Playboy-,
Spice- and  locally-branded  television and movie  networks,  and we have equity
interests in seven additional  networks through joint ventures.  We also receive
licensing  fees from  Playboy  websites and  wireless  providers  outside of the
United  States.  Subscription  revenues are from multiple club  websites,  which
offer unique content under the Playboy, Spice and other brand names.  E-commerce
revenues  include  the sale of our  branded and other  consumer  products,  both
online and through direct mail. We monetize  online traffic via  advertising and
online gaming license fees.  Entertainment  Group revenues also include the sale
of DVDs.

      The  majority  of  our   Publishing   Group   revenues  are  derived  from
circulation,  both  subscription  and newsstand  sales, of Playboy  magazine and
special  editions.  Additionally,  the group generates sales from advertising in
Playboy  magazine as well as from royalties on circulation and advertising  from
our 20 licensed  international  editions.  Our subscription  revenues are fairly
consistent,  while  newsstand sales are typically  higher for issues  containing
celebrity pictorials or other special content,  such as high-profile articles or
interviews.  The group's  revenues  fluctuate with the general  condition of the
local  and  national  economies,   which  affect  newsstand  sales  as  well  as
advertising buying patterns.

      Licensing Group revenues are principally generated from royalties received
for the  international  and  domestic  licensing  of our brands on consumer  and
entertainment  products as well as from periodic auction sales of small portions
of our art and  memorabilia  collection.  In the future,  revenues  will also be
generated from location-based entertainment projects.

COSTS AND OPERATING EXPENSES

      Entertainment Group expenses include television programming  amortization,
online  content,   network  distribution,   hosting,  sales  and  marketing  and
administrative expenses. Trademark license and administrative fees to the parent
company,  which had been charged to the  Entertainment  Group for  Playboy.com's
use,  will  be  eliminated  in 2006  now  that  Playboy.com  is a  wholly  owned
subsidiary.  Amortization  and  content  expenses  relate  to  the  expenditures
associated  with  the  creation  of  Playboy   programming,   the  licensing  of
third-party  programming  for our movie networks and the creation of content for
our websites, wireless and satellite radio providers.

      Publishing Group expenses include manufacturing,  subscription  promotion,
editorial, shipping and

                                       29



administrative  expenses.  Manufacturing,  which  includes the production of the
magazine,  represents  the largest cost of the group and fluctuates by issue due
mainly to the cost of paper and the number of pages in the magazine.

      Licensing Group expenses include agency fees,  promotion,  development and
administrative expenses.

      Corporate  Administration and Promotion expenses include general corporate
costs such as technology,  legal, security, human resources,  finance,  investor
relations and communications,  as well as company-wide marketing and promotions,
including expenses related to the Playboy Mansion.

                                       30



RESULTS OF OPERATIONS (1)

The following  table  represents our results of operations (in millions,  except
per share amounts):



                                                                     Fiscal Year      Fiscal Year       Fiscal Year
                                                                           Ended            Ended             Ended
                                                                        12/31/05         12/31/04          12/31/03
-------------------------------------------------------------------------------------------------------------------
                                                                                               
Net revenues
Entertainment
   Domestic TV networks                                              $      98.6      $      96.9       $      95.3
   International                                                            52.1             45.3              37.9
   Online subscriptions                                                     26.1             21.5              18.2
   E-commerce                                                               20.8             18.7              16.8
   Other                                                                     5.8              6.8               7.5
-------------------------------------------------------------------------------------------------------------------
   Total Entertainment                                                     203.4            189.2             175.7
-------------------------------------------------------------------------------------------------------------------
Publishing
   Playboy magazine                                                         89.4            101.5             102.0
   Other domestic publishing                                                10.5             11.9              13.0
   International publishing                                                  6.6              6.4               5.7
-------------------------------------------------------------------------------------------------------------------
   Total Publishing                                                        106.5            119.8             120.7
-------------------------------------------------------------------------------------------------------------------
Licensing
   International licensing                                                  18.9             12.1               8.0
   Domestic licensing                                                        3.5              3.1               3.2
   Entertainment licensing                                                   1.8              2.0               1.4
   Marketing events                                                          3.6              3.0               2.9
   Other                                                                     0.5              0.2               3.9
-------------------------------------------------------------------------------------------------------------------
   Total Licensing                                                          28.3             20.4              19.4
-------------------------------------------------------------------------------------------------------------------
Total net revenues                                                   $     338.2      $     329.4       $     315.8
===================================================================================================================

Net income (loss)
Entertainment
   Before programming amortization and online content expenses       $      81.1      $      77.1       $      73.9
   Programming amortization and online content expenses                    (40.1)           (44.0)            (43.0)
-------------------------------------------------------------------------------------------------------------------
   Total Entertainment                                                      41.0             33.1              30.9
-------------------------------------------------------------------------------------------------------------------
Publishing                                                                  (6.5)             6.2               5.2
-------------------------------------------------------------------------------------------------------------------
Licensing                                                                   16.1             10.5              10.3
-------------------------------------------------------------------------------------------------------------------
Corporate Administration and Promotion                                     (19.6)           (18.2)            (16.6)
-------------------------------------------------------------------------------------------------------------------
Total segment income                                                        31.0             31.6              29.8
Restructuring expenses                                                      (0.1)            (0.7)             (0.3)
-------------------------------------------------------------------------------------------------------------------
Operating income                                                            30.9             30.9              29.5
-------------------------------------------------------------------------------------------------------------------
Nonoperating income (expense)
   Investment income                                                         2.2              0.6               0.4
   Interest expense                                                         (7.0)           (13.7)            (16.3)
   Amortization of deferred financing fees                                  (0.6)            (1.3)             (1.4)
   Minority interest                                                        (1.6)            (1.4)             (1.7)
   Debt extinguishment expenses                                            (19.3)            (5.9)             (3.3)
   Insurance/litigation settlements                                           --              5.6              (8.5)
   Other, net                                                               (1.3)            (1.0)             (1.3)
-------------------------------------------------------------------------------------------------------------------
Total nonoperating expense                                                 (27.6)           (17.1)            (32.1)
-------------------------------------------------------------------------------------------------------------------
Income (loss) before income taxes                                            3.3             13.8              (2.6)
Income tax expense                                                          (4.0)            (3.8)             (5.0)
-------------------------------------------------------------------------------------------------------------------
Net income (loss)                                                    $      (0.7)     $      10.0       $      (7.6)
===================================================================================================================

Net income (loss)                                                    $      (0.7)     $      10.0       $      (7.6)
-------------------------------------------------------------------------------------------------------------------
Dividend requirements of preferred stock                                      --             (0.4)             (0.9)
-------------------------------------------------------------------------------------------------------------------
Income (loss) applicable to common shareholders                      $      (0.7)     $       9.6       $      (8.5)
===================================================================================================================

Basic and diluted earnings (loss) per common share                   $     (0.02)     $      0.30       $     (0.31)
===================================================================================================================


(1)   Certain  amounts  reported  for prior  periods have been  reclassified  to
      conform to the current year's presentation.

                                       31



2005 COMPARED TO 2004

      Our revenues increased $8.8 million, or 3%, compared to the prior year due
to higher revenues from our Entertainment and Licensing Groups, partially offset
by expected lower revenues from our Publishing Group.

      Operating  income  of $30.9  million  was flat  for the  year,  reflecting
improved  results  from  our  Entertainment  and  Licensing  Groups,  offset  by
significantly  lower  results  from our  Publishing  Group and higher  Corporate
Administration and Promotion expenses.

      The net loss of $0.7  million  for 2005  included  $19.3  million  of debt
extinguishment  expense.  A decrease  in interest  expense  related to our first
quarter debt  refinancing  favorably  impacted  2005.  In 2004, we recorded $5.9
million of debt  extinguishment  expense and received a $5.6  million  insurance
recovery  partially  related  to a  charge  recorded  in the  prior  year  for a
litigation settlement with Logix Development Corporation, or Logix. See the Debt
Financing   section  within  Liquidity  and  Capital  Resources  for  additional
information.

Entertainment Group

      The following  discussion  focuses on the revenue and profit  contribution
before  programming  amortization  and online  content  expenses  of each of our
Entertainment Group businesses.

      Revenues from our domestic TV networks  increased $1.7 million,  or 2%, in
2005. Direct-to-home, or DTH, revenues increased $2.9 million, or 13%, primarily
due to  subscriber  growth and an  increase  in average  PPV buys.  The  revenue
increases  were  partially  offset by  decreased  Playboy TV cable PPV buys,  as
certain cable  companies  continue  migrating  consumers from linear channels to
VOD.  As a result of this  transition  to VOD,  revenues  from  Playboy TV cable
decreased $2.0 million,  or 8%, in 2005. Movie network  revenues  decreased $3.7
million,  or 10%,  primarily as a result of decreased PPV buys stemming from the
transition to VOD.  Total VOD revenues  increased  $2.8 million,  or 76%, in the
current year due to the continued  roll out of VOD service in  additional  cable
systems  as well as to a  growing  number of  consumer  buys in  existing  cable
systems.  Revenues  associated  with renting our studio  facility and  providing
various  related  services to third parties  increased $0.8 million,  or 28%, in
2005.   Domestic   TV  network   revenues   were   favorably   impacted  by  the
discontinuation  of  a  distributor's   high-definition   subscription   service
agreement,  which resulted in the accelerated  recognition of the remaining $1.4
million of deferred  revenue  associated  with the service  agreement.  In 2004,
movie network  revenues were impacted by a $1.5 million  unfavorable  adjustment
from  an  unanticipated  retroactive  rate  reduction  related  to  the  earlier
acquisition of one large MSO by another.  Profit  contribution  from domestic TV
networks  decreased  $0.2  million,  or  0.3%,  for  the  year.  A $1.3  million
adjustment for a contractual obligation related to licensed programming combined
with higher  overhead costs related to the operation of our production  facility
more than offset the revenue increases described above.

      International   revenues   increased  $6.8  million,   or  15%,  in  2005.
International  television  revenues  increased  $4.7  million,  or 11%,  in 2005
primarily due to increased revenues from several  third-party  licensees and new
networks in operation  for a full year in Australia  and Germany.  Additionally,
the  launch of three DTH  channels  in the U.K.  contributed  favorably  to 2005
revenues.  International online and wireless revenues increased $2.1 million, or
67%, due to increased  royalties from existing wireless partners and new license
agreements.  Profit contribution from our international entertainment businesses
increased  $3.7 million,  or 20%, in 2005 due to the higher  revenues  mentioned
above,  partially  offset by increased  marketing and operating costs related to
the newly launched channels.

      Domestic online  subscription  revenues increased $4.6 million, or 22%, in
2005 primarily due to the  acquisition of an affiliate  network of websites late
in the year.  Profit  contribution  increased $0.7 million,  or 5%, as increased
technology and marketing  initiatives and expenses related to our newly acquired
affiliate network of websites mostly offset the revenue increase.

      E-commerce revenues increased $2.1 million, or 11%, in 2005 as a result of
a $1.2 million  payment we received  related to the  termination  of a marketing
alliance  combined with  increased  catalog and  business-to-business  revenues.
E-commerce profit contribution decreased $0.7 million, or 35%, as higher catalog
production,  marketing,  product,  and fulfillment expenses more than offset the
revenue increase.

      Profit contribution from other businesses  decreased $0.5 million, or 26%,
in 2005.  Higher  online  advertising  revenues and lower  worldwide DVD cost of
sales and marketing  expenses were more than offset by a $1.1 million  favorable
adjustment recorded in the prior year.

                                       32



      The group's administrative expenses decreased $0.8 million, or 3%, in 2005
primarily  due to lower  legal  costs in the  current  year and a  contractually
obligated  severance  charge  recorded  in the prior year,  partially  offset by
higher performance-based compensation expense in the current year.

      Programming  amortization  and  online  content  expenses  decreased  $3.9
million,  or 9%,  primarily due to the mix of  programming.  We will continue to
acquire and  produce  content  that can be  repurposed  across our VOD,  online,
wireless and satellite radio platforms.  We anticipate programming  amortization
expense to be  approximately  $37.0  million  and online  content  expense to be
approximately  $5.7  million in 2006,  which  could vary based on,  among  other
things, the timing of completing productions.

      As a result of the  above,  segment  income for the group  increased  $7.9
million, or 24%, in 2005 compared to 2004.

Publishing Group

      Playboy  magazine  revenues  decreased  $12.1  million,  or 12%,  in 2005.
Advertising  revenues  decreased $6.7 million due to fewer advertising pages and
slightly  lower net  revenue  per  page.  Newsstand  revenues  in 2005 were $3.6
million  lower  principally  due to  fewer  copies  sold  in the  current  year,
partially  offset by higher display costs in the prior year.  Additionally,  the
current year included an unfavorable  adjustment of $0.1 million  related to the
prior year's issues compared to a $0.5 million favorable adjustment in the prior
year.  Subscription  revenues  decreased  $1.8  million  primarily  due to lower
average net revenue per copy,  partially  offset by an increase in the number of
subscription  copies  served  and lower bad debt  expense in the  current  year.
Higher favorable  adjustments  recorded in the prior year to recognize  revenues
for paid  subscriptions that will not be served also contributed to the decrease
in 2005.  Advertising  sales for the 2006  first  quarter  magazine  issues  are
closed, and we expect to report approximately 33% lower advertising revenues and
30% fewer  advertising pages compared to the 2005 first quarter as the result of
continuing softness in the market.

      Revenues from our other  domestic  publishing  businesses  decreased  $1.4
million,  or 12%. This was primarily  due to fewer  newsstand  copies of special
editions sold in the current year combined with higher  unfavorable  adjustments
to the prior  year's  issues in the  current  year,  partially  offset by higher
display costs in the prior year.

      International publishing revenues increased $0.2 million, or 3%.

      The group's  segment  profitability  decreased  $12.7 million in 2005 as a
result of the lower revenues discussed above combined with higher paper costs of
$1.7  million and higher  subscription  acquisition  expenses  of $1.0  million,
partially offset by a decrease of $3.2 million in editorial  content expenses in
the current year.

      We do not expect a material  change in either the newsstand or advertising
environments,  and we expect a decline in profitability  from our  subscriptions
business.  Increased postage costs as well as the continued impact of 2005 paper
price  increases  will have an  unfavorable  impact on 2006  results but will be
mitigated by our decisions to reduce Playboy  magazine's  circulation  rate base
effective  with the  January  2006 issue and  increase  the cover price by $1.00
effective  with the February 2006 issue.  We believe that the first quarter will
be the worst for our  Publishing  Group in 2006, and we will continue to work to
meet our goal of lower losses in 2006 compared to 2005.

Licensing Group

      Licensing Group revenues increased $7.9 million, or 39%, in 2005 primarily
due to higher  royalties from existing and new licensees in Europe and Asia. The
group's  segment  income  increased  $5.6  million,  or 54%,  due to the revenue
increase,  partially offset by higher  revenue-related  expenses and development
costs related to our location-based entertainment business.

      We are  projecting 15 - 20% growth in the  Licensing  Group's 2006 segment
income because of the strength of the core licensing business.

                                       33



Corporate Administration and Promotion

      Corporate  Administration  and Promotion  expenses for 2005 increased $1.4
million, or 8%, largely due to an increase in performance-based compensation and
audit  expenses,  partially  offset by the impact of a legal  settlement  in the
prior  year.  In 2006,  Corporate  Administration  and  Promotion  expenses  are
expected to increase materially. This is largely due to the previously mentioned
minority  interest  repurchase,   which  resulted  in  the  elimination  of  our
intra-company agreements related to trademark,  content and administrative fees.
This will cause Corporate  Administration  and Promotion expenses to increase by
approximately $5.0 million,  with a corresponding  improvement  primarily in the
Entertainment Group.

Restructuring Expenses

      In 2005, we recorded an additional  charge of $0.1 million  related to the
2002  restructuring  plan as a result of changes in plan  assumptions  primarily
related to excess office space.  There were no additional charges related to the
2001  restructuring  plan.  Of the total  costs  related to these  restructuring
plans,  approximately  $10.0  million was paid by December  31,  2005,  with the
remainder of $1.2 million to be paid through 2007.

      In 2004, we recorded a  restructuring  charge of $0.5 million  relating to
the  realignment  of our  entertainment  and  online  businesses.  In  addition,
primarily  due to excess office space,  we recorded  additional  charges of $0.4
million related to the 2002 restructuring plan and reversed $0.2 million related
to the 2001 restructuring plan as a result of changes in plan assumptions.

      In 2003,  primarily due to excess space in our Chicago office, we recorded
unfavorable  adjustments  of $0.1  million  and  $0.2  million  to the  previous
estimates related to the 2002 and 2001 restructuring plans, respectively.

      The   following   table   displays   the  activity  and  balances  of  the
restructuring  reserve  account for the years ended December 31, 2005,  2004 and
2003 (in thousands):

                                                   Consolidation
                                   Workforce   of Facilities and
                                   Reduction          Operations          Total
-------------------------------------------------------------------------------
Balance at December 31, 2002 (1)   $   2,772          $    3,805      $   6,577
Adjustment to previous estimate         (168)                518            350
Cash payments                         (1,974)             (1,760)        (3,734)
-------------------------------------------------------------------------------
Balance at December 31, 2003             630               2,563          3,193
Additional reserve recorded              466                  --            466
Adjustment to previous estimate           --                 278            278
Cash payments                           (917)             (1,014)        (1,931)
-------------------------------------------------------------------------------
Balance at December 31, 2004             179               1,827          2,006
Adjustment to previous estimate           17                 132            149
Cash payments                           (196)               (749)          (945)
-------------------------------------------------------------------------------
Balance at December 31, 2005       $      --          $    1,210      $   1,210
===============================================================================

(1)   The balance at December 31, 2002,  consisted  of remaining  cash  payments
      from our prior restructuring plans.

Nonoperating Income (Expense)

      In 2005, we recorded total nonoperating  expense of $27.6 million compared
to $17.1 million in the prior year.  The current year included  $19.3 million of
debt extinguishment expense, or a $13.4 million increase,  compared to the prior
year, and $7.0 million,  or a $6.7 million decrease in interest expense compared
to the prior year related to our first  quarter debt  refinancing.  In 2004,  we
recorded $5.9 million of debt extinguishment expense and received a $5.6 million
insurance  recovery partially related to a charge recorded in the prior year for
a litigation settlement with Logix.

Income Tax Expense

      Our effective income tax rate differs from U.S.  statutory rates primarily
as a  result  of  the  increase  in  the  valuation  allowance  related  to  the
recognition of our net operating loss, or NOL,  carryforwards  and the effect of
the

                                       34



deferred tax treatment of certain indefinite-lived intangibles.

      In 2005,  we increased  the  valuation  allowance,  as  adjusted,  by $2.6
million  related to the  recognition  of our NOLs and the effect of the deferred
tax  treatment  of certain  acquired  intangibles.  In 2004,  we  decreased  the
valuation  allowance  by $9.2  million,  of which  $4.8  million  was due to the
reduction in the deferred tax asset related to 2004 net income and the remainder
was  primarily  due  to  the  expiration  of  a  portion  of  our  capital  loss
carryforward and the deferred tax treatment of certain acquired intangibles.

2004 COMPARED TO 2003

      Our revenues  increased  approximately  $13.6 million,  or 4%, compared to
2003 primarily due to higher revenues from our Entertainment Group.

      Operating  income increased $1.4 million in 2004 primarily due to improved
operating  results  from each of our  groups,  offset in part by higher  planned
Corporate Administration and Promotion expenses.

      Net income of $10.0  million for 2004  included a $5.6  million  insurance
recovery  partially  related  to a  charge  recorded  in 2003  for a  litigation
settlement with Logix. 2004 included $5.9 million of debt extinguishment expense
related to the second quarter bond redemption  comprised of $3.9 million for the
bond redemption premium and approximately $2.0 million for the noncash write-off
of the related  deferred  financing  costs.  2003  included $3.3 million of debt
extinguishment expense related to prior financing  obligations,  which were paid
upon  completion of our debt offering in 2003, as well as an $8.5 million charge
for the litigation settlement mentioned above.

Entertainment Group

      The following  discussion  focuses on the revenue and profit  contribution
before  programming  amortization  and online  content  expenses  of each of our
Entertainment Group businesses.

      Revenues from our domestic TV networks increased $1.6 million,  or 2%, for
2004.  This  improvement  resulted  from  both a $2.2  million  increase  in DTH
revenues  related  to  subscriber  growth  and a $2.2  million  increase  in VOD
revenues due to the rollout of VOD service in additional cable systems. The 2004
launch of Spice HD and revenues  associated with renting our studio facility and
providing  various related services to third parties also contributed  favorably
to revenues.  The revenue  increases were partially  offset by a decrease in PPV
buys as cable  companies were migrating  consumers from linear  channels to VOD.
Additionally,  certain affiliates of Time Warner Cable Inc., or Time Warner, one
of our MSOs,  replaced our movie networks with other adult programming before we
signed a new carriage  agreement with Time Warner in July. We have regained some
of our market share via VOD, and the Time Warner deal  guarantees  us a majority
of the adult VOD shelf space on its systems. The second quarter of 2004 was also
negatively  impacted by a $1.5 million  unfavorable  adjustment to movie network
revenues from an unanticipated  retroactive  rate reduction  related to the 2002
acquisition of one large MSO by another.

      Profit  contribution for domestic TV networks  increased $0.2 million,  or
0.3%, for the year, as the revenue activity described above was mostly offset by
higher  distribution  and  overhead  costs  related  to  the  operation  of  our
production facility,  combined with increased  marketing,  promotional and legal
expenditures.

      International  revenues increased $7.4 million,  or 20%, in 2004 primarily
attributable to higher DTH and cable revenues in the U.K. of approximately  $6.6
million  resulting  from the  launch of three  new  channels  and the  impact of
foreign currency.  Higher  international  online revenues of approximately  $0.8
million  also  contributed  to  the  increase.   Profit  contribution  from  our
international  business  increased  $2.1  million,  or 13%, in 2004 based on the
higher  revenues and offset in part by higher direct and overhead  costs related
to the launch of the three new U.K. channels.

      Online  subscription  revenues increased $3.3 million, or 18%, in 2004 due
to an increase in average  monthly  subscribers  and an increase in our revenues
per subscriber as more customers  continued to choose  video-rich  offerings via
broadband.  Higher  cost of sales and  technology  costs  partially  offset  the
revenue increase.

      E-commerce  revenues  increased  $1.9  million,  or 11%,  in  2004  due to
increased catalog  circulation  combined with increased email campaigns.  Profit
contribution  from  e-commerce  was partially  impacted by higher  marketing and
circulation costs.

                                       35



      Profit contribution from other businesses  increased $0.4 million, or 30%,
in 2004 due to a $1.1 million favorable  adjustment in 2004 from the reversal of
an accrual  recorded in 2001 and 2002  related to the  termination  of a service
agreement.  Growth in our online  advertising and online gaming  businesses also
contributed to the increase. These increases were mostly offset by a decrease in
worldwide DVD profit  contribution of $1.2 million, or 83%, as a result of fewer
titles released in 2004 combined with an increase in marketing expenses.

      The group's  administrative  expenses increased 6% in 2004 mainly due to a
contractually  obligated  severance  charge combined with higher legal expenses.
The group's results included net fees of $5.4 million in both 2004 and 2003 from
Playboy.com,  to Corporate Administration and Promotion and the Publishing Group
related to the previously mentioned trademark, content and administrative fees.

      Programming  amortization  and  online  content  expenses  increased  $1.0
million, or 2%, compared to 2003 due to the mix of programming.

      As a result of the  above,  segment  income for the group  increased  $2.2
million, or 8%, in 2004 compared to 2003.

Publishing Group

      Playboy  magazine  revenues  decreased  $0.5  million,  or  1%,  in  2004.
Newsstand  revenues in 2004 were $1.7 million lower  principally due to the 50th
Anniversary issue and more celebrity issues which sold at higher cover prices in
2003  combined  with a decrease  in the number of U.S.  and  Canadian  newsstand
copies sold and higher display costs in 2004.  Subscription  revenues  increased
$1.1 million primarily due to a favorable adjustment for subscriptions that will
not be served,  higher net subscription revenue per copy as a result of a higher
proportion of direct-to-publisher subscriptions, higher list rental revenues and
a favorable  bad debt  reserve  adjustment.  A slight  decrease in the number of
subscription  copies  served  partially  offset  the   above-mentioned   revenue
increases.  Advertising  pages  increased  slightly  while net  revenue per page
decreased slightly,  resulting in flat advertising revenues, as expected, mostly
due to the favorable impact of the Playboy 50th Anniversary issue in 2003.

      Revenues from our other  domestic  publishing  businesses  decreased  $1.1
million,  or 8%, primarily due to fewer copies sold and higher display costs for
special editions.  Two fewer calendars published in 2004 also contributed to the
decline, which was offset by higher royalties from books.

      International   publishing   revenues  increased  $0.7  million,  or  13%,
primarily due to higher revenues from several international editions.

      The group's segment income increased $1.0 million in 2004 primarily due to
lower  manufacturing  and  promotion  costs as a result of the 50th  Anniversary
issue  combined with the costs  associated  with moving our editorial  functions
from Chicago to New York in 2003. Partially offsetting the impact of these lower
costs were higher  editorial  costs related to celebrity  pictorials in 2004 and
the lower revenues discussed above.

Licensing Group

      Licensing Group revenues increased $1.0 million, or 5%, in 2004 mainly due
to  higher  royalties  from  our  international   and   entertainment   products
businesses.  International  revenues increased $4.1 million,  or 51%, due to new
licensee  agreements in addition to higher royalties from existing  licensees in
Japan, Europe, South East Asia and Australia.  Entertainment  licensing revenues
increased  $0.6  million,  or 50%,  primarily due to higher  royalties  from our
Bally's slot machine deal. Other revenues were $3.7 million lower than 2003, due
to the sale of an  original  Salvador  Dali  painting  and the 50th  Anniversary
auction of art, manuscripts and memorabilia in 2003.

      Segment income for the Licensing Group in 2004 increased $0.2 million,  or
1%, on the above-mentioned net revenue increase.

      In the first quarter of 2004, we sold our Sarah  Coventry  trademarks  and
service marks for their  approximate book value,  pursuant to an agreement under
which we will receive payments over a period not to exceed ten years.

                                       36



Corporate Administration and Promotion

      Corporate  Administration  and Promotion  expenses for 2004 increased $1.6
million,  or 10%,  which was less than the expected  increase and was related to
higher salary, marketing, consulting and legal expenses.

Restructuring Expenses

      The   following   table   displays   the  activity  and  balances  of  the
restructuring  reserve  account for the years ended December 31, 2004,  2003 and
2002 (in thousands):

                                                    Consolidation
                                    Workforce   of Facilities and
                                    Reduction          Operations         Total
-------------------------------------------------------------------------------
Balance at December 31, 2001 (1)    $   1,579          $    1,142    $    2,721
Additional reserve recorded             2,938               2,799         5,737
Write-off leasehold improvements           --                (437)         (437)
Adjustment to previous estimate           100                 806           906
Cash payments                          (1,845)               (505)       (2,350)
-------------------------------------------------------------------------------
Balance at December 31, 2002            2,772               3,805         6,577
Adjustment to previous estimate          (168)                518           350
Cash payments                          (1,974)             (1,760)       (3,734)
-------------------------------------------------------------------------------
Balance at December 31, 2003              630               2,563         3,193
Additional reserve recorded               466                  --           466
Adjustment to previous estimate            --                 278           278
Cash payments                            (917)             (1,014)       (1,931)
-------------------------------------------------------------------------------
Balance at December 31, 2004        $     179          $    1,827    $    2,006
===============================================================================

(1)   The balance at December 31, 2001,  consisted  of remaining  cash  payments
      from our prior restructuring plans.

Nonoperating Income (Expense)

      In 2004, we recorded total nonoperating  expense of $17.1 million compared
to $32.1  million in 2003.  2004  included  a $5.6  million  insurance  recovery
partially  related  to an $8.5  million  charge  recorded  in 2003 for the Logix
settlement.  Lower  interest  expense also  contributed  to the  decrease.  Debt
extinguishment  expense  of $5.9  million  related  to the  redemption  of $35.0
million  aggregate  principal  amount of 11%  senior  secured  notes,  or senior
secured  notes,  issued by our subsidiary  PEI Holdings,  Inc., or Holdings.  In
2003, we incurred  $3.3 million of debt  extinguishment  expense  related to the
retirement of debt obligations.

Income Tax Expense

      Our effective income tax rate differs from U.S.  statutory rates primarily
as a result of the reduction in the  valuation  allowance  corresponding  to the
utilization  of our NOL  carryforwards,  the  benefit  from which was  partially
offset by foreign income and  withholding  tax, for which no current U.S. income
tax  benefit  is   recognized,   and  the  deferred  tax  treatment  of  certain
indefinite-lived intangibles.

      In 2004, we decreased the  valuation  allowance by $9.2 million,  of which
$4.8 million was due to the  reduction in the deferred tax asset related to 2004
net income and the remainder was primarily due to the expiration of a portion of
our capital loss carryforward and the deferred tax treatment of certain acquired
intangibles.  In 2003, we increased the valuation  allowance by $3.3 million, of
which $1.5  million was due to the deferred  tax  treatment of certain  acquired
intangibles  and the  remainder  was  primarily  due to the  deferred  tax asset
related to the 2003 NOL.

                                       37



LIQUIDITY AND CAPITAL RESOURCES

      At December 31, 2005,  we had $26.1  million in cash and cash  equivalents
compared to $26.7 million in cash and cash  equivalents at December 31, 2004. At
December 31, 2005,  we had $21.0  million of auction  rate  securities,  or ARS,
included in marketable  securities and short-term  investments compared to $20.0
million at December 31, 2004. ARS generally have long-term maturities;  however,
these investments have characteristics similar to short-term investments because
at  predetermined  intervals,  typically  every 28 days,  there is a new auction
process.  Total financing  obligations  were $115.0 million and $80.0 million at
December 31, 2005, and December 31, 2004, respectively.

      At December 31, 2005,  our liquidity  requirements  were being provided by
cash   generated  from  our  operating   activities,   existing  cash  and  cash
equivalents, short-term investments and net proceeds from our March 2005 sale of
our 3.00%  convertible  senior  subordinated  notes due 2025, or the convertible
notes. At December 31, 2005, we had a $50.0 million credit  facility,  which can
be used for revolving borrowings,  issuing letters of credit or a combination of
both. At December 31, 2005, there were no borrowings and $9.8 million in letters
of credit outstanding under this facility, permitting $40.2 million of available
borrowings under this facility. See Debt Financing for additional information.

      We believe that cash on hand and operating cash flows, together with funds
available under our credit  facility and potential  access to credit and capital
markets, will be sufficient to meet our operating expenses, capital expenditures
and other contractual obligations as they become due.

DEBT FINANCING

      On March 15,  2005,  we  issued  and sold in a  private  placement  $100.0
million aggregate  principal amount of our convertible notes. On March 28, 2005,
we issued and sold in a private  placement an additional $15.0 million aggregate
principal  amount  of the  convertible  notes  due to  the  initial  purchasers'
exercise of the over-allotment  option. The net proceeds of approximately $110.3
million from the issuance and sale of the convertible notes, after deducting the
initial purchasers' discount and estimated offering expenses payable by us, were
used,  together with available  cash, (i) to complete a tender offer and consent
solicitation  for,  and  to  purchase  and  retire  all  of  the  $80.0  million
outstanding  principal  amount  of the  senior  secured  notes  for a  total  of
approximately  $95.2 million,  including the bond tender premium and consent fee
of $14.9 million and other  expenses of $0.3 million,  (ii) to purchase  381,971
shares of our  Class B stock for an  aggregate  purchase  price of $5.0  million
concurrently  with the sale of the  convertible  notes  and  (iii)  for  working
capital and general corporate purposes.

      The  convertible  notes bear  interest at a rate of 3.00% per annum on the
principal  amount of the notes,  payable in arrears on March 15 and September 15
of each year,  payment of which began on September 15, 2005. In addition,  under
certain circumstances beginning in 2012, if the trading price of the convertible
notes exceeds a specified threshold during a prescribed measurement period prior
to any semi-annual  interest period,  contingent interest will become payable on
the convertible notes for that semi-annual  interest period at an annual rate of
0.25% per annum.

      The convertible notes are convertible into cash and, if applicable, shares
of our Class B stock based on an initial conversion rate, subject to adjustment,
of 58.7648 shares per $1,000  principal  amount of the convertible  notes (which
represents an initial  conversion price of approximately  $17.02 per share) only
under the  following  circumstances:  (1) during any  fiscal  quarter  after the
fiscal  quarter  ending March 31, 2005, if the closing sale price of our Class B
stock  for  each of 20 or  more  consecutive  trading  days  in a  period  of 30
consecutive  trading  days  ending on the last  trading  day of the  immediately
preceding  fiscal quarter exceeds 130% of the conversion price in effect on that
trading day; (2) during the five business day period after any five  consecutive
trading  day period in which the  average  trading  price per  $1,000  principal
amount of convertible  notes over that five  consecutive  trading day period was
equal to or less than 95% of the  average  conversion  value of the  convertible
notes  during  that  period;  (3) upon the  occurrence  of  specified  corporate
transactions,  as set forth in the indenture governing the convertible notes; or
(4) if we have called the convertible notes for redemption. Upon conversion of a
convertible note, a holder will receive cash in an amount equal to the lesser of
the  aggregate  conversion  value of the note being  converted and the aggregate
principal amount of the note being converted.  If the aggregate conversion value
of the convertible note being converted is greater than the cash amount received
by the holder, the holder will also receive an amount in whole shares of Class B
stock equal to the aggregate  conversion  value less the cash amount received by
the holder. A holder will receive cash in lieu of any fractional shares of Class
B stock. The maximum conversion rate,  subject to adjustment,  is 76.3942 shares
per $1,000 principal amount of convertible notes.

                                       38



      The  convertible  notes  mature on March 15,  2025.  On or after March 15,
2010, if the closing  price of our Class B stock exceeds a specified  threshold,
we may redeem any of the convertible  notes at a redemption  price in cash equal
to 100% of the principal  amount of the  convertible  notes plus any accrued and
unpaid interest up to, but excluding, the redemption date. On or after March 15,
2012,  we may at any  time  redeem  any of the  convertible  notes  at the  same
redemption  price. On each of March 15, 2012, March 15, 2015 and March 15, 2020,
or upon the  occurrence of a fundamental  change,  as specified in the indenture
governing  the  convertible  notes,  holders may require us to purchase all or a
portion of their  convertible notes at a purchase price in cash equal to 100% of
the principal  amount of the notes,  plus any accrued and unpaid interest up to,
but excluding, the purchase date.

      The convertible  notes are unsecured  senior  subordinated  obligations of
Playboy  Enterprises,  Inc., and rank junior to all of the issuer's senior debt,
including  its  guarantee of  Holdings'  borrowings  under our credit  facility;
equally with all of the issuer's future senior subordinated debt; and, senior to
all of the issuer's  future  subordinated  debt. In addition,  the assets of the
issuer's  subsidiaries  are  subject  to the  prior  claims  of  all  creditors,
including trade creditors, of those subsidiaries.

CREDIT FACILITY

      Effective April 1, 2005, Holdings and its lenders amended and restated the
credit agreement  governing our credit facility,  primarily to increase the size
of the credit facility from $30.0 million to $50.0 million.  Our credit facility
provides for  revolving  borrowings  by Holdings of up to $50.0  million and the
issuance  of up to $30.0  million in letters of credit,  subject to a maximum of
$50.0 million in combined  borrowings  and letters of credit  outstanding at any
time.  Borrowings  under the credit  facility bear interest at a variable  rate,
equal to a specified  Eurodollar,  LIBOR or base rate plus a specified borrowing
margin  based on our  Transactions  Adjusted  EBITDA,  as  defined in the credit
agreement.  We pay fees on the outstanding amount of letters of credit under the
credit  facility  based on the  margin  that  applies  to  borrowings  that bear
interest  at a rate based on LIBOR.  All  amounts  outstanding  under the credit
facility will mature on April 1, 2008.  Holdings'  obligations as borrower under
the  credit   facility  are  guaranteed  by  us  and  each  of  our  other  U.S.
subsidiaries.  The obligations of the borrower and each of the guarantors  under
the credit facility are secured by a first-priority lien on substantially all of
the borrower's and the guarantors'  assets. On March 10, 2006,  Holdings and its
lenders  entered  into an amendment to the credit  agreement  that,  among other
things,  gives us additional  time to add Playboy.com and specified newly formed
subsidiaries as guarantors and pledgors under the credit facility.

FINANCING FROM RELATED PARTY

      At December 31, 2002, Playboy.com,  Inc., or Playboy.com, had an aggregate
of $27.2 million of outstanding indebtedness to Hugh M. Hefner,  Editor-In-Chief
and Chief  Creative  Officer,  or Mr.  Hefner,  in the form of three  promissory
notes.  Upon the closing of the senior secured notes offering on March 11, 2003,
Playboy.com's  debt to Mr. Hefner was restructured.  One promissory note, in the
amount of $10.0  million,  was  extinguished  in exchange for shares of Holdings
Series A Preferred  Stock with an aggregate  stated value of $10.0 million.  The
two other  promissory  notes, in a combined  principal  amount of $17.2 million,
were  extinguished  in exchange  for $0.5 million in cash and shares of Holdings
Series B  Preferred  Stock  with an  aggregate  stated  value of $16.7  million.
Pursuant to the terms of an exchange agreement between us, Holdings, Playboy.com
and Mr. Hefner and  certificates of designation  governing the Holdings Series A
and Series B Preferred  Stocks, we were required to exchange the Holdings Series
A  Preferred  Stock for  shares of  Playboy  Class B stock and to  exchange  the
Holdings Series B Preferred Stock for shares of Playboy Preferred Stock.

      On May 1, 2003,  we exchanged the Holdings  Series A Preferred  Stock plus
accumulated  dividends  for  1,122,209  shares  of  Playboy  Class B  stock  and
exchanged  the  Holdings  Series B Preferred  Stock for 1,674  shares of Playboy
Preferred  Stock with an aggregate  stated value of $16.7  million.  The Playboy
Preferred Stock accrued dividends at a rate of 8.00% per annum,  which were paid
semi-annually.

      The Playboy  Preferred  Stock was convertible at the option of Mr. Hefner,
the holder,  into shares of our Class B stock at a conversion price of $11.2625,
which was equal to 125% of the  weighted  average  closing  price of our Class B
stock  over  the  90-day  period  prior to the  exchange  of  Holdings  Series B
Preferred Stock for Playboy Preferred Stock.

                                       39



      On April 26,  2004,  Mr.  Hefner  converted  his $16.7  million of Playboy
Preferred Stock into 1,485,948 shares of our Class B stock and sold these shares
as part of our public equity  offering on that date. See Note (S), Public Equity
Offering,  to the Notes to  Consolidated  Financial  Statements  for  additional
information.

      In 2005, we repurchased  the remaining  outstanding  Playboy.com  Series A
Preferred Stock that was held by Mr. Hefner and an unrelated third party.  These
shares were part of the $15.3 million  issued by our  subsidiary  Playboy.com in
2001 of which $5.0 million was purchased by Mr.  Hefner.  Pursuant to its terms,
the Playboy.com Series A Preferred Stock was canceled,  retired and ceased to be
outstanding as a result of the repurchases.  Subsequently,  Playboy.com became a
wholly owned subsidiary of ours.

CALIFA ACQUISITION

      The Califa  Entertainment  Group, Inc., or Califa,  acquisition  agreement
gives us the option of paying  $14.0  million  of the  remaining  $19.8  million
purchase  price  consideration  in cash or Class B stock.  We intend to make the
$8.0 million in payments  that are due in 2006 in cash.  We also have the option
of accelerating remaining acquisition payments. See the Contractual  Obligations
table below for the future cash  obligations  related to our  acquisitions.  See
Note (C),  Acquisition,  to the Notes to Consolidated  Financial  Statements for
additional information relating to the Califa acquisition.

CASH FLOWS FROM OPERATING ACTIVITIES

      Net cash provided by operating  activities  was $27.4 million for 2005, an
increase  of $11.0  million  from  2004.  The  decrease  in net  income of $10.7
million,  which  included  $19.3 million for debt  extinguishment  expense,  was
partially  offset by lower  legal  settlement  payments  of  approximately  $3.6
million  combined  with an  increase in  accounts  payable and accrued  employee
compensation.   In  addition,  cash  investments  in  entertainment  programming
decreased  $8.4 million from 2004.  In 2006,  we expect to invest  approximately
$38.0 million and $5.7 million in entertainment  programming and online content,
respectively,  which  could vary based on,  among  other  things,  the timing of
completing productions.

CASH FLOWS FROM INVESTING ACTIVITIES

      Net cash used for investing  activities  was $15.8 million for 2005.  $8.3
million,  which  included $8.0 million for the initial  purchase  price and $0.3
million of acquisition-related costs, was used to acquire a network of affiliate
websites that requires  additional  payments of $2.0 million in each of 2006 and
2007.  Additionally,  $5.6 million was used for capital  expenditures  primarily
related  to our Los  Angeles  and U.K.  studios  and $1.9  million  was used for
purchases of net marketable securities and short-term investments.

CASH FLOWS FROM FINANCING ACTIVITIES

      Net  cash  used  for  financing  activities  was  $12.1  million  for 2005
primarily due to payment of $95.2  million in  connection  with the purchase and
retirement of all of the $80.0 million outstanding principal amount of Holdings'
senior  secured notes and $5.1 million of related  financing  fees. We also used
$5.0 million to purchase 381,971 shares of our Class B stock.  Additionally,  we
repurchased the remaining outstanding  Playboy.com Series A Preferred Stock that
was held by Mr. Hefner and an unrelated third party for $14.1 million.  Proceeds
from the sale of $115.0 million  aggregate  principal  amount of our convertible
notes partially offset these uses of cash. See Debt Financing and Financing from
Related Party for additional information.

                                       40



CONTRACTUAL OBLIGATIONS

      The following table reflects a summary of our contractual  obligations and
commercial  commitments at December 31, 2005, as further  discussed in the Notes
to Consolidated Financial Statements (in thousands):



                                           2006       2007       2008       2009      2010  Thereafter      Total
-----------------------------------------------------------------------------------------------------------------
                                                                                    
Long-term financing obligations (1)   $   3,450  $   3,450  $   3,450  $   3,450  $  3,450  $  165,025   $182,275
Operating leases                         14,290     13,456     12,204      7,872     7,866      54,110    109,798
Purchase obligations:
   Licensed programming
      commitments (2)                     7,060      5,272      5,224      4,000     4,667       4,000     30,223
Other (3):
   Acquisition liabilities (1), (4)      13,097     10,050      1,000      1,000     1,000         750     26,897
   Transponder service agreements         6,288      5,689      5,689      4,788     3,480      10,875     36,809
   Litigation settlement (5)          $   1,000  $      --  $      --  $      --  $     --  $       --   $  1,000
-----------------------------------------------------------------------------------------------------------------


(1)   Includes interest and principal commitments related to our obligations.

(2)   Represents  our  non-cancelable  obligations to license  programming  from
      other  studios.  Typically,  the  licensing of the  programming  allows us
      access to specific  titles or in some cases the  studio's  entire  library
      over an extended  period of time.  We broadcast  this  programming  on our
      networks throughout the world, as appropriate.

(3)   We  have  obligations  of  $5.3  million  recorded  in  "Other  noncurrent
      liabilities"  at  December  31,  2005,  under  two  nonqualified  deferred
      compensation  plans,  which permit certain  employees and all  nonemployee
      directors  to  annually  elect to defer a portion  of their  compensation.
      These amounts have not been included in the table, as the dates of payment
      are not known at the balance sheet date.

(4)   Includes  liabilities  related to the  acquisitions of Califa,  Playboy TV
      International, LLC, or PTVI, and an affiliate network of websites.

(5)   Paid in January 2006.

                                       41



CRITICAL ACCOUNTING POLICIES

      Our  financial  statements  are prepared in  conformity  with GAAP,  which
requires  management to make estimates and  assumptions  that affect the amounts
reported in the financial  statements and accompanying notes. We believe that of
our  significant  accounting  policies,  the  following are the more complex and
critical areas. For additional  information about our accounting  policies,  see
Note  (A),  Summary  of  Significant   Accounting  Policies,  to  the  Notes  to
Consolidated Financial Statements.

REVENUE RECOGNITION

Domestic Television

      Our domestic  television  network  revenues  were $98.6  million and $96.9
million for the years ended December 31, 2005 and 2004,  respectively.  In order
to  record  our  revenues,  we  estimate  the  number  of PPV buys  and  monthly
subscriptions  using a number of factors  including,  but not  exclusively,  the
average  number of buys and  subscriptions  in the prior three  months  based on
actual  payments  received and  historical  data by  geographic  location.  Upon
recording the revenue, we also record the related  receivable.  We have reserves
for  uncollectible  receivables  based on our  experience and monitor and adjust
these reserves on an ongoing  basis.  At both December 31, 2005 and 2004, we had
receivables  of  $17.2  million  related  to  domestic  television.   We  record
adjustments to revenue on a monthly basis as we obtain actual  payments from the
providers.  Actual  subscriber  information  and payment is  generally  received
within three months.  Historically,  our adjustments have not been material.  At
any point,  our  exposure  to a  material  adjustment  to  revenue is  mitigated
because, generally, only the most recent two to three months would not have been
fully adjusted to actual based on payments received.

Playboy Magazine

      Our Playboy  magazine  revenues were $89.4 million and $101.5  million for
the years ended  December  31, 2005 and 2004,  respectively,  of which 11.7% and
13.9% were derived from newsstand sales in the respective  years. Our print run,
which is developed with input from  Time/Warner  Retail Sales and Marketing,  or
TWRSM, our national distributor,  varies each month based on expected sales. Our
expected  sales are based on historical  analyses of demand based on a number of
variables,  including  content,  time of year and the cover price. We record our
revenues for each month's issue utilizing our expected  sales.  Our revenues are
recorded net of a provision  for  estimated  returns.  Substantially  all of the
magazines  to be  returned  are  returned  within  90 days of the date  that the
subsequent  issue goes on sale.  We adjust our  provision  for returns  based on
actual returns of the magazine.  Historically, our annual adjustments to Playboy
magazine newsstand revenues have not been material and are driven by differences
in actual  consumer  demand as  compared to expected  sales.  At any point,  our
exposure to a material  adjustment to revenue is mitigated  because,  generally,
only the most recent two to three months  would not have been fully  adjusted to
actual based on actual returns received.

TRADEMARKS

      Our trademarks are critical to the success and growth  potential of all of
our  businesses.  We actively  protect and defend our trademarks  throughout the
world and monitor the  marketplace for counterfeit  products.  Consequently,  we
defend our  trademarks by  initiating  legal  proceedings,  when  warranted,  to
prevent their  unauthorized  use, and we incur and capitalize  costs  associated
with acquisition,  defense,  registration  and/or renewal of our trademarks.  In
accordance with Statement of Financial  Accounting  Standards No. 142,  Goodwill
and Other Intangible  Assets,  trademark-related  costs are not being amortized,
since our trademarks have indefinite lives, but are subject to annual impairment
tests in accordance with the accounting standard.

DEFERRED REVENUES

      As of  December  31,  2005,  $37.1  million  and $3.0  million of deferred
revenues related to Playboy  magazine  subscriptions  and online  subscriptions,
respectively. Sales of Playboy magazine and online subscriptions, less estimated
cancellations,  are deferred and recognized as revenues proportionately over the
subscription  periods.  Our estimates of  cancellations  are based on historical
experience and current  marketplace  conditions and are adjusted  monthly on the
basis of actual results. We have not experienced  significant deviations between
estimated and actual results.

                                       42



RELATED PARTY TRANSACTIONS

HUGH M. HEFNER

      We  own  a  29-room  mansion  located  on 5  1/2  acres  in  Los  Angeles,
California.  The  Playboy  Mansion  is used for  various  corporate  activities,
including  serving as a valuable  location for television  production,  magazine
photography  and for online,  advertising,  marketing and sales events.  It also
enhances our image as host for many charitable and civic functions.  The Playboy
Mansion generates substantial publicity and recognition,  which increases public
awareness of us and our products and services.  Its facilities  include a tennis
court,  swimming pool,  gymnasium and other  recreational  facilities as well as
extensive  film,  video,  sound and security  systems.  The Playboy Mansion also
includes accommodations for guests and serves as an office and residence for Mr.
Hefner.  It has a full-time staff that performs  maintenance,  serves in various
capacities at the functions held at the Playboy Mansion and provides our and Mr.
Hefner's guests with meals, beverages and other services.

      Under a 1979 lease  entered  into with Mr.  Hefner,  the  annual  rent Mr.
Hefner  pays  to us  for  his  use of  the  Playboy  Mansion  is  determined  by
independent experts who appraise the value of Mr. Hefner's basic  accommodations
and access to the Playboy Mansion's facilities, utilities and attendant services
based on comparable hotel accommodations. In addition, Mr. Hefner is required to
pay the sum of the per-unit  value of  non-business  meals,  beverages and other
benefits he and his personal  guests  receive.  These standard food and beverage
per-unit values are determined by independent  expert  appraisals  based on fair
market values.  Valuations for both basic  accommodations  and standard food and
beverage  units are  reappraised  every  three years and are  annually  adjusted
between  appraisals based on appropriate  consumer price indexes.  Mr. Hefner is
also  responsible  for the  cost of all  improvements  in any  Hefner  residence
accommodations,  including  capital  expenditures,  that are in excess of normal
maintenance for those areas.

      Mr.  Hefner's usage of Playboy  Mansion  services and benefits is recorded
through  a system  initially  developed  by the  professional  services  firm of
PricewaterhouseCoopers   LLP  and  now  administered  by  us,  with  appropriate
modifications approved by the audit and compensation  committees of the Board of
Directors.  The lease dated June 1, 1979, as amended,  between Mr. Hefner and us
renews  automatically at December 31 each year and will continue to renew unless
either Mr. Hefner or we terminate it. The rent charged to Mr. Hefner during 2005
included the appraised rent and the appraised  per-unit value of other benefits,
as described above. Within 120 days after the end of our fiscal year, the actual
charge for all benefits for that year is finally determined.  Mr. Hefner pays or
receives credit for any difference between the amount finally determined and the
amount he paid over the course of the year. We estimated the sum of the rent and
other  benefits  payable for 2005 to be $1.1  million,  and Mr. Hefner paid that
amount during 2005. The actual rent and other benefits payable for 2004 and 2003
were $1.3 million and $1.4 million, respectively.

      We  purchased  the  Playboy  Mansion in 1971 for $1.1  million  and in the
intervening years have made substantial capital  improvements at a cost of $13.9
million  through  2005  (including  $2.5  million to bring the Hefner  residence
accommodations to a standard similar to the Playboy Mansion's common areas). The
Playboy Mansion is included in our  Consolidated  Balance Sheets at December 31,
2005  and  2004,  at a  net  book  value  of  $1.5  million  and  $1.6  million,
respectively,  including all improvements and after accumulated depreciation. We
incur all operating expenses of the Playboy Mansion,  including depreciation and
taxes, which were $3.1 million, $3.0 million and $2.3 million for 2005, 2004 and
2003, respectively, net of rent received from Mr. Hefner.

      On April 26,  2004,  Mr.  Hefner  converted  his $16.7  million of Playboy
Preferred Stock into 1,485,948 shares of our Class B stock and sold these shares
as part of our public equity  offering on that date. See Note (S), Public Equity
Offering,  to the Notes to  Consolidated  Financial  Statements  for  additional
information.

      At December  31, 2002,  and at the time of the Hefner debt  restructuring,
Playboy.com had an aggregate of $27.2 million of outstanding indebtedness to Mr.
Hefner in the form of three  promissory  notes.  Upon the  closing of the senior
secured notes offering on March 11, 2003,  Playboy.com's  debt to Mr. Hefner was
restructured as previously discussed in Liquidity and Capital Resources.

      As previously mentioned, in August 2001 our subsidiary Playboy.com, issued
$15.3  million of its  Series A  Preferred  Stock,  of which  $5.0  million  was
purchased by Mr. Hefner.  See Financing From Related Party within  Liquidity and
Capital Resources for additional  information regarding the terms and redemption
of the Playboy.com Series A Preferred Stock.

                                       43



NEW ACCOUNTING PRONOUNCEMENTS

      In December 2004, the Financial  Accounting  Standards Board, or the FASB,
issued  Statement  of Financial  Accounting  Standards  No. 123 (revised  2004),
Share-Based  Payment,  or Statement 123(R),  which is a revision of Statement of
Financial Accounting Standards No. 123, Accounting for Stock-Based Compensation,
or Statement  123.  Statement  123(R)  supersedes  Accounting  Principles  Board
Opinion No. 25, Accounting for Stock Issued to Employees,  or APB 25, and amends
Statement of Financial  Accounting  Standards  No. 95,  Statement of Cash Flows.
Statement  123(R)  requires  that all  stock-based  compensation  to  employees,
including  grants  of  employee  stock  options,  be  recognized  in the  income
statement based on its fair value.

      We adopted  Statement 123(R) effective January 1, 2006, using the modified
prospective method.  Stock-based  compensation  expense,  adjusted for estimated
forfeitures,  will be recognized against earnings for the portion of outstanding
unvested  awards.  For  options  granted in 2006 and  after,  we will be using a
Lattice   Binomial   option-  pricing  model  for  determining  the  stock-based
compensation expense. For options granted prior to 2006, we will continue to use
the  Black-Scholes  option  pricing  model to determine  the expense  related to
previous years' unvested awards.  We are currently  evaluating the transition of
this  standard and expect to record total  stock-based  compensation  expense of
approximately $3.5 million in 2006.

      As  permitted  by  Statement  123, in 2005 we  accounted  for  stock-based
compensation to employees using the intrinsic value method under APB 25.

                                       44



FORWARD-LOOKING STATEMENTS

      This Annual  Report on Form 10-K  contains  "forward-looking  statements,"
including  statements in Business and  Management's  Discussion  and Analysis of
Financial  Condition and Results of  Operations,  as to  expectations,  beliefs,
plans,  objectives and future financial performance,  and assumptions underlying
or  concerning  the  foregoing.  We use words  such as "may,"  "will,"  "would,"
"could," "should," "believes,"  "estimates," "projects," "potential," "expects,"
"plans,"  "anticipates,"  "intends,"  "continues" and other similar terminology.
These forward-looking  statements involve known and unknown risks, uncertainties
and other factors, which could cause our actual results, performance or outcomes
to differ  materially  from those  expressed  or implied in the  forward-looking
statements. The following are some of the important factors that could cause our
actual  results,  performance  or  outcomes  to  differ  materially  from  those
discussed in the forward-looking statements:

(1)   Foreign,  national,  state and local  government  regulation,  actions  or
      initiatives, including:

      (a)   attempts to limit or otherwise  regulate the sale,  distribution  or
            transmission   of   adult-oriented   materials,   including   print,
            television, video, and online materials,

      (b)   limitations  on the  advertisement  of  tobacco,  alcohol  and other
            products which are important sources of advertising  revenue for us,
            or

      (c)   substantive  changes  in postal  regulations  or rates  which  could
            increase our postage and  distribution  costs;

(2)   Risks associated with our foreign operations,  including market acceptance
      and demand for our products and the products of our licensees;

(3)   Our  ability to manage the risk  associated  with our  exposure to foreign
      currency  exchange  rate  fluctuations;

(4)   Changes in general economic conditions,  consumer spending habits, viewing
      patterns,  fashion trends or the retail sales  environment  which, in each
      case,  could reduce demand for our programming and products and impact our
      advertising revenues;

(5)   Our ability to protect our trademarks,  copyrights and other  intellectual
      property;

(6)   Risks as a distributor of media content, including our becoming subject to
      claims for defamation, invasion of privacy, negligence,  copyright, patent
      or  trademark  infringement,  and other  claims  based on the  nature  and
      content of the materials we distribute;

(7)   The risk  our  outstanding  litigation  could  result  in  settlements  or
      judgments which are material to us;

(8)   Dilution from any potential  issuance of common or  convertible  preferred
      stock or  convertible  debt in connection  with  financings or acquisition
      activities;

(9)   Competition  for  advertisers  from  other  publications,  media or online
      providers or any decrease in spending by advertisers,  either generally or
      with respect to the adult male market;

(10)  Competition  in the  television,  men's  magazine,  Internet  and  product
      licensing markets;

(11)  Attempts  by  consumers  or  private   advocacy   groups  to  exclude  our
      programming  or other  products from  distribution;

(12)  Our  television,  Internet  and  wireless  businesses'  reliance  on third
      parties  for  technology  and  distribution,   and  any  changes  in  that
      technology  and/or  unforeseen  delays in its  implementation  which might
      affect our plans and assumptions;

(13)  Risks  associated with losing access to  transponders  and competition for
      transponders and channel space;

(14)  The impact of  industry  consolidation,  any decline in our access to, and
      acceptance  by,  DTH  and/or  cable  systems  and the  possible  resulting
      deterioration  in the terms,  cancellation of fee arrangements or pressure
      on margin splits with operators of these systems;

(15)  Risks that we may not realize the expected increased sales and profits and
      other   benefits  from   acquisitions   and  the   restructuring   of  our
      international TV joint ventures;

(16)  Any charges or costs we incur in connection with restructuring measures we
      may take in the future;

(17)  Risks  associated  with the  financial  condition  of Claxson  Interactive
      Group, Inc., our Playboy TV-Latin America, LLC, joint venture partner;

(18)  Increases in paper, printing or postage costs;

(19)  Effects  of  the  national   consolidation  of  the  single-copy  magazine
      distribution  system;  and

(20)  Risks  associated  with the viability of our primarily  subscription-  and
      e-commerce-based Internet model.

                                       45



Item 7A. Quantitative and Qualitative Disclosures About Market Risk

      We are  exposed  to certain  market  risks,  including  changes in foreign
currency  exchange  rates.  In order to  manage  the  risk  associated  with our
exposure to such fluctuations,  we enter into various hedging  transactions that
have been authorized pursuant to our policies and procedures. We have derivative
instruments that have been designated and qualify as cash flow hedges, which are
entered  into in order to hedge the  variability  of cash  flows to be  received
related to forecasted  royalty payments  denominated in the Japanese Yen and the
Euro. We hedge these royalties with forward  contracts for periods not exceeding
12 months. We formally document all  relationships  between hedging  instruments
and hedged items, as well as our risk  management  objectives and strategies for
undertaking various hedge  transactions.  We link all hedges that are designated
as cash flow hedges to  forecasted  transactions.  We also  assess,  both at the
inception of the hedge and on an on-going basis, whether the derivatives used in
hedging  transactions  are effective in offsetting  changes in cash flows of the
hedged items. Any hedge  ineffectiveness is recorded in earnings.  We do not use
financial instruments for trading purposes.

      At December 31, 2005, we did not have any floating interest rate exposure.
All of our outstanding debt as of that date consisted of the convertible  notes,
which are  fixed-rate  obligations.  At December 31, 2004,  our  long-term  debt
consisted of $80.0 million of senior  secured notes with a coupon of 11.00%.  On
March  15,  2005,  we  issued  and sold in a private  placement  $100.0  million
aggregate principal amount of our convertible notes due 2025. On March 28, 2005,
we issued and sold in a private  placement an additional $15.0 million aggregate
principal  amount  of the  convertible  notes  due to  the  initial  purchasers'
exercise of the over-allotment option. A portion of the net proceeds was used to
complete a tender offer and consent solicitation for, and to purchase and retire
all of the $80.0  million  outstanding  principal  amount of the senior  secured
notes.  The fair value of the $115.0 million  aggregate  principal amount of the
convertible  notes will be influenced by changes in market interest  rates,  the
share  price of our Class B stock and our credit  quality.  As of  December  31,
2005, the convertible notes had an implied fair value of $116.7 million.

      We prepared sensitivity analyses to determine the impact of a hypothetical
10%  devaluation of the U.S.  dollar  relative to the foreign  currencies of the
countries to which we have exposure,  primarily Japan and Germany.  Based on our
sensitivity  analyses  at December  31, 2005 and 2004,  such a change in foreign
currency exchange rates would affect our annual consolidated  operating results,
financial position and cash flows by approximately $0.5 million in each period.

Item 8. Financial Statements and Supplementary Data

      The following consolidated financial statements and supplementary data are
set forth in this Annual Report on Form 10-K as follows:

                                                                           Page
                                                                           ----
      Consolidated Statements of Operations - Fiscal Years Ended
      December 31, 2005, 2004 and 2003                                       47

      Consolidated Balance Sheets - December 31, 2005 and 2004               48

      Consolidated Statements of Shareholders' Equity - Fiscal Years
      Ended December 31, 2005, 2004 and 2003                                 49

      Consolidated Statements of Cash Flows - Fiscal Years Ended
      December 31, 2005, 2004 and 2003                                       50

      Notes to Consolidated Financial Statements                             51

      Report of Independent Registered Public Accounting Firm                72

      The supplementary  data regarding  quarterly results of operations are set
forth in Note (W), Quarterly Results of Operations (Unaudited),  to the Notes to
Consolidated Financial Statements.

                                       46



PLAYBOY ENTERPRISES, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except per share amounts)



                                                                     Fiscal Year      Fiscal Year       Fiscal Year
                                                                           Ended            Ended             Ended
                                                                        12/31/05         12/31/04          12/31/03
-------------------------------------------------------------------------------------------------------------------
                                                                                               
Net revenues                                                         $   338,153      $   329,376       $   315,844
-------------------------------------------------------------------------------------------------------------------
Costs and expenses
   Cost of sales                                                        (250,319)        (240,835)         (229,216)
   Selling and administrative expenses                                   (56,838)         (56,894)          (56,826)
   Restructuring expenses                                                   (149)            (744)             (350)
-------------------------------------------------------------------------------------------------------------------
      Total costs and expenses                                          (307,306)        (298,473)         (286,392)
-------------------------------------------------------------------------------------------------------------------
Gains on disposal                                                             14                2                --
-------------------------------------------------------------------------------------------------------------------
Operating income                                                          30,861           30,905            29,452
-------------------------------------------------------------------------------------------------------------------
Nonoperating income (expense)
   Investment income                                                       2,217              579               363
   Interest expense                                                       (6,986)         (13,687)          (16,309)
   Amortization of deferred financing fees                                  (635)          (1,266)           (1,407)
   Minority interest                                                      (1,557)          (1,436)           (1,660)
   Debt extinguishment expenses                                          (19,280)          (5,908)           (3,264)
   Insurance/litigation settlements                                           --            5,638            (8,500)
   Other, net                                                             (1,357)            (991)           (1,265)
-------------------------------------------------------------------------------------------------------------------
Total nonoperating expense                                               (27,598)         (17,071)          (32,042)
-------------------------------------------------------------------------------------------------------------------
Income (loss) before income taxes                                          3,263           13,834            (2,590)
Income tax expense                                                        (3,998)          (3,845)           (4,967)
-------------------------------------------------------------------------------------------------------------------
Net income (loss)                                                    $      (735)     $     9,989       $    (7,557)
===================================================================================================================

Net income (loss)                                                    $      (735)     $     9,989       $    (7,557)
Dividend requirements of preferred stock                                      --             (428)             (893)
-------------------------------------------------------------------------------------------------------------------
Net income (loss) applicable to common shareholders                  $      (735)     $     9,561       $    (8,450)
===================================================================================================================

Weighted average number of common shares outstanding
   Basic                                                                  33,163           31,581            27,023
===================================================================================================================
   Diluted                                                                33,163           31,767            27,023
===================================================================================================================

Basic and diluted earnings (loss) per common share                   $     (0.02)     $      0.30       $     (0.31)
===================================================================================================================


The accompanying Notes to Consolidated Financial Statements are an integral part
of these statements.

                                       47



PLAYBOY ENTERPRISES, INC.
CONSOLIDATED BALANCE SHEETS
(in thousands, except share data)



                                                                       Dec. 31,     Dec. 31,
                                                                           2005         2004
                                                                                  (Restated)
-------------------------------------------------------------------------------------------
                                                                            
Assets
Cash and cash equivalents                                            $   26,089   $   26,668
Marketable securities and short-term investments                         25,963       24,052
Receivables, net of allowance for doubtful accounts of
   $3,883 and $3,897, respectively                                       46,296       45,084
Receivables from related parties                                          1,928        1,281
Inventories, net                                                         12,846       12,437
Deferred subscription acquisition costs                                  10,452       13,104
Other current assets                                                      8,761        8,596
--------------------------------------------------------------------------------------------
      Total current assets                                              132,335      131,222
--------------------------------------------------------------------------------------------
Property and equipment, net                                              13,771       11,491
Long-term receivables                                                     2,628        2,755
Programming costs, net                                                   52,683       55,997
Goodwill                                                                122,448      111,893
Trademarks                                                               61,139       57,296
Distribution agreements, net of accumulated
   amortization of $2,779 and $1,935, respectively                       30,362       31,206
Other noncurrent assets                                                  13,603       14,470
--------------------------------------------------------------------------------------------
Total assets                                                         $  428,969   $  416,330
============================================================================================

Liabilities
Acquisition liabilities                                              $   11,782   $   10,184
Accounts payable                                                         25,429       21,796
Accrued salaries, wages and employee benefits                            10,068        7,338
Deferred revenues                                                        45,987       51,421
Accrued litigation settlement                                             1,000        1,000
Other liabilities and accrued expenses                                   16,396       18,040
--------------------------------------------------------------------------------------------
      Total current liabilities                                         110,662      109,779
--------------------------------------------------------------------------------------------
Financing obligations                                                   115,000       80,000
Acquisition liabilities                                                  11,792       19,085
Net deferred tax liabilities                                             17,555       15,023
Accrued litigation settlement                                                --        1,000
Other noncurrent liabilities                                             16,713       16,768
--------------------------------------------------------------------------------------------
      Total liabilities                                                 271,722      241,655
--------------------------------------------------------------------------------------------
Minority interest                                                            --       12,517

Shareholders' equity
Common stock, $0.01 par value
   Class A voting - 7,500,000 shares authorized; 4,864,102 issued            49           49
   Class B nonvoting - 75,000,000 shares authorized;
      28,261,472 and 28,521,493 issued, respectively                        286          285
Capital in excess of par value                                          223,537      222,285
Accumulated deficit                                                     (59,976)     (59,241)
Treasury stock, at cost, 381,971 and 0 shares, respectively              (5,000)          --
Accumulated other comprehensive loss                                     (1,649)      (1,220)
--------------------------------------------------------------------------------------------
      Total shareholders' equity                                        157,247      162,158
--------------------------------------------------------------------------------------------
Total liabilities and shareholders' equity                           $  428,969   $  416,330
============================================================================================


The accompanying Notes to Consolidated Financial Statements are an integral part
of these statements.

                                       48



PLAYBOY ENTERPRISES, INC.
CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
(in thousands)



                                                                                                     Unearned    Accum.
                                           Class A    Class B   Capital in                             Comp.-     Other
                               Preferred    Common     Common    Excess of     Accum.   Treasury   Restricted     Comp.
                                   Stock     Stock      Stock    Par Value    Deficit      Stock        Stock   Loss(1)      Total
----------------------------------------------------------------------------------------------------------------------------------
                                                                                               
Balance at December 31,
  2002 (As reported)           $      --   $    49   $    214   $  146,091   $(54,060)  $     --   $   (2,713)  $(1,766)  $ 87,815
  Correction of errors                --        --         --           --     (6,292)        --           --        --     (6,292)
----------------------------------------------------------------------------------------------------------------------------------
Balance at December 31, 2002
  (As restated)                       --        49        214      146,091    (60,352)        --       (2,713)   (1,766)    81,523
  Net loss                            --        --         --           --     (7,557)        --           --        --     (7,557)
  Shares issued or vested
    under stock plans, net            --        --         12          380         --         --        2,713        --      3,105
  Conversion of Holdings
    preferred B to Playboy
      preferred A                 16,959        --         --       10,100         --         --           --        --     27,059
  Preferred stock dividends           --        --         --           --       (893)        --           --        --       (893)
  Shares issued related to
    Califa acquisition                --        --         --       (3,602)        --         --           --        --     (3,602)
  Other comprehensive income          --        --         --           --         --         --           --       709        709
----------------------------------------------------------------------------------------------------------------------------------
Balance at December 31, 2003
  (As restated)                   16,959        49        226      152,969    (68,802)        --           --    (1,057)   100,344
  Net income                          --        --         --           --      9,989         --           --        --      9,989
  Shares issued or vested
    under stock plans, net            --        --         --          619         --         --           --        --        619
  Conversion of Playboy
    preferred A to Playboy
      class B common             (16,959)       --         15       16,721         --         --           --        --       (223)
  Preferred stock dividends           --        --         --           --       (428)        --           --        --       (428)
  Shares issued in public
    equity offering                   --        --         44       51,815         --         --           --        --     51,859
  Other comprehensive loss            --        --         --           --         --         --           --      (163)      (163)
  Other                               --        --         --          161         --         --           --        --        161
----------------------------------------------------------------------------------------------------------------------------------
Balance at December 31, 2004
  (As restated)                       --        49        285      222,285    (59,241)        --           --    (1,220)   162,158
  Net loss                            --        --         --           --       (735)        --           --        --       (735)
  Shares issued or vested
    under stock plans, net            --        --          1        1,219         --         --           --        --      1,220
  Minimum benefit liability
    adjustment                        --        --         --           --         --         --           --      (341)      (341)
  Other comprehensive loss            --        --         --           --         --         --           --       (88)       (88)
  Treasury stock purchase             --        --         --           --         --     (5,000)          --        --     (5,000)
  Other                               --        --         --           33         --         --           --        --         33
----------------------------------------------------------------------------------------------------------------------------------
Balance at December 31, 2005   $      --   $    49   $    286   $  223,537   $(59,976)  $ (5,000)  $       --   $(1,649)  $157,247
==================================================================================================================================


(1)   Accumulated other comprehensive loss consisted of the following:

                                           Fiscal Year   Fiscal Year
                                                 Ended         Ended
                                              12/31/05      12/31/04
--------------------------------------------------------------------
Unrealized gain on marketable securities   $       134   $       158
Derivative gain (loss)                               7           (80)
Minimum benefit liability adjustment              (341)           --
Foreign currency translation loss               (1,449)       (1,298)
--------------------------------------------------------------------
Accumulated other comprehensive loss       $    (1,649)  $    (1,220)
====================================================================

Comprehensive income (loss) was as follows:



                                                  Fiscal Year   Fiscal Year   Fiscal Year
                                                        Ended         Ended         Ended
                                                     12/31/05      12/31/04      12/31/03
-----------------------------------------------------------------------------------------
                                                                     
Net income (loss)                                 $      (735)  $     9,989   $    (7,557)
-----------------------------------------------------------------------------------------
Unrealized gain (loss) on marketable securities           (24)          423           817
Derivative gain (loss)                                     87           (52)          656
Minimum benefit liability adjustment                     (341)           --            --
Foreign currency translation loss                        (151)         (534)         (764)
-----------------------------------------------------------------------------------------
Total other comprehensive income (loss)                  (429)         (163)          709
-----------------------------------------------------------------------------------------
Comprehensive income (loss)                       $    (1,164)  $     9,826   $    (6,848)
=========================================================================================


The accompanying Notes to Consolidated Financial Statements are an integral part
of these statements.

                                       49



PLAYBOY ENTERPRISES, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)



                                                             Fiscal Year   Fiscal Year   Fiscal Year
                                                                   Ended         Ended         Ended
                                                                12/31/05      12/31/04      12/31/03
----------------------------------------------------------------------------------------------------
                                                                                
Cash flows from operating activities
Net income (loss)                                            $      (735)  $     9,989   $    (7,557)
Adjustments to reconcile net income (loss) to net cash
  provided by operating activities
    Depreciation of property and equipment                         3,188         3,169         3,698
    Amortization of intangible assets                              1,902         2,236         5,257
    Amortization of investments in entertainment programming      37,450        41,695        40,603
    Loss on disposals                                                 38           331            --
    Amortization of deferred financing fees                          635         1,266         1,407
    Minority interest                                              1,557         1,436         1,364
    Debt extinguishment expenses                                  19,280         5,908         3,264
    Equity in operations of investments                              383           451            80
    Insurance settlement                                              --         5,638            --
    Deferred income taxes                                          2,532         1,146         1,502
    Changes in current assets and liabilities
      Receivables                                                 (1,112)        6,926       (10,340)
      Receivables from related parties                              (647)          (55)          316
      Inventories                                                   (409)         (420)       (1,519)
      Deferred subscription acquisition costs                      2,652        (1,345)          279
      Other current assets                                           299         1,596        (2,261)
      Accounts payable                                             3,084           396        (1,921)
      Accrued salaries, wages and employee benefits                2,776        (3,721)        3,394
      Deferred revenues                                           (5,434)       (2,542)        2,732
      Acquisition liability interest                                 (55)       (2,340)         (407)
      Accrued litigation settlements                              (1,875)       (5,500)        6,500
      Other liabilities and accrued expenses                        (719)       (6,707)        1,820
----------------------------------------------------------------------------------------------------
          Net change in current assets and liabilities            (1,440)      (13,712)       (1,407)
----------------------------------------------------------------------------------------------------
  Investments in entertainment programming                       (33,075)      (41,457)      (44,727)
  Increase in trademarks                                          (2,242)       (2,014)       (2,940)
  (Increase) decrease in other noncurrent assets                     (69)          428        (1,561)
  Increase (decrease) in accrued litigation settlement                --        (1,000)        2,000
  Increase (decrease) in other noncurrent liabilities             (1,244)          852         2,485
  Other, net                                                        (806)            1         1,411
----------------------------------------------------------------------------------------------------
Net cash provided by operating activities                         27,354        16,363         4,879
----------------------------------------------------------------------------------------------------
Cash flows from investing activities
Payments for acquisition                                          (8,283)           --            --
Proceeds from disposals                                               --           152           116
Purchases of investments                                         (53,446)      (20,000)           --
Proceeds from sales of investments                                51,511            --            --
Additions to property and equipment                               (5,590)       (2,875)       (2,342)
Other, net                                                            --           137           179
----------------------------------------------------------------------------------------------------
Net cash used for investing activities                           (15,808)      (22,586)       (2,047)
----------------------------------------------------------------------------------------------------
Cash flows from financing activities
Proceeds from equity offering                                         --        51,859            --
Proceeds from financing obligations                              115,000            --       115,000
Repayment of financing obligations                               (80,000)      (35,000)      (65,767)
Payment of debt extinguishment expenses                          (15,197)       (3,850)         (356)
Payment of acquisition liabilities                                (8,804)      (11,271)      (14,892)
Purchase of treasury stock                                        (5,000)           --            --
Payment of deferred financing fees                                (5,077)           --        (9,205)
Payment of preferred stock dividends                                  --          (651)         (669)
Repurchase of minority interest in a controlled subsidiary       (14,074)           --            --
Proceeds from stock plans                                          1,066           490           272
Other, net                                                           (39)          (18)           (1)
----------------------------------------------------------------------------------------------------
Net cash provided by (used for) financing activities             (12,125)        1,559        24,382
----------------------------------------------------------------------------------------------------
Net increase (decrease) in cash and cash equivalents                (579)       (4,664)       27,214
Cash and cash equivalents at beginning of year                    26,668        31,332         4,118
----------------------------------------------------------------------------------------------------
Cash and cash equivalents at end of year                     $    26,089   $    26,668   $    31,332
====================================================================================================


The accompanying Notes to Consolidated Financial Statements are an integral part
of these statements.

                                       50



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(A)   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

      Organization:  Playboy  Enterprises,  Inc., together with its subsidiaries
through which we conduct business,  is a worldwide leader in the development and
distribution  of multimedia  lifestyle  entertainment  for adult  audiences with
operations in the following  business  segments:  Entertainment,  Publishing and
Licensing.

      Principles of Consolidation: The consolidated financial statements include
our  accounts and all  majority-owned  subsidiaries.  Intercompany  accounts and
transactions have been eliminated in consolidation.

      Use of Estimates:  The  preparation of financial  statements in conformity
with  generally  accepted  accounting  principles in the United States  requires
management to make estimates and assumptions that affect the amounts reported in
the financial  statements and accompanying  notes.  Although these estimates are
based on  management's  knowledge of current events and actions it may undertake
in the future, they may ultimately differ from actual results.

      Reclassifications:  Certain  amounts  reported for prior periods have been
reclassified to conform to the current year's presentation.

      New Accounting Pronouncements:  In December 2004, the Financial Accounting
Standards Board, or the FASB, issued Statement of Financial Accounting Standards
No. 123 (revised 2004),  Share-Based  Payment,  or Statement 123(R),  which is a
revision of Statement of Financial  Accounting Standards No. 123, Accounting for
Stock-Based   Compensation,   or  Statement  123.  Statement  123(R)  supersedes
Accounting  Principles  Board  Opinion No. 25,  Accounting  for Stock  Issued to
Employees, or APB 25, and amends Statement of Financial Accounting Standards No.
95,  Statement of Cash Flows.  Statement  123(R)  requires that all  stock-based
compensation  to  employees,  including  grants of employee  stock  options,  be
recognized in the income statement based on its fair value.

      We adopted  Statement 123(R) effective January 1, 2006, using the modified
prospective method.  Stock-based  compensation  expense,  adjusted for estimated
forfeitures,  will be recognized against earnings for the portion of outstanding
unvested  awards.  For  options  granted in 2006 and  after,  we will be using a
Lattice   Binomial   option-  pricing  model  for  determining  the  stock-based
compensation expense. For options granted prior to 2006, we will continue to use
the  Black-Scholes  option  pricing  model to determine  the expense  related to
previous years' unvested awards.  We are currently  evaluating the transition of
this  standard and expect to record total  stock-based  compensation  expense of
approximately $3.5 million in 2006.

      As  permitted  by  Statement  123, in 2005 we  accounted  for  stock-based
compensation to employees using the intrinsic value method under APB 25.

      Stock-based  Compensation:  At December 31, 2005 and 2004,  we had various
stock plans for key employees and non-employee  directors,  which are more fully
described in Note (Q),  Stock Plans.  We account for stock options as prescribed
by APB 25 and disclose pro forma  information  as provided by Statement  123, as
amended by Statement of Financial  Accounting  Standards No.148,  Accounting for
Stock-Based  Compensation-Transition  and Disclosure,  under the intrinsic value
method.

      Pro  forma net  income  (loss)  and  earnings  (loss)  per  common  share,
presented below (in thousands,  except per share amounts), were determined as if
we had accounted  for our employee  stock options under the fair value method of
Statement  123.  The fair value of these  options was  estimated  at the date of
grant using an option  pricing  model.  Such models  require the input of highly
subjective assumptions including the expected volatility of the stock price. For
pro forma  disclosures,  the options'  estimated  fair value was amortized  over
their vesting period. No stock-based employee compensation expense is recognized
because all options  granted under those plans had an exercise price equal to or
in excess of the market value of the underlying  common stock at the grant date.
If we had  accounted  for  our  employee  stock  options  under  Statement  123,
compensation expense would have been $3.0 million, $2.8 million and $2.1 million
for the years ended December 31, 2005, 2004 and 2003, respectively.

                                       51





                                                            Fiscal Year   Fiscal Year   Fiscal Year
                                                                  Ended         Ended         Ended
                                                               12/31/05      12/31/04      12/31/03
---------------------------------------------------------------------------------------------------
                                                                               
Net income (loss)
   As reported                                              $      (735)  $     9,989   $    (7,557)
   Pro forma                                                     (3,685)        7,230        (9,699)

Basic and diluted earnings (loss) per share applicable to
   common shareholders
   As reported                                                    (0.02)         0.30         (0.31)
   Pro forma                                                $     (0.11)  $      0.22   $     (0.39)
---------------------------------------------------------------------------------------------------


      For the pro forma  disclosures  above,  the  estimated  fair  value of the
options is amortized to expense over their respective vesting periods.  The fair
value  of  each  option  grant  was  estimated  on  the  grant  date  using  the
Black-Scholes   option  pricing  model  with  the  following   weighted  average
assumptions:



                                                            Fiscal Year   Fiscal Year   Fiscal Year
                                                                  Ended         Ended         Ended
                                                               12/31/05      12/31/04      12/31/03
---------------------------------------------------------------------------------------------------
                                                                               
Risk-free interest rate                                            3.86%         3.63%         3.33%
Expected stock price volatility                                   45.80%        54.90%        48.90%
Expected dividend yield                                              --            --            --
---------------------------------------------------------------------------------------------------


      For 2005, 2004 and 2003, an expected life of six years was used for all of
the stock  options,  and the  weighted  average  per share fair value of options
granted was $5.85, $7.80 and $5.06, respectively.

      Revenue  Recognition:  Domestic TV  networks  DTH and cable  revenues  are
recognized based on estimates of PPV buys and monthly subscriber counts reported
each month by the system  operators and adjusted to actual.  The net adjustments
to actual are not  material.  International  TV  revenues  are  recognized  upon
identification of programming scheduled for networks, delivery of programming to
customers  and/or upon the  commencement of the license term.  Revenues from the
sale of Playboy magazine and online  subscriptions are recognized over the terms
of the  subscriptions.  Revenues from  newsstand  sales of Playboy  magazine and
special  editions  (net of  estimated  returns)  and  revenues  from the sale of
Playboy  magazine  advertisements  are  recorded  when each  issue goes on sale.
Revenues from  e-commerce  are recognized  when the items are shipped,  which is
when title passes.  Royalties from licensing our trademarks in our international
publishing  and product  licensing  businesses  are  generally  recognized  on a
straight-line basis over the terms of the related agreements.

      Cash Equivalents:  Cash equivalents are temporary cash investments with an
original  maturity of three months or less at date of purchase and are stated at
cost, which approximates fair value.

      Marketable   Securities:   Marketable   securities   are   classified   as
available-for-sale  securities, stated at fair value and accounted for under the
specific  identification  method.  Net  unrealized  holding gains and losses are
included in "Accumulated other comprehensive loss."

      Accounts Receivable and Allowance for Doubtful Accounts: Trade receivables
are reported at their outstanding unpaid balances less an allowance for doubtful
accounts.  The allowance for doubtful accounts is increased by charges to income
and decreased by chargeoffs (net of recoveries). We perform periodic evaluations
of the adequacy of the allowance  based on our past loss  experience and adverse
situations that may affect a customer's ability to pay.

      Inventories:  Inventories  are stated at the lower of cost  (specific cost
and average cost) or fair value.

      Property and Equipment:  Property and equipment are stated at cost.  Costs
incurred  for  computer  software  developed  or obtained  for  internal use are
capitalized for application  development activities and are immediately expensed
for   preliminary   project   activities  or   post-implementation   activities.
Depreciation  is recorded  using the  straight-line  method  over the  estimated
useful  lives of the assets.  The useful life for building  improvements  is ten

                                       52



years,  furniture and equipment ranges from one to ten years and software ranges
from  one  to  five  years.  Leasehold  improvements  are  depreciated  using  a
straight-line  basis over the  shorter of their  estimated  useful  lives or the
terms of the  related  leases.  Repair and  maintenance  costs are  expensed  as
incurred  and  major  betterments  are  capitalized.  Sales and  retirements  of
property and equipment are recorded by removing the related cost and accumulated
depreciation  from the  accounts,  after which any  related  gains or losses are
recognized.

      Advertising  Costs: We expense  advertising costs as incurred,  except for
direct-response  advertising.  Direct-response advertising consists primarily of
costs  associated  with  the  promotion  of  Playboy   magazine   subscriptions,
principally  the production of direct-mail  solicitation  materials and postage,
and  the  distribution  of  direct  and  e-commerce   catalog  mailings.   These
capitalized  direct-response  advertising  costs are  amortized  over the period
during which the future  benefits are expected to be received,  generally six to
12 months.

      Programming  Amortization and Online Content Costs:  Original  programming
and  film  acquisition  costs  are  primarily   assigned  to  the  domestic  and
international   networks  and  are  capitalized  and  amortized   utilizing  the
straight-line  method,  generally over three years. Online content  expenditures
are  generally  expensed as incurred.  We believe that these  methods  provide a
reasonable  matching of expenses with total estimated  revenues over the periods
that revenues associated with films, programs and online content are expected to
be realized.  Film and program amortization are adjusted periodically to reflect
changes in the estimates of amounts of related future revenues. Film and program
costs are stated at the lower of  unamortized  cost or estimated net  realizable
value as determined on a specific identification basis and are classified on the
balance sheet as noncurrent assets. See Note (M), Programming Costs, Net.

      Intangible  Assets:  In accordance with Statement of Financial  Accounting
Standards No. 142, Goodwill and Other Intangible Assets, or Statement 142, we do
not amortize  goodwill and intangible  assets with indefinite lives, but subject
them to annual impairment tests. Our indefinite-lived  intangible assets consist
of trademarks and certain  acquired  distribution  agreements.  Other intangible
assets continue to be amortized over their useful lives.  Noncompete  agreements
are  being  amortized  using  the  straight-line  method  over the  lives of the
agreements,  either five or ten years.  Distribution  agreements  deemed to have
definite lives are being amortized using the straight-line method over the lives
of the  agreements,  ranging  from  three  months  to eight  years.  Capitalized
trademark  costs  include  recurring  costs  associated  with  the  acquisition,
defense,  registration,  and/or  renewal  of our  trademarks.  A program  supply
agreement is amortized using the straight-line  method over the ten-year life of
the agreement.  Copyright defense,  registration  and/or renewal costs are being
amortized  using  the  straight-line   method  over  15  years.  The  noncompete
agreements,  program  supply  agreement and copyright  costs are all included in
"Other noncurrent assets."

      During the first quarter of 2002,  we completed the required  transitional
impairment tests for goodwill and indefinite-lived  intangible assets, which did
not result in an impairment  charge.  Deferred tax liabilities  related to these
assets with indefinite lives will now be realized only if there is a disposition
or an impairment of the value of these intangible  assets. We currently have net
operating losses, or NOLs, available to offset deferred tax liabilities realized
within the NOL carryforward period. However, we cannot be certain that NOLs will
be  available  when the  deferred tax  liabilities  related to these  intangible
assets are  realized.  Therefore,  in 2002,  we  recorded  a noncash  income tax
provision of $7.1 million for these  deferred tax  liabilities,  which  included
$5.8 million  related to the  cumulative  effect of changing the  accounting for
amortization from prior years.

      As  a  result  of  the  restructuring  of  the  ownership  of  Playboy  TV
International,  LLC,  or  PTVI,  in  December  2002,  we  acquired  distribution
agreements of $3.4 million with a weighted  average life of  approximately  four
years and a program  supply  agreement of $3.2 million with a life of ten years.
The weighted  average life of the  aggregate  of the  definite-lived  intangible
assets acquired was approximately seven years. We also acquired indefinite-lived
distribution  agreements  of $9.0  million,  which will not be amortized but are
subject to annual impairment testing.

      In 2004, we sold our Sarah Coventry trademarks and service marks for their
approximate  book value,  pursuant to an  agreement  under which we will receive
payments over a period not to exceed ten years.

                                       53



      Amortizable intangible assets consisted of the following (in thousands):



                              December 31, 2005                      December 31, 2004
                    ------------------------------------   ------------------------------------
                        Gross                        Net       Gross                        Net
                     Carrying    Accumulated    Carrying    Carrying    Accumulated    Carrying
                       Amount   Amortization      Amount      Amount   Amortization      Amount
-----------------------------------------------------------------------------------------------
                                                                    
Noncompete
   agreements       $  14,000   $     13,185   $     815   $  14,000   $     12,855   $   1,145
Distribution
   agreements           3,151          2,779         372       3,151          1,935       1,216
Program supply
   agreement            3,226            968       2,258       3,226            645       2,581
Copyrights              2,047          1,011       1,036       1,979            875       1,104
Other                     250            250          --          --             --          --
-----------------------------------------------------------------------------------------------
Total amortizable
   intangible
   assets           $  22,674   $     18,193   $   4,481   $  22,356   $     16,310   $   6,046
===============================================================================================


      At December 31, 2005 and 2004, our indefinite-lived  intangible assets not
subject to amortization  included goodwill of $122.4 million and $111.9 million,
respectively,  and trademarks of $61.1 million and $57.3 million,  respectively.
Also, of the $30.4 million and $31.2 million of  distribution  agreements on our
Consolidated Balance Sheets at December 31, 2005 and 2004,  respectively,  $30.0
million are indefinite-lived at both dates.

      At December 31, 2005 and 2004, goodwill by reportable  segment,  reflected
entirely in the  Entertainment  Group,  was $122.4  million and $111.9  million,
respectively.

      The aggregate  amortization  expense for  intangible  assets with definite
lives for 2005,  2004 and 2003 was $1.9 million,  $2.2 million and $5.3 million,
respectively,  and is expected to total  approximately  $1.0 million in 2006 and
$0.6 million per year for 2007 through 2010.

      We conduct our annual impairment testing of goodwill and  indefinite-lived
intangible  assets as of October 1st. If the  carrying  amount of the assets are
not  recoverable   based  on  a  forecasted  cash  flow  analysis  or  a  market
capitalization approach, such assets would be reduced by the estimated shortfall
of fair value to recorded value. Based upon our impairment testing as of October
1, 2005, we determined that no impairments of intangible assets existed.

      Derivative Financial Instruments: We account for derivative instruments in
accordance with Statement of Financial  Accounting Standards No. 133, Accounting
for Derivative  Instruments and Hedging  Activities,  as amended by Statement of
Financial  Accounting  Standards  No. 138,  Accounting  for  Certain  Derivative
Instruments  and Certain  Hedging  Activities,  which  requires  all  derivative
instruments  to be  recognized as either  assets or  liabilities  on the balance
sheet at fair  value  regardless  of the  purpose  or  intent  for  holding  the
derivative  instrument.  The  accounting  for  changes  in the  fair  value of a
derivative instrument depends on whether it has been designated as and qualifies
as part of a hedging relationship and, further, on the type of relationship.

      We formally  document all  relationships  between hedging  instruments and
hedged items,  as well as our risk  management  objectives  and  strategies  for
undertaking various hedge transactions.  At December 31, 2005, we had derivative
instruments that have been designated as and qualify as cash flow hedges,  which
are entered into in order to hedge the  variability of cash flows to be received
related to forecasted  royalty payments  denominated in the Japanese Yen and the
Euro. We hedge these royalties with forward  contracts for periods not exceeding
12 months.  The fair value and carrying  value of our forward  contracts are not
material.  Since these derivative instruments are designated and qualify as cash
flow  hedges,  the  effective  portion  of the  gain or  loss on the  derivative
instruments is being deferred and reported as a component of "Accumulated  other
comprehensive  loss" and is  reclassified  into  earnings  in the same line item
where the royalty revenue is recognized.

      We had net unrealized  gains of $7 thousand and net  unrealized  losses of
$0.1  million in 2005 and 2004,  respectively,  included in  "Accumulated  other
comprehensive  loss," which represents the effective  portion of

                                       54



changes in fair value of the cash flow hedges.  We do not expect any significant
losses  to be  reclassified  from  "Accumulated  other  comprehensive  loss"  to
earnings within the next 12 months.

      Earnings  per Common  Share:  We compute  basic and diluted  earnings  per
share,  or EPS, in accordance with Statement of Financial  Accounting  Standards
No. 128, Earnings per Share. Basic EPS is computed by dividing net income (loss)
applicable  to common  shareholders  by the  weighted  average  number of common
shares  outstanding  during the period.  Diluted  EPS adjusts  basic EPS for the
dilutive  effects of stock  options  and other  potentially  dilutive  financial
instruments. See Note (G), Earnings Per Common Share.

      Equity  Investments:  Prior to the 2002  restructuring of the ownership of
PTVI, the equity method was used to account for our 19.9% interest in the common
stock of PTVI due to our ability to exercise  significant  influence over PTVI's
operating  and  financial  policies.  Equity in  operations of PTVI included our
19.9% interest in the results of PTVI, the elimination of unrealized  profits on
certain  transactions  between us and PTVI and gains  related to the transfer of
certain assets to PTVI.  Beginning in 2003, the equity method is used to account
for our 19.0% investment in Playboy TV-Latin America,  LLC, or PTVLA,  since the
restructuring  gave us the ability to exercise  influence  over PTVLA.  The cost
method was used prior to the restructuring.

      Minority Interest:  In August 2001, our subsidiary  Playboy.com,  Inc., or
Playboy.com, issued $15.3 million of its Series A Preferred Stock, of which $5.0
million was  purchased by Hugh M.  Hefner,  Editor-In-Chief  and Chief  Creative
Officer,   or  Mr.  Hefner.   In  connection  with  the   restructuring  of  our
international TV joint ventures,  we received the Playboy.com Series A Preferred
Stock that was owned by an  affiliate of Claxson  Interactive  Group,  Inc.,  or
Claxson.  During  the fourth  quarter  of 2005,  we  repurchased  the  remaining
outstanding Playboy.com Series A Preferred Stock that was held by Mr. Hefner and
an  unrelated  third party for $14.1  million.  Included in this amount was $3.9
million of accrued  dividends.  Pursuant to its terms, the Playboy.com  Series A
Preferred  Stock was canceled,  retired and ceased to be outstanding as a result
of the repurchases.  Subsequently,  Playboy.com became a wholly owned subsidiary
of ours.

      At  December  31,  2004,   "Minority   interest"  and  "Other   noncurrent
liabilities"  included the accretion of dividends  payable and professional fees
related to the  Playboy.com  Series A Preferred  Stock.  Also included in "Other
noncurrent  liabilities" was minority  interest  associated with the Playboy.com
Series A Preferred Stock.

      Foreign Currency Translation: Assets and liabilities in foreign currencies
related to our  international  TV foreign  operations  were translated into U.S.
dollars at the  exchange  rate  existing  at the  balance  sheet  date.  The net
exchange  differences   resulting  from  these  translations  were  included  in
"Accumulated other comprehensive loss." Revenues and expenses were translated at
average rates for the period.

(B)   RESTATEMENTS

      During the  preparation  of our 2005 financial  statements,  we elected to
restate  prior period  balance  sheet amounts to (1) reflect the change from the
cost method to the equity method of accounting  for our  investment in PTVLA and
(2) to  recognize  additional  liability  relating  to our  salary  continuation
policy.   In  connection  with  the   restructuring  of  the  ownership  of  our
international  TV joint  ventures with Claxson in 2002, we changed from the cost
method to the  equity  method of  accounting  for our  investment  in PTVLA.  In
connection with the change in accounting  method, we did not adjust the carrying
value of our  investment  in PTVLA or  retroactively  restate  prior  periods to
reflect the equity method of accounting  from inception  because the adjustments
were  immaterial to the financial  statements of prior interim or annual periods
taken as a whole. In 2003, we began to account for our share of PTVLA's earnings
(losses) on the equity  method.  We have now decided to restate prior periods to
give  retroactive  effect to the equity method of accounting in accordance  with
Accounting  Principles Board Opinion No. 18, The Equity Method of Accounting for
Investments in Common Stock. This restatement effectively decreases the carrying
value of our investment in PTVLA and related impact on  shareholders'  equity by
$4.3 million. See Note (D), Restructuring of Ownership of International TV Joint
Ventures.  We  currently  maintain a practice of paying a  separation  allowance
under our salary  continuation  policy to employees  with at least five years of
continuous service who voluntarily  terminate  employment with us and are at age
60 or  thereafter.  In 2003, we began to recognize the expense and the liability
for our salary continuation policy on an accrual basis. We did not recognize the
actuarially  computed beginning  liability as it was immaterial to the financial
statements  of prior interim or annual  periods  taken as a whole.  Based on our
2005  actuarial  assessment,  we  have  decided  to  adjust  the  liability  and
shareholders' equity

                                       55



at December 31, 2005 and restate those  amounts at prior  balance  sheets dates.
Additionally,  we have reclassed the existing  liability from "Accrued salaries,
wages and employee  benefits" to "Other  noncurrent  liabilities." See Note (O),
Benefit Plans.

      The cumulative  effect of the  restatements  described above resulted in a
$4.3 million  decrease in assets,  a $2.0 million  increase in liabilities and a
$6.3 million  decrease in  shareholders'  equity.  The  restatements  had no net
effect on our  Consolidated  Statements  of  Operations  and Cash  Flows for all
periods  presented,  and the  adjustments  did not  have a  material  impact  on
the financial statements taken as a whole.

(C)   ACQUISITION

      In July 2001,  we  acquired  The Hot  Network  and The Hot Zone  networks,
together with the related television assets of Califa Entertainment Group, Inc.,
or Califa. In addition,  we acquired the Vivid TV network, now operated as Spice
Platinum, and the related television assets of V.O.D., Inc., or VODI, a separate
entity owned by the sellers.  The addition of these networks into our television
networks  portfolio enables us to offer a wider range of adult  programming.  We
accounted  for  the  acquisition   under  the  purchase  method  of  accounting.
Accordingly,  the results of these networks since the acquisition date have been
included in our  Consolidated  Statements of Operations.  In connection with the
acquisition and purchase price  allocations,  the  Entertainment  Group recorded
goodwill  of $27.4  million,  which is  deductible  over 15 years for income tax
purposes.  The  purchase  price was  recorded  at its net  present  value and is
reported  in the  Consolidated  Balance  Sheets as  components  of  current  and
noncurrent "Acquisition liabilities."

      We recorded  $30.8  million of  intangible  assets  separate from goodwill
consisting of $28.5  million for  distribution  agreements  and $2.3 million for
noncompete agreements.  All of the noncompete agreements and $7.5 million of the
distribution  agreements are being  amortized over  approximately  eight and two
years,   respectively,   the  weighted   average  lives  of  these   agreements.
Distribution  agreements  totaling $21.0 million were deemed to have  indefinite
lives and are not subject to amortization in accordance with Statement 142.

      The total  consideration  for the  acquisition  was $70.0  million  and is
required to be paid in  installments  over a ten-year period ending in 2011. The
nominal consideration for Califa's assets was $28.3 million. We also assumed the
obligations of Califa related to a note payable and  noncompete  liability.  The
nominal  consideration for VODI's assets was $41.7 million. We were obligated to
pay up to an additional $12.0 million in  consideration  upon the achievement of
specified  financial  performance  targets,  $5.0  million  of  which we paid on
February  28,  2003 and $7.0  million  of  which we paid on March 1,  2004.  The
amounts  were  recorded  at  the   acquisition   date  as  part  of  acquisition
liabilities.

      We may  accelerate  all or any portion of the  remaining  unpaid  purchase
price,  but only by making the accelerated  payments in cash, at a discount rate
to be mutually agreed upon by the parties in good-faith  negotiations.  However,
if the parties  are unable to agree on the  discount  rate,  we may, at our sole
discretion, elect to accelerate the payment at a 12% discount rate.

      The Califa acquisition  agreement gave us the option of paying up to $71.0
million  of the  scheduled  payments  in cash or Class B stock.  The  number  of
shares,  if any, we issue in connection with a particular  payment or particular
payments is based on the  trading  prices of the Class B stock  surrounding  the
applicable payment dates.  Prior to each scheduled payment of consideration,  we
must  provide the sellers  with  written  notice  specifying  the portion of the
purchase  price payment that we intend to pay in cash and the portion in Class B
stock.  If we notify  the  sellers  that we intend to issue  Class B stock,  the
sellers  must  elect the  portion  of the  shares  that the  sellers  want us to
register under the Securities Act,  referred to as the eligible  shares.  We are
then obligated to issue eligible shares registered under the Securities Act. The
sellers may sell the eligible shares received during the 90-day period following
the date the  eligible  shares  are  issued.  If we do not get the  registration
statement  relating  to the resale of our  shares  issued in  connection  with a
specified  payment  effective within the periods set forth in the agreement,  we
are also  obligated  to pay the  sellers  interest  on the amount of the payment
until the registration statement is declared effective. The interest payment can
be paid in cash or shares of Class B stock at our option.  For  purposes of this
discussion,  references  to eligible  shares also  include any shares of Class B
stock issued to pay any required interest payments, if applicable.  The interest
rate will vary  depending on the length of time  required  after the  applicable
payment date to get the registration statement declared effective. The number of
eligible  shares that may be sold on

                                       56



any day during a selling period is limited under the purchase  agreement for the
networks. A selling period will be extended if the applicable volume limitations
did not permit all of the eligible shares to be sold during that selling period,
assuming  that the  maximum  number of shares  was sold on each day  during  the
period.

      If the sellers elect to sell eligible shares during the applicable selling
period,  and the proceeds from the sales of those eligible  shares are less than
the aggregate value of those eligible  shares at the time of their issuance,  we
have agreed to make the sellers whole for the  shortfall by, at our option,  (a)
paying the shortfall in cash, (b) issuing  additional shares of Class B stock in
an amount equal to the shortfall,  referred to as the make-whole  shares, or (c)
increasing  the next  scheduled  payment of  consideration  to the sellers in an
amount  equal to the  shortfall  plus  interest on the  shortfall at a specified
interest rate until the next scheduled payment of  consideration.  The foregoing
make-whole  mechanism  will apply only to the extent the  sellers  have sold the
maximum number of shares they are entitled to sell during the applicable selling
period in accordance with the applicable volume limitations.

      We are obligated to issue make-whole  shares that are registered under the
Securities Act and the sellers are entitled to sell those shares during a 30-day
selling period that follows their issuance.  Sales of make-whole shares are also
subject to volume  limitations and the selling periods  applicable to make-whole
shares will also be extended if the applicable volume limitations did not permit
all of the make-whole  shares to be sold during the applicable  selling  period,
assuming  that the  maximum  number of shares  was sold on each day  during  the
period.  If  during  the  applicable  selling  period  for  eligible  shares  or
make-whole  shares,  the sales proceeds  exceed the amount of the purchase price
payment or the amount of the make-whole  payment,  the sellers will  immediately
cease the  offering  and sale of the  remaining  eligible  shares or  make-whole
shares, as applicable,  and the remaining  eligible shares or make-whole shares,
as  applicable,  will be  returned  promptly  to us along with any excess  sales
proceeds.

      On  April  17,  2002,  a   registration   statement   for  the  resale  of
approximately  1,475,000  shares became  effective.  These shares were issued in
payment of the first two  installments  of  consideration,  which  totaled $22.5
million plus $0.3 million of accrued  interest.  The sellers elected to sell the
shares and realized net proceeds from the sale of $19.2 million. As a result, we
were required to provide them with a make-whole  payment in either cash or Class
B stock of approximately $3.6 million,  plus interest until the date payment was
made.  On March  14,  2003,  we paid  the  sellers  $17.3  million  in cash,  in
satisfaction of $8.5 million of base  consideration  due in 2003, a $5.0 million
performance-based  payment due in 2003 and the $3.6 million make-whole  payment,
plus accrued interest of $0.2 million thereon.  The amounts were recorded at the
acquisition date as part of acquisition  liabilities.  In 2005 and 2004, we paid
the sellers $8.0 million and $15.0  million in cash,  respectively.  In 2004, we
paid  $7.0  million  in  performance-based  payments.  In  2005,  we had no such
performance-based payments.

      At December 31, 2005, the remaining installments of consideration were due
as follows (in thousands):

2006                                                                  $   8,000
2007                                                                      8,000
2008                                                                      1,000
2009                                                                      1,000
2010                                                                      1,000
2011                                                                        750
-------------------------------------------------------------------------------
Total future payments                                                 $  19,750
===============================================================================

(D)   RESTRUCTURING OF OWNERSHIP OF INTERNATIONAL TV JOINT VENTURES

      On December 24, 2002, we completed the  restructuring  of the ownership of
our international TV joint ventures with Claxson. The restructuring  resulted in
our acquiring  full  ownership of Playboy TV and movie  networks  outside of the
United States and Canada other than Latin America, Brazil, Iberia and Japan. The
Claxson joint  ventures  originated  when PTVI and PTVLA were formed in 1999 and
1996,  respectively,  as joint ventures  between us and a member of the Cisneros
Group,  or  Cisneros,  for the  ownership  and  operation of Playboy TV networks
outside of the United States and Canada. In 2001,  Claxson succeeded Cisneros as
our joint venture partner.

      Under the terms of the  restructuring  transaction,  we (a)  increased our
ownership  in PTVI to 100%,  (b)  acquired  the  19.9%  equity  in two  Japanese
networks  previously owned by PTVI, (c) retained our existing 19.0% ownership in
PTVLA, (d) acquired an option to increase our percentage ownership of PTVLA, (e)
obtained 100%

                                       57



distribution  rights to Playboy TV en Espanol in the U.S.  Hispanic market,  (f)
restructured our Latin American  Internet joint venture with Claxson in favor of
revenue share and promotional  agreements for our respective Internet businesses
in Latin America and (g) received from Claxson its preferred  stock ownership in
Playboy.com,  which subsequently  became a wholly owned subsidiary in the fourth
quarter of 2005.

      The equity method is used to account for our investment in PTVLA since the
restructuring  gave us the ability to exercise  influence  over PTVLA.  The cost
method was used prior to the  restructuring.  Equity loss in operations of PTVLA
was $0.4  million,  $0.1  million  and $0.1  million  in  2005,  2004 and  2003,
respectively.  Investment  in equity  interest of PTVLA totaled $4.5 million and
$4.9 million at December 31, 2005 and 2004, respectively.

(E)   RESTRUCTURING EXPENSES

      In 2005, we recorded an additional  charge of $0.1 million  related to the
2002  restructuring  plan as a result of changes in plan  assumptions  primarily
related to leased space.  There were no additional  charges  related to the 2001
restructuring  plan.  Of the total costs related to these  restructuring  plans,
approximately $10.0 million was paid by December 31, 2005, with the remainder of
$1.2 million to be paid through 2007.

      In 2004, we recorded a  restructuring  charge of $0.5 million  relating to
the  realignment  of our  entertainment  and  online  businesses.  In  addition,
primarily  due to excess office space,  we recorded  additional  charges of $0.4
million related to the 2002 restructuring plan and reversed $0.2 million related
to the 2001 restructuring plan as a result of changes in plan assumptions.

      In 2003,  primarily due to excess space in our Chicago office, we recorded
unfavorable  adjustments  of $0.1  million  and  $0.2  million  to the  previous
estimates related to the 2002 and 2001 restructuring plans, respectively.

      The   following   table   displays   the  activity  and  balances  of  the
restructuring  reserve  account for the years ended December 31, 2005,  2004 and
2003 (in thousands):

                                                     Consolidation
                                    Workforce    of Facilities and
                                    Reduction           Operations        Total
-------------------------------------------------------------------------------
Balance at December 31, 2002 (1)    $   2,772           $    3,805    $   6,577
Adjustment to previous estimate          (168)                 518          350
Cash payments                          (1,974)              (1,760)      (3,734)
-------------------------------------------------------------------------------
Balance at December 31, 2003              630                2,563        3,193
Additional reserve recorded               466                   --          466
Adjustment to previous estimate            --                  278          278
Cash payments                            (917)              (1,014)      (1,931)
-------------------------------------------------------------------------------
Balance at December 31, 2004              179                1,827        2,006
Adjustment to previous estimate            17                  132          149
Cash payments                            (196)                (749)        (945)
-------------------------------------------------------------------------------
Balance at December 31, 2005        $      --           $    1,210    $   1,210
===============================================================================

(1) The balance at December 31, 2002,  consisted of remaining cash payments from
our prior restructuring plans.

                                       58



(F)   INCOME TAXES

      The income tax provision consisted of the following (in thousands):

                                        Fiscal Year   Fiscal Year   Fiscal Year
                                              Ended         Ended         Ended
                                           12/31/05      12/31/04      12/31/03
-------------------------------------------------------------------------------
Current:
   Federal                              $        --   $        --   $        67
   State                                        105            93           152
   Foreign                                    1,361         2,606         3,246
-------------------------------------------------------------------------------
     Total current                            1,466         2,699         3,465
-------------------------------------------------------------------------------
Deferred:
   Federal                                    2,302         1,042         1,365
   State                                        230           104           137
   Foreign                                       --            --            --
-------------------------------------------------------------------------------
     Total deferred                           2,532         1,146         1,502
-------------------------------------------------------------------------------
Total income tax provision              $     3,998   $     3,845   $     4,967
===============================================================================

      The U.S.  statutory tax rate  applicable to us for each of 2005,  2004 and
2003 was 35%. The income tax provision differed from a provision computed at the
U.S. statutory tax rate as follows (in thousands):



                                                            Fiscal Year   Fiscal Year   Fiscal Year
                                                                  Ended         Ended         Ended
                                                               12/31/05      12/31/04      12/31/03
---------------------------------------------------------------------------------------------------
                                                                               
Statutory rate tax provision (benefit)                      $     1,142   $     4,842   $      (907)
Increase (decrease) in taxes resulting from:
   Foreign income and withholding tax on licensing income         1,629         2,606         3,246
   State income taxes                                               335           197           289
   Nondeductible expenses                                           295           661           507
   Increase (decrease) in valuation allowance                     2,632        (9,163)        3,307
   Tax benefit of foreign taxes paid or accrued                  (1,843)       (1,341)       (1,556)
   Tax benefit of state/foreign NOLs                               (188)           --            --
   Expiration of capital loss carryforward                           --         5,969            --
   Other                                                             (4)           74            81
---------------------------------------------------------------------------------------------------
Total income tax provision                                  $     3,998   $     3,845   $     4,967
===================================================================================================


      Deferred tax assets and liabilities are recognized for the expected future
tax consequences attributable to differences between the financial statement and
tax bases of assets and liabilities using enacted tax rates expected to apply in
the years in which the temporary differences are expected to reverse.

      In 2005, the valuation allowance,  as adjusted,  increased by $2.6 million
related to the  recognition  of the  deferred tax benefit of our NOLs and to the
effect of the deferred tax treatment of certain acquired  intangibles.  In 2004,
we decreased the valuation  allowance by $9.2 million, of which $4.8 million was
due to the  reduction in the  deferred tax asset  related to 2004 net income and
the remainder  was  primarily due to the  expiration of a portion of our capital
loss   carryforward   and  the  deferred  tax  treatment  of  certain   acquired
intangibles.

                                       59



      The  significant  components  of our  deferred tax assets and deferred tax
liabilities at December 31, 2005 and 2004 are presented below (in thousands):

                                                            Dec. 31,   Dec. 31,
                                                                2005       2004
-------------------------------------------------------------------------------
Deferred tax assets:
   NOL carryforwards                                        $ 45,263   $ 41,452
   Capital loss carryforwards                                  1,870      1,947
   Tax credit carryforwards                                   11,001      9,233
   Temporary difference related to PTVI                        7,423      8,978
   Other deductible temporary differences                     27,731     27,464
-------------------------------------------------------------------------------
     Total deferred tax assets                                93,288     89,074
     Valuation allowance                                     (75,295)   (72,663)
-------------------------------------------------------------------------------
       Deferred tax assets                                    17,993     16,411
-------------------------------------------------------------------------------
Deferred tax liabilities:
   Deferred subscription acquisition costs                    (4,594)    (5,811)
   Intangible assets                                         (23,530)   (20,839)
   Other taxable temporary differences                        (7,424)    (4,784)
-------------------------------------------------------------------------------
       Deferred tax liabilities                              (35,548)   (31,434)
-------------------------------------------------------------------------------
Deferred tax liabilities, net                               $(17,555)  $(15,023)
===============================================================================

      December 31, 2004 amounts in the above  schedule are grossed up to reflect
additional state and foreign NOLs and the corresponding valuation allowance.

      At December 31, 2005, we had federal NOLs of $96.9  million  expiring from
2009 through  2025,  state and local NOLs of $86.8  million  expiring  from 2006
through 2024 and foreign NOLs of $14.6  million  that have no  expiration  date.
Also at December 31, 2005,  we had capital  loss  carryforwards  of $5.3 million
expiring in 2008. In addition,  foreign tax credit carryforwards of $9.9 million
and minimum tax credit  carryforwards  of $1.1  million are  available to reduce
future U.S. federal income taxes. The foreign tax credit carryforwards expire in
2014 and 2015 and the minimum tax credit carryforwards have no expiration date.

(G)   EARNINGS PER COMMON SHARE

      The following  table sets forth the  computation  of basic and diluted EPS
(in thousands, except per share amounts):



                                                Fiscal Year   Fiscal Year   Fiscal Year
                                                      Ended         Ended         Ended
                                                   12/31/05      12/31/04      12/31/03
---------------------------------------------------------------------------------------
                                                                   
Numerator:
   For basic EPS - net income (loss)            $      (735)  $     9,561   $    (8,450)
   Preferred stock dividends                             --           428           893
---------------------------------------------------------------------------------------
For diluted EPS - net income (loss)             $      (735)  $     9,989   $    (7,557)
=======================================================================================

Denominator:
For basic EPS - weighted-average shares              33,163        31,581        27,023
  Effect of dilutive potential common shares:
   Employee stock options and other                      --           186            --
---------------------------------------------------------------------------------------
      Dilutive potential common shares                   --           186            --
---------------------------------------------------------------------------------------
For diluted EPS - weighted-average shares            33,163        31,767        27,023
=======================================================================================

Basic and Diluted EPS                           $     (0.02)  $      0.30   $     (0.31)
=======================================================================================


                                       60



      The following table represents the approximate number of shares related to
options to purchase our Class B common stock, or Class B stock,  and convertible
preferred  stock that were  outstanding  and not included in the  computation of
diluted EPS for the years presented, as the inclusion of these shares would have
been antidilutive (in thousands):

                                        Fiscal Year   Fiscal Year   Fiscal Year
                                              Ended         Ended         Ended
                                           12/31/05      12/31/04      12/31/03
-------------------------------------------------------------------------------
Stock options                                 2,371         2,336         2,835
Convertible preferred stock                      --           743         1,506
-------------------------------------------------------------------------------
Total                                         2,371         3,079         4,341
===============================================================================

      On May 1,  2003,  $10.0  million of the  Series A  Preferred  Stock of our
subsidiary  PEI Holdings,  Inc.,  or Holdings,  held by Mr.  Hefner,  along with
accumulated  dividends of $0.1 million,  were exchanged for 1,122,209  shares of
Playboy Class B stock.

      On April 26, 2004, we completed a public  offering of 6,021,340  shares of
our Class B stock.  Included in this offering were 1,485,948  shares sold by Mr.
Hefner.  The shares sold by Mr. Hefner consisted of all of the shares of Class B
stock he received upon  conversion of all of the  outstanding  shares of Playboy
Series A convertible preferred stock, which we refer to as the Playboy Preferred
Stock, at the time of the offering. See Note (S), Public Equity Offering.

      In addition, in accordance with Emerging Issues Task Force Issue No. 04-8,
The Effect of  Contingently  Convertible  Instruments  on Diluted  Earnings  per
Share,  the shares  used in the  calculation  of diluted  EPS also  exclude  the
potential  shares  of  Class B  stock  contingently  issuable  under  our  3.00%
convertible  senior  subordinated  notes due  2025,  or the  convertible  notes,
because the  inclusion of these shares  would have been  antidilutive.  See Note
(N), Financing Obligations.

(H)   FINANCIAL INSTRUMENTS

      Fair Value: The fair value of a financial instrument represents the amount
at which the  instrument  could be  exchanged in a current  transaction  between
willing parties,  other than in a forced sale or liquidation.  For cash and cash
equivalents, receivables, certain other current assets and current maturities of
long-term debt and short-term debt, the amounts reported approximated fair value
due to their  short-term  nature.  At December  31,  2004,  our  long-term  debt
consisted of $80.0 million of 11.00% senior secured notes issued by Holdings, or
senior secured  notes.  The fair value of these notes was determined to be $92.9
million at December 31, 2004. As described in Note (N),  Financing  Obligations,
in  March  2005,  we  issued  and sold in a  private  placement  $115.0  million
aggregate  principal  amount of our convertible  notes. As of December 31, 2005,
the fair value of the convertible notes was determined to be $116.7 million. For
foreign  currency forward  contracts,  the fair value was estimated using quoted
market prices established by financial institutions for comparable  instruments,
which approximated the contracts' values.

      Concentrations  of Credit Risk:  Concentration of credit risk with respect
to accounts  receivable  is limited due to the wide variety of customers to whom
and segments from which our products are sold and/or licensed.

                                       61



(I)   MARKETABLE SECURITIES AND SHORT-TERM INVESTMENTS

      Marketable securities, primarily purchased in connection with our deferred
compensation  plans, and short-term  investments,  which represent  auction rate
securities, consisted of the following (in thousands):



                                                                 Dec. 31,   Dec. 31,
                                                                     2005       2004
------------------------------------------------------------------------------------
                                                                      
Cost of marketable securities                                    $  4,829   $  3,894
Cost of short-term investments                                     21,000     20,000
Gross unrealized holding gains                                        215        217
Gross unrealized holding losses                                       (81)       (59)
------------------------------------------------------------------------------------
Fair value of marketable securities and short-term investments   $ 25,963   $ 24,052
====================================================================================


      We purchased $49.1 million and $4.3 million of short-term  investments and
marketable  securities,  respectively,  in 2005.  We received  proceeds of $48.1
million and $3.4 million from the sales of short-term investments and marketable
securities,  respectively,  in 2005,  with realized gains totaling $0.1 million.
There were no such proceeds in 2004 or 2003 and,  therefore,  no gains or losses
were  realized.  Included  in  "Comprehensive  income  (loss)" for 2005 were net
unrealized  holding  losses of $24 thousand and for 2004 and 2003 net unrealized
holding  gains of $0.4 million and $0.8  million,  respectively.  We  recognized
interest  income of $0.9 million and $0.1 million on the auction rate securities
during  2005 and 2004,  respectively.  No such  interest  income was  recognized
during 2003.

(J)   INVENTORIES, NET

      Inventories, net, which are stated at the lower of cost (specific cost and
average cost) or fair value, consisted of the following (in thousands):

                                                            Dec. 31,   Dec. 31,
                                                                2005       2004
-------------------------------------------------------------------------------
Paper                                                       $  3,939   $  2,573
Editorial and other prepublication costs                       6,529      7,814
Merchandise finished goods                                     2,378      2,050
-------------------------------------------------------------------------------
Total inventories, net                                      $ 12,846   $ 12,437
===============================================================================

(K)   ADVERTISING COSTS

      At December 31, 2005 and 2004,  advertising costs of $8.1 million and $7.9
million,  respectively,  were  deferred and  included in "Deferred  subscription
acquisition  costs" and "Other  current  assets." For 2005,  2004 and 2003,  our
advertising  expense  was  $38.6  million,  $35.8  million  and  $34.5  million,
respectively.

(L)   PROPERTY AND EQUIPMENT, NET

      Property and equipment, net, consisted of the following (in thousands):

                                                            Dec. 31,   Dec. 31,
                                                                2005       2004
-------------------------------------------------------------------------------
Land                                                        $    292   $    292
Buildings and improvements                                     8,712      8,706
Furniture and equipment                                       20,658     18,337
Leasehold improvements                                        11,564     11,090
Software                                                      10,169      8,214
-------------------------------------------------------------------------------
Total property and equipment                                  51,395     46,639
Accumulated depreciation                                     (37,624)   (35,148)
-------------------------------------------------------------------------------
Total property and equipment, net                           $ 13,771   $ 11,491
===============================================================================

                                       62



(M)   PROGRAMMING COSTS, NET

      Programming costs, net, consisted of the following (in thousands):

                                                            Dec. 31,   Dec. 31,
                                                                2005       2004
-------------------------------------------------------------------------------
Released, less amortization                                 $ 38,044   $ 38,279
Completed, not yet released                                    4,589     10,471
In-process                                                    10,050      7,247
-------------------------------------------------------------------------------
Total programming costs, net                                $ 52,683   $ 55,997
===============================================================================

      Based on management's estimate at December 31, 2005, of future total gross
revenues,  approximately  60% of the  completed  original  programming  costs is
expected to be amortized during 2006. We expect to amortize virtually all of the
released,  original  programming  costs during the next three years. At December
31, 2005, we had $17.3 million of film  acquisition  costs,  which are typically
amortized using the  straight-line  method,  generally over three years or less,
which is our  estimate  of the length of time  during  which we plan to re-air a
film or program on our television networks.

(N)   FINANCING OBLIGATIONS

      Financing obligations consisted of the following (in thousands):

                                                            Dec. 31,   Dec. 31,
                                                                2005       2004
-------------------------------------------------------------------------------
Convertible senior subordinated notes, interest of 3.00%    $115,000   $     --
Senior secured notes, interest of 11.00%                          --     80,000
-------------------------------------------------------------------------------
Total financing obligations                                 $115,000   $ 80,000
===============================================================================

DEBT FINANCINGS

      On March 15,  2005,  we  issued  and sold in a  private  placement  $100.0
million aggregate  principal amount of our convertible notes. On March 28, 2005,
we issued and sold in a private  placement an additional $15.0 million aggregate
principal  amount  of the  convertible  notes  due to  the  initial  purchasers'
exercise of the over-allotment  option. The net proceeds of approximately $110.3
million from the issuance and sale of the convertible notes, after deducting the
initial purchasers' discount and estimated offering expenses payable by us, were
used,  together with available  cash, (i) to complete a tender offer and consent
solicitation  for,  and  to  purchase  and  retire  all  of  the  $80.0  million
outstanding  principal  amount  of the  senior  secured  notes  for a  total  of
approximately  $95.2 million,  including the bond tender premium and consent fee
of $14.9 million and other  expenses of $0.3 million,  (ii) to purchase  381,971
shares of our  Class B stock for an  aggregate  purchase  price of $5.0  million
concurrently  with the sale of the  convertible  notes  and  (iii)  for  working
capital and general corporate purposes.

      The convertible notes bear interest at a rate of 3.00% per annum on the
principal amount of the notes, payable in arrears on March 15 and September 15
of each year, payment of which began on September 15, 2005. In addition, under
certain circumstances beginning in 2012, if the trading price of the convertible
notes exceeds a specified threshold during a prescribed measurement period prior
to any semi-annual interest period, contingent interest will become payable on
the convertible notes for that semi-annual interest period at an annual rate of
0.25% per annum.

      The convertible notes are convertible into cash and, if applicable, shares
of our Class B stock based on an initial conversion rate, subject to adjustment,
of 58.7648 shares per $1,000  principal  amount of the convertible  notes (which
represents an initial  conversion price of approximately  $17.02 per share) only
under the  following  circumstances:  (1) during any  fiscal  quarter  after the
fiscal  quarter  ending March 31, 2005, if the closing sale price of our Class B
stock  for  each of 20 or  more  consecutive  trading  days  in a  period  of 30
consecutive  trading  days  ending on the last  trading  day of the  immediately
preceding  fiscal quarter exceeds 130% of the conversion price in effect on that
trading day; (2) during the five business day period after any five  consecutive
trading  day period in which the  average  trading  price per  $1,000  principal
amount of convertible  notes over that five  consecutive  trading day period was
equal to or less than 95% of the  average  conversion  value of the  convertible
notes during that period;

                                       63



      (3) upon the occurrence of specified corporate transactions,  as set forth
in the indenture  governing the convertible  notes; or (4) if we have called the
convertible  notes for  redemption.  Upon  conversion of a  convertible  note, a
holder  will  receive  cash in an amount  equal to the  lesser of the  aggregate
conversion value of the note being converted and the aggregate  principal amount
of  the  note  being  converted.  If  the  aggregate  conversion  value  of  the
convertible note being converted is greater than the cash amount received by the
holder,  the holder will also receive an amount in whole shares of Class B stock
equal to the  aggregate  conversion  value less the cash amount  received by the
holder.  A holder will receive cash in lieu of any fractional  shares of Class B
stock. The maximum conversion rate, subject to adjustment, is 76.3942 shares per
$1,000 principal amount of the convertible notes.

      The  convertible  notes  mature on March 15,  2025.  On or after March 15,
2010, if the closing  price of our Class B stock exceeds a specified  threshold,
we may redeem any of the convertible  notes at a redemption  price in cash equal
to 100% of the principal amount of the convertible  notes,  plus any accrued and
unpaid interest up to, but excluding, the redemption date. On or after March 15,
2012,  we may at any  time  redeem  any of the  convertible  notes  at the  same
redemption  price. On each of March 15, 2012, March 15, 2015 and March 15, 2020,
or upon the  occurrence of a fundamental  change,  as specified in the indenture
governing  the  convertible  notes,  holders may require us to purchase all or a
portion of their  convertible notes at a purchase price in cash equal to 100% of
the principal  amount of the notes,  plus any accrued and unpaid interest up to,
but excluding, the purchase date.

      The convertible  notes are unsecured  senior  subordinated  obligations of
Playboy  Enterprises,  Inc., and rank junior to all of the issuer's senior debt,
including  its  guarantee of  Holdings'  borrowings  under our credit  facility;
equally with all of the issuer's future senior subordinated debt; and, senior to
all of the issuer's  future  subordinated  debt. In addition,  the assets of the
issuer's  subsidiaries  are  subject  to the  prior  claims  of  all  creditors,
including trade creditors, of those subsidiaries.

CREDIT FACILITY

      Effective April 1, 2005, Holdings and its lenders amended and restated the
credit agreement  governing our credit facility,  primarily to increase the size
of the credit facility from $30.0 million to $50.0 million.  Our credit facility
provides for  revolving  borrowings  by Holdings of up to $50.0  million and the
issuance  of up to $30.0  million in letters of credit,  subject to a maximum of
$50.0 million in combined  borrowings  and letters of credit  outstanding at any
time.  Borrowings  under the credit  facility bear interest at a variable  rate,
equal to a specified  Eurodollar,  LIBOR or base rate plus a specified borrowing
margin  based on our  Transactions  Adjusted  EBITDA,  as  defined in the credit
agreement.  We pay fees on the outstanding amount of letters of credit under the
credit  facility  based on the  margin  that  applies  to  borrowings  that bear
interest  at a rate based on LIBOR.  All  amounts  outstanding  under the credit
facility will mature on April 1, 2008.  Holdings'  obligations as borrower under
the  credit   facility  are  guaranteed  by  us  and  each  of  our  other  U.S.
subsidiaries.  The obligations of the borrower and each of the guarantors  under
the credit facility are secured by a first-priority lien on substantially all of
the borrower's and the guarantors' assets.

FINANCING FROM RELATED PARTY

      At December 31,  2002,  Playboy.com  had an aggregate of $27.2  million of
outstanding  indebtedness to Mr. Hefner in the form of three  promissory  notes.
Upon the  closing  of the  senior  secured  notes  offering  on March 11,  2003,
Playboy.com's  debt to Mr. Hefner was restructured.  One promissory note, in the
amount of $10.0  million,  was  extinguished  in exchange for shares of Holdings
Series A Preferred  Stock with an aggregate  stated value of $10.0 million.  The
two other  promissory  notes, in a combined  principal  amount of $17.2 million,
were  extinguished  in exchange  for $0.5 million in cash and shares of Holdings
Series B  Preferred  Stock  with an  aggregate  stated  value of $16.7  million.
Pursuant to the terms of an exchange agreement between us, Holdings, Playboy.com
and Mr. Hefner and  certificates of designation  governing the Holdings Series A
and Series B Preferred  Stocks, we were required to exchange the Holdings Series
A  Preferred  Stock for  shares of  Playboy  Class B stock and to  exchange  the
Holdings Series B Preferred Stock for shares of Playboy Preferred Stock.

      On May 1, 2003,  we exchanged the Holdings  Series A Preferred  Stock plus
accumulated  dividends  for  1,122,209  shares  of  Playboy  Class B  stock  and
exchanged  the  Holdings  Series B Preferred  Stock for 1,674  shares of Playboy
Preferred  Stock with an aggregate  stated value of $16.7  million.  The Playboy
Preferred Stock accrued dividends at a rate of 8.00% per annum,  which were paid
semi-annually.

                                       64



      The Playboy  Preferred  Stock was convertible at the option of Mr. Hefner,
the holder,  into shares of our Class B stock at a conversion price of $11.2625,
which is equal to 125% of the  weighted  average  closing  price of our  Class B
stock  over  the  90-day  period  prior to the  exchange  of  Holdings  Series B
Preferred Stock for Playboy Preferred Stock.

      On April 26,  2004,  we completed a public  offering of 6,021,340  Class B
shares at $12.69 per share,  before  underwriting  discounts.  Included  in this
offering were  4,385,392  shares sold by Playboy,  1,485,948  shares sold by Mr.
Hefner and 150,000  shares  sold by  Christie  Hefner,  our  Chairman  and Chief
Executive  Officer,  or Ms. Hefner.  Playboy's shares included 3,600,000 initial
shares,  plus an additional 785,392 shares due to the underwriters'  exercise of
their over-allotment  option. The shares sold by Mr. Hefner consisted of all the
shares  of  Class  B stock  he  received  upon  conversion,  at the  time of the
offering,  of all of the  outstanding  shares of Playboy  Preferred  Stock.  Mr.
Hefner and Ms. Hefner paid for expenses related to this transaction based on the
number of shares each sold  proportionate  to the total number of shares sold in
the offering.

      In 2005, we repurchased  the remaining  outstanding  Playboy.com  Series A
Preferred Stock that was held by Mr. Hefner and an unrelated third party.  These
shares were part of the $15.3 million  issued by our  subsidiary  Playboy.com in
2001 of which $5.0 million was purchased by Mr.  Hefner.  Pursuant to its terms,
the Playboy.com Series A Preferred Stock was canceled,  retired and ceased to be
outstanding as a result of the repurchases.  Subsequently,  Playboy.com became a
wholly owned subsidiary of ours.

(O) BENEFIT PLANS

      Our  Employees  Investment  Savings  Plan is a defined  contribution  plan
consisting  of two  components:  a profit  sharing plan and a 401(k)  plan.  The
profit sharing plan covers all employees who have completed 12 months of service
of at least 1,000 hours.  Our  discretionary  contribution to the profit sharing
plan is  distributed to each eligible  employee's  account in an amount equal to
the ratio of each eligible employee's compensation,  subject to Internal Revenue
Service limitations, to the total compensation paid to all such employees. Total
contributions  for 2005, 2004 and 2003 were $1.5 million,  $1.3 million and $1.0
million, respectively.

      Eligible  employees may  participate in our 401(k) plan upon their date of
hire.  Our 401(k)  plan  offers  several  mutual fund  investment  options.  The
purchase of our stock is not an option.  We make matching  contributions  to our
401(k) plan based on each  participating  employee's  contributions and eligible
compensation. Our matching contributions for 2005, 2004 and 2003 related to this
plan were $1.3 million, $1.2 million and $1.0 million, respectively.

      We have two nonqualified deferred compensation plans, which permit certain
employees and all nonemployee  directors to annually elect to defer a portion of
their  compensation.  A match is provided to employees  who  participate  in the
deferred  compensation  plan, at a certain  specified  minimum level,  and whose
annual eligible  earnings exceed the salary  limitation  contained in the 401(k)
plan.  All  amounts  contributed  and  earnings  credited  under these plans are
general unsecured  obligations.  Such obligations  totaled $5.3 million and $4.7
million for 2005 and 2004,  respectively,  and are included in "Other noncurrent
liabilities."

      We currently  maintain a practice of paying a separation  allowance  under
our  salary  continuation  policy  to  employees  with at  least  five  years of
continuous service who voluntarily terminate employment with the Company and are
at age 60 or thereafter.  Payments in 2005, 2004 and 2003 under this policy were
approximately  $0.2  million,  $40 thousand and $10 thousand,  respectively.  In
2005, 2004 and 2003 we recorded  expenses,  based on an actuarial  estimate,  of
$0.5 million for each period.  At December 31, 2005, and 2004,  the  accumulated
benefit  obligation  was $3.6 million and $3.0 million,  respectively,  which is
reflected in "Other noncurrent liabilities." At December 31, 2005, and 2004, the
projected benefit obligation was $5.0 million and $4.2 million, respectively. In
2005, we recorded an additional minimum liability of $0.3 million to accumulated
other  comprehensive  income.  Our estimated  future  benefit  payments are $0.5
million,  $0.6 million,  $0.6  million,  $0.6 million and $0.7 million for years
ending  December 31, 2006 through 2010,  respectively,  and $3.5 million for the
five-year period ending December 31, 2015.

                                       65



(P) COMMITMENTS AND CONTINGENCIES

      Our  principal  lease   commitments  are  for  office  space,   operations
facilities and furniture and equipment.  Some of these leases contain renewal or
end-of-lease  purchase options.  Our restructuring  initiatives in 2002 and 2001
included the  consolidation  of office  space in our  Chicago,  New York and Los
Angeles locations.  In our restructuring efforts, we have subleased a portion of
our excess office space. See Note (E), Restructuring Expenses.

      Rent expense, net was as follows (in thousands):

                                        Fiscal Year   Fiscal Year   Fiscal Year
                                              Ended         Ended         Ended
                                           12/31/05      12/31/04      12/31/03
-------------------------------------------------------------------------------
Minimum rent expense                    $    14,670   $    13,495   $    13,755
Sublease income                                  --          (419)         (842)
-------------------------------------------------------------------------------
Rent expense, net                       $    14,670   $    13,076   $    12,913
===============================================================================

      There was no contingent rent expense in any of these periods.  The minimum
future  commitments at December 31, 2005, under operating leases with initial or
remaining  noncancelable  terms in  excess  of one  year,  were as  follows  (in
thousands):

2006                                                                 $   14,741
2007                                                                     13,718
2008                                                                     12,204
2009                                                                      7,872
2010                                                                      7,866
Later years                                                              54,110
Less minimum sublease income                                               (713)
-------------------------------------------------------------------------------
Minimum lease commitments, net                                       $  109,798
===============================================================================

      Our  entertainment  programming  is delivered  to DTH and cable  operators
through   communications   satellite   transponders.   We  currently  have  four
transponder  service  agreements  related  to  our  domestic  networks  and  two
international  transponder  service  agreements.  The terms of these  agreements
extend from 2006 through 2014. At December 31, 2005, future commitments  related
to these six  agreements  were $6.3 million,  $5.7 million,  $5.7 million,  $4.8
million and $3.5 million for 2006, 2007, 2008, 2009 and 2010, respectively,  and
$10.9 million thereafter.

      In 2002,  a $4.4 million  verdict was entered  against us by a state trial
court in Texas in a lawsuit with a former publishing licensee. We terminated the
license in 1998 due to the licensee's failure to pay royalties and other amounts
due to us under the license  agreement.  We are currently pursuing an appeal. We
have posted a bond in the amount of approximately $9.4 million, which represents
the amount of the judgment, costs and estimated pre- and post-judgment interest.
We, on advice of legal counsel,  believe that it is not probable that a material
judgment against us will be sustained and have not recorded a liability for this
case in  accordance  with  Statement of Financial  Accounting  Standards  No. 5,
Accounting for Contingencies.

      In  2003,  we  recorded  $8.5  million  for the  settlement  of the  Logix
litigation,  which related to events prior to our 1999  acquisition of Spice. We
made  payments of $1.0 million and $6.5 million in 2005 and 2004,  respectively.
In January 2006, we made a final payment of $1.0 million.

      In the third quarter of 2005 we acquired an affiliate  network of websites
to complement our existing online  business.  $8.3 million,  which included $8.0
million for the initial  purchase price and $0.3 million of  acquisition-related
costs, was paid in 2005 and additional  payments of $2.0 million are required in
each of 2006 and 2007.  Additionally,  pursuant to the asset purchase agreement,
we are  obligated  to pay future  contingent  earnout  payments,  payable over a
five-year period,  based primarily on the financial  performance of the acquired
business.  When  contingent  earnout  payments  are  achieved,  amounts  will be
recorded as a combination of additional purchase price and compensation expense.

                                       66



(Q) STOCK PLANS

      We have stock plans for key employees  and  nonemployee  directors,  which
provide for the grant of nonqualified  and incentive stock options and/or shares
of restricted  stock units,  deferred stock and other  performance-based  equity
awards.  The exercise price of options  granted equals or exceeds the fair value
at the grant date. In general, options vest over a two- to four-year period from
the grant date and expire ten years from the grant

date.  Restricted stock units have been granted to key employees and provide for
the issuance of Class B stock if three-year  cumulative  operating income target
thresholds  are met. In addition,  one of the plans  pertaining  to  nonemployee
directors  also  allows for the  issuance of Class B stock as awards and payment
for annual retainer, committee and meeting fees.

      At December 31,  2005,  a total of 1,093,134  shares of Class B stock were
available for future grants under the various stock plans combined. Stock option
transactions are summarized as follows:

                                                              Weighted Average
                                          Shares               Exercise Price
-------------------------------------------------------      -------------------
                                   Class A     Class B       Class A   Class B
-------------------------------------------------------      -------------------
Outstanding at December 31, 2002        --   2,615,886       $   --    $ 17.51
Granted                                 --     701,000           --      10.03
Exercised                               --     (17,500)          --      10.95
Canceled                                --    (455,500)          --      14.33
------------------------------------------------------
Outstanding at December 31, 2003        --   2,843,886           --      16.22
Granted                                 --     549,500           --      14.20
Exercised                               --     (41,334)          --       7.84
Canceled                                --    (119,332)          --      12.69
------------------------------------------------------
Outstanding at December 31, 2004        --   3,232,720           --      16.09
Granted                                 --     532,000           --      11.93
Exercised                               --    (176,252)          --       9.62
Canceled                                --    (214,333)          --      14.22
------------------------------------------------------
Outstanding at December 31, 2005        --   3,374,135       $   --    $ 15.85
======================================================       -----------------

      The following  table  summarizes  information  regarding  stock options at
December 31, 2005:



                                            Options Outstanding               Options Exercisable
                                   --------------------------------------   ----------------------
                                                      Weighted   Weighted                 Weighted
                                                       Average    Average                  Average
Range of                                Number       Remaining   Exercise        Number   Exercise
Exercise Prices                    Outstanding   Life In Years      Price   Exercisable      Price
-------------------------------------------------------------------------   ----------------------
                                                                           
Class B
$9.75-$16.72                         2,448,635            6.65   $  12.60     1,467,983   $  12.89
$21.00-$24.13                          583,500            3.31      21.84       583,500      21.84
$26.25-$31.50                          342,000            3.05      28.89       342,000      28.89
----------------------------------------------                              -----------
Total Class B                        3,374,135            5.71   $  15.85     2,393,483   $  17.36
==============================================---------------------------   ===========-----------


      The weighted average exercise prices for Class B exercisable stock options
at December 31, 2004 and 2003 were $17.65 and $18.79, respectively.

      We issued  182,000  and  173,000  shares of  restricted  stock  units at a
weighted  average  per share  fair  value of $11.91 and $14.04 in 2005 and 2004,
respectively. We canceled 27,000 and 9,000 of those shares during 2005 and 2004,
respectively.  As it was probable that the performance criteria would be met for
the 2004 plan, we recorded $0.6 million and $0.7 million of compensation expense
related  to this plan in 2005 and 2004,  respectively.  Additionally,  as it was
probable that the  performance  criteria  would not be met for the 2005 plan, no
compensation expense was recorded.

      We have an  Employee  Stock  Purchase  Plan to provide  substantially  all
regular full- and part-time  employees an opportunity to purchase  shares of our
Class B stock through payroll  deductions.  The funds are withheld and then

                                       67



used to acquire  stock on the last  trading day of each  quarter,  based on that
day's  closing  price less a 15%  discount.  At December  31,  2005,  a total of
approximately 17,000 shares of Class B stock were available for future purchases
under this plan.  The adoption of Statement  123(R) will have minimal  impact on
our expenses related to the Employee Stock Purchase Plan.

(R)   SALE OF SECURITIES

      The Califa acquisition  agreement gave us the option of paying up to $71.0
million of the purchase  price in cash or Class B stock  through  2007. On April
17, 2002, a  registration  statement for the resale of  approximately  1,475,000
shares  became  effective.  These shares were issued in payment of the first two
installments of consideration,  which totaled $22.5 million plus $0.3 million of
accrued  interest.  The  sellers  elected to sell the shares  and  realized  net
proceeds  from the sale of $19.2  million.  As a  result,  we were  required  to
provide  them  with a  make-whole  payment  in  either  cash or Class B stock of
approximately  $3.6 million,  plus interest  until the date payment was made. On
March 14, 2003, we paid the sellers $17.3  million in cash, in  satisfaction  of
$8.5 million of base consideration due in 2003, a $5.0 million performance-based
payment  due in 2003 and the  $3.6  million  make-whole  payment,  plus  accrued
interest of $0.2 million  thereon.  The amounts were recorded at the acquisition
date as part of acquisition  liabilities.  In 2005 and 2004, we paid the sellers
$8.0 million and $15.0 million in cash, respectively. See Note (C), Acquisition.

(S)   PUBLIC EQUITY OFFERING

      On April 26,  2004,  we completed a public  offering of 6,021,340  Class B
shares at $12.69 per share,  before  underwriting  discounts.  Included  in this
offering were  4,385,392  shares sold by Playboy,  1,485,948  shares sold by Mr.
Hefner,  and  150,000  shares  sold by Ms.  Hefner.  Playboy's  shares  included
3,600,000  initial  shares,  plus  an  additional  785,392  shares  due  to  the
underwriters'  exercise of their  over-allotment  option. The shares sold by Mr.
Hefner  consisted  of all of the  shares  of  Class B  stock  he  received  upon
conversion,  at the time of the offering,  of all of the  outstanding  shares of
Playboy  Preferred Stock. Mr. Hefner and Ms. Hefner paid for expenses related to
this  transaction  based on the number of shares each sold  proportionate to the
total number of shares sold in the offering.

      Net  proceeds to us from the sale of our shares were  approximately  $51.9
million.  On June 11,  2004,  we used $39.8  million of the net proceeds of this
sale to redeem $35.0 million in aggregate  principal  amount of the  outstanding
senior secured notes,  which included a $3.9 million bond redemption premium and
accrued and unpaid interest of $0.9 million.  We used approximately $0.7 million
of the net proceeds to pay accrued and unpaid dividends on the Playboy Preferred
Stock up to the time of conversion. The balance of the net proceeds was used for
general corporate purposes on an ongoing basis.

(T)   CONSOLIDATED STATEMENTS OF CASH FLOWS

      Cash paid for interest and income taxes was as follows (in thousands):

                                        Fiscal Year   Fiscal Year    Fiscal Year
                                              Ended         Ended          Ended
                                           12/31/05      12/31/04       12/31/03
--------------------------------------------------------------------------------
Interest                                $    10,949   $    20,267    $    13,720
Income taxes                            $     2,416   $     2,544    $     3,668
--------------------------------------------------------------------------------

      In 2005,  we used the net proceeds  from the  convertible  notes to, among
other  things,  complete a tender  offer and consent  solicitation  for,  and to
purchase and retire all of the $80.0 million outstanding principal amount of the
senior  secured  notes.  See Note (N),  Financing  Obligations.  In 2003, we had
noncash  activities  related to the conversion of three related party promissory
notes.  The  notes  were  first  converted  to  Holdings  Series A and  Series B
Preferred  Stocks.  Subsequently,  the  Holdings  Series A  Preferred  Stock was
converted  to  Playboy  Class B stock  and the  Series  B  Preferred  Stock  was
converted to Playboy Preferred Stock. See Note (N), Financing Obligations.

(U)   SEGMENT INFORMATION

      Our  businesses  are  currently   classified   into  the  following  three
reportable segments: Entertainment,  Publishing and Licensing. During the fourth
quarter of 2004, we announced the  realignment  of our existing TV,

                                       68



DVD, online and wireless businesses. As a result of the new operating structure,
we have changed our reportable business segments to include in the Entertainment
Group segment the operations formerly reported in the Online Group segment.  The
new operating structure is designed to streamline operations, maximize return on
content  creation  and  increase  responsiveness  to  customers.  As required by
Statement of Financial  Accounting  Standards No. 131, Disclosure about Segments
of an Enterprise and Related  Information,  all prior period segment information
has been reclassified to reflect this change.

      Entertainment  Group  operations  include the  production and marketing of
television programming for our domestic and international TV networks, web-based
entertainment experiences, wireless content distribution,  e-commerce, worldwide
DVD products,  satellite  radio and online  gaming under the Playboy,  Spice and
other brand  names.  Publishing  Group  operations  include the  publication  of
Playboy magazine,  as well as other domestic  publishing  businesses,  including
special  editions,  books  and  calendars  and the  licensing  of  international
editions of Playboy magazine.  Licensing Group operations  include the licensing
of consumer  products  carrying  one or more of our  trademarks  and/or  images,
Playboy-branded  retail stores,  location-based  entertainment  destinations and
certain revenue generating marketing activities.

      These reportable segments are based on the nature of the products offered.
Our chief operating decision maker evaluates performance and allocates resources
based on several  factors,  of which the  primary  financial  measure is segment
operating results.  The accounting  policies of the reportable  segments are the
same as those described in Note (A), Summary of Significant Accounting Policies.

      The following table represents financial information by reportable segment
(in thousands):

                                         Fiscal Year   Fiscal Year  Fiscal Year
                                               Ended         Ended        Ended
                                            12/31/05      12/31/04     12/31/03
--------------------------------------------------------------------------------
Net revenues (1)
Entertainment                            $   203,370   $   189,157  $   175,735
Publishing                                   106,513       119,816      120,678
Licensing                                     28,270        20,403       19,431
--------------------------------------------------------------------------------
Total                                    $   338,153   $   329,376  $   315,844
================================================================================
Income (loss) before income taxes
Entertainment                            $    40,962   $    33,145  $    30,823
Publishing                                    (6,471)        6,233        5,160
Licensing                                     16,137        10,476       10,358
Corporate Administration and Promotion       (19,632)      (18,207)     (16,539)
Restructuring expenses                          (149)         (744)        (350)
Gains on disposal                                 14             2           --
Nonoperating expense                         (27,598)      (17,071)     (32,042)
--------------------------------------------------------------------------------
Total                                    $     3,263   $    13,834  $    (2,590)
================================================================================
Depreciation and amortization (2) (3)
Entertainment                            $    41,603   $    45,847  $    47,892
Publishing                                       159           231          397
Licensing                                         13            28           33
Corporate Administration and Promotion           765           994        1,236
--------------------------------------------------------------------------------
Total                                    $    42,540   $    47,100  $    49,558
================================================================================
Identifiable assets (2) (4)
Entertainment                            $   274,197   $   262,485  $   266,298
Publishing                                    38,833        45,724       48,462
Licensing                                      7,815         5,344        8,199
Corporate Administration and Promotion       108,124       102,777       90,850
--------------------------------------------------------------------------------
Total                                    $   428,969   $   416,330  $   413,809
================================================================================

(1)   Net  revenues  include  revenues  attributable  to  foreign  countries  of
      approximately  $89,731,  $78,337  and  $69,478  in 2005,  2004  and  2003,
      respectively.  Revenues from the U.K. were $34,451, $29,657 and $24,600 in
      2005, 2004 and 2003,  respectively.  No other individual foreign country's
      revenue was material. Revenues are

                                       69



      generally  attributed  to countries  based on the  location of  customers,
      except  licensing  royalties for which revenues are attributed  based upon
      the location of licensees.

(2)   The majority of our property and  equipment and capital  expenditures  are
      reflected  in  Corporate   Administration  and  Promotion;   depreciation,
      however, is partially allocated to the reportable segments.

(3)   Amounts include  depreciation  of property and equipment,  amortization of
      intangible   assets  and  amortization  of  investments  in  entertainment
      programming.

(4)   Our long-lived assets located in foreign countries were not material.

(V)   RELATED PARTY TRANSACTIONS

      In 1971,  we purchased  the Playboy  Mansion in Los  Angeles,  California,
where our founder,  Mr. Hefner,  lives.  The Playboy Mansion is used for various
corporate  activities,  including  serving as a valuable location for television
production,  magazine photography and for online,  advertising and sales events.
It also enhances our image, as we host many charitable and civic functions.  The
Playboy Mansion generates substantial publicity and recognition,  which increase
public  awareness of us and our products and  services.  Mr. Hefner pays us rent
for  that  portion  of the  Playboy  Mansion  used  exclusively  for his and his
personal guests' residence as well as the per-unit value of non-business  meals,
beverages  and other  benefits  received  by him and his  personal  guests.  The
Playboy Mansion is included in our  Consolidated  Balance Sheets at December 31,
2005  and  2004 at a net  book  value,  including  all  improvements  and  after
accumulated depreciation,  of $1.5 million and $1.6 million,  respectively.  The
operating  expenses of the Playboy  Mansion,  including  depreciation and taxes,
were $3.1  million,  $3.0  million  and $2.3  million  for 2005,  2004 and 2003,
respectively,  net of rent received from Mr. Hefner. We estimated the sum of the
rent and other benefits payable for 2005 to be $1.1 million, and Mr. Hefner paid
that amount during 2005. The actual rent and other benefits payable for 2004 and
2003 were $1.3 million and $1.4 million, respectively.

      At December  31,  2002 and at the time of the Hefner  debt  restructuring,
Playboy.com had an aggregate of $27.2 million of outstanding indebtedness to Mr.
Hefner in the form of three  promissory  notes.  Upon the  closing of the senior
secured notes offering on March 11, 2003,  Playboy.com's  debt to Mr. Hefner was
restructured as previously discussed in Note (N), Financing Obligations.

      On April 26,  2004,  Mr.  Hefner  converted  his $16.7  million of Playboy
Preferred Stock into 1,485,948 shares of our Class B stock and sold these shares
as part of our public equity  offering on that date. See Note (S), Public Equity
Offering.

      In 2005, we repurchased  the remaining  outstanding  Playboy.com  Series A
Preferred Stock that was held by Mr. Hefner and an unrelated third party.  These
shares were part of $15.3 million issued by our subsidiary  Playboy.com in 2001,
of which $5.0  million was  purchased  by Mr.  Hefner.  See Note (N),  Financing
Obligations.

                                       70



(W)   QUARTERLY RESULTS OF OPERATIONS (UNAUDITED)

      The  following  is  a  summary  of  the  unaudited  quarterly  results  of
operations for 2005 and 2004 (in thousands, except per share amounts):



                                                                           Quarters Ended
                                                            ---------------------------------------------
2005                                                          Mar. 31     June 30    Sept. 30     Dec. 31
---------------------------------------------------------------------------------------------------------
                                                                                    
Net revenues                                                $  83,451   $  82,871   $  80,884   $  90,947
Operating income                                               10,908       7,309       5,349       7,295
Net income (loss)                                             (13,119)      4,640       3,178       4,566
Net income (loss) applicable to
   common shareholders                                        (13,119)      4,640       3,178       4,566
Basic and diluted earnings (loss) per share applicable to
   common shareholders                                          (0.39)       0.14        0.10        0.14
Common stock price
   Class A high                                                 13.55       12.20       12.80       13.49
   Class A low                                                  10.51       10.85       11.15       11.30
   Class B high                                                 14.85       13.37       14.41       15.88
   Class B low                                              $   11.33   $   11.80   $   12.57   $   13.14
---------------------------------------------------------------------------------------------------------




                                                                            Quarters Ended
                                                            ---------------------------------------------
2004                                                          Mar. 31     June 30    Sept. 30     Dec. 31
---------------------------------------------------------------------------------------------------------
                                                                                    
Net revenues                                                $  80,870   $  78,717   $  80,258   $  89,531
Operating income                                                7,452       3,163       6,705      13,585
Net income (loss)                                               1,888      (8,291)      1,927      14,465
Net income (loss) applicable to
   common shareholders                                          1,553      (8,384)      1,927      14,465
Basic and diluted earnings (loss) per share applicable to
   common shareholders                                           0.06       (0.26)       0.06        0.43
Common stock price
   Class A high                                                 14.78       13.26       11.25       12.35
   Class A low                                                  12.10       11.00        7.60        9.60
   Class B high                                                 16.48       14.55       12.00       13.25
   Class B low                                              $   13.05   $   11.43   $    8.00   $    9.96
---------------------------------------------------------------------------------------------------------


      Quarterly  and  year-to-date  computations  of per share  amounts are made
independently,  therefore, the sum of per share amounts for the quarters may not
equal per share amounts for the year.

      Net loss for the quarter ended March 31, 2005,  included  $19.3 million of
debt extinguishment expense related to the redemption of $80.0 million aggregate
principal  amount  of  our  senior  secured  notes.  See  Note  (N),   Financing
Obligations.

      Net  income for the  quarter  ended  December  31,  2004,  included a $5.6
million insurance recovery related to litigation.

      Net loss for the quarter  ended June 30,  2004,  included  $5.9 million of
debt extinguishment expense related to the redemption of $35.0 million aggregate
principal  amount  of  our  senior  secured  notes.  See  Note  (N),   Financing
Obligations.

                                       71



REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Board of Directors and Shareholders of Playboy Enterprises, Inc.

      We have audited the  accompanying  consolidated  balance sheets of Playboy
Enterprises, Inc. as of December 31, 2005 and 2004, and the related consolidated
statements of operations,  shareholders'  equity, and cash flows for each of the
three years in the period ended  December 31, 2005. Our audits also included the
financial  statement schedule listed in the Index at Item 15(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 the  standards of the Public
Company Accounting Oversight Board (United States). 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 financial statements referred to above present fairly,
in all  material  respects,  the  consolidated  financial  position  of  Playboy
Enterprises, Inc. at December 31, 2005 and 2004, and the consolidated results of
their  operations and their cash flows for each of the three years in the period
ended December 31, 2005, in conformity with U.S. generally  accepted  accounting
principles. Also, in our opinion, the related financial statement schedule, when
considered  in  relation  to the basic  financial  statements  taken as a whole,
presents fairly in all material respects the information set forth therein.

      We also have  audited,  in  accordance  with the  standards  of the Public
Company Accounting Oversight Board (United States), the effectiveness of Playboy
Enterprises, Inc.'s internal control over financial reporting as of December 31,
2005, based on criteria  established in Internal  Control--Integrated  Framework
issued by the Committee of Sponsoring  Organizations of the Treadway  Commission
and our report dated March 10, 2006, expressed an unqualified opinion thereon.

      As discussed in Note (B), the  consolidated  balance  sheet as of December
31, 2004 and the consolidated  statement of shareholders'  equity as of December
31, 2002 have been restated.

                                                         Ernst & Young LLP

Chicago, Illinois
March 10, 2006

                                       72



Item  9.  Changes  in and  Disagreements  with  Accountants  on  Accounting  and
Financial Disclosure

      None.

Item  9A. Controls and Procedures

(a)   Evaluation of Disclosure Controls and Procedures

      Our management,  under the supervision and with the  participation  of our
Chief  Executive  Officer  and  Chief  Financial  Officer,   has  evaluated  the
effectiveness of our disclosure controls and procedures (as such term is defined
in Rules 13a-15(e) and 15d-15(f)  under the Securities  Exchange Act of 1934, as
amended, or the Exchange Act) as of December 31, 2005. Based on that evaluation,
our Chief Executive  Officer and Chief Financial Officer have concluded that, as
of December 31, 2005, our disclosure controls and procedures are effective.

(b)   Management's Annual Report on Internal Control Over Financial Reporting

      Our management is responsible for  establishing  and maintaining  adequate
internal control over financial  reporting,  as such term is defined in Exchange
Act Rules 13a-15(f) and 15d-15(f).  Our internal  control system was designed to
provide reasonable  assurance  regarding the reliability of financial  reporting
and the  preparation  of the  consolidated  financial  statements  for  external
purposes in accordance with generally accepted accounting principles.

      Under the  supervision of and with the  participation  of our  management,
including our Chief Executive Officer and Chief Financial Officer,  we conducted
an  evaluation  of the  effectiveness  of our internal  control  over  financial
reporting as of December 31, 2005. In making this  evaluation,  management  used
the criteria set forth in Internal  Control-Integrated  Framework  issued by the
Committee of Sponsoring  Organizations of the Treadway Commission.  Based on our
evaluation,  our  management  believes that our internal  control over financial
reporting is effective as of December 31, 2005.

      Management's  assessment of the effectiveness of our internal control over
financial  reporting as of December 31, 2005,  has been audited by Ernst & Young
LLP,  an  independent  registered  public  accounting  firm,  as stated in their
report, which is included herein.

(c)   Management's Consideration of the Restatements

      In coming to the conclusion  that our  disclosure  controls and procedures
and our internal control over financial  reporting were effective as of December
31, 2005, management considered,  among other things, the restatements disclosed
in Note (B), Restatements, to the accompanying Consolidated Financial Statements
included in this Annual  Report on Form 10-K.  Management  reviewed and analyzed
the  guidance  in the  Public  Company  Accounting  Oversight  Board's  Auditing
Standard No. 2, An Audit of Internal Control Over Financial  Reporting Performed
in  Conjunction  With an Audit of Financial  Statements  and the  Securities and
Exchange  Commission's Staff Accounting  Bulletin,  or SAB, No. 99, Materiality.
The restatements had no effect on our Consolidated  Statements of Operations and
Cash Flows for all periods presented because  management has been accounting for
the  income  statement  effects  of  these  items   appropriately   since  2003.
Additionally,  the effects on our Consolidated  Balance Sheets and Statements of
Shareholders'  Equity were immaterial at December 31, 2005 and 2004. Taking into
consideration  that (i) the  adjustments  did not have a material  impact on the
financial  statements taken as a whole; (ii) we were aware of the issues and had
concluded  in  prior  years  that  the   financial   statement   effect  of  any
misstatements were immaterial; and (iii) the adjustments had no effect on income
or cash flows  because we had been  accounting  for the income  effects of these
items appropriately since 2003 and we had effective controls over the accounting
for the income impact of these items since 2002, management concluded that these
matters  individually  and  in the  aggregate  did  not  constitute  a  material
weakness.

                                       73



(d) Report of Independent  Registered Public Accounting Firm on Internal Control
Over Financial Reporting

To the Board of Directors and Shareholders of Playboy Enterprises, Inc.

      We have  audited  management's  assessment,  included in the  accompanying
Management's Report on Internal Control over Financial  Reporting,  that Playboy
Enterprises, Inc. maintained effective internal control over financial reporting
as  of  December  31,   2005,   based  on  criteria   established   in  Internal
Control--Integrated   Framework   issued   by  the   Committee   of   Sponsoring
Organizations   of  the  Treadway   Commission  (the  COSO  criteria).   Playboy
Enterprises, Inc.'s management is responsible for maintaining effective internal
control over financial  reporting and for its assessment of the effectiveness of
internal control over financial  reporting.  Our responsibility is to express an
opinion on management's  assessment and an opinion on the  effectiveness  of the
company's internal control over financial reporting based on our audit.

      We  conducted  our audit in  accordance  with the  standards of the Public
Company Accounting Oversight Board (United States). Those standards require that
we plan and  perform  the audit to obtain  reasonable  assurance  about  whether
effective  internal  control over  financial  reporting  was  maintained  in all
material  respects.  Our audit included  obtaining an  understanding of internal
control over financial reporting,  evaluating management's  assessment,  testing
and evaluating the design and operating  effectiveness of internal control,  and
performing   such  other   procedures   as  we   considered   necessary  in  the
circumstances.  We believe that our audit  provides a  reasonable  basis for our
opinion.

      A  company's  internal  control  over  financial  reporting  is a  process
designed to provide reasonable  assurance regarding the reliability of financial
reporting and the preparation of financial  statements for external  purposes in
accordance with generally accepted accounting  principles.  A company's internal
control over financial reporting includes those policies and procedures that (1)
pertain to the maintenance of records that, in reasonable detail, accurately and
fairly reflect the  transactions  and dispositions of the assets of the company;
(2) provide reasonable  assurance that transactions are recorded as necessary to
permit preparation of financial statements in accordance with generally accepted
accounting  principles,  and that receipts and  expenditures  of the company are
being made only in accordance with authorizations of management and directors of
the company; and (3) provide reasonable assurance regarding prevention or timely
detection of  unauthorized  acquisition,  use, or  disposition  of the company's
assets that could have a material effect on the financial statements.

      Because of its  inherent  limitations,  internal  control  over  financial
reporting  may not prevent or detect  misstatements.  Also,  projections  of any
evaluation  of  effectiveness  to future  periods  are  subject to the risk that
controls may become  inadequate  because of changes in  conditions,  or that the
degree of compliance with the policies or procedures may deteriorate.

      In our opinion,  management's  assessment that Playboy  Enterprises,  Inc.
maintained  effective  internal control over financial  reporting as of December
31,  2005,  is  fairly  stated,  in all  material  respects,  based  on the COSO
criteria.  Also, in our opinion,  Playboy Enterprises,  Inc. maintained,  in all
material  respects,  effective  internal control over financial  reporting as of
December 31, 2005, based on the COSO criteria.

      We also have  audited,  in  accordance  with the  standards  of the Public
Company  Accounting  Oversight Board (United States),  the consolidated  balance
sheets of Playboy  Enterprises,  Inc. as of December 31, 2005 and 2004,  and the
related consolidated  statements of operations,  shareholders'  equity, and cash
flows for each of the three years in the period ended December 31, 2005, and our
report dated March 10, 2006, expressed an unqualified opinion thereon.

                                                         Ernst & Young LLP

Chicago, Illinois
March 10, 2006

                                       74



(e)   Change in Internal Control Over Financial Reporting

      There have not been any changes in our  internal  control  over  financial
reporting  during  the  fiscal  quarter  ended  December  31,  2005,  that  have
materially affected, or are reasonably likely to materially affect, our internal
control over financial reporting.

Item 9B. Other Information

      None.

                                       75



                                    PART III

Item 10. Directors and Executive Officers of the Registrant

      The information required by Item 10 is included in our Proxy Statement (to
be filed) relating to the Annual Meeting of Stockholders to be held in May 2006,
which will be filed  within  120 days  after the close of our fiscal  year ended
December 31, 2005, and is incorporated herein by reference,  pursuant to General
Instruction G(3).

      We have  adopted  a code of ethics  that  applies  to our Chief  Executive
Officer, Chief Financial Officer and Corporate Controller.  That code is part of
our Code of Business  Conduct,  which is  available  free of charge  through our
website,   www.playboyenterprises.com,   and  is   available  in  print  to  any
shareholder who sends a request for a paper copy to: Investor Relations, Playboy
Enterprises,  Inc.,  680 North Lake Shore Drive,  Chicago,  Illinois  60611.  We
intend to include on our website any  amendment  to, or waiver from, a provision
of the Code of Business  Conduct  that applies to our Chief  Executive  Officer,
Chief Financial Officer and Corporate  Controller that relates to any element of
the code of ethics definition enumerated in Item 406(b) of Regulation S-K.

Item 11. Executive Compensation

      The information required by Item 11 is included in our Proxy Statement (to
be filed) relating to the Annual Meeting of Stockholders to be held in May 2006,
which will be filed  within  120 days  after the close of our fiscal  year ended
December 31, 2005, and is incorporated herein by reference (excluding the Report
of the Compensation  Committee and the Performance  Graph),  pursuant to General
Instruction G(3).

Item 12.  Security  Ownership of Certain  Beneficial  Owners and  Management and
Related Stockholder Matters

      The following table sets forth information  regarding  outstanding options
and shares reserved for future issuance as of December 31, 2005:



                                                             Class B Stock
                                              ----------------------------------------------
                                                                  Weighted
                                                                   Average            Number
                                                Number of   Exercise Price         of Shares
                                                  Options       of Options     Remaining for
                                              Outstanding      Outstanding   Future Issuance
--------------------------------------------------------------------------------------------
                                                                    
Total equity compensation plans approved by
   security holders                             3,374,135          $ 15.85         1,093,134
============================================================================================


      The  other  information  required  by Item  12 is  included  in our  Proxy
Statement (to be filed)  relating to the Annual  Meeting of  Stockholders  to be
held in May 2006,  which  will be filed  within  120 days after the close of our
fiscal year ended  December 31, 2005, and is  incorporated  herein by reference,
pursuant to General Instruction G(3).

Item 13. Certain Relationships and Related Transactions

      The information required by Item 13 is included in our Proxy Statement (to
be filed) relating to the Annual Meeting of Stockholders to be held in May 2006,
which will be filed  within  120 days  after the close of our fiscal  year ended
December 31, 2005, and is incorporated herein by reference,  pursuant to General
Instruction G(3).

Item 14. Principal Accounting Fees and Services

      The information required by Item 14 is included in our Proxy Statement (to
be filed) relating to the Annual Meeting of Stockholders to be held in May 2006,
which will be filed  within  120 days  after the close of our fiscal  year ended
December 31, 2005, and is incorporated herein by reference,  pursuant to General
Instruction G(3).

                                       76



                                     PART IV

Item 15. Exhibits, Financial Statement Schedules

(a)   FINANCIAL STATEMENTS, FINANCIAL STATEMENT SCHEDULES AND EXHIBITS

                                                                            Page
                                                                            ----
      (1)   Financial Statements

            Our Financial Statements and Supplementary Data following are
            as set forth under Part II. Item 8. of this Annual Report on
            Form 10-K:

            Consolidated Statements of Operations - Fiscal Years Ended
            December 31, 2005, 2004 and 2003                                  47

            Consolidated Balance Sheets - December 31, 2005 and 2004          48

            Consolidated Statements of Shareholders' Equity - Fiscal
            Years Ended December 31, 2005, 2004 and 2003                      49

            Consolidated Statements of Cash Flows - Fiscal Years Ended
            December 31, 2005, 2004 and 2003                                  50

            Notes to Consolidated Financial Statements                        51

            Report of Independent Registered Public Accounting Firm           72

      (2)   Financial Statement Schedules

            Schedule II - Valuation and Qualifying Accounts                   87

            All other schedules have been omitted because they are not required,
            are not applicable or the required information is shown in the
            Consolidated Financial Statements or notes thereto.

      (3)   Exhibits

            See Exhibit Index, which appears at the end of this document and
            which is incorporated herein by reference.

                                       77



                                   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.

                                             PLAYBOY ENTERPRISES, INC.

March 16, 2006
                                                   By /s/ Linda Havard
                                                      ---------------
                                                   Linda G. Havard
                                                   Executive Vice President,
                                                   Finance and Operations,
                                                   and Chief Financial Officer
                                                   (Authorized Officer)

     Pursuant to the  requirements of the Securities  Exchange Act of 1934, this
report  has  been  signed  below  by the  following  persons  on  behalf  of the
registrant and in the capacities and on the dates indicated.

/s/ Christie Hefner                                March 16, 2006
-----------------------------------------------
Christie Hefner
Chairman of the Board,
Chief Executive Officer and Director
(Principal Executive Officer)

/s/ Richard S. Rosenzweig                          March 16, 2006
-----------------------------------------------
Richard S. Rosenzweig
Executive Vice President and Director

/s/ Dennis S. Bookshester                          March 16, 2006
-----------------------------------------------
Dennis S. Bookshester
Director

/s/ David I. Chemerow                              March 16, 2006
-----------------------------------------------
David I. Chemerow
Director

/s/ Donald G. Drapkin                              March 16, 2006
-----------------------------------------------
Donald G. Drapkin
Director

/s/ Jerome H. Kern                                 March 16, 2006
-----------------------------------------------
Jerome H. Kern
Director

/s/ Russell I. Pillar                              March 16, 2006
-----------------------------------------------
Russell I. Pillar
Director

/s/ Sol Rosenthal                                  March 16, 2006
-----------------------------------------------
Sol Rosenthal
Director

/s/ Linda Havard                                   March 16, 2006
-----------------------------------------------
Linda G. Havard
Executive Vice President,
Finance and Operations,
and Chief Financial Officer
(Principal Financial and
Accounting Officer)

                                       78



                                  EXHIBIT INDEX
                                  -------------

     All  agreements  listed below may have  additional  exhibits  which are not
attached. All such exhibits are available upon request,  provided the requesting
party shall pay a fee for copies of such exhibits, which fee shall be limited to
our reasonable expenses incurred in furnishing these documents.

Exhibit
Number      Description
-------     -----------

 #2.1       Asset  Purchase  Agreement,  dated as of June 29, 2001, by and among
            Playboy Enterprises, Inc., Califa Entertainment Group, Inc., V.O.D.,
            Inc., Steven Hirsch,  Dewi James and William Asher  (incorporated by
            reference  to Exhibit 2.1 from the Current  Report on Form 8-K dated
            July 6, 2001)

  3.1       Certificate   of   Incorporation   of  Playboy   Enterprises,   Inc.
            (incorporated by reference to Exhibit 3 from our quarterly report on
            Form 10-Q dated March 31, 2003)

  3.2       Amended   and   Restated   Bylaws  of  Playboy   Enterprises,   Inc.
            (incorporated by reference to Exhibit 3.4 from the Current Report on
            Form 8-K dated March 15, 1999)

  3.3       Certificate of Amendment of the Amended and Restated  Certificate of
            Incorporation  of  Playboy   Enterprises,   Inc.   (incorporated  by
            reference  to  Exhibit  3.2 from our  quarterly  report on Form 10-Q
            dated June 30, 2004, or the June 30, 2004 Form 10-Q)

  4.1       Indenture,  dated March 15, 2005, between Playboy Enterprises,  Inc.
            and LaSalle Bank National  Association,  as Trustee (incorporated by
            reference  to Exhibit 4.1 from the Current  Report on Form 8-K dated
            March 9, 2005)

  4.2       Form  of  3.00%  Convertible  Senior  Subordinated  Notes  due  2025
            (included in Exhibit 4.1)

  4.3       Registration  Rights Agreement,  dated March 15, 2005, among Playboy
            Enterprises,   Inc.  and  the  Initial   Purchasers   named  therein
            (incorporated by reference to Exhibit 4.2 from the Current Report on
            Form 8-K dated March 9, 2005)

 10.1       Playboy Magazine Printing and Binding Agreement

           #a     October 22, 1997 Agreement  between  Playboy  Enterprises,Inc.
                  and Quad/Graphics,  Inc. (incorporated by reference to Exhibit
                  10.4 from our  transition  period  report on Form 10-K for the
                  six months ended December 31, 1997, or the  Transition  Period
                  Form 10-K)

           #b     Amendment to October 22, 1997  Agreement  dated as of March 3,
                  2000  (incorporated  by  reference  to  Exhibit  10.1 from our
                  quarterly  report on Form 10-Q for the quarter ended March 31,
                  2000)

            c     Second  Amendment  to October 22, 1997  Agreement  dated as of
                  March 2, 2004  (incorporated by reference to Exhibit 10.1 from
                  our annual report on Form 10-K for the year ended December 31,
                  2003, or the 2003 Form 10-K)

 10.2       Playboy Magazine Distribution Agreement

            a     July 2, 1999 Agreement between Warner Publisher Services, Inc.
                  and Playboy  Enterprises,  Inc.  (incorporated by reference to
                  Exhibit  10.4 from our  quarterly  report on Form 10-Q for the
                  quarter ended September 30, 1999)

           #b     May 4, 2004 Agreement between Warner Publisher Services,  Inc.
                  and Playboy  Enterprises,  Inc.  (incorporated by reference to
                  Exhibit 10.1 from the June 30, 2004 Form 10-Q)

           @c     Amendment  to May 4, 2004  Agreement  dated as of December 12,
                  2005

           @d     Amendment to December 12, 2005  Agreement  dated as of January
                  13, 2006

                                       79



 10.3       Playboy Magazine Subscription Fulfillment Agreement

            a     July 1, 1987 Agreement between  Communications  Data Services,
                  Inc. and Playboy Enterprises,  Inc. (incorporated by reference
                  to Exhibit  10.12(a)  from our annual  report on Form 10-K for
                  the year ended June 30, 1992, or the 1992 Form 10-K)

            b     Amendment  dated  as of  June  1,  1988  to  said  Fulfillment
                  Agreement  (incorporated by reference to Exhibit 10.12(b) from
                  our  annual  report on Form 10-K for the year  ended  June 30,
                  1993, or the 1993 Form 10-K)

            c     Amendment  dated  as of  July  1,  1990  to  said  Fulfillment
                  Agreement  (incorporated by reference to Exhibit 10.12(c) from
                  our  annual  report on Form 10-K for the year  ended  June 30,
                  1991, or the 1991 Form 10-K)

            d     Amendment  dated  as of  July  1,  1996  to  said  Fulfillment
                  Agreement  (incorporated  by reference to Exhibit 10.5(d) from
                  our  annual  report on Form 10-K for the year  ended  June 30,
                  1996, or the 1996 Form 10-K)

           #e     Amendment  dated  as of  July  7,  1997  to  said  Fulfillment
                  Agreement  (incorporated  by reference to Exhibit 10.6(e) from
                  the Transition Period Form 10-K)

           #f     Amendment  dated  as of  July  1,  2001  to  said  Fulfillment
                  Agreement  (incorporated by reference to Exhibit 10.1 from our
                  quarterly  report on Form 10-Q for the quarter ended September
                  30, 2001, or the September 30, 2001 Form 10-Q)

 10.4       Transponder Service Agreements

            a     SKYNET  Transponder  Service  Agreement  dated  March 1,  2001
                  between  Playboy  Entertainment  Group,  Inc. and LORAL SKYNET
                  (incorporated  by reference to Exhibit 10.1 from our quarterly
                  report on Form 10-Q for the quarter  ended  March 31,  2001)

            b     SKYNET Transponder Service Agreement dated February 8, 1999 by
                  and between Califa Entertainment Group, Inc. and LORAL SKYNET

            c     Transfer of Service  Agreement dated February 22, 2002 between
                  Califa  Entertainment  Group, Inc., LORAL SKYNET and Spice Hot
                  Entertainment, Inc.

            d     Amendment One to the  Transponder  Service  Agreement  between
                  Spice Hot Entertainment,  Inc. and LORAL SKYNET dated February
                  28, 2002

            (items  (b),  (c) and (d)  incorporated  by  reference  to  Exhibits
            10.4(b), (c) and (d),  respectively,  from our annual report on Form
            10-K for the year ended December 31, 2001, or the 2001 Form 10-K)

            e     Transponder  Service  Agreement  dated August 12, 1999 between
                  British Sky  Broadcasting  Limited and The Home Video  Channel
                  Limited (incorporated by reference to Exhibit 10.4(e) from our
                  annual  report on Form 10-K for the year  ended  December  31,
                  2002, or the 2002 Form 10-K)

            f     First  Amendment  dated as of May 7, 2004 between  Playboy and
                  LORAL SKYNET  extending its current term expiration of January
                  31, 2010 to January 31, 2013

            g     Intelsat LLC acquired  assets of LORAL SKYNET  effective March
                  17,  2004

            (items (f) and (g) incorporated by reference to Exhibits 10.4(f) and
            (g), respectively,  from our annual report on Form 10-K for the year
            ended December 31, 2004, or the 2004 Form 10-K)

#10.5       Playboy TV - Latin America, LLC Agreements

            a     Second Amended and Restated Operating Agreement for Playboy TV
                  - Latin  America,  LLC,  effective as of April 1, 2002, by and
                  between  Playboy   Entertainment   Group,   Inc.  and  Lifford
                  International Co. Ltd. (BVI)

            b     Playboy  TV -  Latin  America  Program  Supply  and  Trademark
                  License Agreement, dated as of December 23, 2002 and effective
                  as of April 1,  2002,  by and  between  Playboy  Entertainment
                  Group, Inc. and Playboy TV - Latin America, LLC

            (items (a) and (b)  incorporated  by reference to Exhibits  10.1 and
            10.2,  respectively,  from the  Current  Report  on Form  8-K  dated
            December 23, 2002 and filed with the SEC on February 12, 2003)

10.6        Transfer  Agreement,  dated as of December  23,  2002,  by and among
            Playboy  Enterprises,   Inc.,  Playboy  Entertainment  Group,  Inc.,
            Playboy Enterprises  International,  Inc., Claxson Interactive Group
            Inc.,  Carlyle  Investments LLC (in its own right and as a successor
            in  interest  to  Victoria  Springs   Investments   Ltd.),   Carlton
            Investments  LLC (in its own right and as a successor in interest to
            Victoria Springs Investments Ltd.),  Lifford  International Co. Ltd.
            (BVI) and Playboy TV International,  LLC.

                                       80



            (incorporated by reference to Exhibit 2.1 from the Current Report on
            Form 8-K dated  December  23, 2002 and filed with the SEC on January
            7, 2003)

#10.7       Amended and Restated Affiliation and License Agreement dated May 17,
            2002 between DirecTV,  Inc. and Playboy  Entertainment  Group, Inc.,
            Spice Entertainment,  Inc., Spice Hot Entertainment,  Inc. and Spice
            Platinum  Entertainment,  Inc. regarding DBS Satellite Exhibition of
            Programming  (incorporated  by  reference  to Exhibit  10.1 from our
            quarterly  report on Form 10-Q dated June 30, 2002,  or the June 30,
            2002 Form 10-Q)

#10.8       Affiliation   Agreement   dated   July  8,  2004   between   Playboy
            Entertainment  Group,  Inc.,  Spice  Entertainment,  Inc., Spice Hot
            Entertainment,  Inc.,  and Time Warner Cable Inc.  (incorporated  by
            reference  to Exhibit  10.1 from our  quarterly  report on Form 10-Q
            dated September 30, 2004, or the September 30, 2004 Form 10-Q)

 10.9       Affiliation  Agreement between Spice, Inc., and Satellite  Services,
            Inc.

            a     Affiliation Agreement,  dated November 1, 1992, between Spice,
                  Inc., and Satellite Services, Inc.

            b     Amendment  No. 1, dated  September  29, 1994,  to  Affiliation
                  Agreement,  dated November 1, 1992,  between Spice,  Inc., and
                  Satellite Services, Inc.

            c     Letter   Agreement,   dated  July  18,   1997,   amending  the
                  Affiliation Agreement,  dated November 1, 1992, between Spice,
                  Inc., and Satellite Services, Inc.

            d     Letter  Agreement,  dated  December  18,  1997,  amending  the
                  Affiliation Agreement,  dated November 1, 1992, between Spice,
                  Inc., and Satellite Services, Inc.

            e     Amendment,   effective  September  26,  2005,  to  Affiliation
                  Agreement,  dated November 1, 1992,  between Spice,  Inc., and
                  Satellite Services, Inc.

            (items (a) through (e)  incorporated by reference to Exhibits 10.1.1
            through 10.1.5, respectively, from our quarterly report on Form 10-Q
            dated September 30, 2005, or the September 30, 2005 Form 10-Q)

  10.10     Affiliation  Agreement  between Playboy  Entertainment  Group,Inc.,
            and Satellite Services, Inc.

            a     Affiliation  Agreement,   dated  February  10,  1993,  between
                  Playboy  Entertainment  Group,  Inc., and Satellite  Services,
                  Inc.

            b     Amendment,   effective  September  26,  2005,  to  Affiliation
                  Agreement,   dated   February   10,  1993,   between   Playboy
                  Entertainment Group, Inc., and Satellite Services, Inc.

            (items (a) and (b)  incorporated by reference to Exhibits 10.2.1 and
            10.2.2, respectively, from the September 30, 2005 Form 10-Q)

  10.11     Master Lease  Agreement  dated  December 22, 2003 between The Walden
            Asset Group, LLC and Playboy Entertainment Group, Inc.

            a     Master Lease Agreement

            b     Equipment Schedule No. 1

            c     Acceptance Certificate for Equipment Schedule No. 1

            (items (a) through (c)  incorporated  by  reference  to Exhibit 10.8
            from the 2003 Form 10-K)

  10.12     Acknowledgement  of Assignment dated December 22, 2003 among Playboy
            Entertainment  Group,  Inc., The Walden Asset Group, LLC and General
            Electric Capital  Corporation  (incorporated by reference to Exhibit
            10.9 from the 2003 Form 10-K)

 #10.13     Corporate  Guaranty  dated  December  22, 2003  executed by General
            Electric  Capital  Corporation  regarding the Master Lease Agreement
            dated December 22, 2003  (incorporated by reference to Exhibit 10.10
            from the 2003 Form 10-K)

 #10.14     Fulfillment and Customer Service  Services  Agreement dated January
            2, 2004  between  Infinity  Resources,  Inc. and  Playboy.com,  Inc.
            (incorporated  by  reference  to Exhibit 10.2 from the June 30, 2004
            Form 10-Q)

                                       81



  10.15     Amended and Restated Credit  Agreement,  effective April 1, 2005, or
            the Credit  Agreement,  among PEI Holdings,  Inc., as borrower,  and
            Bank of America,  N.A.,  as Agent and the other lenders from time to
            time party thereto

            a     Credit Agreement (incorporated by reference to Exhibit 10.1 to
                  our quarterly report on Form 10-Q dated March 31, 2005)

           @b     First Amendment to April 1, 2005 Credit  Agreement dated March
                  10,  2006  among  PEI  Holding,  Inc.,  as  borrower,  Bank of
                  America, N.A., as Agent, and the other Lenders Party Hereto

            c     Master Corporate Guaranty, dated March 11, 2003

            d     Security  Agreement,  dated as of March 11, 2003,  between PEI
                  Holdings,  Inc. and Bank of America,  N.A., as Agent under the
                  Credit Agreement

            e     Security Agreement,  dated as of March 11, 2003, among Playboy
                  Enterprises, Inc. and each of the domestic subsidiaries of PEI
                  Holdings,  Inc. set forth on the  signature  pages thereto and
                  Bank of America, N.A., as Agent under the Credit Agreement

            f     Pledge  Agreement,  dated as of March 11,  2003,  between  PEI
                  Holdings,  Inc.  and Bank of America,  N.A.,  as agent for the
                  various  financial  institutions  from time to time parties to
                  the Credit Agreement

            g     Pledge  Agreement,  dated as of March 11, 2003,  among Chelsea
                  Court Holdings LLC, as the limited  partner in 1945/1947 Cedar
                  River C.V., Candlelight Management LLC, as the general partner
                  in 1945/1947  Cedar River C.V., and Bank of America,  N.A., as
                  agent for the various financial institutions from time to time
                  parties to the Credit Agreement

            h     Pledge Agreement, dated as of March 11, 2003, between Claridge
                  Organization  LLC and Bank of America,  N.A., as agent for the
                  various  financial  institutions  from time to time parties to
                  the Credit Agreement

            i     Pledge Agreement,  dated as of March 11, 2003, between Playboy
                  Clubs International,  Inc. and Bank of America, N.A., as agent
                  for  the  various  financial  institutions  from  time to time
                  parties to the Credit Agreement

            j     Pledge  Agreement,  dated as of March 11,  2003,  between  CPV
                  Productions,  Inc. and Bank of America, N.A., as agent for the
                  various  financial  institutions  from time to time parties to
                  the Credit Agreement

            k     Pledge Agreement,  dated as of March 11, 2003, between Playboy
                  Entertainment Group, Inc. and Bank of America,  N.A., as agent
                  for  the  various  financial  institutions  from  time to time
                  parties to the Credit Agreement

            l     Pledge Agreement,  dated as of March 11, 2003, between Playboy
                  Gaming International, Ltd. and Bank of America, N.A., as agent
                  for  the  various  financial  institutions  from  time to time
                  parties to the Credit Agreement

            m     Pledge Agreement,  dated as of March 11, 2003, between Playboy
                  Entertainment Group, Inc. and Bank of America,  N.A., as agent
                  for  the  various  financial  institutions  from  time to time
                  parties to the Credit Agreement

            n     Pledge Agreement,  dated as of March 11, 2003, between Playboy
                  Enterprises,  Inc. and Bank of America, N.A., as agent for the
                  various  financial  institutions  from time to time parties to
                  the Credit Agreement

            o     Pledge Agreement,  dated as of March 11, 2003, between Playboy
                  Enterprises International,  Inc. and Bank of America, N.A., as
                  agent for the various financial institutions from time to time
                  parties to the Credit Agreement

            p     Pledge Agreement,  dated as of March 11, 2003,  between Planet
                  Playboy,  Inc.  and Bank of  America,  N.A.,  as agent for the
                  various  financial  institutions  from time to time parties to
                  the Credit Agreement

            q     Pledge  Agreement,  dated as of March 11, 2003,  between Spice
                  Entertainment,  Inc. and Bank of America,  N.A.,  as agent for
                  the various  financial  institutions from time to time parties
                  to the Credit Agreement

            r     Pledge Agreement,  dated as of March 11, 2003, between Playboy
                  TV International,  LLC and Bank of America, N.A., as agent for
                  the various  financial  institutions from time to time parties
                  to the Credit Agreement

                                       82



            s     Pledge Agreement,  dated as of March 11, 2003, between Playboy
                  TV International,  LLC and Bank of America, N.A., as agent for
                  the various  financial  institutions from time to time parties
                  to the Credit Agreement

            t     Trademark Security  Agreement,  dated as of March 11, 2003, by
                  AdulTVision  Communications,  Inc.,  Alta Loma  Entertainment,
                  Inc.,  Lifestyle Brands,  Ltd., Playboy  Entertainment  Group,
                  Inc.,   Spice   Entertainment,   Inc.,   Playboy   Enterprises
                  International, Inc. and Spice Hot Entertainment, Inc. in favor
                  of Bank of America, N.A., as Agent under the Credit Agreement

            u     Copyright Security  Agreement,  dated March 11, 2003, by After
                  Dark Video,  Inc.,  Alta Loma  Distribution,  Inc.,  Alta Loma
                  Entertainment,   Inc.,  Impulse   Productions,   Inc.,  Indigo
                  Entertainment,  Inc., MH Pictures, Inc., Mystique Films, Inc.,
                  Playboy  Entertainment  Group, Inc.,  Precious Films, Inc. and
                  Women Productions,  Inc. in favor of Bank of America, N.A., as
                  Agent under the Credit Agreement

            v     Lease Subordination Agreement,  dated as of March 11, 2003, by
                  and among Hugh M. Hefner,  Playboy Enterprises  International,
                  Inc. and Bank of America, N.A., as Agent for various lenders

            w     Deed of Trust with Assignment of Rents, Security Agreement and
                  Fixture Filing,  dated as of March 11, 2003, made and executed
                  by  Playboy  Enterprises  International,   Inc.  in  favor  of
                  Fidelity  National Title Insurance  Company for the benefit of
                  Bank of America,  N.A.,  as Agent for Lenders under the Credit
                  Agreement

            (items (c) through (w)  incorporated  by reference to Exhibits  10.9
            (b) through (u), respectively, from the 2002 Form 10-K)

            x     Pledge  Amendment,   dated  July  22,  2003,  between  Playboy
                  Entertainment Group, Inc. and Bank of America,  N.A., as agent
                  for  the  various  financial  institutions  from  time to time
                  parties to the Credit Agreement  (incorporated by reference to
                  Exhibit 10.9(i)-1 from our May 19, 2003 Form S-4).

            y     First  Amendment,  dated  September 15, 2004, to Deed of Trust
                  With  Assignment  of Rents,  Security  Agreement  and  Fixture
                  Filing,  dated as of March 11, 2003, made and executed between
                  Playboy Enterprises  International,  Inc. and Bank of America,
                  N.A., as Agent (incorporated by reference to Exhibit 10.4 from
                  the September 30, 2004 Form 10-Q)

  10.16     Exchange  Agreement,  dated  as of March  11,  2003,  among  Hugh M.
            Hefner,   Playboy.com,   Inc.,   PEI  Holdings,   Inc.  and  Playboy
            Enterprises, Inc. (incorporated by reference to Exhibit 4.2 from the
            2002 Form 10-K)

  10.17     Playboy Mansion West Lease  Agreement,  as amended,  between Playboy
            Enterprises, Inc. and Hugh M. Hefner

            a     Letter of Interpretation of Lease

            b     Agreement of Lease

            (items (a) and (b) incorporated by reference to Exhibits 10.3(a) and
            (b), respectively, from the 1991 Form 10-K)

            c     Amendment  to Lease  Agreement  dated as of January  12,  1998
                  (incorporated  by reference to Exhibit 10.2 from our quarterly
                  report on Form 10-Q for the quarter  ended March 31, 1998,  or
                  the March 31, 1998 Form 10-Q)

            d     Lease Subordination Agreement,  dated as of March 11, 2003, by
                  and among Hugh M. Hefner,  Playboy Enterprises  International,
                  Inc. and Bank of America,  N.A., as Agent for various  lenders
                  (see Exhibit  10.15(v))

            (item (d) incorporated by reference to Exhibit 10.9(t) from the 2002
            Form 10-K)

  10.18     Los Angeles Office Lease Documents

            a     Agreement  of Lease dated  April 23, 2002  between Los Angeles
                  Media  Tech  Center,   LLC  and  Playboy   Enterprises,   Inc.
                  (incorporated  by  reference to Exhibit 10.4 from the June 30,
                  2002 Form 10-Q)

            b     First  Amendment  to April 23,  2002 Lease dated June 28, 2002
                  (incorporated  by reference to Exhibit 10.4 from our quarterly
                  report on Form 10-Q for the quarter ended  September 30, 2002,
                  or the September 30, 2002 Form 10-Q)

                                       83



            c     Second  Amendment to April 23, 2002 Lease dated  September 23,
                  2004  (incorporated  by  reference  to  Exhibit  10.2 from the
                  September 30, 2004 Form 10-Q)

  10.19     Chicago Office Lease Documents

            a     Office  Lease  dated  April  7,  1988 by and  between  Playboy
                  Enterprises,  Inc. and LaSalle  National Bank as Trustee under
                  Trust No. 112912 (incorporated by reference to Exhibit 10.7(a)
                  from the 1993 Form 10-K)

            b     First  Amendment to April 7, 1988 Lease dated October 26, 1989
                  (incorporated by reference to Exhibit 10.15(b) from our annual
                  report on Form 10-K for the year ended June 30,  1995,  or the
                  1995 Form 10-K)

            c     Second  Amendment  to April 7, 1988  Lease  dated June 1, 1992
                  (incorporated  by reference to Exhibit 10.1 from our quarterly
                  report on Form 10-Q for the quarter ended December 31, 1992)

            d     Third  Amendment  to April 7, 1988 Lease dated August 30, 1993
                  (incorporated  by reference to Exhibit  10.15(d) from the 1995
                  Form 10-K)

            e     Fourth  Amendment  to April 7, 1988 Lease dated August 6, 1996
                  (incorporated  by reference to Exhibit  10.20(e) from the 1996
                  Form 10-K)

            f     Fifth  Amendment  to April 7, 1988 Lease  dated March 19, 1998
                  (incorporated  by reference to Exhibit 10.3 from the March 31,
                  1998 Form 10-Q)

  10.20     New York Office Lease Documents

            a     Agreement  of Lease  dated  August 11,  1992  between  Playboy
                  Enterprises,  Inc. and Lexington Building Co. (incorporated by
                  reference to Exhibit 10.9(b) from the 1992 Form 10-K)

            b     Second  Amendment to August 11, 1992 Lease dated June 28, 2004
                  (incorporated  by  reference to Exhibit 10.4 from the June 30,
                  2004 Form 10-Q)

  10.21     Los Angeles Studio Facility Lease Documents

            a     Agreement of Lease dated  September 20, 2001 between  Kingston
                  Andrita   LLC   and   Playboy    Entertainment   Group,   Inc.
                  (incorporated   by  reference  to  Exhibit  10.3(a)  from  the
                  September 30, 2001 Form 10-Q)

            b     First Amendment to September 20, 2001 Lease dated May 15, 2002
                  (incorporated  by  reference to Exhibit 10.3 from the June 30,
                  2002 Form 10-Q)

            c     Second  Amendment to  September  20, 2001 Lease dated July 23,
                  2002  (incorporated  by  reference  to  Exhibit  10.6 from the
                  September 30, 2002 Form 10-Q)

            d     Third  Amendment to September 20, 2001 Lease dated October 31,
                  2002

            e     Fourth Amendment to September 20, 2001 Lease dated December 2,
                  2002

            f     Fifth Amendment to September 20, 2001 Lease dated December 31,
                  2002

            g     Sixth  Amendment to September 20, 2001 Lease dated January 31,
                  2003

            (items  (d)  through  (g)  incorporated  by  reference  to  Exhibits
            10.17(d) through (g), respectively, from the 2002 Form 10-K)

            h     Guaranty  dated  September  20, 2001 by Playboy  Entertainment
                  Group,  Inc. in favor of Kingston Andrita LLC (incorporated by
                  reference to Exhibit  10.3(c) from the September 30, 2001 Form
                  10-Q)

            i     Seventh  Amendment to September  20, 2001 Lease dated July 23,
                  2003  (incorporated  by  reference  to  Exhibit  10.1 from our
                  quarterly report on Form 10-Q dated September 30, 2003)

 @10.22     Rocklin Studio Facility Lease Documents

            a     Agreement of Lease dated  September 21, 2005 between Joseph H.
                  Lackey and ICS Entertainment, Inc.

 *10.23     Selected Company Remunerative Plans

            a     Executive Protection Program dated March 1, 1990 (incorporated
                  by reference to Exhibit 10.18(c) from the 1995 Form 10-K)

            b     Amended and Restated Deferred  Compensation Plan for Employees
                  effective  January  1, 1998

            c     Amended and Restated  Deferred  Compensation Plan for Board of
                  Directors effective January 1, 1998

                                       84



            (items (b) and (c) incorporated by reference to Exhibits 10.2(a) and
            (b),  respectively,  from our quarterly  report on Form 10-Q for the
            quarter ended June 30, 1998)

*10.24      1991 Directors' Plan

            a     Playboy Enterprises,  Inc. 1991 NonQualified Stock Option Plan
                  for NonEmployee Directors, as amended

            b     Playboy  Enterprises,  Inc.  1991  NonQualified  Stock  Option
                  Agreement for NonEmployee Directors

            (items (a) and (b)  incorporated  by reference to Exhibits  10.4(rr)
            and (nn), respectively, from the 1991 Form 10-K)

            c     Playboy Enterprises,  Inc. 1991 NonQualified Stock Option Plan
                  for  NonEmployee   Directors,   as  amended  (incorporated  by
                  reference to Exhibit 10.23(c) from the 2004 Form 10-K)

 *10.25     1995 Stock Incentive Plan

            a     Second  Amended and Restated  Playboy  Enterprises,  Inc. 1995
                  Stock Incentive Plan

            b     Form of NonQualified  Stock Option  Agreement for NonQualified
                  Stock  Options  which may be granted  under the Plan

            c     Form of Incentive  Stock Option  Agreement for Incentive Stock
                  Options which may be granted under the Plan

            d     Form of Restricted Stock Agreement for Restricted Stock issued
                  under  the  Plan

            (items (b), (c) and (d)  incorporated  by reference to Exhibits 4.3,
            4.4 and 4.5,  respectively,  from  our  Registration  Statement  No.
            33-58145 on Form S-8 dated March 20, 1995)

            e     Form of Section 162(m)  Restricted Stock Agreement for Section
                  162(m) Restricted Stock issued under the Plan (incorporated by
                  reference to Exhibit 10.1(e) from the 1997 Form 10-K)

            f     Amendment  to  the  Second   Amended  and   Restated   Playboy
                  Enterprises,  Inc. 1995 Stock Incentive Plan  (incorporated by
                  reference to Exhibit 10.24(f) from the 2004 Form 10-K)

 *10.26     1997 Directors' Plan

            a     Amended  and  Restated   1997  Equity  Plan  for   NonEmployee
                  Directors of Playboy Enterprises, Inc.

            b     Form of Restricted Stock Agreement for Restricted Stock issued
                  under the Plan  (incorporated  by reference to Exhibit 10.1(b)
                  from our  quarterly  report on Form 10-Q for the quarter ended
                  September 30, 1997)

            c     Amendment  to the  Amended and  Restated  1997 Equity Plan for
                  NonEmployee    Directors   of   Playboy   Enterprises,    Inc.
                  (incorporated  by reference to Exhibit  10.25(c) from the 2004
                  Form 10-K).

 *10.27     Form of Nonqualified  Option Agreement between Playboy  Enterprises,
            Inc.  and  each  of  Dennis  S.   Bookshester   and  Sol   Rosenthal
            (incorporated  by  reference  to Exhibit  4.4 from our  Registration
            Statement No. 333-30185 on Form S-8 dated June 27, 1997)

 *10.28     Employee Stock Purchase Plan

            a     Playboy  Enterprises,  Inc.  Employee  Stock Purchase Plan, as
                  amended and  restated  (incorporated  by  reference to Exhibit
                  10.2 from our  quarterly  report on Form 10-Q for the  quarter
                  ended March 31, 1997)

            b     Amendment to Playboy Enterprises, Inc. Employee Stock Purchase
                  Plan,  as amended and restated  (incorporated  by reference to
                  Exhibit  10.4 from our  quarterly  report on Form 10-Q for the
                  quarter ended June 30, 1999)

 *10.29     Selected Employment, Termination and Other Agreements

            a     Form  of   Severance   Agreement   by  and   between   Playboy
                  Enterprises,  Inc. and each of James Griffiths,  Linda Havard,
                  Christie Hefner, Martha Lindeman,  Richard Rosenzweig,  Howard
                  Shapiro and Alex Vaickus (incorporated by reference to Exhibit
                  10.23(a) from the 2001 Form 10-K)

            b     Memorandum  dated May 21, 2002 regarding  severance  agreement
                  for Linda  Havard  (incorporated  by reference to Exhibit 10.6
                  from the June 30, 2002 Form 10-Q)

                                       85



            c     Employment   Agreement   dated   January  8,  2004   regarding
                  employment of James  Griffiths  (incorporated  by reference to
                  Exhibit 10.29 from the 2003 Form 10-K)

@21         Subsidiaries

@23         Consent of Ernst & Young LLP

@31.1       Certification  of Chief Executive  Officer pursuant  to Section  302
            of the Sarbanes-Oxley Act of 2002

@31.2       Certification  of Chief  Financial  Officer pursuant to Section  302
            of the Sarbanes-Oxley Act of 2002

@32         Certification   pursuant to  18  U.S.C.  Section  1350,  as  adopted
            pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

----------
*     Indicates management compensation plan

#     Certain  information  omitted  pursuant  to  a  request  for  confidential
      treatment filed separately with and granted by the SEC

@     Filed herewith

                                       86



PLAYBOY ENTERPRISES, INC. AND SUBSIDIARIES
SCHEDULE II
VALUATION AND QUALIFYING ACCOUNTS
(in thousands)



============================================================================================================================
              COLUMN A                        COLUMN B                 COLUMN C                   COLUMN D         COLUMN E
----------------------------------------------------------------------------------------------------------------------------
                                                                       Additions
                                                              ---------------------------
                                             Balance at       Charged to       Charged to                         Balance at
                                             Beginning        Costs and          Other                               End
              Description                    of Period         Expenses         Accounts         Deductions        of Period
----------------------------------------     ----------       ----------       ----------        ----------       ----------
                                                                                                   
Allowance deducted in the balance sheet
  from the asset to which it applies:

Fiscal Year Ended December 31, 2005:

  Allowance for doubtful accounts            $    3,897       $      890       $      706(a)     $    1,610(b)    $    3,883
                                             ==========       ==========       ==========        ==========       ==========
  Allowance for returns                      $   28,284       $      260       $   44,960(c)     $   45,727(d)    $   27,777
                                             ==========       ==========       ==========        ==========       ==========
  Deferred tax asset valuation allowance     $   72,663       $    2,632(f)    $       --        $       --       $   75,295
                                             ==========       ==========       ==========        ==========       ==========
Fiscal Year Ended December 31, 2004:

  Allowance for doubtful accounts            $    4,364       $      239       $    1,133(a)     $    1,839(b)    $    3,897
                                             ==========       ==========       ==========        ==========       ==========
  Allowance for returns                      $   27,137       $      203       $   43,766(c)     $   42,822(d)    $   28,284
                                             ==========       ==========       ==========        ==========       ==========
  Deferred tax asset valuation allowance     $   84,454       $       --       $   (2,628)(g)    $    9,163(e)    $   72,663
                                             ==========       ==========       ==========        ==========       ==========
Fiscal Year Ended December 31, 2003:

  Allowance for doubtful accounts            $    5,124       $    1,409       $    1,451(a)     $    3,620(b)    $    4,364
                                             ==========       ==========       ==========        ==========       ==========
  Allowance for returns                      $   24,595       $       --       $   47,536(c)     $   44,994(d)    $   27,137
                                             ==========       ==========       ==========        ==========       ==========
  Deferred tax asset valuation allowance     $   80,891(h)    $    3,307(f)    $      256(g)     $       --       $   84,454
                                             ==========       ==========       ==========        ==========       ==========


Notes:

(a)   Primarily represents  provisions for unpaid  subscriptions  charged to net
            revenues.

(b)   Primarily represents uncollectible accounts written off less recoveries.

(c)   Represents  provisions  charged to net revenues for  estimated  returns of
            Playboy magazine,  other domestic  publishing  products and domestic
            DVD products.

(d)   Represents settlements on provisions previously recorded.

(e)   Represents  noncash  federal  income tax benefit  related to reducing  the
            valuation allowance.

(f)   Represents  noncash  federal income tax expense  related to increasing the
            valuation allowance.

(g)   Represents  adjustments to net operating  loss and tax credit  carryovers.

(h)   Balance is  grossed-up  to reflect  adjustment to prior year net operating
            loss and tax credit carryovers.

                                       87