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

                                    FORM 10-K

(Mark One)

|X|   ANNUAL REPORT  PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES  EXCHANGE
      ACT OF 1934

For the fiscal year ended December 31, 2004

                                       or

|_|   TRANSITION  REPORT  PURSUANT  TO  SECTION  13 OR 15(d)  OF THE  SECURITIES
      EXCHANGE ACT OF 1934

For the transition period from ___________ to ___________

Commission file number 001-14790

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

               Delaware                                         36-4249478
    (State or other jurisdiction of                          (I.R.S. Employer
     incorporation or organization)                       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:

                                                          Name of each exchange
             Title of each class                           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  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 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 an accelerated  filer (as
defined in Rule 12b-2 of the Securities Exchange Act of 1934). Yes |X| No |_|

      The aggregate  market value of Class A Common Stock held by  nonaffiliates
on June 30,  2004  (based  upon the  closing  sale  price on the New York  Stock
Exchange) was  $15,939,073.  The aggregate  market value of Class B Common Stock
held by nonaffiliates on June 30, 2004 (based upon the closing sale price on the
New York Stock Exchange) was $240,975,111.

      At February 28, 2005 there were  4,864,102  shares of Class A Common Stock
and 28,560,883 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 2005.



                            PLAYBOY ENTERPRISES, INC.
                          2004 FORM 10-K ANNUAL REPORT

                                TABLE OF CONTENTS



                                                                                                              Page
                                                                                                            
                                                      PART I

Item 1.  Business                                                                                               3
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                                                                                  25
Item 6.  Selected Financial Data                                                                               26
Item 7.  Management's Discussion and Analysis of Financial Condition and Results of Operations                 28
Item 7A. Quantitative and Qualitative Disclosures About Market Risk                                            44
Item 8.  Financial Statements and Supplementary Data                                                           44
Item 9.  Changes in and Disagreements With Accountants on Accounting and Financial Disclosure                  78
Item 9A. Controls and Procedures                                                                               78
Item 9B. Other Information                                                                                     80

                                                     PART III

Item 10. Directors and Executive Officers of the Registrant                                                    80
Item 11. Executive Compensation                                                                                80
Item 12. Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters        80
Item 13. Certain Relationships and Related Transactions                                                        80
Item 14. Principal Accounting Fees and Services                                                                80

                                                     PART IV

Item 15. Exhibits, Financial Statement Schedules and Reports on Form 8-K                                       81



                                       2


                                     PART I

Item 1. Business

      Playboy   Enterprises,   Inc.,   together   with  its   subsidiaries   and
predecessors,  will be referred to in this Form 10-K Annual Report by terms such
as "we," "us," "our," "Playboy" and the "Company,"  unless the context otherwise
requires.  We were organized in 1953 to publish  Playboy  magazine and are now a
worldwide  leader in the development and  distribution of multi-media  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  globally,  with a worldwide  paid monthly
circulation of over four million copies. 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. During the fourth
quarter of 2004, we announced the  realignment  of our existing TV, DVD,  online
and wireless  businesses.  As a result of the new operating  structure,  we have
changed our reportable  business  segments to include  within the  Entertainment
Group segment the operations formerly reported in the Online Group segment.  The
new structure is designed to streamline  operations,  maximize return on content
creation and increase responsiveness to customers.  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 of Notes
to Consolidated  Financial Statements.  Prior periods have been restated for the
realignment of our business segments.

      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
lifestyle adult  television  programming for our domestic and  international  TV
networks,  web-based entertainment  experiences,  wireless content distribution,
e-commerce, worldwide DVD products and online gaming under the Playboy and Spice
brand names.

Programming

      Our  Entertainment  Group develops,  produces,  acquires and distributes a
wide range of  high-quality  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 feature films,  magazine-format  shows,  reality-based  and
dramatic series, documentaries, live events and celebrity and Playmate features.
Our programming features stylized eroticism in a variety of formats, enabling us
to amortize our programming costs over multiple distribution  platforms. We have
produced a number of shows which air on the domestic and  international  Playboy
TV networks and are also  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, The
Extreme  Truth,  Totally  Busted and 7 Lives Xposed,  Playboy TV's first venture
into reality-based television.


                                       3


      We invest in  high-quality,  adult-oriented  programming  to  support  our
worldwide entertainment businesses. We invested $41.5 million, $44.7 million and
$41.7 million in entertainment programming in 2004, 2003 and 2002, respectively.
These  amounts,  which  also  include  expenditures  for  licensed  programming,
resulted  in the  domestic  production  of 212,  268 and 243  hours of  original
programming for Playboy TV in 2004,  2003, and 2002,  respectively.  At December
31, 2004, our domestic library of primarily exclusive,  Playboy branded original
programming  totaled  approximately  2,700 hours.  The remaining  amounts of our
programming  expenditures  were used to  acquire  high-quality  adult  movies in
various  edit  standards,  as the majority of the  programming  that airs on our
movie networks is licensed,  on an exclusive basis, from third parties.  We will
continue  to  acquire  and  produce  original  programming,  but seek to place a
heavier emphasis on producing content in order to take advantage of the economic
benefits provided by producing and owning  programming which can be sold through
a variety of distribution  channels.  In 2005, we expect to invest approximately
$38.0 million in  Company-produced  and licensed  programming,  which could vary
based on, among other things, the timing of completing productions.  In addition
to utilizing  some of the  programming  we produce on our Internet sites and for
licensing to wireless providers, in 2004, we spent approximately $2.3 million to
produce  content  exclusively  for our Internet  sites.  We expect this level of
spending to continue for the foreseeable future.

      Our  programming  is  delivered  to  DTH  and  cable   operators   through
communications  satellite  transponders.  We  currently  have  four  transponder
service  agreements  related  to our  domestic  networks,  the  terms  of  which
currently   extend  through  2006,  2008,  2013  and  2014.  We  also  have  two
international  transponder  service  agreements,  the  terms of which  currently
extend  through 2006 and 2009.  These  service  agreements  contain  protections
typical in the industry against transponder  failure,  including access to spare
transponders,  and  conditions  under  which our  access  may be  denied.  Major
limitations  on our  access to DTH or cable  systems  or  satellite  transponder
capacity could materially adversely affect our operating performance. There have
been no instances in which we have been denied access to transponder service.

      Our  state-of-the-art  studio  facility  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 now available in
high-definition  format. We currently utilize this facility to provide playback,
production control and origination services for our own networks, as well as for
third parties, which offsets some of our fixed costs.

Domestic TV Networks

      We currently operate multiple domestic TV networks,  which include Playboy
TV, Playboy TV en Espanol,  eight Spice branded movie networks,  and Playboy Hot
HD, broadcast in  high-definition.  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 on
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 Spice branded networks,  Spice, Spice 2, Spice
Live,  Spice Hot,  Spice  Platinum,  Spice  Ultimate,  Hot Net and Hot Zone, are
referred to collectively as our movie networks. Our movie networks feature adult
movies under  exclusive  license from leading  adult  studios and are  currently
offered via cable and DTH on a PPV or VOD basis. We also recognize licensing fee
revenues from the licensing of our Playboy programming to other pay networks.


                                       4


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



                               Household Units (1)                    Average Retail Rates
                             -----------------------             -----------------------------
                             Dec. 31,       Dec. 31,                                   Monthly
                                 2004           2003                     PPV      Subscription
----------------------------------------------------------------------------------------------
                                                                     
Playboy TV
   DTH                           24.4           21.6             $      7.99     $       15.75
   Cable                         21.8           21.4                    9.41             13.30

Playboy TV en Espanol
   DTH                            9.3            8.1                      --                --(2)
   Cable                          2.9            3.3                    9.65                --

On-demand households
   VOD                            5.0            1.6                    9.46                --
   SVOD                           1.5            0.8                      --              5.02

Movie networks
   DTH                           48.2           42.2                    9.99                --
   Cable                         46.0           49.7             $     10.56     $          --
----------------------------------------------------------------------------------------------


(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  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-speaking 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. Playboy TV is the only adult
service to be available on all four major DTH services in the United  States and
Canada.  It is currently  available on DirecTV and EchoStar in the United States
and ExpressVu and Star Choice in Canada. As previously mentioned,  Playboy TV en
Espanol is offered as part of EchoStar's Dish Latino subscription  package.  The
Hot  Network,  The Hot Zone and Spice  Platinum  networks  are all  available on
DirecTV. In 2004, we launched Spice Ultimate on EchoStar, replacing our previous
feed of The Hot Zone network on that platform.  Paul Kagan Associates,  Inc., or
Kagan, an independent  media research firm,  projects an average annual increase
of approximately 6% in total DTH households from 2005 through 2007. 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  through  MSOs and their
affiliated cable systems,  or cable affiliates.  Once arrangements are made with
an MSO,  we  negotiate  channel  space for our  networks  with  each MSOs  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 can be dependent on the number of premium services
to which a household  subscribes.  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.


                                       5


      PPV programming can be delivered  through any number of delivery  methods,
including (a) DTH, (b) digital and analog cable  television,  (c) wireless cable
systems and (d) technologies such as cable modem and the Internet. Growth in the
cable PPV market is expected to result  principally  from cable system upgrades,
utilizing digital compression and other bandwidth expansion methods that provide
cable operators  additional  channel capacity.  In recent years, cable operators
have been shifting  from analog to digital  technology in order to upgrade their
cable systems and to counteract  competition  from DTH operators.  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  represents a small  portion of our overall
network  carriage.  Kagan projects  average annual  increases of less than 1% in
total cable  households  and 13% in digital cable  households  from 2005 through
2007.  During this same period,  Kagan  projects an average  annual  decrease of
approximately 27% in analog  addressable cable households,  as customers upgrade
from older analog systems to the digital or DTH platforms. We believe this shift
benefits us as there is more shelf space on digital platforms and, therefore, we
are able to offer more programming to consumers.

      Additionally,  recent  technology  advances  have  begun to 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 viewers to purchase a
specific movie or program for a period of time with DVD-like functionality. SVOD
provides viewers with unlimited  "on-demand"  access to select programs from our
featured  libraries at a monthly  subscription  price. The basic premise is that
consumers  have a menu of options  and can  choose to buy a program  "on-demand"
without having to adhere to the schedule of a programmed network.  MSOs, looking
to take advantage of the consumer benefits provided by VOD, are currently in the
process of supplanting  traditional linear PPV networks with VOD/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 major adult movie
producers  for VOD and SVOD  rights  from cable  operators.  We  distribute  VOD
programming through four cable operators and Playboy TV SVOD programming through
one operator and are in the process of negotiating  agreements  with other major
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,   availability  of  a  two-way  communication  path,
programmer rights issues and consumer acceptance.  In 2004, Kagan reported total
VOD  households  of  approximately  19.8 million and projects an average  annual
increase of approximately 19% in VOD households from 2005 through 2007.

      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,  we and the  respective  operator  continue to
operate  in  accordance  with 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.

      From time to time,  private  advocacy  groups  have  sought to exclude our
programming  from pay  television  distribution  because  of the  adult-oriented
content of the  programming.  Management does not believe that any such attempts
will materially  affect our access to DTH and cable systems,  but the nature and
impact of any such limitations in the future cannot be determined.

International

      In December 2002, we completed the  restructuring  of the ownership of our
international  TV joint ventures with Claxson  Interactive  Group,  Inc. and its
affiliates,  or  Claxson.  The  current  scope of our  international  television
business  reflects the significant  expansion of our ownership of Playboy TV and
movie  networks  outside of the United States and Canada that occurred with this
restructuring. See Note (C) Restructuring of Ownership of International TV Joint
Ventures of Notes to Consolidated Financial Statements.

      We  currently  own and  operate or license 22  Playboy,  Spice and locally
branded TV and movie networks in Europe, New Zealand,  and the Pacific Far East.
In addition,  we have equity  interests in seven  additional  networks in Japan,
Latin  America and Iberia  through  joint  ventures.  At December 31, 2004,  our
international TV networks were available in approximately 40.5 million household
units outside of the United States and Canada,  compared to  approximately  37.0
million household units at December 31, 2003. The increase in household units is
primarily due to new affiliate  launches and growth in existing  markets.  These
networks carry principally 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  in
Europe, Canada, the Middle East, Africa, Asia, Australia and New Zealand.


                                       6


      We own and operate  television  networks in the United Kingdom,  which are
further distributed through DTH and cable television  throughout greater Europe.
We license networks to local partners in Scandinavia,  France, Germany,  Turkey,
Poland,  Taiwan,  Hong  Kong,  South  Korea,  Israel  and New  Zealand  that are
programmed  for the  cultural  sensitivities  of each  country.  Through a joint
venture with  Tohokushinsha  Film Corp., 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 a  monthly
subscription basis.

      We own a 19% interest in Playboy TV-Latin America,  LLC, or PTVLA, a joint
venture  with  Claxson  that  operates  Playboy TV  networks  and a local  adult
service,  Venus, in Latin America and Iberia.  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 maintains management control of PTVLA, although we
have significant  management influence.  We now 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 is ten  years,  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 U.S.  Hispanic market.  Neither we nor Claxson 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 common  stock,  or
Class B stock,  or a  combination  of cash and  Class B  stock.  However,  if we
exercise both options  concurrently,  we must pay the entire  purchase price for
both options in cash.

      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 expect the benefits of these synergies to improve operating margins in
the future as new territories are added to the growing list of our 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 countries and (c) increasing
subscription  penetration and buy rates driven by new programming and scheduling
tactics as well as more  targeted  marketing  activity.  We also expect that the
continued   roll  out  in  digital   addressable   households  in  our  existing
international markets will favorably impact our growth.

      We also have an  international  Internet  presence  in  foreign  countries
providing compelling content  specifically  tailored to those individual foreign
audiences.  We currently  license  international  Playboy  sites in over a dozen
countries.  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   U.S.-originated
Playboy.com  content.  We have also  entered  into deals to  provide  content to
wireless customers including Hutchison 3G in the U.K., Italy, Australia and Hong
Kong, as well as other providers in France,  Spain, Germany and other 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 names.  Subscriptions  will remain the
largest revenue stream from our online operations in 2005.

      We  currently  offer six premium  clubs with monthly  prices  ranging from
$19.95 to $29.95 and annual prices  ranging from $95.40 to $189.96.  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
club consists of pictorials and video clips organized by thematic interests.


                                       7


      In 2004, we launched Playboy Daily as a low-cost  introductory  website to
the world of Playboy.  The club is updated  daily and is offered for $12 a year.
The site is used as a marketing tool to introduce  users to the world of Playboy
and to promote our higher-priced premium subscription offerings.

E-Commerce

      Our Playboy branded e-commerce offerings include  PlayboyStore.com,  which
is the primary  destination for purchasing Playboy branded fashions,  calendars,
DVDs,  jewelry and collectibles,  as well as back issues of Playboy magazine and
special editions.  A Spice branded  e-commerce  offering,  at  SpicetvStore.com,
offers adult-oriented  products,  including DVDs, lingerie and sensual products.
Our e-commerce  business also generates sales from printed catalog  mailings for
both Playboy and Spice products.

Other Businesses

      We also distribute our original  programming  domestically on both DVD and
home video,  which are sold in video and music stores and other retail  outlets,
through  direct  mail,  including  Playboy  magazine,   and  online,   including
PlayboyStore.com.   We  also  distribute  various  non-Playboy  branded  movies,
continue to re-release titles previously only released on home video on DVD and,
in 2004,  began a new  initiative  into the  crossover  market for hip-hop music
video product with the release of Snoop Dogg's Buckwild Bus Tour.  Since October
2001,  Image  Entertainment,  Inc., or Image,  has  distributed  our DVD and VHS
products in the United States and Canada.

      In 2004,  we  entered  into  distribution  agreements  with both  Hush,  a
subsidiary  of  Columbia  House,  to  create  an adult  DVD  club  and  Infinity
Resources,  an owner of some of the largest DVD retailers on the Internet, to be
their  exclusive  supplier  of  adult  DVD  products  on their  websites.  These
partnerships  will allow us to leverage our direct  marketing  capabilities  and
generate  new,  incremental  revenues,  based on a varying  percentage  of their
retail sales.

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

      Our online gaming business currently consists of PlayboySportsBook.com and
PlayboyCasino.com,  which are licensed and operated by Ladbroke eGaming Limited.
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, we have been adversely impacted by all of the competitive factors
described above and, in addition, by consolidation in the cable industry,  which
has resulted in larger,  but fewer,  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.


                                       8


      Internationally,   we  experience   even  more   significant   competitive
challenges.  Competition  abroad  derives  from  both the  availability  of less
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., our six networks  compete with a total of 27 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.  However,  we have used our vast content library and content
acquisitions  to create  additional  local channels (The Adult  Channel,  Spice,
Spice 2, Spice  Platinum,  Climax and  Venus),  which  complement  the  flagship
Playboy TV brand in markets  with  demand for  quality  English  language  adult
programming.

      The Internet  industry is highly  competitive,  and we continue to compete
for visitors,  subscribers,  buyers 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 in respect to each of these
factors.  Additionally,  we have the  advantage of  leveraging  the power of the
Playboy and 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,  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, in 1953,  Playboy magazine  continues to be the
best-selling  monthly men's magazine in the U.S. and in the world,  based on the
combined circulation of the U.S. and international editions.  Circulation of the
U.S.  edition is  approximately  3.1 million copies  monthly.  Combined  average
circulation  of the 17  licensed  international  editions is  approximately  1.1
million  copies  monthly.  According  to Fall 2004 data  published  by Mediamark
Research, Inc., or MRI, an independent market research firm, the U.S. edition of
Playboy magazine is read by  approximately  one in every seven men in the United
States aged 18 to 34.

      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 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
           ----------            ----------           ---------------
           Ben Affleck         Pamela Anderson      William F. Buckley
           Halle Berry         Drew Barrymore           Ethan Coen
         George Clooney        Cindy Crawford        Michael Crichton
           John Cusack         Carmen Electra        David Halberstam
           Bill Gates           Daryl Hannah          William Kennedy
         Tommy Hilfiger         Rachel Hunter          Jay McInerney
         Michael Jordan        Elle Macpherson       Joyce Carol Oates
          Jimmy Kimmel         Jenny McCarthy         George Plimpton
         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.  With the  publication  of its January 2004
issue,   Playboy  celebrated  its  50th  Anniversary,   a  notable  achievement.
Revitalized by a fresh design in 2003, new contributors and a new editorial base
in New York,  Playboy magazine  published some of its finest issues in 2004. The
front-of-book  section  was  redesigned  and the  venerable  Forum  section  was
reconfigured.  In its current  state,  the magazine is highly  accessible  while
keeping to the tradition of its sophisticated history. Literary and libertarian,
Playboy  magazine  continues to upend convention and delight its audience with a
varied mix of elements, as it has for the past half-century.


                                       9


      The net circulation  revenues of the U.S.  edition of Playboy magazine for
2004,  2003 and 2002 were  $65.2  million,  $65.9  million  and  $62.3  million,
respectively.  Net  circulation  revenues are gross  revenues less  commissions,
discounts,  provisions  for  newsstand  returns  and  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, 2004,  Playboy magazine was
the 13th highest-ranking U.S. consumer publication, with a circulation rate base
(the total newsstand and subscription  circulation guaranteed to advertisers) of
3.15 million.  Playboy magazine's  circulation rate base for the same period was
larger than each of Newsweek, Cosmopolitan and Maxim.

      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 88% 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.  In  addition,  according to the MRI data
previously  mentioned,  the median  age of male  Playboy  readers is 33,  with a
median annual household income of approximately  $55,000,  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 the  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 is one of the  highest  priced  magazines  in the United
States.  Effective  with the April 2001 issue,  the basic U.S.  newsstand  cover
price is $4.99 ($6.99 for the December and January holiday issues) and the basic
Canadian  newsstand  cover price is C$6.99  (C$7.99 for the December and January
holiday issues). In addition, 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, but no general price increases are currently planned for 2005.

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

                                        Fiscal Year   Fiscal Year   Fiscal Year
                                              Ended         Ended         Ended
Category                                   12/31/04      12/31/03      12/31/02
-------------------------------------------------------------------------------
Beer/Wine/Liquor                                 23%           20%           25%
Retail/Direct mail                               22            25            26
Tobacco                                          17            19            19
Home electronics                                  8             8             8
Automotive                                        7             4             4
Apparel/Footwear/Accessories                      3             5             4
Toiletries/Cosmetics                              3             3             4
All other                                        17            16            10
-------------------------------------------------------------------------------
Total                                           100%          100%          100%
===============================================================================
Total ad pages                                  573           555           515
===============================================================================

      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 2004,  2003 and 2002 were $36.2  million,
$36.1 million and $32.4  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 4% cost per thousand
increases in advertising  rates effective with both the January 2004 and January
2005 issues.


                                       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 15% 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 to  monitor  all  aspects of the  subscription
operations. The term of the agreement has been extended to June 30, 2006. 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 us and our  shareholders  against claims arising from
actions or omissions by CDS in compliance  with the terms of the agreement or in
compliance with our instructions.

      Distribution of the magazine and special  editions to newsstands and other
retail outlets is  accomplished  through  Warner  Publisher  Services,  Inc., or
Warner, 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 Warner 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  Warner.
These revenue  adjustments are not material.  Retailers  return unsold copies to
the  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.

      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  Warner.  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.  The market for paper has  historically  been cyclical,  resulting in
volatility in paper prices,  which can materially affect the Publishing  Group's
financial results.

      We rely on CDS, Warner and Quad to produce and distribute our magazine. If
they fail to perform their  obligations on a timely basis,  our operations could
be  adversely  affected.  Our  agreements  with these  companies  are renewed or
renegotiated  from  time to time in the  ordinary  course of  business.  In some
cases,  following the expiration of an agreement,  we and the respective company
continue to operate in accordance with the terms of the expired  agreement until
a new agreement is negotiated.

      From  time to time,  Playboy  magazine  and  certain  of its  distribution
outlets and advertisers have been the target of private advocacy groups who seek
to limit Playboy's  availability  because of its adult-oriented  content. In our
51-year history, we have never sold a product that has been judged to be obscene
or illegal in any U.S. jurisdiction.

      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 newspapers,  radio and television, also compete
for advertising revenues with Playboy magazine.

Other Domestic Publishing

      Our Publishing Group has also created media extensions,  including special
editions  and  calendars,  which are  primarily  sold in newsstand  outlets.  We
published 25 special editions in each of 2004 and 2003 and 24 in 2002. We expect
to publish 25 special editions in 2005.  Effective with the December 2002 issue,
the U.S. special editions  newsstand cover price is $7.99 and effective with the
August  2002 issue,  the  Canadian  special  editions  newsstand  cover price is
C$8.99.  We price test from time to time,  but no general  price  increases  are
currently  planned for 2005.


                                       11


Other domestic publishing also includes licensing the rights to third parties to
publish books for which we receive royalties.

International Publishing

      We  license  the right to  publish 17  international  editions  of Playboy
magazine  to  local  partners  in the  following  countries:  Brazil,  Bulgaria,
Croatia, the Czech Republic,  France,  Germany,  Greece, Hungary, Japan, Mexico,
the Netherlands,  Poland, Romania,  Russia, Serbia, Slovenia and Spain. Combined
average  circulation of the international  editions is approximately 1.1 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  generally  based on both
circulation  and  advertising  revenues.  In 2004, two editions,  the German and
Brazilian,  accounted for approximately one-half of our total licensing revenues
from international editions.

LICENSING GROUP

      Our Licensing Group includes the licensing of consumer  products  carrying
one or more of our  trademarks  and images,  as well as Playboy  branded  retail
stores,  and  location-based  entertainment  destinations,  as well  as  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,  small  leather  goods,
stationery,  music, eyewear,  barware and home fashions. 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,  including  department and specialty  stores.  Our first
Playboy concept store,  located in an upscale Tokyo, Japan 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.  We recently  announced plans to open two additional
concept  stores in Las Vegas,  Nevada,  and Melbourne,  Australia,  that will be
funded by the licensees. We expect the stores to debut in the fall of 2005.

      We continually seek to license our brand name and images in order to enter
into new markets and retail categories, including a slot machine deal with Bally
Gaming,  Inc. 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 game play.

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

      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 retail sales environment.


                                       12


      Company-wide marketing operations consist of Alta Loma Entertainment,  the
Playboy  Jazz  Festival  and  Playmate   Promotions.   Since  2001,   Alta  Loma
Entertainment has functioned as a production  company that leverages our assets,
including  editorial  material  as well as  icons  like the  Playmates,  Playboy
Mansion and Mr. Hefner,  to develop  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 have continued 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 outside  clients.  These  businesses are 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 quarters  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  those  quarters,  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  our   founder   and
Editor-In-Chief,  Hugh M. Hefner, lives. The Playboy Mansion is used for various
corporate  activities,  including  serving  as a  valuable  location  for  video
production,  magazine photography and for online,  advertising 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 increase
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
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,  2004,  at a net book value of $1.6
million, including all improvements and after accumulated depreciation. We incur
all operating expenses of the Playboy Mansion, including depreciation and taxes,
which were $3.0 million,  $2.3 million and $3.6 million for 2004, 2003 and 2002,
respectively, net of rent received from Mr. Hefner.

      Through the Playboy Foundation,  we support  not-for-profit  organizations
and  projects  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.  The Playboy Foundation provides financial support to many nonprofit
organizations throughout the country.

      Our  trademarks  and  copyrights are critical to the success and potential
growth 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
from time to time to prevent their unauthorized use.

EMPLOYEES

      At February 28, 2005, we employed 657 full-time  employees compared to 608
at February 29, 2004. No employees  are  represented  by  collective  bargaining
agreements.  We  believe  we  maintain  a  satisfactory  relationship  with  our
employees.


                                       13


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 Securities and Exchange Commission, or SEC.

      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.

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 us
and our business.

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,  potential
growth 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 the 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 industry,  which has resulted in larger, but fewer, 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.


                                       14


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 is  indicted or  otherwise  charged as a
            defendant in a criminal proceeding;

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

      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,  2004,  we  derived  approximately  22% 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, 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.


                                       15


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

Business Model. 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
business profitably.

Consumer satisfaction.  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.

Availability  of free or low cost content.  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.

Internet  use  growth.  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 on-line
            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.

Security risks.  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  which could require us to
expend  significant  capital and resources to protect against or remediate these
problems.  Increased  scrutiny by regulatory  agencies such as the FTC 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.

Other system failures. 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,  power loss,  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 systems  disruption  or failure 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 web sites 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.


                                       16


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  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.  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 to just four large  wholesalers  that handle 90% of
the single-copy  distribution business.  Currently, we rely on a single national
distributor,  Warner,  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.

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 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 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 single
national  distributor,  Warner,  for the  distribution  of Playboy  magazine and
special editions to newsstands and other retail outlets.  If CDS, Quad or Warner
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.


                                       17


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  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 the ABC, an independent audit agency,  with a circulation rate base
(the total newsstand and subscription  circulation guaranteed to advertisers) of
3.15 million for the six months ended  December 31, 2004,  Playboy  magazine was
the 13th highest-ranking U.S. consumer publication. Our circulation is primarily
subscription  driven, with subscription  copies comprising  approximately 88% of
total  copies  sold.  Although  Playboy  magazine's  circulation  rate  base has
remained stable over the last nine years, if we experience a significant decline
in subscriptions,  either because we lose existing subscribers or do not attract
new subscribers, our results could be adversely affected.

We may not realize the expected  benefits the  restructuring of the ownership of
our international TV joint ventures.

In December  2002,  we  completed  the  restructuring  of the  ownership  of our
international TV joint ventures. Our venture partner,  Claxson, have encountered
significant  financial  difficulties.   We  cannot  be  certain  that  Claxson's
financial  condition  will not adversely  affect our remaining  joint venture or
subject  our  recently  concluded  joint  venture  ownership   restructuring  to
challenge.  As a result,  we cannot be certain that we will realize the expected
benefits from the restructuring.

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

We derive a  significant  portion of our  revenue  from  subscriber  based fees,
advertising  and  licensing,  for which we compete  with  various  other  media,
including magazines,  newspapers,  television, radio and Internet web sites 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  reliably to 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.

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  like China and India  have  sought to limit the
influence of other cultures 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
implementaion of age verification systems.


                                       18


Internet.  Various governmental agencies are considering a number of legislative
and  regulatory  proposals  which  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.

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, 2004,  beer/wine/liquor  and tobacco represented 23%
and 17%,  respectively,  of the total ad pages of Playboy magazine.  Significant
limitations on the ability of those  companies to advertise in Playboy  magazine
or on our Internet  sites either  because of  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   which   prohibited  the  publication  of  tobacco   advertisements
containing drawings, colors or pictures. While those regulations were later held
unconstitutional by the U.S. Supreme Court, 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 revenue.

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


                                       19


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 the 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 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.  As of December 31,  2004,  we had $46.7
million  in cash and cash  equivalents  and  $80.0  million  of total  financing
obligations  outstanding,  consisting  of the 11% senior  secured notes due 2010
issued by  Holdings.  In  addition,  we have a $30.0  million  revolving  credit
facility. As of December 31, 2004, there were no borrowings and $10.0 million in
letters of credit outstanding under this facility.

On February 22, 2005, Holdings commenced an offer to purchase for cash all $80.0
million of the  outstanding  senior secured notes. In connection with the tender
offer, consents from holders of the senior secured notes are being solicited for
certain  amendments which would eliminate  substantially  all of the restrictive
covenants  and certain  events of default  and would  release all of the related
guarantees  and  collateral.  The consent  solicitation  will expire on March 7,
2005,  unless  extended or earlier  terminated.  The tender offer will expire on
March 22, 2005, unless extended or earlier terminated. The total amount of funds
required to purchase all of the senior secured notes and make consent  payments,
to pay accrued and unpaid interest on the senior secured notes, and pay all fees
and expenses in  connection  with the tender offer and consent  solicitation  is
expected to be approximately  $100.0 million,  assuming all senior secured notes
are validly tendered and not withdrawn prior to the consent deadline.  We expect
to fund the tender offer and consent  solicitation  from various sources,  which
may include available cash,  borrowings under our existing credit facility,  new
debt  financing,  or a combination  of these sources.  As a result,  even if the
tender  offer and the related  financing  are  successfully  completed,  we will
continue to have a  significant  amount of debt.  Completion of the tender offer
and consent  solicitation is subject to the satisfaction of certain  conditions,
including  (i) receipt of valid  tenders for at least  66-2/3% of the  principal
amount of outstanding  senior  secured notes and (ii)  completion of a financing
having gross  proceeds of at least $90.0  million.  The tender offer and consent
solicitation  may  be  amended,   extended  or,  under  certain   circumstances,
terminated.  There can be no  assurance  that that we will  complete  the tender
offer and consent solicitation.


                                       20


Although our existing and future debt  instruments may have some  limitations on
the incurrence of additional debt, these restrictions are or would be subject to
a number of  qualifications  and exceptions  and, under some  circumstances,  we
could incur substantial debt and comply with the restrictions. 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 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,  including  our  obligations  under the  notes,  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,  including
            the notes; 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 and the indenture governing the senior
secured  notes  impose  restrictions  on us  that  may  affect  our  ability  to
successfully operate our business.

Our existing  credit  facility and the indenture  governing  the senior  secured
notes contain 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     pay dividends or make other distributions on capital stock;

      o     repurchase capital stock;

      o     make loans and investments;

      o     enter into agreements  restricting our subsidiaries'  ability 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.


                                       21


Ownership of Playboy Enterprises, Inc. is concentrated.

As of December 31, 2004, Hugh M. Hefner beneficially owned approximately  69.53%
of our Class A common stock. As a result, given that our Class B common stock is
non-voting,  Mr. Hefner possesses  significant influence over us on all 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.

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 we issue
substantial  additional amounts of our equity  securities,  or 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  $27.8  million over the next seven
years. We have the option to pay up to $21.0 million of these scheduled payments
in cash or shares of our Class B common 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 common 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  common  stock  surrounding  the
payment dates. In addition,  in the event that  Playboy.com does not satisfy its
obligations  to redeem its Series A Preferred  Stock for an amount  equal to its
original issue price of $10.0 million, which increases 8% per annum,  compounded
annually,  from the date of issuance in August 2001 until its  redemption at the
option of the holder at any time after August 2006,  we are obligated to satisfy
these obligations,  at our election,  in cash, shares of Class B common stock or
any combination of the two.

As a  result  of the  potential  issuance  of  shares  pursuant  to  the  Califa
acquisition  and the  contingent  redemption  obligations  or  surrender  of the
Playboy.com  Series A Preferred  Stock,  each as described  above, a substantial
number  of  additional  shares  of Class B common  stock  could be issued in the
future.  We are obligated to register  these shares upon issuance and they would
therefore  become  freely  tradable,  subject to our right to  suspend  sales in
certain circumstances,  and in the case of shares issued to the former owners of
Califa and VODI, on contractual volume limitations.  See Note (B) Acquisition to
Notes to Consolidated  Financial  Statements for further  information regard the
Califa acquisition.


                                       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 a
                                        limited  amount  of  space  used  by the
                                        Entertainment  Group and  executive  and
                                        administrative personnel.

   London, England                      This space is used by our  Playboy TV UK
                                        operations     and     executive     and
                                        administrative personnel.

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.

   London, England                      This space is used by Playboy TV UK as a
                                        programming operation.

Property Owned:

   Los Angeles, California              The Playboy  Mansion is used for various
                                        corporate activities,  including serving
                                        as  a   valuable   location   for  video
                                        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 and are working to
sublease or  terminate  our  remaining  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  $8.5 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,  or Statement,  5,
Accounting for Contingencies, 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 will be paid
in 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, Accounting for Contingencies, no liability has been accrued.


                                       24


      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,  California
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 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,
Accounting for Contingencies, 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.

                                     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 (X)  Quarterly  Results of  Operations
(Unaudited) of Notes to Consolidated  Financial  Statements.  Our securities are
traded on the exchanges listed on the cover page of this Form 10-K Annual Report
under the ticker symbols PLA A (Class A voting) and PLA (Class B nonvoting).  At
February 28, 2005,  there were 3,387 and 5,691  holders of record of Class A and
Class B common stock, respectively. There were no cash dividends declared during
2004, 2003 and 2002. Our revolving credit facility and the indenture  related to
the senior secured notes we issued in March 2003 have limitations related to the
payment of dividends.

      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 2005,  which  will be filed  within  120 days after the close of our
fiscal year ended December 31, 2004, and is incorporated herein by reference.


                                       25


Item 6. Selected Financial Data (1)
(in thousands, except per share amounts,
  number of employees and ad pages)



                                                            Fiscal Year    Fiscal Year    Fiscal Year    Fiscal Year    Fiscal Year
                                                                  Ended          Ended          Ended          Ended          Ended
                                                               12/31/04       12/31/03       12/31/02       12/31/01       12/31/00
-----------------------------------------------------------------------------------------------------------------------------------
                                                                                                           
Selected financial data (2)
Net revenues                                                  $ 329,376      $ 315,844      $ 277,622      $ 287,583      $ 303,360
Interest expense, net                                           (13,687)       (15,946)       (15,022)       (13,184)        (7,629)
Income (loss) from continuing operations before
 cumulative effect of change in accounting principle              9,989         (7,557)       (17,135)       (29,323)       (47,626)
Net income (loss)                                                 9,989         (7,557)       (17,135)       (33,541)       (47,626)
Net income (loss) applicable to common shareholders               9,561         (8,450)       (17,135)       (33,541)       (47,626)
Basic and diluted earnings (loss) per common share
   Income (loss) from continuing operations before
    cumulative effect of change in accounting principle            0.30          (0.31)         (0.67)         (1.20)         (1.96)
   Net income (loss)                                               0.30          (0.31)         (0.67)         (1.37)         (1.96)
EBITDA: (3)
   Net income (loss)                                              9,989         (7,557)       (17,135)       (33,541)       (47,626)
   Adjusted for:
      Cumulative effect of change in accounting
       principle                                                     --             --             --          4,218             --
      Income tax expense                                          3,845          4,967          8,544            996         16,227
      Interest expense                                           13,687         16,309         15,147         13,970          9,148
      Depreciation and amortization                              47,100         49,558         51,619         51,904         44,911
      Amortization of deferred financing fees                     1,266          1,407            993            905            840
      Amortization of restricted stock awards                       682             45          2,748             --             --
      Equity in operations of investments                            71             80           (279)           746            375
                                                              ---------      ---------      ---------      ---------      ---------
   EBITDA                                                     $  76,640      $  64,809      $  61,637      $  39,198      $  23,875
-----------------------------------------------------------------------------------------------------------------------------------
At period end
Total assets                                                  $ 420,581      $ 418,060      $ 369,721      $ 426,240      $ 388,488
Long-term financing obligations                               $  80,000      $ 115,000      $  68,865      $  78,017      $  94,328
Shareholders' equity                                          $ 168,450      $ 106,636      $  87,815      $  81,525      $ 114,185
Long-term financing obligations as a
 percentage of total capitalization                                  32%            52%            44%            49%            45%
Number of common shares outstanding
   Class A voting                                                 4,864          4,864          4,864          4,864          4,859
   Class B nonvoting                                             28,521         22,579         21,181         19,666         19,407
Number of full-time employees                                       645            592            581            610            686
-----------------------------------------------------------------------------------------------------------------------------------
Selected operating data
Cash investments in Company-produced and
 licensed entertainment programming                           $  41,457      $  44,727      $  41,717      $  37,254      $  33,061
Cash investments in online content                                2,317          2,436          4,434          4,739          6,200
                                                              ---------------------------------------------------------------------
      Total cash investments in programming and content          43,774         47,163         46,151         41,993         39,261
Amortization of investments in Company-produced
 and licensed entertainment programming                          41,695         40,603         40,626         37,395         33,253
Amortization of investments in content                            2,317          2,436          4,434          4,739          6,200
                                                              ---------------------------------------------------------------------
      Total amortization of programming and content           $  44,012      $  43,039      $  45,060      $  42,134      $  39,453
Domestic TV household units (at period end): (4)
   Playboy TV networks
      DTH                                                        24,400         21,600         19,200         18,100         15,400
      Cable                                                      21,800         21,400         19,700         18,100         14,200
   Movie networks (5)
      DTH                                                        48,200         42,200         38,400         35,300             --
      Cable                                                      46,000         49,700         47,700         42,300         24,600
On-demand households:
      VOD                                                         5,000          1,600          1,500             --             --
      SVOD                                                        1,500            800            700             --             --
International TV household units (at period end) (4)             40,500         37,000         30,900         29,500         25,700
Playboy magazine ad pages                                           573            555            515            618            674
-----------------------------------------------------------------------------------------------------------------------------------



                                       26


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

(2)   There were no cash dividends  declared on Class A or B common stock during
      the periods presented.

(3)   EBITDA  represents  earnings from  continuing  operations  before interest
      expense,   income  taxes,   cumulative  effect  of  change  in  accounting
      principle,   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 our credit  facilities.  EBITDA
      should not be considered an  alternative  to any measure of performance or
      liquidity under  accounting  principles  generally  accepted in the United
      States,  or  GAAP.  Similarly,  EBITDA  should  not be  inferred  as  more
      meaningful than any of those measures.

(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  platforms  (i.e.
      digital and analog) are available to that household.

(5)   We  acquired  three  networks in July 2001 in  connection  with the Califa
      acquisition.


                                       27


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
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  is  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.

      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 PPV fees
for our television  network  offerings,  including  Playboy TV 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 TV revenues will increasingly be generated from VOD and
SVOD  technologies.  Internationally,  we own and operate or license 22 Playboy,
Spice and locally branded TV and movie networks, and we have equity interests in
seven additional networks through joint ventures. We also receive licensing fees
from Playboy websites outside of the United States.  Subscription  revenues from
our multiple club websites, which offer unique Playboy or Spice branded content,
e-commerce sales of Playboy and Spice branded and other consumer products,  both
online and through  direct mail, and fees from licensing our content to wireless
providers also contribute to Entertainment  Group revenues.  Other Entertainment
Group revenues include the sale of DVDs and home videos, website advertising and
online gaming.

      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  advertising  sales from
Playboy magazine, as well as royalties on circulation and advertising,  from our
17  licensed  international  editions.  Our  subscription  revenues  are  fairly
consistent,  while newsstand sales fluctuate and are typically higher for issues
containing  celebrity  pictorials or other special content,  such as articles or
interviews.  The group's  revenues  fluctuate with the general  condition of the
local and national economy, which impacts newsstand sales as well as advertising
buying  patterns.  Revenues  can also  fluctuate  when we increase  the price of
holiday or other special issues and issues containing major celebrities.

      Licensing Group revenues are principally generated from royalties received
for the  international  and  domestic  licensing  of our brand on  consumer  and
entertainment  products as well as 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.


                                       28


COSTS AND OPERATING EXPENSES

      Entertainment  Group expenses  include  programming  amortization,  online
content,  network distribution,  hosting, sales and marketing and administrative
expenses  as well as  trademark  license and  administrative  fees to the parent
company. 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 online  content for our
websites.

      Publishing Group expenses include manufacturing,  subscription  promotion,
editorial, shipping and 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. Postage is also a major cost.

      Licensing   Group  expenses   include  agency  fees  and  promotional  and
administrative expenses.

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


                                       29


RESULTS OF OPERATIONS

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



                                                                   Fiscal Year      Fiscal Year      Fiscal Year
                                                                         Ended            Ended            Ended
                                                                      12/31/04         12/31/03         12/31/02
----------------------------------------------------------------------------------------------------------------
                                                                                              
Net revenues
Entertainment
   Domestic TV networks                                              $    96.9        $    95.3        $    94.4
   International                                                          45.3             37.9             19.1
   Online subscriptions                                                   21.5             18.2             11.0
   E-Commerce                                                             18.7             16.8             14.4
   Other                                                                   6.8              7.5             13.7
----------------------------------------------------------------------------------------------------------------
   Total Entertainment                                                   189.2            175.7            152.6
----------------------------------------------------------------------------------------------------------------
Publishing
   Playboy magazine                                                      101.5            102.0             94.7
   Other domestic publishing                                              11.9             13.0             11.7
   International publishing                                                6.4              5.7              5.4
----------------------------------------------------------------------------------------------------------------
   Total Publishing                                                      119.8            120.7            111.8
----------------------------------------------------------------------------------------------------------------
Licensing
   International licensing                                                12.1              8.0              5.6
   Domestic licensing                                                      3.0              3.2              3.3
   Entertainment licensing                                                 2.0              1.4              0.5
   Marketing events                                                        3.0              2.9              2.8
   Other                                                                   0.3              3.9              1.0
----------------------------------------------------------------------------------------------------------------
   Total Licensing                                                        20.4             19.4             13.2
----------------------------------------------------------------------------------------------------------------
Total net revenues                                                   $   329.4        $   315.8        $   277.6
================================================================================================================
Net income (loss)
Entertainment
   Before programming amortization and online content expenses       $    77.1        $    73.9        $    68.5
   Programming amortization and online content expenses                  (44.0)           (43.0)           (45.1)
----------------------------------------------------------------------------------------------------------------
   Total Entertainment                                                    33.1             30.9             23.4
----------------------------------------------------------------------------------------------------------------
Publishing                                                                 6.2              5.2              2.7
----------------------------------------------------------------------------------------------------------------
Licensing                                                                 10.5             10.3              4.6
----------------------------------------------------------------------------------------------------------------
Corporate Administration and Promotion                                   (18.2)           (16.6)           (15.8)
----------------------------------------------------------------------------------------------------------------
Total segment income                                                      31.6             29.8             14.9
Restructuring expenses                                                    (0.7)            (0.3)            (6.6)
Gain on disposal                                                            --               --              0.4
----------------------------------------------------------------------------------------------------------------
Operating income                                                          30.9             29.5              8.7
----------------------------------------------------------------------------------------------------------------
Nonoperating income (expense)
   Investment income                                                       0.6              0.4              0.1
   Interest expense                                                      (13.7)           (16.3)           (15.1)
   Amortization of deferred financing fees                                (1.3)            (1.4)            (1.0)
   Minority interest                                                      (1.4)            (1.7)            (1.7)
   Equity in operations of investments                                    (0.1)            (0.1)             0.3
   Insurance/litigation settlement                                         5.6             (8.5)              --
   Debt extinguishment expenses                                           (5.9)            (3.3)              --
   Vendor settlement                                                        --               --              0.7
   Other, net                                                             (0.9)            (1.2)            (0.6)
----------------------------------------------------------------------------------------------------------------
Total nonoperating expense                                               (17.1)           (32.1)           (17.3)
----------------------------------------------------------------------------------------------------------------
Income (loss) before income taxes                                         13.8             (2.6)            (8.6)
Income tax expense                                                        (3.8)            (5.0)            (8.5)
----------------------------------------------------------------------------------------------------------------
Net income (loss)                                                    $    10.0        $    (7.6)       $   (17.1)
================================================================================================================

Net income (loss)                                                    $    10.0        $    (7.6)       $   (17.1)
Dividend requirements of preferred stock                                  (0.4)            (0.9)              --
----------------------------------------------------------------------------------------------------------------
Income (loss) applicable to common shareholders                      $     9.6        $    (8.5)       $   (17.1)
================================================================================================================

Basic and diluted earnings (loss) per common share                   $    0.30        $   (0.31)       $   (0.67)
================================================================================================================



                                       30


2004 COMPARED TO 2003

      Our revenues increased approximately $13.6 million, or 4%, compared to the
prior year 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 the current year  included a $5.6 million
insurance  recovery partially related to a charge recorded in the prior year for
a litigation  settlement  with Logix.  The current year included $5.9 million of
debt  extinguishment  expenses  related to the second  quarter bond  redemption,
comprised of $3.9 million for the bond redemption premium and approximately $2.0
million for the non-cash  write-off of the related deferred financing costs. The
previous year included $3.3 million of debt  extinguishment  expenses 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 profit contribution of each of our
Entertainment  Group  businesses  before  programming  amortization  and  online
content expenses.

      Revenues from our domestic TV networks business 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 Playboy Hot 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 are 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  one-time  $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.

      In 2005, we anticipate growth opportunities in our domestic TV business to
result from  expected  increases in digital  home  coverage and from the further
rollout of VOD and SVOD. We anticipate  this growth despite the ongoing  decline
of traditional,  linear networks and a difficult  negotiating  environment  with
cable and satellite distributors as a result of industry consolidation.

      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  continue to choose  video-rich  offerings via
broadband.  Higher  costs 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.

      Profit contribution from other businesses  increased $0.4 million, or 30%,
in 2004 due to a one-time $1.1 million favorable  adjustment in the current year
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 the current year  combined with an
increase in marketing expenses.


                                       31


      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
for the use of the parent company's trademarks and content.

      Programming  amortization  and  online  content  expenses  increased  $1.0
million,  or 2%,  compared to the prior year due to the mix of  programming.  In
2005, we anticipate a reduction in programming  investments due partially to our
strategic  decision to focus on VOD and SVOD  programming,  which requires us to
supply less programming to MSOs.

      Segment income for the group increased $2.2 million,  or 8%, mainly due to
the  previously  mentioned  higher  operating  income  from each of our lines of
business,   partially  offset  by  increased   administration   and  programming
amortization expense.

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 more
celebrity  issues plus the 50th  Anniversary  issue  which sold at higher  cover
prices in the prior  year  combined  with a decrease  in the number of U.S.  and
Canadian  newsstand  copies sold and higher  display  costs in the current year.
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 the prior year.  Advertising sales for the
2005 first quarter magazine issues are closed, and we expect to report 1% higher
advertising pages and 9% lower  advertising  revenues compared to the 2004 first
quarter as a result of a soft first quarter.

      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 the  current  year 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 the prior year.  Partially  offsetting the impact of
these lower costs were higher editorial costs related to celebrity pictorials in
the current year and the lower revenues discussed above.

      Our  circulation  rate base for the six months ended December 31, 2004 was
3.15 million.  According to ABC, our  circulation was 1.1% below our circulation
rate base for 2004.

      In 2005, we expect  significantly  higher paper costs combined with higher
subscription acquisition expenses to meaningfully decrease group profitability.

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,  Southeast 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 $3.6 million  lower than last
year, due to the sale of an original Salvador Dali painting and 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.


                                       32


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

      In 2004, we recorded a restructuring charge of $0.5 million related to the
realignment of our entertainment and online businesses. In addition, we recorded
additional charges of $0.4 million related to the 2002  restructuring  plan, due
to  excess  office  space,  and  reversed  $0.2  million  related  to  the  2001
restructuring  plan as a result of  changes  in plan  assumptions.  Of the total
costs related to all our  restructuring  plans,  approximately  $9.0 million was
paid by  December  31,  2004,  with  most of the  remainder  to be paid in 2005;
however, some payments continue through 2007.

      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.

      In 2002, we recorded a $5.7 million  restructuring  charge,  of which $2.9
million  related to the termination of employees and $2.8 million related to the
consolidation of our office spaces in Los Angeles and Chicago.

      In 2001, we implemented a restructuring  plan that included a reduction in
workforce  coupled  with  vacating  portions  of certain  office  spaces.  Total
restructuring  charges of $4.6 million  were  recorded,  including  $0.9 million
recorded in 2002 as an unfavorable  adjustment to the original estimate.  Of the
$4.6  million,  $2.6 million  related to the  termination  of employees and $2.0
million related to the excess office spaces in Chicago and New York.

      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         $ 1,579             $ 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
Additional reserve recorded               --                  --             --
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
===============================================================================

Nonoperating Income (Expense)

      In 2004, we recorded total nonoperating  expense of $17.1 million compared
to $32.1  million in the prior year.  The current  year  included a $5.6 million
insurance  recovery  partially related to an $8.5 million charge recorded in the
prior year for the Logix  settlement.  Lower interest expense as a result of the
debt  restructuring  also  contributed  to the  decrease.  See the Liquidity and
Capital  Resources  section for further  information on the debt  restructuring.
Debt extinguishment  expenses of $5.9 million related to the redemption of $35.0
million aggregate principal amount of our senior secured notes from the proceeds
of our equity  offering in the second quarter of 2004. In 2003, we incurred $3.3
million  of debt  extinguishment  expenses  related  to the  retirement  of debt
obligations.

Income Taxes

      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 net operating loss 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.


                                       33


      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 net operating loss.

2003 COMPARED TO 2002

      Our  revenues  increased  approximately  $38.2  million,  or 14%,  in 2003
compared to the prior year largely due to the restructuring of our international
TV joint ventures and the resulting consolidation of certain of these businesses
in our operating results. Higher newsstand and advertising revenues for the 50th
Anniversary  issue  combined with higher  online  subscription,  e-commerce  and
licensing revenues also contributed to the overall increase.

      Operating  income  improved to $20.8  million,  more than double the prior
year, largely due to the swing in profitability of our Internet  businesses as a
result of growth in high-margin online subscription revenues.  Increased Playboy
magazine  revenues also  contributed  to the  improvement.  All groups  reported
positive performance despite the expected decrease in worldwide DVD revenues and
operating income. Also affecting the comparison was a $6.6 million restructuring
charge taken in 2002 compared to a $0.3 million restructuring charge in 2003.

      Net loss for 2003 included an $8.5 million  charge related to a litigation
settlement with Logix as well as $3.3 million of debt extinguishment expenses in
connection with financing obligations,  which were repaid upon completion of our
debt  offering in the first quarter of 2003. In 2002, we recorded a $5.8 million
non-cash  income tax charge related to our adoption of Statement  142,  Goodwill
and Other Intangible Assets.

Entertainment Group

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

      Revenues from our domestic TV networks business increased $0.9 million, or
1%, for the year.  The increase  was due, in part,  to increases in digital home
coverage;  however,  revenues  continued to be  negatively  impacted by theft of
service,  which  we  also  believe  is an area of  focus  for the DTH and  cable
operators.  We also  believe  that  revenues  have  been  impacted  by  customer
resistance  to  increases  in  total  prices  for  services  and  the  resulting
dissatisfaction  with the overall  value of digital  service.  In  general,  our
networks are digital  services,  carried by DTH and cable operators,  and we are
therefore  negatively  affected by  customer  churn in digital  cable.  The year
reflected higher revenues related to Playboy TV en Espanol.

      Profit  contribution for our domestic TV networks  increased $1.1 million,
or 2%, in 2003, which was impacted by lower amortization of intangibles acquired
in the 2001 Califa acquisition,  offset in part by higher distribution costs and
overhead  related  to our first  year in our new  production  facility.  We also
utilized  our studio to provide  playback,  production  control and  origination
services for third parties,  which helped bring  efficiencies  and allowed us to
spread our fixed costs to operate the facility.

      In December 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 and Iberia. The operating results of
these  networks are now  consolidated  in our  operating  results.  Prior to the
restructuring,  we recorded only  revenues from  licensing and other fees in our
operating  results.  Under  the  terms  of  the  restructuring  transaction,  we
increased our equity interest in networks in Europe and the Pacific Far East. We
retained our existing 19% ownership interest in the Playboy TV and Spice branded
networks  in Latin  America  and Iberia  and  acquired  the 19.9%  equity in two
Japanese  networks  previously  owned  by  PTVI.  Profit  contribution  from our
international TV business increased on revenue increases of $19.1 million due to
the  impact of  revenue  consolidation  from the  restructuring.  The prior year
included $16.3 million in licensing  fees from the PTVI joint venture,  in which
we held a minority interest.

      Revenues from our online subscription  business increased $7.2 million, or
65%, due to growth in members and higher pricing of our various  clubs,  as well
as the launch of new clubs.


                                       34


      E-commerce  revenues  increased  $2.4  million,  or  17%,  partly  due  to
increased  catalog  circulation  and improved  marketing  strategy for the Spice
catalog,  combined  with  increased  email  campaigns  and  special  offers  for
PlayboyStore.com.

      Profit contribution from other businesses  decreased $1.6 million, or 53%,
due  in  part  to  a  revenue  decrease  from  our  worldwide  DVD  business  of
approximately  $5.0 million,  or 47%.  Revenues  decreased due to fewer domestic
titles  released  compared  to 2002,  as  expected,  and due to the  absence  of
revenues from a large Korean contract, which were recorded in 2002. Lower online
advertising revenues, partially caused by our decision to internally utilize the
premium  advertising space to drive traffic to our revenue generating  websites,
also contributed to the decrease.

      The group's  administrative  expenses increased mainly due to higher legal
expenses  related to the litigation  with Logix in 2003 that were incurred prior
to the  settlement.  The group's  results  included net fees of $5.4 million and
$5.6 million in 2003 and 2002,  respectively,  to Corporate  Administration  and
Promotion and the Publishing  Group for use of the parent  company's  trademarks
and content.

Publishing Group

      Playboy magazine revenues  increased $7.3 million,  or 8%, for 2003 due to
higher newsstand and advertising revenues.  Newsstand revenues were $4.1 million
higher  principally  due to a 12%  increase in the number of U.S.  and  Canadian
newsstand copies sold in 2003.  Advertising  revenues increased $3.7 million, or
12%,  due to the sale of more ad  pages,  primarily  from  our 50th  Anniversary
issue, combined with higher average net revenue per page.  Subscription revenues
were essentially flat in 2003 compared to 2002.

      Other domestic  publishing  revenues  increased $1.3 million,  or 11%, for
2003 compared to the prior year  primarily due to higher  revenues from sales of
special  editions  resulting  from  the  full-year  impact  of  the  2002  price
increases, which more than offset a decline in average copies sold per issue.

      The group's  segment  income  nearly  doubled from $2.7 million in 2002 to
$5.2 million in 2003.  Partially  offsetting the revenue  increases stated above
were higher  magazine  editorial  costs due to celebrity  pictorials  and higher
advertising and promotion costs related to the 50th Anniversary issue,  combined
with the costs associated with moving Playboy's editorial functions from Chicago
to New York.

      Our  circulation  rate  base was 3.15  million  for the six  months  ended
December 31, 2003.  According to ABC, our actual  circulation was 1.6% below our
circulation  rate base for 2003. We had an increase in newsstand  circulation in
2003, at a time when our principal  competitors  reported decreases in newsstand
circulation.

Licensing Group

      Segment income for 2003 from the Licensing  Group  increased $5.7 million,
or 126%, on a revenue  increase of $6.2 million,  or 47%. Higher brand licensing
royalties  from  our  international  and   entertainment   products   businesses
contributed to the revenue increase.  Revenues from the 50th Anniversary auction
of a portion of our collection of art,  manuscripts,  cartoons,  photographs and
memorabilia,  and the earlier auction of an original  painting by Salvador Dali,
resulted in combined  higher art  revenues of $3.8  million in 2003  compared to
$0.9 million in 2002.

Corporate Administration and Promotion

      Corporate  Administration  and Promotion  expenses for 2003 increased $0.8
million, or 5%.

Restructuring Expenses

      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. Of the
total costs related to these restructuring plans, approximately $7.1 million was
paid by December  31,  2003,  with most of the  remainder to be paid in 2004 and
some payments continuing through 2007.


                                       35


      In 2002, we announced a Company-wide  restructuring initiative in order to
reduce our ongoing operating expenses. The restructuring resulted in a workforce
reduction  of 70  positions,  or  approximately  11%.  In  connection  with  the
restructuring,  we reported a $5.7 million charge in 2002, of which $2.9 million
related  to the  termination  of 53  employees.  The  remaining  positions  were
eliminated through attrition.  The initiative also involved consolidation of our
office spaces in Los Angeles and Chicago, resulting in a charge of $2.8 million.

      In  2001,  we  implemented  a  restructuring  plan  in  anticipation  of a
continuing weak economy. The plan included a reduction in workforce coupled with
vacating  portions of certain office spaces by combining  operations for greater
efficiency,  refocusing  sales and marketing,  outsourcing  some  operations and
reducing overhead  expenses.  Total  restructuring  charges of $4.6 million were
recorded,  including $0.9 million recorded in 2002 as an unfavorable  adjustment
to the  original  estimate.  The  adjustment  was due  primarily  to a change in
sublease  assumptions.  The restructuring  resulted in a workforce  reduction of
approximately 15%, or 104 positions, through Company-wide layoffs and attrition.
Approximately  half of these  employees  were in the Online  Group.  Of the $4.6
million charge,  $2.6 million  related to the  termination of 88 employees.  The
remaining positions were eliminated through attrition.  The charge also included
$2.0 million related to the excess office spaces in Chicago and New York.

Gain on Disposals

      In 2002,  we sold our  remaining  20%  interest  in  VIPress,  our  Polish
publishing joint venture, resulting in a gain of $0.4 million.

Nonoperating Income (Expense)

      In 2003, we recorded total nonoperating  expense of $32.1 million compared
to $17.3 million in the prior year. The most significant  component was interest
expense  of $16.3  million,  a $1.2  million  increase  from the prior  year due
primarily to an overall  increase in our debt at a higher interest rate. We also
recorded $8.5 million of expenses  related to the settlement with Logix and $3.3
million of debt extinguishment expenses in connection with outstanding financing
obligations,  which were paid upon  completion of our debt offering in the first
quarter of 2003.

Income Taxes

      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 net operating  loss.  Of the $14.6  million  increase in the
valuation  allowance in 2002, $7.1 million was due to the deferred tax treatment
of certain  acquired  intangibles  as a result of the adoption of Statement 142,
Goodwill and Other Intangible Assets, and the remainder was primarily due to the
deferred tax asset related to the 2002 net operating loss.

LIQUIDITY AND CAPITAL RESOURCES

      At December 31, 2004,  we had $46.7  million in cash and cash  equivalents
and $80.0 million in total  financing  obligations  compared to $31.3 million in
cash and cash  equivalents and $115.0 million in total financing  obligations at
December 31, 2003.

      Our cash position at December 31, 2004  increased  from the prior year due
to cash provided  from  operations  of  approximately  $16.4 million and the net
proceeds from our April 2004 public  offering of Class B shares.  We also have a
$30.0 million revolving credit facility,  which was increased from $20.0 million
in September  2004.  In addition,  we amended the facility to extend the term to
September 2007 and to decrease the  applicable  margin by 1.0% on all borrowings
and letters of credit.  At December 31, 2004, there were no borrowings and $10.0
million in letters of credit  outstanding  under this facility.  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.

      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.  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 common stock he received upon  conversion,  at the time of the
offering, of all of the outstanding shares of Playboy Preferred Stock.


                                       36


      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
11.00%  senior  secured  notes due 2010 issued by  Holdings,  or senior  secured
notes,  which  included a $3.9 million bond  redemption  premium and accrued and
unpaid  interest of $0.9  million.  The balance of the net proceeds will be used
for general  corporate  purposes.  As a result of the  redemption  of the senior
secured notes, we also incurred a $2.0 million  non-cash charge to write-off the
related deferred financing costs.

DEBT FINANCINGS

      On March  11,  2003,  we  completed  the  offering  of $115.0  million  in
aggregate  principal  amount  of  senior  secured  notes  through  Holdings.  On
September 17, 2003,  the senior  secured notes were exchanged for new registered
senior secured  notes.  The form and terms of the new notes are identical in all
material respects (including principal amount, interest rate, maturity,  ranking
and covenant  restrictions)  to the form and terms of the old notes.  The senior
secured  notes mature on March 15, 2010 and bear  interest at the rate of 11.00%
per annum,  with interest payable on March 15th and September 15th of each year,
beginning September 15, 2003.

      Under the terms of the indenture governing the notes, we have the right at
any time prior to March 15,  2006,  to redeem up to 35% of the  original  $115.0
million in aggregate  principal  amount of the notes,  or $40.25  million,  at a
redemption price of 111.00% of the principal amount of the notes redeemed,  plus
accrued and unpaid interest, with the net cash proceeds from a qualifying equity
offering.  As previously  mentioned,  on June 11, 2004, we used a portion of the
net  proceeds  of the equity  offering  to redeem  $35.0  million  in  aggregate
principal amount of the outstanding notes, which reduced our long term financing
obligations to $80.0 million as of December 31, 2004.

      The  notes  are  guaranteed  on a  senior  secured  basis  by  us  and  by
substantially all of our domestic  subsidiaries,  referred to as the guarantors,
excluding  Playboy.com and its  subsidiaries.  The notes and the guarantees rank
equally in right of payment  with our and the  guarantors'  other  existing  and
future senior debt. The notes and the guarantees are secured by a first-priority
lien  on our  and  each  guarantor's  trademarks,  referred  to as  the  primary
collateral,  and by a second-priority  lien, junior to a lien for the benefit of
the lenders under the new credit  facility,  as described  below, on (a) 100% of
the stock of  substantially  all of our  domestic  subsidiaries,  excluding  the
subsidiaries of Playboy.com,  (b) 65% of the capital stock of substantially  all
of our indirect  first-tier foreign  subsidiaries,  (c) substantially all of our
and  each  guarantor's   domestic  personal  property,   excluding  the  primary
collateral  and  (d)  the  Playboy  Mansion,  or  collectively,   the  secondary
collateral.  Our ability to pay cash  dividends  on our common  stock is limited
under the terms of the notes.

      On February 22, 2005, Holdings commenced an offer to purchase for cash all
$80.0 million of the  outstanding  senior secured notes.  In connection with the
tender  offer,  consents  from  holders  of the senior  secured  notes are being
solicited for certain amendments which would eliminate  substantially all of the
restrictive covenants and certain events of default and would release all of the
related guarantees and collateral. The consent solicitation will expire on March
7, 2005, unless extended or earlier terminated.  The tender offer will expire on
March 22, 2005, unless extended or earlier terminated. The total amount of funds
required to purchase all of the senior secured notes and make consent  payments,
to pay accrued and unpaid interest on the senior secured notes, and pay all fees
and expenses in  connection  with the tender offer and consent  solicitation  is
expected to be approximately  $100.0 million,  assuming all senior secured notes
are validly tendered and not withdrawn prior to the consent deadline.  We expect
to fund the tender offer and consent  solicitation  from various sources,  which
may include available cash,  borrowings under our existing credit facility,  new
debt  financing,  or a combination  of these  sources.  Completion of the tender
offer and  consent  solicitation  is  subject  to the  satisfaction  of  certain
conditions,  including  (i) receipt of valid tenders for at least 66-2/3% of the
principal  amount of outstanding  senior secured notes and (ii)  completion of a
financing having gross proceeds of at least $90.0 million.  The tender offer and
consent solicitation may be amended,  extended or, under certain  circumstances,
terminated.


                                       37


      On March 11, 2003,  Holdings  also  entered  into an  agreement  for a new
revolving credit facility, which was subsequently amended on September 15, 2004.
We are  permitted to borrow up to $30.0 million in revolving  borrowings,  issue
letters of credit or a combination of both. At December 31, 2004,  there were no
borrowings  and $10.0  million  in  letters  of credit  outstanding  under  this
facility,  permitting $20.0 million of available borrowings under this facility.
For purposes of calculating interest,  revolving loans made under the new credit
facility will be designated at either the offshore dollar inter bank offer rate,
or IBOR,  plus a borrowing  margin based on our  adjusted  EBITDA or, in certain
circumstances,  at a base rate plus a  borrowing  margin  based on our  adjusted
EBITDA,  as defined in the agreement.  Letters of credit issued under the credit
facility  bear fees at the  applicable  borrowing  margin  based on our adjusted
EBITDA.  All amounts  outstanding  under the new credit  facility will mature on
September 1, 2007. Our  obligations  under the credit facility are guaranteed by
us and each of the  guarantors of the notes.  The  obligations of us and each of
the  guarantors  under the new credit  facility are secured by a  first-priority
lien on the  secondary  collateral  and a  second-priority  lien on the  primary
collateral that support obligations under the notes.

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 Stock, 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 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,  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 August 2001, our subsidiary  Playboy.com,  Inc. issued $15.0 million of
its Series A Preferred Stock, of which $5.0 million was purchased by Mr. Hefner.
In connection with the restructuring of our international TV joint ventures,  we
reacquired  the  Series A  Preferred  Stock  that was owned by an  affiliate  of
Claxson.  Each  share  of  the  Playboy.com  Series  A  Preferred  Stock  has  a
liquidation  preference equal to $7.1097 plus 8.0% per annum compounded annually
from the  original  issuance  date.  As of  December  31,  2004,  the  aggregate
liquidation preference of the outstanding shares of Series A Preferred Stock was
$12.5 million.

      The  holders  of  Playboy.com   Series  A  Preferred   Stock  can  require
Playboy.com  to  redeem  any or all of  their  shares  of  Playboy.com  Series A
Preferred  Stock at any time from and after  August 10,  2006.  If either of the
preferred  stockholders  elects to cause a redemption  during the 180-day period
beginning  August 10, 2006, and  Playboy.com is unable to, or does not,  satisfy
its redemption obligations,  we are required to satisfy Playboy.com's redemption
obligations by delivering,  at our option,  cash or shares of our Class B common
stock or any combination thereof.

CALIFA ACQUISITION

      The  Califa  acquisition  agreement  gives us the  option of paying  $21.0
million of the remaining $27.8 million  purchase price  consideration in cash or
Class B stock.  We intend to make the $8.0  million in payments  that are due in
2005 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 also Note (B) Acquisition.


                                       38


CASH FLOWS FROM OPERATING ACTIVITIES

      Net cash provided by operating  activities  was $16.4 million for 2004, an
increase of $11.5  million from 2003.  This  increase  reflects a $17.5  million
increase in earnings, combined with a non-cash charge of $2.0 million related to
the   write-off   of  deferred   financing   fees   associated   with  the  debt
extinguishment.  A $6.9 million  decrease in  receivables,  due to the timing of
collections related to our December 2003 auction and the 50th Anniversary issue,
was more than offset by a decrease in current liabilities and cash interest paid
for acquisition  liabilities.  The $6.5 million Logix settlement payment made in
the first  quarter  of 2004 was mostly  offset by the  partially  related  legal
recovery  of $5.6  million  received in the fourth  quarter of 2004.  During the
current  year,  we  spent  $41.5  million  in   Company-produced   and  licensed
programming  as  compared  to  $44.7  million  in  2003.  We  expect  to  invest
approximately  $38.0  million in 2005,  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 $2.6  million  for  2004,
primarily due to $2.9 million of additions to property and equipment.

CASH FLOWS FROM FINANCING ACTIVITIES

      Net cash provided by financing activities was $1.6 million for 2004 due to
$51.9 million of net proceeds from the April 2004 public equity offering, mostly
offset by the $35.0 million repayment of senior secured notes, the $11.3 million
payment  of  acquisition  liabilities  and  the  $3.9  million  payment  of debt
extinguishment expenses related to the bond redemption premium.

CONTRACTUAL OBLIGATIONS

      The following table reflects a summary of our contractual  obligations and
commercial  commitments  as  further  discussed  in the  notes  to  consolidated
financial statements as of December 31, 2004 (in thousands):



                                               2005        2006        2007        2008        2009    Thereafter       Total
-----------------------------------------------------------------------------------------------------------------------------
                                                                                                
Long Term Financing Obligations(1)         $  8,800    $  8,800    $  8,800    $  8,800    $  8,800      $ 84,400    $128,400
Playboy.com Series A Preferred Stock(2)          --      14,938          --          --          --            --      14,938
Operating Leases                             13,121      12,402      11,621      10,440       7,074        58,357     113,015
Purchase Obligations:
   Licensed Programming Commitments (3)       9,797       7,129       5,575       5,224       4,101         8,667      40,493
Other (4):
   Acquisition Liabilities(1),(5)            11,602      11,192       8,000       1,000       1,000         1,750      34,544
   Transponder Service Agreements             6,734       6,885       6,182       6,022       5,019        13,775      44,617
   Litigation Settlement                      1,875       1,000          --          --          --            --       2,875
-----------------------------------------------------------------------------------------------------------------------------


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

(2)   Represents entire payment obligation, including accrued dividends.

(3)   Licensed Programming Commitments represents our non-cancelable obligations
      to license adult 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.

(4)   We  have  obligations  of  $4.7  million  recorded  in  "Other  noncurrent
      liabilities"  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.

(5)   Includes $6.8 million of  liabilities  related to the 2002  acquisition of
      PTVI U.K.

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 of Notes to  Consolidated
Financial Statements.


                                       39


REVENUE RECOGNITION

Playboy Magazine

      Our Playboy  magazine  revenues were $101.5 million and $102.0 million for
the years ended  December  31, 2004 and 2003,  respectively,  of which 13.9% and
15.5% were derived from newsstand sales in the respective  years. Our print run,
which is developed  with input from Warner,  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 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.

Domestic Television

      Our domestic  television  network revenue for the years ended December 31,
2004 and 2003 was $96.9  million and $95.3  million,  respectively.  In order to
record  our   revenues,   we  estimate  the  number  of  PPV  buys  and  monthly
subscriptions. We base our estimate of revenue on 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
these  reserves  on an ongoing  basis.  At December  31,  2004 and 2003,  we had
receivables  of $17.2  million  and  $17.0  million,  respectively,  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.

TRADEMARKS

      Our trademarks are critical to the success and potential  growth of all of
our  businesses.  We actively  protect and defend our trademarks  throughout the
world and monitor the  marketplace for counterfeit  products.  Consequently,  we
initiate legal proceedings from time to time 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 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,  2004,  $40.4  million  and $3.4  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  period.  Our  estimates of  cancellations  are based on historical
experience and current  marketplace  conditions and they are adjusted monthly on
the basis of actual  results.  We have not  experienced  significant  deviations
between estimated and actual results.

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  video  production,  magazine
photography,  online events 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 increase 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 which performs maintenance,  serves in various capacities at the functions
held at the Playboy  Mansion and provides  guests of ours and Mr.  Hefner's with
meals, beverages and other services.


                                       40


      Under a 1979 lease we 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 between  appraisals are
annually  adjusted  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 auditing  and  consulting  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 we or Mr. Hefner terminate it. The rent charged to Mr. Hefner during 2004
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 2004 to be $1.3  million,  and Mr. Hefner paid that
amount during 2004. The actual rent and other benefits payable for 2003 and 2002
were $1.4 million and $1.3 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 $13.8
million  through  2004  (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 Sheet at December 31,
2004 at a net book value of $1.6 million,  including all  improvements and after
accumulated  depreciation.  We  incur  all  operating  expenses  of the  Playboy
Mansion, including depreciation and taxes, which were $3.0 million, $2.3 million
and $3.6 million for 2004,  2003 and 2002,  respectively,  net of rent  received
from Mr. Hefner.

      From time to time,  we enter into barter  transactions  in which we secure
air  transportation  for Mr. Hefner in exchange for advertising pages in Playboy
magazine.  Mr. Hefner  reimburses us for our direct costs of providing  these ad
pages. We receive significant promotional benefit from these transactions. There
were no such transactions in 2004, 2003 and 2002.

      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.

      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,  Inc.
issued $15.0 million of its Series A Preferred  Stock, of which $5.0 million was
purchased by Mr.  Hefner.  See Financing From Related Party within the Liquidity
and Capital Resources section of the MD&A for additional  information  regarding
the terms and redemption of the Playboy.com Series A Preferred Stock.


                                       41


NEW ACCOUNTING PRONOUNCEMENTS

      On December  16,  2004,  the  Financial  Accounting  Standards  Board (the
"FASB")  issued FASB  Statement  No. 123  (revised  2004),  Share-Based  Payment
("Statement 123(R)"),  which is a revision of FASB Statement No. 123, Accounting
for Stock-Based  Compensation  ("Statement  123").  Statement 123(R)  supersedes
Accounting  Principles  Board  Opinion No. 25 ("APB 25"),  Accounting  for Stock
Issued to Employees,  and amends FASB Statement No. 95, Statement of Cash Flows.
Generally, the approach in Statement 123(R) is similar to the approach described
in Statement 123.  Statement  123(R) requires that all  share-based  payments to
employees,  including  grants of employee  stock  options,  be recognized in the
income  statement based on their fair values.  Pro forma disclosure is no longer
an option.  Statement  123(R) is effective for public companies at the beginning
of the first interim or annual period beginning after June 15, 2005.

      As  permitted  by  Statement  123, we  currently  account for  share-based
payments to employees using APB 25's intrinsic value method.  We expect to adopt
Statement  123(R) on July 1, 2005  using the  modified  prospective  method  and
estimate  approximately $1.7 million in stock-based  compensation  expense to be
recorded in 2005.


                                       42


FORWARD-LOOKING STATEMENTS

      This  Form  10-K  Annual  Report  contains  "forward-looking  statements,"
including statements in Business and MD&A,  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  and Internet  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 or printing 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.


                                       43


Item 7A. Quantitative and Qualitative Disclosures About Market Risk

      We are  exposed  to  certain  market  risk,  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  revenues  denominated  in  foreign  currencies,
primarily  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.  Hedge
ineffectiveness is recorded in earnings. We do not use financial instruments for
trading purposes.

      Effective  with  the  refinancing  of  our  financing  obligations,  which
occurred  on March  11,  2003,  we no longer  have any  floating  interest  rate
exposure.  All of our current debt is  represented  by the senior secured notes,
which are fixed rate  obligations.  On June 11,  2004,  we used a portion of the
proceeds  from our equity  offering in April 2004 to redeem $35.0 million of the
$115.0 million  outstanding  balance.  In 2001, we entered into an interest rate
swap  agreement  that was  scheduled  to  mature  in May 2003  that  effectively
converted  $45.0  million of our  floating  rate debt to fixed  rate debt,  thus
reducing the impact of interest  rate  changes on future  interest  expense.  In
March 2003, in connection with the termination of our former credit facility, we
also  terminated  this swap  agreement for $0.4  million.  The fair value of the
outstanding  $80.0 million senior secured notes will be influenced by changes in
market  rates and our credit  quality.  At  December  31,  2004,  the notes were
trading above par for an implied fair value of $92.9 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, 2004 and 2003,  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  and $0.3
million, respectively.

Item 8. Financial Statements and Supplementary Data

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



                                                                                         Page
                                                                                         ----
                                                                                        
      Consolidated Statements of Operations - Fiscal Years Ended December 31, 2004,
      2003 and 2002                                                                        45

      Consolidated Balance Sheets - December 31, 2004 and 2003                             46

      Consolidated Statements of Shareholders' Equity - Fiscal Years Ended
      December 31, 2004, 2003 and 2002                                                     47

      Consolidated Statements of Cash Flows - Fiscal Years Ended December 31, 2004,
      2003 and 2002                                                                        48

      Notes to Consolidated Financial Statements                                           49

      Report of Independent Registered Public Accounting Firm                              77


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


                                       44


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



                                                        Fiscal Year     Fiscal Year     Fiscal Year
                                                              Ended           Ended           Ended
                                                           12/31/04        12/31/03        12/31/02
---------------------------------------------------------------------------------------------------
                                                                                 
Net revenues                                              $ 329,376       $ 315,844       $ 277,622
---------------------------------------------------------------------------------------------------
Costs and expenses
    Cost of sales                                          (240,835)       (229,216)       (204,616)
    Selling and administrative expenses                     (56,894)        (56,826)        (58,117)
    Restructuring expenses                                     (744)           (350)         (6,643)
---------------------------------------------------------------------------------------------------
        Total costs and expenses                           (298,473)       (286,392)       (269,376)
---------------------------------------------------------------------------------------------------
Gain on disposals                                                 2              --             442
---------------------------------------------------------------------------------------------------
Operating income                                             30,905          29,452           8,688
---------------------------------------------------------------------------------------------------
Nonoperating income (expense)
    Investment income                                           579             363             125
    Interest expense                                        (13,687)        (16,309)        (15,147)
    Amortization of deferred financing fees                  (1,266)         (1,407)           (993)
    Minority interest                                        (1,436)         (1,660)         (1,724)
    Debt extinguishment expenses                             (5,908)         (3,264)             --
    Equity in operations of investments                         (71)            (80)            279
    Insurance/litigation settlement                           5,638          (8,500)             --
    Vendor settlement                                            --              --             750
    Other, net                                                 (920)         (1,185)           (569)
---------------------------------------------------------------------------------------------------
        Total nonoperating expense                          (17,071)        (32,042)        (17,279)
---------------------------------------------------------------------------------------------------
Income (loss) before income taxes                            13,834          (2,590)         (8,591)
Income tax expense                                           (3,845)         (4,967)         (8,544)
---------------------------------------------------------------------------------------------------
Net income (loss)                                         $   9,989       $  (7,557)      $ (17,135)
===================================================================================================

Net income (loss)                                         $   9,989       $  (7,557)      $ (17,135)
Dividend requirements of preferred stock                       (428)           (893)             --
---------------------------------------------------------------------------------------------------
Net income (loss) applicable to common shareholders       $   9,561       $  (8,450)      $ (17,135)
===================================================================================================

Weighted average number of common shares outstanding
    Basic                                                    31,581          27,023          25,595
===================================================================================================
    Diluted                                                  31,767          27,023          25,595
===================================================================================================

Basic and diluted earnings (loss) per common share        $    0.30       $   (0.31)      $   (0.67)
===================================================================================================


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


                                       45


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



                                                                                         Dec. 31,        Dec. 31,
                                                                                             2004            2003
-----------------------------------------------------------------------------------------------------------------
                                                                                                  
Assets
Cash and cash equivalents                                                               $  46,668       $  31,332
Marketable securities                                                                       4,052           3,546
Receivables, net of allowance for doubtful accounts of
    $3,897 and $4,364, respectively                                                        45,084          52,230
Receivables from related parties                                                            1,281           1,226
Inventories, net                                                                           12,437          12,017
Deferred subscription acquisition costs                                                    13,104          11,759
Other current assets                                                                        8,596          10,208
-----------------------------------------------------------------------------------------------------------------
      Total current assets                                                                131,222         122,318
-----------------------------------------------------------------------------------------------------------------
Property and equipment, net                                                                11,491          12,020
Long term receivables                                                                       2,755              --
Programming costs, net                                                                     55,997          57,426
Goodwill                                                                                  111,893         111,893
Trademarks                                                                                 57,296          58,159
Distribution agreements, net of accumulated
    amortization of $1,935 and $970, respectively                                          31,206          32,170
Other noncurrent assets                                                                    18,721          24,074
-----------------------------------------------------------------------------------------------------------------
Total assets                                                                            $ 420,581       $ 418,060
=================================================================================================================

Liabilities
Acquisition liabilities                                                                 $  10,184       $  15,392
Accounts payable                                                                           21,796          22,899
Accrued salaries, wages and employee benefits                                               8,286          11,472
Deferred revenues                                                                          51,421          53,963
Accrued litigation settlement                                                               1,000           6,500
Other liabilities and accrued expenses                                                     18,040          19,088
-----------------------------------------------------------------------------------------------------------------
      Total current liabilities                                                           110,727         129,314
-----------------------------------------------------------------------------------------------------------------
Financing obligations                                                                      80,000         115,000
Acquisition liabilities                                                                    19,085          26,982
Net deferred tax liabilities                                                               15,023          13,877
Accrued litigation settlement                                                               1,000           2,000
Other noncurrent liabilities                                                               13,779          13,170
-----------------------------------------------------------------------------------------------------------------
      Total liabilities                                                                   239,614         300,343
-----------------------------------------------------------------------------------------------------------------
Minority interest                                                                          12,517          11,081

Shareholders' equity
Preferred stock, $10,000 par value - 10,000,000 shares authorized;
    0 and 1,674 issued, respectively                                                           --          16,959
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 and 30,000,000 shares authorized, respectively;
       28,521,493 and 22,579,363 issued, respectively                                         285             226
Capital in excess of par value                                                            222,285         152,969
Accumulated deficit                                                                       (52,949)        (62,510)
Accumulated other comprehensive loss                                                       (1,220)         (1,057)
-----------------------------------------------------------------------------------------------------------------
      Total shareholders' equity                                                          168,450         106,636
-----------------------------------------------------------------------------------------------------------------
Total liabilities and shareholders' equity                                              $ 420,581       $ 418,060
=================================================================================================================


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


                                       46


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



                                                                                                Unearned     Accumulated
                                                   Class A   Class B  Capital in                 Comp. -           Other
                                       Preferred    Common    Common   Excess of     Accum.   Restricted   Comprehensive
                                           Stock     Stock     Stock   Par Value    Deficit        Stock         Loss(1)      Total
-----------------------------------------------------------------------------------------------------------------------------------
                                                                                                  
Balance at December 31, 2001           $      --   $    49   $   199   $ 123,090   $(36,925)   $  (3,019)     $  (1,869)  $  81,525
   Net loss                                   --        --        --          --    (17,135)          --             --     (17,135)
   Shares issued or vested
     under stock plans, net                   --        --        --           6         --          306             --         312
   Shares issued related to the
     Califa acquisition                       --        --        15      22,826         --           --             --      22,841
   Other comprehensive income                 --        --        --          --         --           --             94          94
   Other                                      --        --        --         169         --           --              9         178
-----------------------------------------------------------------------------------------------------------------------------------
Balance at December 31, 2002                  --        49       214     146,091    (54,060)      (2,713)        (1,766)     87,815
   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              16,959        49       226     152,969    (62,510)          --         (1,057)    106,636
   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 income                 --        --        --          --         --           --           (163)       (163)
   Other                                      --        --        --         161         --           --             --         161
-----------------------------------------------------------------------------------------------------------------------------------
Balance at December 31, 2004           $      --   $    49   $   285   $ 222,285   $(52,949)   $      --      $  (1,220)  $ 168,450
===================================================================================================================================


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

                                                     Fiscal Year    Fiscal Year
                                                           Ended          Ended
                                                        12/31/04       12/31/03
Unrealized gain on marketable securities                 $   158        $  (265)
Derivative loss                                              (80)           (28)
Foreign currency translation loss                         (1,298)          (764)
                                                         ----------------------
                                                         $(1,220)       $(1,057)
                                                         ======================

Comprehensive income (loss) was as follows:

                                         Fiscal Year  Fiscal Year   Fiscal Year
                                              Ended         Ended         Ended
                                           12/31/04      12/31/03      12/31/02
-------------------------------------------------------------------------------
Net income (loss)                          $  9,989      $ (7,557)     $(17,135)
-------------------------------------------------------------------------------
Unrealized gain (loss) on marketable
   securities                                   423           817          (555)
Derivative gain (loss)                          (52)          656           500
Foreign currency translation
   adjustments                                 (534)         (764)          149
-------------------------------------------------------------------------------
Total other comprehensive income (loss)        (163)          709            94
-------------------------------------------------------------------------------
Comprehensive income (loss)                $  9,826      $ (6,848)     $(17,041)
===============================================================================

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


                                       47


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



                                                                 Fiscal Year    Fiscal Year    Fiscal Year
                                                                       Ended          Ended          Ended
                                                                    12/31/04       12/31/03       12/31/02
----------------------------------------------------------------------------------------------------------
                                                                                        
Cash flows from operating activities
Net income (loss)                                                  $   9,989      $  (7,557)     $ (17,135)
Adjustments to reconcile net income (loss) to net cash
   provided by operating activities
      Depreciation of property and equipment                           3,169          3,698          3,781
      Amortization of intangible assets                                2,236          5,257          7,212
      Amortization of investments in entertainment programming        41,695         40,603         40,626
      Loss (gain) on disposals                                           331             --           (442)
      Amortization of deferred financing fees                          1,266          1,407            993
      Minority interest                                                1,436          1,364          1,724
      Debt extinguishment expenses                                     5,908          3,264             --
      Equity in operations of investments                                451             80           (279)
      Insurance settlement                                             5,638             --             --
      Deferred income taxes                                            1,300          1,349          7,018
      Changes in current assets and liabilities
         Receivables                                                   6,926        (10,340)         5,537
         Receivables from related parties                                (55)           316        (30,164)
         Inventories                                                    (420)        (1,519)         3,464
         Deferred subscription acquisition costs                      (1,345)           279             73
         Other current assets                                          1,596         (2,261)        (4,225)
         Accounts payable                                                396         (1,921)          (139)
         Accrued salaries, wages and employee benefits                (3,138)         3,759            954
         Deferred revenues                                            (2,542)         2,732          3,892
         Deferred revenues from related parties                           --             --         18,618
         Acquisition liability interest                               (2,340)          (407)         4,836
         Accrued litigation settlement                                (5,500)         6,500             --
         Other liabilities and accrued expenses                       (6,778)         1,869          6,346
                                                                   ---------      ---------      ---------
            Net change in current assets and liabilities             (13,200)          (993)         9,192
                                                                   ---------      ---------      ---------
      Decrease in receivables from related parties                        --             --         25,000
      Investments in entertainment programming                       (41,457)       (44,727)       (41,717)
      Increase in trademarks                                          (2,014)        (2,940)        (3,034)
      Decrease (Increase) in other noncurrent assets                     428         (1,561)           209
      Decrease in deferred revenues from related parties                  --             --        (21,325)
      (Decrease) increase in accrued litigation settlement            (1,000)         2,000             --
      Increase (decrease) in other noncurrent liabilities                186          2,224         (3,277)
      International TV joint venture restructuring                        --             --          4,738
      Other, net                                                           1          1,411          1,044
----------------------------------------------------------------------------------------------------------
Net cash provided by operating activities                             16,363          4,879         14,328
----------------------------------------------------------------------------------------------------------
Cash flows from investing activities
Payments for acquisitions                                                 --             --           (435)
Proceeds from disposals                                                  152            116          1,517
Additions to property and equipment                                   (2,875)        (2,342)        (4,318)
Other, net                                                               137            179             78
----------------------------------------------------------------------------------------------------------
Net cash used for investing activities                                (2,586)        (2,047)        (3,158)
----------------------------------------------------------------------------------------------------------
Cash flows from financing activities
Proceeds from equity offering                                         51,859             --             --
Proceeds from financing obligations                                       --        115,000          5,000
Repayment of financing obligations                                   (35,000)       (65,767)       (16,311)
Payment of debt extinguishment expenses                               (3,850)          (356)            --
Payment of acquisition liabilities                                   (11,271)       (14,892)            --
Payment of deferred financing fees                                        --         (9,205)          (585)
Payment of preferred stock dividends                                    (651)          (669)            --
Proceeds from stock plans                                                490            272            234
Other, net                                                               (18)            (1)            --
----------------------------------------------------------------------------------------------------------
Net cash provided by (used for) financing activities                   1,559         24,382        (11,662)
----------------------------------------------------------------------------------------------------------
Net increase (decrease) in cash and cash equivalents                  15,336         27,214           (492)
Cash and cash equivalents at beginning of year                        31,332          4,118          4,610
----------------------------------------------------------------------------------------------------------
Cash and cash equivalents at end of year                           $  46,668      $  31,332      $   4,118
==========================================================================================================


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


                                       48


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 multi-media  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
accounting   principles   generally  accepted  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:  On December 16, 2004, the Financial  Accounting
Standards Board (the "FASB") issued Statement of Financial Accounting Standards,
or Statement,  No. 123 (revised 2004), Share-Based Payment ("Statement 123(R)"),
which is a revision  of FASB  Statement  No.  123,  Accounting  for  Stock-Based
Compensation   ("Statement   123").   Statement  123(R)  supersedes   Accounting
Principles  Board  Opinion No. 25 ("APB  25"),  Accounting  for Stock  Issued to
Employees, and amends FASB Statement No. 95, Statement of Cash Flows. Generally,
the  approach  in  Statement  123(R) is similar  to the  approach  described  in
Statement  123.  Statement  123(R)  requires  that all  share-based  payments to
employees,  including  grants of employee  stock  options,  be recognized in the
income  statement based on their fair values.  Pro forma disclosure is no longer
an option.  Statement  123(R) is effective for public companies at the beginning
of the first interim or annual period beginning after June 15, 2005.

As permitted by Statement 123, we currently account for share-based  payments to
employees  using APB 25's intrinsic  value method.  We expect to adopt Statement
123(R) on July 1, 2005  using  the  modified  prospective  method  and  estimate
approximately $1.7 million in stock-based compensation expense to be recorded in
2005.

Stock-based  Compensation:  At December 31, 2004 and 2003,  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
Accounting Principles Board Opinion No. 25 and disclose pro forma information as
provided by Statement 123, Accounting for Stock Based Compensation.

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 accounted for our employee stock options under Statement 123, compensation
expense  would have been $2.8  million,  $2.1  million and $3.1  million for the
years ended December 31, 2004, 2003 and 2002, respectively.



                                                              Fiscal Year     Fiscal Year      Fiscal Year
                                                                    Ended           Ended            Ended
                                                                 12/31/04        12/31/03         12/31/02
----------------------------------------------------------------------------------------------------------
                                                                                        
Net income (loss)
   As reported                                                  $   9,989       $  (7,557)       $ (17,135)
   Pro forma                                                        7,230          (9,699)         (20,240)

Basic and diluted earnings (loss) per share applicable to
  common shareholders
   As reported                                                       0.30           (0.31)           (0.67)
   Pro forma                                                    $    0.22       $   (0.39)       $   (0.79)
----------------------------------------------------------------------------------------------------------



                                       49


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
                                           12/31/04      12/31/03      12/31/02
-------------------------------------------------------------------------------
Risk-free interest rate                        3.63%         3.33%         4.64%
Expected stock price volatility               54.90%        48.90%        50.20%
Expected dividend yield                          --            --            --
-------------------------------------------------------------------------------

For 2004,  2003 and 2002,  an expected life of six years was used for all of the
stock options, and the weighted average fair value of options granted was $7.80,
$5.06 and $7.97, respectively.

Revenue recognition:  Domestic TV networks DTH and cable revenues are recognized
subsequently  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
either 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.

Prior to the December 2002  restructuring of the ownership of our  international
TV joint ventures,  more fully explained in Note (C)  Restructuring of Ownership
of  International  TV Joint Ventures,  international  TV revenues  received from
PTVI,  for the license of the exclusive  international  TV rights for the use of
the Playboy  tradename,  film and video library,  and for the acquisition of the
international  rights to the Spice film  library,  the U.K. and Japan Playboy TV
networks  and certain  international  distribution  contracts,  were  recognized
generally as the consideration was paid to us, less our 19.9% ownership interest
in such transactions.  License fees from PTVI for current output production were
recognized as programming was available,  less our 19.9%  ownership  interest in
such transactions.

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  and are  stated at fair  value.  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 the 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 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 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  depreciable  property and equipment are
recorded by removing  the related  cost and  accumulated  depreciation  from the
accounts, and any related gains or losses are recorded.

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  mailings.  The  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.  See
Note (K) Advertising Costs.


                                       50


Programming and content costs and  amortization:  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  expensed  as
incurred. Prior to the December 2002 PTVI restructuring, the portion of original
programming  costs assigned to the  international  TV market was fully amortized
upon availability to PTVI. Existing library original programming costs allocated
to the international TV market were amortized  proportionately with license fees
recognized related to the PTVI agreement. Management believes that these methods
have provided 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 (C)
Restructuring  of  Ownership  of  International  TV Joint  Ventures and Note (M)
Programming Costs, Net.

Intangible  assets:  In  accordance  with  Statement  142,  Goodwill  and  Other
Intangible  Assets,  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 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 will be subject to annual impairment testing.

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.


                                       51


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



                                   December 31, 2004                            December 31, 2003
                        --------------------------------------       --------------------------------------
                           Gross                           Net          Gross                           Net
                        Carrying    Accumulated       Carrying       Carrying    Accumulated       Carrying
                          Amount   Amortization         Amount         Amount   Amortization         Amount
-----------------------------------------------------------------------------------------------------------
                                                                                  
Noncompete
   agreements            $14,000        $12,855        $ 1,145        $14,000        $12,037        $ 1,963
Distribution
   agreements              3,151          1,935          1,216          3,151            970          2,181
Program supply
   agreement               3,226            645          2,581          3,226            323          2,903
Copyrights                 1,979            875          1,104          2,253            743          1,510
-----------------------------------------------------------------------------------------------------------
Total amortizable
   intangible
   assets                $22,356        $16,310        $ 6,046        $22,630        $14,073        $ 8,557
===========================================================================================================


At  December  31,  2004 and 2003,  our  indefinite-lived  intangible  assets not
subject to amortization  included goodwill of $111.9 million for both years, and
trademarks of $57.3 million and $58.2 million, respectively.  Also, of the $31.2
million and $32.2 million of distribution agreements on our Consolidated Balance
Sheets  at  December  31,  2004  and  2003,  respectively,   $30.0  million  are
indefinite-lived for both periods.

At December 31, 2004 and 2003, goodwill by reportable segment was $111.9 million
for both periods for the Entertainment Group.

At October 1, 2004, we completed our annual  impairment  testing of goodwill and
indefinite-lived intangible assets and determined that no impairment exists.

The aggregate amortization expense for intangible assets for 2004, 2003 and 2002
was $2.2  million,  $5.3 million and $7.2  million,  respectively.  Amortization
expense  related to intangible  assets with definite  lives is expected to total
approximately $1.6 million,  $1.0 million,  $0.6 million,  $0.6 million and $0.6
million for each of the next five years, respectively.

Derivative  financial  instruments:  We account for  derivative  instruments  in
accordance with Statement 133, Accounting for Derivative Instruments and Hedging
Activities,   as  amended  by  Statement  138,  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 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, 2004, we had 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  revenues  denominated  in  foreign  currencies,   primarily
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 were 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.

At December  31, 2004 and 2003,  we had net  unrealized  losses  totaling  $0.08
million and $0.03 million,  respectively,  in "Accumulated  other  comprehensive
loss," which  represents  the effective  portion of changes in fair value of the
cash flow hedges.  During 2003, we reclassified  $0.5 million of net losses from
"Accumulated  other  comprehensive  loss"  to  the  Consolidated  Statements  of
Operations,  which were offset by net gains on the items being hedged. We do not
expect  any  significant  losses  to be  reclassified  from  "Accumulated  other
comprehensive loss" to earnings within the next 12 months.


                                       52


Earnings per common  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  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
investment  in 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 2001, one of our  subsidiaries,  Playboy.com,  converted
three promissory notes,  together with accrued and unpaid interest thereon, into
shares of  Playboy.com's  Series A Preferred  Stock.  As part of  consolidation,
included in  "Minority  interest"  and "Other  noncurrent  liabilities",  is the
accretion of dividends  payable and  professional  fees related to the preferred
stock.  Also included in "Other  noncurrent  liabilities"  is minority  interest
associated  with  the  preferred  stock.  As  part of the  restructuring  of the
ownership of PTVI,  Claxson agreed to return its shares of the preferred  stock.
Additionally,  in 2001, we sold a majority of our interest in VIPress.  Prior to
the sale,  the  financial  statements  of VIPress were included in our financial
statements, along with the related minority interest.

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)   ACQUISITION

      In July 2001,  we  acquired  The Hot  Network  and The Hot Zone  networks,
together with the related television assets of Califa. In addition,  we acquired
the Vivid TV network, now operated as Spice Platinum, and the related television
assets of 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 and,  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.  We
recorded  $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.

      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.


                                       53


      The Califa  acquisition  agreement  gave us the option of paying up to $71
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 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 were 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  were 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  2004,  we paid  the
sellers $15.0 million in cash, which included $7.0 million in performance  based
payments.

At December 31, 2004, the remaining  installments of  consideration  were due as
follows (in thousands):

2005                                                                     $ 8,000
2006                                                                       8,000
2007                                                                       8,000
2008                                                                       1,000
2009                                                                       1,000
2010                                                                       1,000
2011                                                                         750
--------------------------------------------------------------------------------
Total future payments                                                    $27,750
================================================================================


                                       54


(C)   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, 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.  Prior to the  restructuring  transaction,  parts of which were
effective as of April 1, 2002, PTVI and PTVLA had exclusive rights to create and
launch new television networks under the Playboy and Spice brands outside of the
United  States  and  Canada,  and  under  specified  circumstances,  to  license
programming to third parties. We owned a 19.9% equity interest in PTVI and a 19%
equity  interest  in  PTVLA  before  the  restructuring.  PTVLA  is now our sole
remaining joint venture with Claxson.

      Under the terms of the  restructuring  transaction,  we (a) increased from
19.9% to 100% our  ownership  in PTVI,  (b)  acquired  the  19.9%  equity in two
Japanese  networks  previously  owned by PTVI,  (c)  retained  our  existing 19%
ownership in PTVLA, (d) acquired an option to increase our percentage  ownership
of PTVLA, (e) obtained 100% 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  (approximately  3%  equity in
Playboy.com if converted).

      Prior  to the  restructuring  transaction,  in  return  for the  exclusive
international  TV rights for the use of the  Playboy  tradename,  film and video
library,  and for the acquisition of the international  rights to the Spice film
library,  the U.K.  and Japan  Playboy TV  networks  and  certain  international
distribution  contracts,  PTVI was  obligated  to make total  payments of $100.0
million to us, related to the above,  over six years, of which $42.5 million had
been  received  prior to the  restructuring  transaction.  The  remaining  $57.5
million was to be paid to us from 2002 to 2004. We accounted for these  revenues
from the original sale of assets and the licensing  payments on an "as received"
basis. In return for our increased  ownership in PTVI and the other terms of the
restructuring  transaction,  among other  things,  (a) we forgave  approximately
$12.3 million in current programming and other receivables due from PTVI, (b) we
will no longer  receive the library or output  agreement  payments  that we were
scheduled to receive  under the original  agreement  and (c) Claxson is released
from its remaining funding obligations to PTVI.

      We  accounted  for this  transaction  as an  unwinding  of the PTVI  joint
venture  and final  payment  under the  original  sale of assets  and  licensing
agreement.  Accordingly,  any  assets  originally  sold by us to PTVI  have been
recorded at their book values prior to the  formation  of PTVI.  The majority of
other  PTVI  net  assets,   including  identifiable  intangible  assets  created
subsequent to PTVI's formation,  have been recorded at 80.1% of their fair value
as a result of the 80.1% additional ownership in PTVI that we have acquired. The
Playboy.com  preferred  stock  surrendered  by Claxson has been  recorded at its
carrying value.  The net value received,  measured as described above, was $12.8
million.  Of this amount,  $12.3 million was applied to our current  programming
and other  receivables  from PTVI. The remaining $0.5 million was recorded as of
the  transaction  date as the final revenue from the original sale of assets and
licensing agreement.

The following unaudited pro forma information  presents a summary of our results
of operations assuming the restructuring transaction occurred on January 1, 2002
(in thousands, except per share amounts):

                                                                    Fiscal Year
                                                                          Ended
                                                                       12/31/02
-------------------------------------------------------------------------------
Net revenues                                                          $ 294,446
Net loss                                                                (19,257)

Basic and diluted EPS                                                 $   (0.75)
-------------------------------------------------------------------------------

      These  unaudited  pro forma  results have been  prepared  for  comparative
purposes only. They do not purport to be indicative of the results of operations
which actually would have resulted had the restructuring transaction occurred on
January 1, 2002, or of future results of operations.

      In 2002, we recognized  revenues from PTVI of $16.3  million,  and pre-tax
income,  including  our  equity in the  results  of PTVI's  operations,  of $8.4
million.


                                       55


(D)   RESTRUCTURING EXPENSES

      In 2004, we recorded a  restructuring  charge of $0.5 million  relating to
the realignment of 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. Of the total
costs related to these restructuring plans,  approximately $9.0 million was paid
by December  31,  2004,  with most of the  remainder to be paid in 2005 and some
payments continuing through 2007.

      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.

      In 2002, we recorded a $5.7 million  restructuring  charge,  of which $2.9
million  related to the termination of employees and $2.8 million related to the
consolidation of our office space in Los Angeles and Chicago.

      In 2001, we implemented a restructuring  plan that included a reduction in
workforce  coupled with vacating  portions of certain office  facilities.  Total
restructuring  charges of $4.6 million  were  recorded,  including  $0.9 million
recorded in 2002 as an unfavorable  adjustment to the original estimate.  Of the
$4.6 million  charge,  $2.6 million  related to the termination of employees and
$2.0 million related to the excess space in our Chicago and New York offices.

      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 of
                                    Workforce      Facilities and
                                    Reduction          Operations         Total
-------------------------------------------------------------------------------
Balance at December 31, 2001          $ 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
Additional reserve recorded                --                  --            --
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
===============================================================================

(E)   GAIN ON DISPOSALS

      In 2002,  we sold our  remaining  20%  interest  in  VIPress,  our  Polish
publishing joint venture, resulting in a gain of $0.4 million.


                                       56


(F)   INCOME TAXES

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

                                         Fiscal Year   Fiscal Year   Fiscal Year
                                               Ended         Ended         Ended
                                            12/31/04      12/31/03      12/31/02
--------------------------------------------------------------------------------
Current:
   Federal                                    $   --        $   67        $   --
   State                                          93           152           120
   Foreign                                     2,606         3,246         1,362
--------------------------------------------------------------------------------
      Total current                            2,699         3,465         1,482
--------------------------------------------------------------------------------
Deferred:
   Federal                                     1,042         1,365         6,420
   State                                         104           137           642
   Foreign                                        --            --            --
--------------------------------------------------------------------------------
      Total deferred                           1,146         1,502         7,062
--------------------------------------------------------------------------------
Total income tax provision                    $3,845        $4,967        $8,544
================================================================================

      Foreign earnings were approximately $0.5 million, $3.9 million and $0.0
million in 2004, 2003 and 2002, respectively.

      The U.S. statutory tax rate applicable to us for each of 2004, 2003 and
2002 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
                                                               12/31/04       12/31/03       12/31/02
-----------------------------------------------------------------------------------------------------
                                                                                     
Statutory rate tax provision (benefit)                          $ 4,842        $  (907)       $(3,007)
Increase (decrease) in taxes resulting from:
   Foreign income and withholding tax on licensing income         2,606          3,246          1,362
   State income taxes                                               197            289            762
   Nondeductible expenses                                           661            507            345
   (Decrease) increase in valuation allowance                    (9,163)         3,307          9,479
   Tax benefit of foreign taxes paid or accrued                  (1,341)        (1,556)          (506)
   Expiration of capital loss carryforward                        5,969             --             --
   Other                                                             74             81            109
-----------------------------------------------------------------------------------------------------
Total income tax provision                                      $ 3,845        $ 4,967        $ 8,544
=====================================================================================================


      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 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 net operating  loss.  Of the $14.6  million  increase in the
valuation  allowance in 2002, $7.1 million was due to the deferred tax treatment
of certain  acquired  intangibles  as a result of the adoption of Statement 142,
Goodwill and Other Intangible Assets, and the remainder was primarily due to the
deferred tax asset related to the 2002 net operating loss.


                                       57


The  significant  components  of  our  deferred  tax  assets  and  deferred  tax
liabilities at December 31, 2003 and 2004 are presented below (in thousands):

                                             Dec. 31,         Net      Dec. 31,
                                                 2003      Change          2004
-------------------------------------------------------------------------------
Deferred tax assets:
   NOLs                                      $ 24,966    $  5,337      $ 30,303
   Capital loss carryforwards                   9,285      (7,338)        1,947
   Tax credit carryforwards                    11,679         479        12,158
   Temporary difference related to PTVI        15,542      (7,713)        7,829
   Other deductible temporary differences      26,596         868        27,464
-------------------------------------------------------------------------------
      Total deferred tax assets                88,068      (8,367)       79,701
      Valuation allowance                     (72,453)      9,163       (63,290)
-------------------------------------------------------------------------------
        Deferred tax assets                    15,615         796        16,411
-------------------------------------------------------------------------------
Deferred tax liabilities:
   Deferred subscription acquisition costs     (5,483)       (328)       (5,811)
   Intangible assets                          (19,528)     (1,311)      (20,839)
   Other taxable temporary differences         (4,481)       (303)       (4,784)
-------------------------------------------------------------------------------
        Deferred tax liabilities              (29,492)     (1,942)      (31,434)
-------------------------------------------------------------------------------
Deferred tax liabilities, net                $(13,877)   $ (1,146)     $(15,023)
===============================================================================

      At December  31, 2004,  we had NOLs of $86.6  million  expiring  from 2009
through  2024.  We had capital loss  carryforwards  of $5.6 million  expiring in
2008. In addition, foreign tax credit carryforwards of $11.0 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 2009
through 2014, 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 earnings per
share, or EPS (in thousands, except per share amounts):



                                                       Fiscal Year  Fiscal Year   Fiscal Year
                                                             Ended        Ended         Ended
                                                          12/31/04     12/31/03      12/31/02
---------------------------------------------------------------------------------------------
                                                                            
Numerator:
  Net income (loss) applicable to common shareholders     $  9,561     $ (8,450)     $(17,135)
=============================================================================================

Denominator:
For basic EPS - weighted-average shares                     31,581       27,023        25,595
  Effect of dilutive potential common shares:
  Employee stock options and other                             186           --            --
---------------------------------------------------------------------------------------------
     Dilutive potential common shares                          186           --            --
---------------------------------------------------------------------------------------------
For diluted EPS - weighted-average shares                   31,767       27,023        25,595
=============================================================================================


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

                                       Fiscal Year    Fiscal Year    Fiscal Year
                                             Ended          Ended          Ended
                                          12/31/04       12/31/03       12/31/02
--------------------------------------------------------------------------------
Stock options                                2,336          2,835          2,670
Convertible preferred stock                    743          1,506             --
Restricted stock awards                         --             --            250
--------------------------------------------------------------------------------
Total                                        3,079          4,341          2,920
================================================================================

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


                                       58


      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
common 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 for additional information.

(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,  2003,  our  long-term  debt
consisted of $115.0 million of senior secured notes,  due 2010, with a coupon of
11.00%.  The fair value of these notes was determined to be $131.8 million using
market prices.  On June 11, 2004, we used the proceeds from our equity offering,
more fully described in Note (S) Public Equity Offering, to redeem $35.0 million
in  aggregate  principal  amount of the  outstanding  notes,  which  reduced our
long-term  financing  obligations  to $80.0 million as of December 31, 2004. The
fair value of these notes was  determined  to be $92.9  million at December  31,
2004. 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 and segments
from which our products are sold and licensed.

(I)   MARKETABLE SECURITIES

Marketable  securities,  primarily  purchased  in  connection  with our deferred
compensation plans, consisted of the following (in thousands):

                                                     Dec. 31,          Dec. 31,
                                                         2004              2003
-------------------------------------------------------------------------------
Cost of marketable securities                         $ 3,894           $ 3,811
Gross unrealized holding gains                            217                50
Gross unrealized holding losses                           (59)             (315)
-------------------------------------------------------------------------------
Fair value of marketable securities                   $ 4,052           $ 3,546
===============================================================================

      There were no proceeds  from the sale of marketable  securities  for 2004,
2003 and 2002,  and  therefore  no gains or losses  were  realized.  Included in
"Total other comprehensive  income (loss)" for 2004 and 2003 were net unrealized
holding gains of $0.4 million and $0.8 million,  respectively,  and for 2002 net
unrealized holding losses of $0.6 million.

(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,
                                                            2004            2003
--------------------------------------------------------------------------------
Paper                                                    $ 2,573         $ 2,613
Editorial and other prepublication costs                   7,814           6,082
Merchandise finished goods                                 2,050           3,322
--------------------------------------------------------------------------------
Total inventories, net                                   $12,437         $12,017
================================================================================

(K)   ADVERTISING COSTS

      At December 31, 2004 and 2003,  advertising costs of $7.9 million and $6.9
million,  respectively,  were  deferred and  included in "Deferred  subscription
acquisition  costs" and "Other  current  assets." For 2004,  2003 and 2002,  our
advertising  expense  was  $35.8  million,  $34.5  million  and  $31.4  million,
respectively.


                                       59


(L)   PROPERTY AND EQUIPMENT, NET

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

                                                    Dec. 31,           Dec. 31,
                                                        2004               2003
-------------------------------------------------------------------------------
Land                                                $    292           $    292
Buildings and improvements                             8,706              8,644
Furniture and equipment                               18,337             17,745
Leasehold improvements                                11,090             11,137
Software                                               8,214              6,855
-------------------------------------------------------------------------------
Total property and equipment                          46,639             44,673
Accumulated depreciation                             (35,148)           (32,653)
-------------------------------------------------------------------------------
Total property and equipment, net                   $ 11,491           $ 12,020
===============================================================================

(M)   PROGRAMMING COSTS, NET

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

                                                     Dec. 31,           Dec. 31,
                                                         2004               2003
--------------------------------------------------------------------------------
Released, less amortization                           $38,279            $44,919
Completed, not yet released                            10,471              5,877
In-process                                              7,247              6,630
--------------------------------------------------------------------------------
Total programming costs, net                          $55,997            $57,426
================================================================================

      Based on management's  estimate at December 31, 2004 of future total gross
revenues,  approximately  57% of the  completed  original  programming  costs is
expected to be amortized during 2005. We expect to amortize virtually all of the
released,  original  programming  costs during the next three years. At December
31, 2004, we had $19.8 million of film acquisition costs. Film acquisition costs
are typically  amortized  using the  straight-line  method over generally  three
years or less,  which is our  estimate  of how long we plan to  re-air a film or
program on our broadcast networks.

(N)   FINANCING OBLIGATIONS

Financing obligations consisted of the following (in thousands):

                                                       Dec. 31,         Dec. 31,
                                                           2004             2003
--------------------------------------------------------------------------------
Senior secured notes, interest of 11.00%               $ 80,000         $115,000
--------------------------------------------------------------------------------
Total long-term financing obligations                  $ 80,000         $115,000
================================================================================

Debt Financings

      On March  11,  2003,  we  completed  the  offering  of $115.0  million  in
aggregate  principal  amount  of  senior  secured  notes  through  Holdings.  On
September 17, 2003,  the senior  secured notes were exchanged for new registered
senior secured  notes.  The form and terms of the new notes are identical in all
material respects (including principal amount, interest rate, maturity,  ranking
and covenant  restrictions)  to the form and terms of the old notes.  The senior
secured  notes mature on March 15, 2010 and bear  interest at the rate of 11.00%
per annum,  with interest payable on March 15th and September 15th of each year,
beginning September 15, 2003.

      Under the terms of the indenture governing the notes, we have the right at
any time prior to March 15,  2006,  to redeem up to 35% of the  original  $115.0
million in aggregate  principal  amount of the notes,  or $40.25  million,  at a
redemption price of 111.0% of the principal  amount of the notes redeemed,  plus
accrued and unpaid interest, with the net cash proceeds from a qualifying equity
offering.  As previously  mentioned,  on June 11, 2004, we used a portion of the
net  proceeds  of the equity  offering  to redeem  $35.0  million  in  aggregate
principal amount of the outstanding notes, which reduced our long term financing
obligations to $80.0 million as of December 31, 2004.


                                       60


      The  notes  are  guaranteed  on a  senior  secured  basis  by  us  and  by
substantially all of our domestic  subsidiaries,  referred to as the guarantors,
excluding  Playboy.com and its  subsidiaries.  The notes and the guarantees rank
equally in right of payment  with our and the  guarantors'  other  existing  and
future senior debt. The notes and the guarantees are secured by a first-priority
lien  on our  and  each  guarantor's  trademarks,  referred  to as  the  primary
collateral,  and by a second-priority  lien, junior to a lien for the benefit of
the lenders under the new credit  facility,  as described  below, on (a) 100% of
the stock of  substantially  all of our  domestic  subsidiaries,  excluding  the
subsidiaries of Playboy.com,  (b) 65% of the capital stock of substantially  all
of our indirect  first-tier foreign  subsidiaries,  (c) substantially all of our
and  each  guarantor's   domestic  personal  property,   excluding  the  primary
collateral  and  (d)  the  Playboy  Mansion,  or  collectively,   the  secondary
collateral.  Our ability to pay cash  dividends  on our common  stock is limited
under the terms of the notes.  See Note W Subsequent  Event regarding our tender
offer subsequent to December 31, 2004 to purchase the outstanding senior secured
notes.

      On March 11, 2003,  Holdings  also  entered  into an  agreement  for a new
revolving credit facility, which was subsequently amended on September 15, 2004.
We are  permitted to borrow up to $30.0 million in revolving  borrowings,  issue
letters of credit or a combination of both. At December 31, 2004,  there were no
borrowings  and $10.0  million  in  letters  of credit  outstanding  under  this
facility,  permitting $20.0 million of available borrowings under this facility.
For purposes of calculating interest,  revolving loans made under the new credit
facility will be designated at either the offshore dollar inter bank offer rate,
or IBOR,  plus a borrowing  margin based on our  adjusted  EBITDA or, in certain
circumstances,  at a base rate plus a  borrowing  margin  based on our  adjusted
EBITDA,  as defined in the agreement.  Letters of credit issued under the credit
facility  bear fees at the  applicable  borrowing  margin  based on our adjusted
EBITDA.  All amounts  outstanding  under the new credit  facility will mature on
September 1, 2007. Our  obligations  under the credit facility are guaranteed by
us and each of the  guarantors of the notes.  The  obligations of us and each of
the  guarantors  under the new credit  facility are secured by a  first-priority
lien on the  secondary  collateral  and a  second-priority  lien on the  primary
collateral that support obligations under the notes.

FINANCING FROM RELATED PARTY

      At December 31,  2002,  Playboy.com  had an aggregate of $27.2  million of
outstanding indebtedness to Hugh M. Hefner, our founder and Editor-In-Chief,  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  Stock,  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 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.


                                       61


      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 sold by Mr. Hefner and
150,000  shares  sold by  Christie  Hefner,  our  Chairman  and Chief  Executive
Officer.  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  proportionate to the number of shares each sold to
the total number of shares sold in the offering.

      In August 2001, our subsidiary  Playboy.com,  Inc. issued $15.0 million of
its Series A Preferred Stock, of which $5.0 million was purchased by Mr. Hefner.
In connection with the restructuring of our international TV joint ventures,  we
reacquired  the  Series A  Preferred  Stock  that was owned by an  affiliate  of
Claxson.  Each  share  of  the  Playboy.com  Series  A  Preferred  Stock  has  a
liquidation  preference equal to $7.1097 plus 8.0% per annum compounded annually
from the  original  issuance  date.  As of  December  31,  2004,  the  aggregate
liquidation preference of the outstanding shares of Series A Preferred Stock was
$12.5 million.

      The  holders  of  Playboy.com   Series  A  Preferred   Stock  can  require
Playboy.com  to  redeem  any or all of  their  shares  of  Playboy.com  Series A
Preferred  Stock at any time from and after  August 10,  2006.  If either of the
preferred  stockholders  elects to cause a redemption  during the 180-day period
beginning  August 10, 2006, and  Playboy.com is unable to, or does not,  satisfy
its redemption obligations,  we are required to satisfy Playboy.com's redemption
obligations by delivering,  at our option,  cash or shares of our Class B common
stock or any combination thereof.

(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 2004, 2003 and 2002 were $1.3 million,  $1.0 million and $0.5
million, respectively.

      All  employees are eligible to  participate  in the 401(k) plan upon their
date of hire. We offer several mutual fund investment  options.  The purchase of
our stock is not an option.  We make matching  contributions  to the 401(k) plan
based on each participating  employee's contributions and eligible compensation.
Our  matching  contributions  for 2004,  2003 and 2002 related to this plan were
$1.2 million, $1.0 million and $1.1 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  deferred  and  earnings  credited  under  these  plans  are
immediately 100% vested and are general unsecured obligations.  Such obligations
totaled   $4.7  million  and  $4.2  million  at  December  31,  2004  and  2003,
respectively, and are included in "Other noncurrent liabilities."

(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 our 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, and are working to sublease our remaining excess office
space. See Note (D) Restructuring Expenses.


                                       62


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

                                Fiscal Year       Fiscal Year       Fiscal Year
                                      Ended             Ended             Ended
                                   12/31/04          12/31/03          12/31/02
-------------------------------------------------------------------------------
Minimum rent expense               $ 13,495          $ 13,755          $ 11,343
Sublease income                        (419)             (842)           (1,036)
-------------------------------------------------------------------------------
Rent expense, net                  $ 13,076          $ 12,913          $ 10,307
===============================================================================

There was no contingent rent expense in any of these periods. The minimum future
commitments  at December  31,  2004,  under  operating  leases  with  initial or
remaining  noncancelable  terms in  excess  of one  year,  were as  follows  (in
thousands):

2005                                                                  $  13,560
2006                                                                     12,853
2007                                                                     11,884
2008                                                                     10,439
2009                                                                      7,074
Later years                                                              58,357
Less minimum sublease income                                             (1,152)
-------------------------------------------------------------------------------
Minimum lease commitments, net                                        $ 113,015
-------------------------------------------------------------------------------

      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,  the terms of
which  currently  extend  through 2006,  2008,  2013, and 2014. We also have two
international  transponder  service  agreements,  the  terms of which  currently
extend through 2006 and 2009. At December 31, 2004, future  commitments  related
to these six  agreements  were $6.7 million,  $6.9 million,  $6.2 million,  $6.0
million, and $5.0 million for 2005, 2006, 2007, 2008 and 2009, respectively, and
$13.8 million  thereafter.  These service agreements contain protections typical
in  the  industry  against  transponder  failure,   including  access  to  spare
transponders,  and  conditions  under  which our  access  may be  denied.  Major
limitations  on our  access to DTH or cable  systems  or  satellite  transponder
capacity could materially adversely affect our operating performance. There have
been no instances in which we have been denied access to transponder service.

      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 $8.5 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 5, Accounting for Contingencies.

      In the  fourth  quarter  of 2003,  we  recorded  $8.5  million  related to
settlement  of the Logix  litigation,  which related to events prior to our 1999
acquisition of Spice. We made a payment of $6.5 million in 2004 and $1.0 million
in 2005 and will make a payment of $1.0 million in 2006.

(Q)   STOCK PLANS

      We have various stock plans for key employees and  nonemployee  directors,
which  provide for the grant of  nonqualified  and  incentive  stock options and
shares of restricted stock,  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  become  exercisable  over a two- to
four-year  period  from the grant date and expire ten years from the grant date.
Restricted  stock awards  provide for the  issuance of Class B stock  subject to
restrictions  that  lapse  if we  meet  specified  operating  income  objectives
pertaining to one or more fiscal years. 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.


                                       63


At December 31, 2004, a total of 1,581,575 shares of Class B stock was 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, 2001        --      2,065,136      $      --     $   18.31
Granted                                 --        781,250             --         14.91
Exercised                               --        (11,500)            --         10.31
Canceled                                --       (219,000)            --         16.19
---------------------------------------------------------
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
======================================================================================


The following table summarizes  information  regarding stock options at December
31, 2004:



                             Options Outstanding                   Options Exercisable
                  -----------------------------------------    --------------------------
                                    Weighted       Weighted                      Weighted
                                     Average        Average                       Average
Range of               Number      Remaining       Exercise         Number       Exercise
Exercise Prices   Outstanding           Life          Price    Exercisable          Price
-----------------------------------------------------------------------------------------
                                                                 
Class B
$8.88-$15.85        2,244,220           6.74      $   12.53      1,275,397      $   12.60
$16.72-$21.00         471,000           4.16          20.72        471,000          20.72
$24.13-$31.50         517,500           4.38          27.27        517,500          27.27
-----------------------------------------------------------------------------------------
Total Class B       3,232,720           5.99      $   16.09      2,263,897      $   17.65
=========================================================================================


      The weighted  average  exercise prices for Class B exercisable  options at
December 31, 2003 and 2002 were $18.79 and $18.65, respectively.

      There was no  restricted  stock  awarded in 2003.  For 2002,  the weighted
average fair value of restricted  stock  awarded was $11.82.  As it was probable
that the  performance  criteria  would  be met,  we  recorded  $2.7  million  of
compensation expense in 2002.

      During  2004,  we issued  173,000  shares of  restricted  stock units at a
weighted average fair value of $14.04,  and 9,000 of these shares were cancelled
during the year. As it was probable that the performance  criteria would be met,
we recorded $0.7 million of compensation expense in 2004.

      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 used
to acquire stock on the last trading day of each  quarter,  based on the closing
price less a 15% discount. At December 31, 2004, a total of approximately 25,000
shares of Class B stock were available for future purchases under this plan.

(R)   SALE OF SECURITIES

      The Califa  acquisition  agreement  gave us the option of paying up to $71
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 2004,  we paid the sellers  $15.0
million in cash. See Footnote (B) Acquisition for additional information.


                                       64


(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  proportionate  to the number of shares each sold 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
11.00%  senior  secured  notes due 2010,  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  in the
current year and 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
                                    12/31/04          12/31/03          12/31/02
--------------------------------------------------------------------------------
Interest                             $20,267           $13,720           $ 9,260
Income taxes                         $ 2,544           $ 3,668           $ 1,485
--------------------------------------------------------------------------------

      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  Stock.  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. In 2002, we had noncash activities related to the conversion of two
related party  promissory  notes and accrued interest into a new promissory note
as well as noncash  activities related to the Califa  acquisition.  See Note (B)
Acquisition.

(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, 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  131,   "Disclosure  about  Segments  of  an  Enterprise  and  Related
Information,"  all prior period segment  information  has been  reclassified  to
reflect this change.

      As a result of the  realignment,  the  Entertainment  Group operations now
include the production and distribution of adult television  programming for our
domestic and  international  TV networks,  online  content,  and  worldwide  DVD
products in addition to Internet subscriptions,  e-commerce and other electronic
platform businesses  including  advertising,  international  ventures and online
gaming. Publishing Group operations include the publication of Playboy magazine,
other domestic publishing businesses comprising special editions,  calendars and
ancillary  businesses,  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 images,  as well as Playboy  branded
location-based entertainment and 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.


                                       65


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



                                          Fiscal Year     Fiscal Year     Fiscal Year
                                                Ended           Ended           Ended
                                             12/31/04        12/31/03        12/31/02
-------------------------------------------------------------------------------------
                                                                   
Net revenues (1)
Entertainment                               $ 189,157       $ 175,735       $ 152,603
Publishing                                    119,816         120,678         111,802
Licensing                                      20,403          19,431          13,217
-------------------------------------------------------------------------------------
Total                                       $ 329,376       $ 315,844       $ 277,622
=====================================================================================
Income (loss) before income taxes
Entertainment                               $  33,145       $  30,823       $  23,449
Publishing                                      6,233           5,160           2,669
Licensing                                      10,476          10,358           4,581
Corporate Administration and Promotion        (18,207)        (16,539)        (15,810)
Restructuring expenses                           (744)           (350)         (6,643)
Gain on disposals                                   2              --             442
Nonoperating expense                          (17,071)        (32,042)        (17,279)
-------------------------------------------------------------------------------------
Total                                       $  13,834       $  (2,590)      $  (8,591)
=====================================================================================
Depreciation and amortization (2) (3)
Entertainment                               $  45,847       $  47,892       $  49,621
Publishing                                        231             397             371
Licensing                                          28              33              46
Corporate Administration and Promotion            994           1,236           1,581
-------------------------------------------------------------------------------------
Total                                       $  47,100       $  49,558       $  51,619
=====================================================================================
Identifiable assets (2) (4)
Entertainment                               $ 266,736       $ 270,549       $ 267,463
Publishing                                     45,724          48,462          43,861
Licensing                                       5,344           8,199           4,726
Catalog                                            --              --              36
Corporate Administration and Promotion        102,777          90,850          53,635
-------------------------------------------------------------------------------------
Total                                       $ 420,581       $ 418,060       $ 369,721
=====================================================================================


(1)   Net  revenues  include  revenues  attributable  to  foreign  countries  of
      approximately  $78,337,  $69,478,  and  $45,695  in 2004,  2003 and  2002,
      respectively.   Revenues  from  individual   foreign  countries  were  not
      material.  Revenues are  generally  attributed  to countries  based on the
      location of  customers,  except  licensing  royalties  where  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,  Hugh M.  Hefner,  lives.  The  Playboy  Mansion is used for
various corporate activities, including serving as a valuable location for video
production,  magazine photography and for online,  advertising 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 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,
2004  and  2003 at a net  book  value,  including  all  improvements  and  after
accumulated depreciation, of $1.6 million for both years. The operating expenses
of the Playboy Mansion,  including  depreciation  and taxes,  were $3.0 million,
$2.3 million and $3.6 million for 2004, 2003 and 2002, respectively, net of rent
received from Mr.  Hefner.  We estimated the sum of the rent and other  benefits
payable for 2004 to be $1.3  million,  and Mr.  Hefner  paid that amount  during
2004.  The actual  rent and other  benefits  payable  for 2003 and 2002 was $1.4
million and $1.3 million, respectively.


                                       66


      From time to time,  we enter into barter  transactions  in which we secure
air  transportation  for Mr. Hefner in exchange for advertising pages in Playboy
magazine.  Mr. Hefner  reimburses us for our direct costs of providing  these ad
pages. We receive significant promotional benefit from these transactions. There
were no such transactions in 2004, 2003 and 2002.

      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.

      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.

      Prior to the  December  2002  PTVI  ownership  restructuring,  we also had
material  related party  transactions  with PTVI. See Note (C)  Restructuring of
Ownership of International TV Joint Ventures.

      In August 2001, our subsidiary  Playboy.com,  Inc. issued $15.0 million of
its Series A Preferred Stock, of which $5.0 million was purchased by Mr. Hefner.
See Note (N) Financing  Obligations  for  additional  information  regarding the
terms and redemption of the Playboy.com Series A Preferred Stock.

(W)   SUBSEQUENT EVENT

      On February 22, 2005, Holdings commenced an offer to purchase for cash all
$80.0 million of the  outstanding  senior secured notes.  In connection with the
tender  offer,  consents  from  holders  of the senior  secured  notes are being
solicited for certain amendments which would eliminate  substantially all of the
restrictive covenants and certain events of default and would release all of the
related guarantees and collateral. The consent solicitation will expire on March
7, 2005, unless extended or earlier terminated.  The tender offer will expire on
March 22, 2005, unless extended or earlier terminated. The total amount of funds
required to purchase all of the senior secured notes and make consent  payments,
to pay accrued and unpaid interest on the senior secured notes, and pay all fees
and expenses in  connection  with the tender offer and consent  solicitation  is
expected to be approximately  $100.0 million,  assuming all senior secured notes
are validly tendered and not withdrawn prior to the consent deadline.  We expect
to fund the tender offer and consent  solicitation  from various sources,  which
may include available cash,  borrowings under our existing credit facility,  new
debt  financing,  or a combination  of these  sources.  Completion of the tender
offer and  consent  solicitation  is  subject  to the  satisfaction  of  certain
conditions,  including  (i) receipt of valid tenders for at least 66-2/3% of the
principal  amount of outstanding  senior secured notes and (ii)  completion of a
financing having gross proceeds of at least $90.0 million.  The tender offer and
consent solicitation may be amended,  extended or, under certain  circumstances,
terminated.

(X)   QUARTERLY RESULTS OF OPERATIONS (UNAUDITED)

The following is a summary of the unaudited  quarterly results of operations for
2004 and 2003 (in thousands, except per share amounts):



                                                         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 EPS 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
-----------------------------------------------------------------------------------------



                                       67




                                                         Quarters Ended
                                         ------------------------------------------------
2003                                     Mar. 31      June 30      Sept. 30       Dec. 31
-----------------------------------------------------------------------------------------
                                                                      
Net revenues                             $74,281      $75,971       $74,448       $91,144
Operating income                           9,450        5,518         5,661         8,823
Net income (loss)                            632         (905)         (610)       (6,674)
Net income (loss) applicable to
   common shareholders                       632       (1,128)         (944)       (7,010)
Basic and diluted EPS applicable to
   common shareholders                      0.02        (0.04)        (0.03)        (0.26)
Common stock price
   Class A high                            10.23        12.64         13.86         15.68
   Class A low                              7.48         8.03         11.64         13.48
   Class B high                            11.95        13.74         15.11         16.91
   Class B low                           $  7.92      $  8.47       $ 12.75       $ 14.45
-----------------------------------------------------------------------------------------


      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
December  31, 2003  included  an $8.5  million  charge for the Logix  litigation
settlement.

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

      Net income for the quarter  ended March 31, 2003  included $3.3 million of
debt  extinguishment  expenses in connection with financing  obligations,  which
were repaid upon completion of our debt offering in the quarter.


                                       68


(Y)   SUPPLEMENTAL CONDENSED CONSOLIDATING FINANCIAL STATEMENTS

      On March 11, 2003,  Holdings  completed  an offering of $115.0  million of
11.00% senior secured notes due in 2010,  which we refer to as the Old Notes. On
September 17, 2003,  the Old Notes were  exchanged for new 11.00% senior secured
notes due in 2010, which we refer to as the New Notes. The form and terms of the
New Notes are identical in all material  respects  (including  principal amount,
interest  rate,  maturity,  ranking and covenant  restrictions)  to the form and
terms of the Old Notes, except that the New Notes (a) have been registered under
the Securities Act of 1933, as amended,  or the Securities  Act, (b) do not bear
restrictive legends restricting their transfer under the Securities Act, (c) are
not entitled to the  registration  rights that apply to the Old Notes and (d) do
not contain provisions relating to liquidated damages in connection with the Old
Notes  under  circumstances  related to the timing of the  exchange  offer.  The
payment   obligations  under  the  New  Notes  are  fully  and   unconditionally
guaranteed,  jointly and  severally,  on a senior  secured  basis,  by us and by
substantially all of our domestic  subsidiaries,  referred to as the guarantors,
excluding Playboy.com and its subsidiaries.  All of our remaining  subsidiaries,
referred to as the nonguarantors,  are wholly-owned by the guarantors except for
Playboy.com and its subsidiaries,  which are  majority-owned  subsidiaries.  The
following supplemental Condensed Consolidating  Statements of Operations for the
years ended  December  31,  2004,  2003 and 2002,  the  Condensed  Consolidating
Balance  Sheets at December  31, 2004 and  December  31, 2003 and the  Condensed
Consolidating  Statements  of Cash Flows for the years ended  December 31, 2004,
2003 and 2002, present financial information for (a) us (carrying our investment
in Holdings under the equity method), (b) Holdings,  the issuer of the New Notes
(carrying its investment in the guarantors  under the equity  method),  (c) on a
combined basis the guarantors  (carrying any investment in  nonguarantors  under
the equity  method)  and (d) on a  combined  basis the  nonguarantors.  Separate
financial  statements of the guarantors are not presented because the guarantors
are jointly,  severally, and unconditionally liable under the guarantees, and we
believe that separate financial  statements and other disclosures  regarding the
guarantors are not material to investors. In general,  Holdings has entered into
third-party  borrowings and financed its subsidiaries via intercompany accounts.
All intercompany  activity has been included as "Net receipts from (payments to)
subsidiaries"  in the  Condensed  Consolidating  Statements  of Cash  Flows.  In
certain cases,  taxes have been calculated on the basis of a group position that
includes both guarantors and  nonguarantors.  In such cases, the taxes have been
allocated to individual  legal entities  based upon each legal  entity's  actual
contribution to the tax provision.


                                       69


                   PLAYBOY ENTERPRISES, INC. AND SUBSIDIARIES
                CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS
                                 (In thousands)



                                                                         Year Ended December 31, 2004
                                          ----------------------------------------------------------------------------------------
                                                Playboy                                         Non-                       Playboy
                                           Enterprises,       Holdings      Guarantor      Guarantor                  Enterprises,
                                          Inc. (Parent)       (Issuer)   Subsidiaries   Subsidiaries   Eliminations           Inc.
----------------------------------------------------------------------------------------------------------------------------------
                                                                                                       
Net revenues                                  $      --      $      --      $ 259,489      $  83,899      $ (14,012)     $ 329,376
----------------------------------------------------------------------------------------------------------------------------------
Costs and expenses
   Cost of sales                                     --             --       (190,476)       (64,371)        14,012       (240,835)
   Selling and administrative expenses               --             --        (45,261)       (11,633)            --        (56,894)
   Restructuring expenses                            --             --           (372)          (372)            --           (744)
----------------------------------------------------------------------------------------------------------------------------------
      Total costs and expenses                       --             --       (236,109)       (76,376)        14,012       (298,473)
----------------------------------------------------------------------------------------------------------------------------------
Gain on disposal                                     --             --              2             --             --              2
----------------------------------------------------------------------------------------------------------------------------------
Operating income                                     --             --         23,382          7,523             --         30,905
----------------------------------------------------------------------------------------------------------------------------------
Nonoperating income (expense)
   Investment income                                 --             --            576             65            (62)           579
   Interest expense                                  --        (10,569)        (3,113)           (67)            62        (13,687)
   Amortization of deferred
     financing fees                                  --         (1,266)            --             --             --         (1,266)
   Minority interest                                 --             --         (1,436)            --             --         (1,436)
   Debt extinguishment expenses                      --         (5,908)            --             --             --         (5,908)
   Equity in operations of investments               --             --            (71)            --             --            (71)
   Litigation settlement                             --             --          5,638             --             --          5,638
   Equity income (loss) from subsidiaries         9,989         28,117          6,485             --        (44,591)            --
   Other, net                                        --           (385)          (410)          (125)            --           (920)
----------------------------------------------------------------------------------------------------------------------------------
      Total nonoperating expense                  9,989          9,989          7,669           (127)       (44,591)       (17,071)
----------------------------------------------------------------------------------------------------------------------------------
Income before income taxes                        9,989          9,989         31,051          7,396        (44,591)        13,834
Income tax expense                                   --             --         (2,934)          (911)            --         (3,845)
----------------------------------------------------------------------------------------------------------------------------------
Net income                                    $   9,989      $   9,989      $  28,117      $   6,485      $ (44,591)     $   9,989
==================================================================================================================================


                                                                         Year Ended December 31, 2003
                                          ----------------------------------------------------------------------------------------
                                                Playboy                                         Non-                       Playboy
                                           Enterprises,       Holdings      Guarantor      Guarantor                  Enterprises,
                                          Inc. (Parent)       (Issuer)   Subsidiaries   Subsidiaries   Eliminations           Inc.
----------------------------------------------------------------------------------------------------------------------------------
                                                                                                       
Net revenues                                  $      --      $      --      $ 256,063      $  76,580      $ (16,799)     $ 315,844
----------------------------------------------------------------------------------------------------------------------------------
Costs and expenses
   Cost of sales                                     --             --       (188,850)       (57,165)        16,799       (229,216)
   Selling and administrative expenses               --             --        (45,979)       (10,847)            --        (56,826)
   Restructuring expenses                            --             --             24           (374)            --           (350)
----------------------------------------------------------------------------------------------------------------------------------
      Total costs and expenses                       --             --       (234,805)       (68,386)        16,799       (286,392)
----------------------------------------------------------------------------------------------------------------------------------
Operating income                                     --             --         21,258          8,194             --         29,452
----------------------------------------------------------------------------------------------------------------------------------
Nonoperating income (expense)
   Investment income                                 --             --            432             44           (113)           363
   Interest expense                                  --        (11,288)        (4,584)          (550)           113        (16,309)
   Amortization of deferred
     financing fees                                  --         (1,383)            --            (24)            --         (1,407)
   Minority interest                               (297)            --         (1,363)            --             --         (1,660)
   Debt extinguishment expenses                      --         (3,061)            --           (203)            --         (3,264)
   Equity in operations of investments               --             --            (80)            --             --            (80)
   Litigation settlement                             --             --         (8,500)            --             --         (8,500)
   Equity income (loss) from subsidiaries        (7,260)         8,847          5,453             --         (7,040)            --
   Other, net                                        --           (375)          (663)          (147)            --         (1,185)
----------------------------------------------------------------------------------------------------------------------------------
      Total nonoperating expense                 (7,557)        (7,260)        (9,305)          (880)        (7,040)       (32,042)
----------------------------------------------------------------------------------------------------------------------------------
Income (loss) before income taxes                (7,557)        (7,260)        11,953          7,314         (7,040)        (2,590)
Income tax expense                                   --             --         (3,106)        (1,861)            --         (4,967)
----------------------------------------------------------------------------------------------------------------------------------
Net income (loss)                             $  (7,557)     $  (7,260)     $   8,847      $   5,453      $  (7,040)     $  (7,557)
==================================================================================================================================



                                       70


                   PLAYBOY ENTERPRISES, INC. AND SUBSIDIARIES
                CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS
                                 (In thousands)



                                                                         Year Ended December 31, 2002
                                          ----------------------------------------------------------------------------------------
                                                Playboy                                         Non-                       Playboy
                                           Enterprises,       Holdings      Guarantor      Guarantor                  Enterprises,
                                          Inc. (Parent)       (Issuer)   Subsidiaries   Subsidiaries   Eliminations           Inc.
----------------------------------------------------------------------------------------------------------------------------------
                                                                                                       
Net revenues                                  $      --      $      --      $ 246,020      $  31,888      $    (286)     $ 277,622
----------------------------------------------------------------------------------------------------------------------------------
Costs and expenses
   Cost of sales                                     --             --       (175,281)       (29,621)           286       (204,616)
   Selling and administrative expenses               --             --        (47,018)       (11,099)            --        (58,117)
   Restructuring expenses                            --             --         (3,865)        (2,778)            --         (6,643)
----------------------------------------------------------------------------------------------------------------------------------
      Total costs and expenses                       --             --       (226,164)       (43,498)           286       (269,376)
----------------------------------------------------------------------------------------------------------------------------------
Gain on disposals                                    --             --            442             --             --            442
----------------------------------------------------------------------------------------------------------------------------------
Operating income (loss)                              --             --         20,298        (11,610)            --          8,688
----------------------------------------------------------------------------------------------------------------------------------
Nonoperating income (expense)
   Investment income                                 --             --             91             34             --            125
   Interest expense                                  --         (5,996)        (6,847)        (2,304)            --        (15,147)
   Amortization of deferred
     financing fees                                  --           (945)            --            (48)            --           (993)
   Minority interest                                 --             --         (1,724)            --             --         (1,724)
   Equity in operations of investments               --             --            279             --             --            279
   Vendor settlement                                 --             --            750             --             --            750
   Equity loss from subsidiaries                (17,135)       (10,131)       (14,153)            --         41,419             --
   Other, net                                        --            (63)          (508)             2             --           (569)
----------------------------------------------------------------------------------------------------------------------------------
      Total nonoperating expense                (17,135)       (17,135)       (22,112)        (2,316)        41,419        (17,279)
----------------------------------------------------------------------------------------------------------------------------------
Loss before income taxes                        (17,135)       (17,135)        (1,814)       (13,926)        41,419         (8,591)
Income tax expense                                   --             --         (8,317)          (227)            --         (8,544)
----------------------------------------------------------------------------------------------------------------------------------
Net loss                                      $ (17,135)     $ (17,135)     $ (10,131)     $ (14,153)     $  41,419      $ (17,135)
==================================================================================================================================



                                       71


                   PLAYBOY ENTERPRISES, INC. AND SUBSIDIARIES
                      CONDENSED CONSOLIDATING BALANCE SHEET
                                December 31, 2004
                                 (In thousands)



                                                Playboy                                         Non-                       Playboy
                                           Enterprises,       Holdings      Guarantor      Guarantor                  Enterprises,
                                          Inc. (Parent)       (Issuer)   Subsidiaries   Subsidiaries   Eliminations           Inc.
----------------------------------------------------------------------------------------------------------------------------------
                                                                                                       
Assets
Cash and cash equivalents                     $      --      $      --      $  40,359      $   6,309      $      --      $  46,668
Marketable securities                                --             --          4,052             --             --          4,052
Receivables, net of allowance for
   doubtful accounts                                 --             --         37,665          7,419             --         45,084
Receivables from related parties                     --             --         (7,276)         8,557             --          1,281
Inventories, net                                     --             --         10,923          1,514             --         12,437
Deferred subscription acquisition
   costs                                             --             --         13,104             --             --         13,104
Other current assets                                 --             22          6,441          2,133             --          8,596
----------------------------------------------------------------------------------------------------------------------------------
   Total current assets                              --             22        105,268         25,932             --        131,222
----------------------------------------------------------------------------------------------------------------------------------
Receivables from affiliates                          --         77,845         39,173             --       (117,018)            --
Property and equipment, net                          --             --         10,002          1,489             --         11,491
Long term receivables                                --             --          2,755             --             --          2,755
Programming costs, net                               --             --         54,321          1,676             --         55,997
Goodwill                                             --             --        111,370            523             --        111,893
Trademarks                                           --             --         57,296             --             --         57,296
Distribution agreements, net of
   accumulated amortization                          --             --         31,206             --             --         31,206
Investment in subsidiaries                      168,450        168,450        (29,278)            --       (307,622)            --
Other noncurrent assets                              --          4,824         13,837             60             --         18,721
----------------------------------------------------------------------------------------------------------------------------------
Total assets                                  $ 168,450      $ 251,141      $ 395,950      $  29,680      $(424,640)     $ 420,581
==================================================================================================================================

Liabilities
Acquisition liabilities                       $      --      $      --      $   6,577      $   3,607      $      --      $  10,184
Accounts payable                                     --            100         15,692          6,004             --         21,796
Accrued salaries, wages and
   employee benefits                                 --             --          8,218             68             --          8,286
Deferred revenues                                    --             --         45,059          6,362             --         51,421
Accrued litigation settlement                        --             --          1,000             --             --          1,000
Other liabilities and accrued expenses               --          2,591         16,024           (575)            --         18,040
----------------------------------------------------------------------------------------------------------------------------------
   Total current liabilities                         --          2,691         92,570         15,466             --        110,727
----------------------------------------------------------------------------------------------------------------------------------
Financing obligations                                --         80,000             --             --             --         80,000
Financing obligations to affiliates                  --             --         77,845         39,173       (117,018)            --
Acquisition liabilities                              --             --         15,888          3,197             --         19,085
Net deferred tax liabilities                         --             --         15,023             --             --         15,023
Accrued litigation settlement                        --             --          1,000             --             --          1,000
Other noncurrent liabilities                         --             --         12,657          1,122             --         13,779
----------------------------------------------------------------------------------------------------------------------------------
Total liabilities                                    --         82,691        214,983         58,958       (117,018)       239,614
----------------------------------------------------------------------------------------------------------------------------------
Minority interest                                    --             --         12,517             --             --         12,517

Shareholders' equity                            168,450        168,450        168,450        (29,278)      (307,622)       168,450
----------------------------------------------------------------------------------------------------------------------------------
Total liabilities and
   shareholders' equity                       $ 168,450      $ 251,141      $ 395,950      $  29,680      $(424,640)     $ 420,581
==================================================================================================================================



                                       72


                   PLAYBOY ENTERPRISES, INC. AND SUBSIDIARIES
                      CONDENSED CONSOLIDATING BALANCE SHEET
                                December 31, 2003
                                 (In thousands)



                                                Playboy                                         Non-                       Playboy
                                           Enterprises,       Holdings      Guarantor      Guarantor                  Enterprises,
                                          Inc. (Parent)       (Issuer)   Subsidiaries   Subsidiaries   Eliminations           Inc.
----------------------------------------------------------------------------------------------------------------------------------
                                                                                                       
Assets
Cash and cash equivalents                     $      --      $      --      $  24,445      $   6,887      $      --      $  31,332
Marketable securities                                --             --          3,546             --             --          3,546
Receivables, net of allowance for
   doubtful accounts                                 --             --         43,948          8,282             --         52,230
Receivables from related parties                     --             --         (7,277)         8,503             --          1,226
Inventories, net                                     --             --          9,624          2,393             --         12,017
Deferred subscription acquisition
   costs                                             --             --         11,759             --             --         11,759
Other current assets                                 --             --          8,420          1,788             --         10,208
----------------------------------------------------------------------------------------------------------------------------------
   Total current assets                              --             --         94,465         27,853             --        122,318
----------------------------------------------------------------------------------------------------------------------------------
Receivables from affiliates                          --        110,843         49,315             --       (160,158)            --
Property and equipment, net                          --             --         10,621          1,399             --         12,020
Programming costs, net                               --             --         56,442            984             --         57,426
Goodwill                                             --             --        111,370            523             --        111,893
Trademarks                                           --             --         58,159             --             --         58,159
Distribution agreements, net of
   accumulated amortization                          --             --         32,170             --             --         32,170
Investment in subsidiaries                      106,636        106,636        (41,990)            --       (171,282)            --
Other noncurrent assets                              --          8,013         16,023             38             --         24,074
----------------------------------------------------------------------------------------------------------------------------------
Total assets                                  $ 106,636      $ 225,492      $ 386,575      $  30,797      $(331,440)     $ 418,060
==================================================================================================================================

Liabilities
Acquisition liabilities                       $      --      $      --      $  13,244      $   2,148      $      --      $  15,392
Accounts payable                                     --            131         17,205          5,563             --         22,899
Accrued salaries, wages and
   employee benefits                                 --             --         11,200            272             --         11,472
Deferred revenues                                    --             --         47,098          6,865             --         53,963
Accrued litigation settlement                        --             --          6,500             --             --          6,500
Other liabilities and accrued expenses               --          3,725         13,896          1,467             --         19,088
----------------------------------------------------------------------------------------------------------------------------------
   Total current liabilities                         --          3,856        109,143         16,315             --        129,314
----------------------------------------------------------------------------------------------------------------------------------
Financing obligations                                --        115,000             --             --             --        115,000
Financing obligations to affiliates                  --             --        110,843         49,315       (160,158)            --
Acquisition liabilities                              --             --         21,107          5,875             --         26,982
Net deferred tax liabilities                         --             --         13,877             --             --         13,877
Accrued litigation settlement                        --             --          2,000             --             --          2,000
Other noncurrent liabilities                         --             --         11,888          1,282             --         13,170
----------------------------------------------------------------------------------------------------------------------------------
Total liabilities                                    --        118,856        268,858         72,787       (160,158)       300,343
----------------------------------------------------------------------------------------------------------------------------------
Minority interest                                    --             --         11,081             --             --         11,081

Shareholders' equity                            106,636        106,636        106,636        (41,990)      (171,282)       106,636
----------------------------------------------------------------------------------------------------------------------------------
Total liabilities and
   shareholders' equity                       $ 106,636      $ 225,492      $ 386,575      $  30,797      $(331,440)     $ 418,060
==================================================================================================================================



                                       73


                   PLAYBOY ENTERPRISES, INC. AND SUBSIDIARIES
                CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS
                                 (In thousands)



                                                                        Year Ended December 31, 2004
                                          ----------------------------------------------------------------------------------------
                                                Playboy                                         Non-                       Playboy
                                           Enterprises,       Holdings      Guarantor      Guarantor                  Enterprises,
                                          Inc. (Parent)       (Issuer)   Subsidiaries   Subsidiaries   Eliminations           Inc.
----------------------------------------------------------------------------------------------------------------------------------
                                                                                                       
Cash flows from operating activities
Net cash provided by (used for)
   operating activities                       $              $  (7,686)     $  18,140      $   5,909      $      --      $  16,363
----------------------------------------------------------------------------------------------------------------------------------
Cash flows from investing activities
Proceeds from disposals                              --             --             28            124             --            152
Additions to property and equipment                  --             --         (1,812)        (1,063)            --         (2,875)
Other, net                                           --             --            137             --             --            137
----------------------------------------------------------------------------------------------------------------------------------
Net cash used for investing
   activities                                        --             --         (1,647)          (939)            --         (2,586)
----------------------------------------------------------------------------------------------------------------------------------
Cash flows from financing activities
Proceeds from financing obligations              51,859             --             --             --             --         51,859
Repayment of financing obligations                   --        (35,000)            --             --             --        (35,000)
Payment of debt extinguishment
   expenses                                          --         (3,850)            --             --             --         (3,850)
Payment of acquisition liabilities                   --             --         (9,546)        (1,725)            --        (11,271)
Payment of preferred stock dividends               (651)            --             --             --             --           (651)
Proceeds from stock plans                           490             --             --             --             --            490
Other, net                                          (18)            --             --             --             --            (18)
----------------------------------------------------------------------------------------------------------------------------------
Net cash provided by (used for)
   financing activities                          51,680        (38,850)        (9,546)        (1,725)            --          1,559
----------------------------------------------------------------------------------------------------------------------------------
Net receipts from (payments to)
   subsidiaries                                 (51,680)        46,536          8,967         (3,823)            --             --
----------------------------------------------------------------------------------------------------------------------------------
Net increase in cash
   and cash equivalents                              --             --         15,914           (578)            --         15,336
Cash and cash equivalents
   at beginning of period                            --             --         24,445          6,887             --         31,332
----------------------------------------------------------------------------------------------------------------------------------
Cash and cash equivalents
   at end of period                           $      --      $      --      $  40,359      $   6,309      $      --      $  46,668
==================================================================================================================================



                                       74


                   PLAYBOY ENTERPRISES, INC. AND SUBSIDIARIES
                CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS
                                 (In thousands)



                                                                        Year Ended December 31, 2003
                                          ----------------------------------------------------------------------------------------
                                                Playboy                                         Non-                       Playboy
                                           Enterprises,       Holdings      Guarantor      Guarantor                  Enterprises,
                                          Inc. (Parent)       (Issuer)   Subsidiaries   Subsidiaries   Eliminations           Inc.
----------------------------------------------------------------------------------------------------------------------------------
                                                                                                       
Cash flows from operating activities
Net cash provided by (used for)
   operating activities                       $    (186)     $  (8,400)     $   5,939      $   7,526      $      --      $   4,879
----------------------------------------------------------------------------------------------------------------------------------
Cash flows from investing activities
Proceeds from disposals                              --             --            116             --             --            116
Additions to property and equipment                  --             --         (1,796)          (546)            --         (2,342)
Other, net                                           --             --            175              4             --            179
----------------------------------------------------------------------------------------------------------------------------------
Net cash used for investing
   activities                                        --             --         (1,505)          (542)            --         (2,047)
----------------------------------------------------------------------------------------------------------------------------------
Cash flows from financing activities
Proceeds from financing obligations                  --        115,000             --             --             --        115,000
Repayment of financing obligations                   --        (65,267)            --           (500)            --        (65,767)
Payment of debt extinguishment
   expenses                                          --           (356)            --             --             --           (356)
Payment of acquisition liabilities                   --             --        (13,145)        (1,747)            --        (14,892)
Payment of deferred financing fees                   --         (9,205)            --             --             --         (9,205)
Payment of preferred stock dividends               (669)            --             --             --             --           (669)
Proceeds from stock plans                           272             --             --             --             --            272
Other, net                                           (1)            --             --             --             --             (1)
----------------------------------------------------------------------------------------------------------------------------------
Net cash provided by (used for)
   financing activities                            (398)        40,172        (13,145)        (2,247)            --         24,382
----------------------------------------------------------------------------------------------------------------------------------
Net receipts from (payments to)
   subsidiaries                                     584        (31,772)        35,064         (3,876)            --             --
----------------------------------------------------------------------------------------------------------------------------------
Net increase in cash
   and cash equivalents                              --             --         26,353            861             --         27,214
Cash and cash equivalents
   at beginning of period                            --             --         (1,908)         6,026             --          4,118
----------------------------------------------------------------------------------------------------------------------------------
Cash and cash equivalents
   at end of period                           $      --      $      --      $  24,445      $   6,887      $      --      $  31,332
==================================================================================================================================



                                       75


                   PLAYBOY ENTERPRISES, INC. AND SUBSIDIARIES
                CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS
                                 (In thousands)



                                                                        Year Ended December 31, 2002
                                          ----------------------------------------------------------------------------------------
                                                Playboy                                         Non-                       Playboy
                                           Enterprises,       Holdings      Guarantor      Guarantor                  Enterprises,
                                          Inc. (Parent)       (Issuer)   Subsidiaries   Subsidiaries   Eliminations           Inc.
----------------------------------------------------------------------------------------------------------------------------------
                                                                                                       
Cash flows from operating activities
Net cash provided by (used for)
   operating activities                       $      --      $  (6,103)     $  31,634      $ (11,203)     $      --      $  14,328
----------------------------------------------------------------------------------------------------------------------------------
Cash flows from investing activities
Payments for acquisitions                            --             --           (435)            --             --           (435)
Proceeds from disposals                              --             --          1,484             33             --          1,517
Additions to property and equipment                  --             --         (3,975)          (343)            --         (4,318)
Other, net                                           --             --             78             --             --             78
----------------------------------------------------------------------------------------------------------------------------------
Net cash used for investing activities               --             --         (2,848)          (310)            --         (3,158)
----------------------------------------------------------------------------------------------------------------------------------
Cash flows from financing activities
Proceeds from financing obligations                  --             --             --          5,000             --          5,000
Repayment of financing obligations                   --        (16,311)            --             --             --        (16,311)
Payment of deferred financing fees                   --           (310)            --           (275)            --           (585)
Proceeds from stock plans                           234             --             --             --             --            234
----------------------------------------------------------------------------------------------------------------------------------
Net cash provided by (used for)
   financing activities                             234        (16,621)            --          4,725             --        (11,662)
----------------------------------------------------------------------------------------------------------------------------------
Net receipts from (payments to)
   subsidiaries                                    (234)        22,724        (31,150)         8,660             --             --
----------------------------------------------------------------------------------------------------------------------------------
Net increase (decrease) in cash
   and cash equivalents                              --             --         (2,364)         1,872             --           (492)
Cash and cash equivalents
   at beginning of period                            --             --            456          4,154             --          4,610
----------------------------------------------------------------------------------------------------------------------------------
Cash and cash equivalents
   at end of period                           $      --      $      --      $  (1,908)     $   6,026      $      --      $   4,118
==================================================================================================================================



                                       76


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, 2004 and 2003, and the related consolidated
statements of operations,  shareholders'  equity, and cash flows for each of the
three years in the period ended  December 31, 2004. Our audits also included the
financial statement schedules listed in the Index at Item 15(a). These financial
statements and schedules are the responsibility of the Company's management. Our
responsibility  is to  express  an opinion  on these  financial  statements  and
schedules 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, 2004 and 2003, and the consolidated results of
their  operations and their cash flows for each of the three years in the period
ended December 31, 2004, in conformity with U.S. generally  accepted  accounting
principles.  Also, in our opinion,  the related financial  statement  schedules,
when considered in relation to the basic financial  statements taken as a whole,
present 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,
2004, based on criteria  established in Internal  Control--Integrated  Framework
issued by the Committee of Sponsoring  Organizations of the Treadway  Commission
and our report dated February 18, 2005 expressed an unqualified opinion thereon.


                                                               Ernst & Young LLP

Chicago, Illinois
February 18, 2005, 
except for Note (W), as to which the date is 
February 22, 2005


                                       77


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, 2004. Based on that evaluation,
our Chief Executive  Officer and Chief Financial Officer have concluded that, as
of December 31, 2004, 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  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, 2004. 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, 2004.

      Management's  assessment of the effectiveness of our internal control over
financial  reporting  as of December  31, 2004 has been audited by Ernst & Young
LLP, an independent registered public accounting firm, as stated in their report
which is included herein.


                                       78


(c)   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  Annual Report on Internal Control over Financial  Reporting,  that
Playboy  Enterprises,  Inc. maintained effective internal control over financial
reporting  as of December 31, 2004,  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,  2004,  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, 2004, 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, 2004 and 2003,  and the
related consolidated  statements of operations,  shareholders'  equity, and cash
flows for each of the three years in the period ended December 31, 2004, and our
report dated  February  18,  2005,  except for Note (W), as to which the date is
February 22, 2005, expressed an unqualified opinion thereon.


                                                               Ernst & Young LLP

Chicago, Illinois
February 18, 2005

(d)   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, 2004 that have materially
affected,  or are reasonably likely to materially  affect,  our internal control
over financial reporting.


                                       79


Item 9B. Other Information

      None.

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 2005,
which will be filed  within  120 days  after the close of our fiscal  year ended
December 31, 2004, 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 2005,
which will be filed  within  120 days  after the close of our fiscal  year ended
December 31, 2004, 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, 2004:



                                                                          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                                    3,232,720               $16.09              1,581,575
============================================================================================================


      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 2005,  which  will be filed  within  120 days after the close of our
fiscal year ended  December 31, 2004, 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 2005,
which will be filed  within  120 days  after the close of our fiscal  year ended
December 31, 2004, 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 2005,
which will be filed  within  120 days  after the close of our fiscal  year ended
December 31, 2004, and is incorporated herein by reference,  pursuant to General
Instruction G(3).


                                       80


                                     PART IV

Item 15. Exhibits, Financial Statement Schedule and Reports on Form 8-K

(a)   Certain Documents Filed as Part of the Form 10-K



      Our Financial Statements and Supplementary Data following are
      as set forth under Part II. Item 8. of this Form 10-K Annual Report:                                 Page
                                                                                                           ----
                                                                                                          
            Consolidated Statements of Operations - Fiscal Years Ended December 31, 2004,
            2003 and 2002                                                                                    45

            Consolidated Balance Sheets - December 31, 2004 and 2003                                         46

            Consolidated Statements of Shareholders' Equity - Fiscal Years Ended
            December 31, 2004, 2003 and 2002                                                                 47

            Consolidated Statements of Cash Flows - Fiscal Years Ended December 31, 2004,
            2003 and 2002                                                                                    48

            Notes to Consolidated Financial Statements                                                       49

            Condensed Consolidating Statements of Operations - Fiscal Years Ended December 31, 2004,
            2003 and 2002                                                                                    70

            Condensed Consolidating Balance Sheets - December 31, 2004 and 2003                              72

            Condensed Consolidating Statements of Cash Flows - Fiscal Years Ended December 31, 2004,
            2003 and 2002                                                                                    74

            Report of Independent Registered Public Accounting Firm                                          77

            Schedule II - Valuation and Qualifying Accounts                                                  91


(b)   Reports on Form 8-K

      On November 2, 2004,  we  furnished  a Current  Report on Form 8-K,  dated
November 2, 2004,  under Item 2.,  attaching  our press release  announcing  our
financial results for the third quarter of 2004.

      On December 6, 2004,  we  furnished  a Current  Report on Form 8-K,  dated
December 6, 2004, under Item 9., attaching our press release  disclosing certain
projections and remarks made during our  presentation at the Credit Suisse First
Boston Media Week conference on December 6, 2004.

(c)   Exhibits

      See Exhibit Index.


                                       81


                                   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 2, 2005                           By /s/ Linda G. 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 2, 2005
----------------------------------------
Christie Hefner
Chairman of the Board,
Chief Executive Officer and Director
(Principal Executive Officer)


/s/ Richard S. Rosenzweig                           March 2, 2005
----------------------------------------
Richard S. Rosenzweig
Executive Vice President and Director


/s/ Dennis S. Bookshester                           March 2, 2005
----------------------------------------
Dennis S. Bookshester
Director


/s/ David I. Chemerow                               March 2, 2005
----------------------------------------
David I. Chemerow
Director


/s/ Donald G. Drapkin                               March 2, 2005
----------------------------------------
Donald G. Drapkin
Director


/s/ Jerome H. Kern                                  March 2, 2005
----------------------------------------
Jerome H. Kern
Director


/s/ Russell I. Pillar                               March 2, 2005
----------------------------------------
Russell I. Pillar
Director


/s/ Sol Rosenthal                                   March 2, 2005
----------------------------------------
Sol Rosenthal
Director


/s/ Linda G. Havard                                 March 2, 2005
----------------------------------------
Linda G. Havard
Executive Vice President,
Finance and Operations,
and Chief Financial Officer
(Principal Financial and
Accounting Officer)


                                       82


                                  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)

   4.1      11% Senior Secured Notes due 2010

            a     Indenture,  dated  as of March  11,  2003,  or the  Indenture,
                  between PEI Holdings,  Inc., the Guarantors  party thereto and
                  Bank One, N.A., as Trustee

            b     Form of 11% Senior  Secured Note due 2010 (included in Exhibit
                  4.1(a))

            c     Pledge  Agreement,  dated as of March 11,  2003,  between  PEI
                  Holdings,  Inc.  and Bank  One,  N.A.,  as  Trustee  under the
                  Indenture

            d     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 One, N.A., as Trustee
                  under the Indenture

            e     Pledge Agreement, dated as of March 11, 2003, between Claridge
                  Organization  LLC and Bank One,  N.A.,  as  Trustee  under the
                  Indenture

            f     Pledge Agreement,  dated as of March 11, 2003, between Playboy
                  Clubs International, Inc. and Bank One, N.A., as Trustee under
                  the Indenture

            g     Pledge  Agreement,  dated as of March 11,  2003,  between  CPV
                  Productions,  Inc. and Bank One,  N.A.,  as Trustee  under the
                  Indenture

            h     Pledge Agreement,  dated as of March 11, 2003, between Playboy
                  Entertainment Group, Inc. and Bank One, N.A., as Trustee under
                  the Indenture

            i     Pledge Agreement,  dated as of March 11, 2003, between Playboy
                  Gaming  International,  Ltd.  and Bank One,  N.A.,  as Trustee
                  under the Indenture

            j     Pledge Agreement,  dated as of March 11, 2003, between Playboy
                  Entertainment Group, Inc. and Bank One, N.A., as Trustee under
                  the Indenture

            k     Pledge Agreement,  dated as of March 11, 2003, between Playboy
                  Enterprises,  Inc. and Bank One,  N.A.,  as Trustee  under the
                  Indenture

            l     Pledge Agreement,  dated as of March 11, 2003, between Playboy
                  Enterprises International, Inc. and Bank One, N.A., as Trustee
                  under the Indenture

            m     Pledge Agreement,  dated as of March 11, 2003,  between Planet
                  Playboy,  Inc.  and Bank  One,  N.A.,  as  Trustee  under  the
                  Indenture

            n     Pledge  Agreement,  dated as of March 11, 2003,  between Spice
                  Entertainment,  Inc. and Bank One,  N.A., as Trustee under the
                  Indenture

            o     Pledge Agreement,  dated as of March 11, 2003, between Playboy
                  TV International, LLC and Bank One, N.A., as Trustee under the
                  Indenture

            p     Pledge Agreement,  dated as of March 11, 2003, between Playboy
                  TV International, LLC and Bank One, N.A., as Trustee under the
                  Indenture

            q     Security  Agreement,  dated as of March 11, 2003,  between PEI
                  Holdings,  Inc. and Bank One, N.A., in its capacity as Trustee
                  under the Indenture

            r     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 One, N.A., in its capacity as Trustee under the Indenture


                                       83


            s     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  One,  N.A.,  in its  capacity  as  Trustee  under the
                  Indenture

            t     Copyright Security  Agreement,  dated as of 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 One,  N.A.,  in its
                  capacity as Trustee under the Indenture

            u     Lease Subordination Agreement,  dated as of March 11, 2003, by
                  and among Hugh M. Hefner,  Playboy Enterprises  International,
                  Inc. and Bank One, N.A., as Trustee for various noteholders

            v     Second  Priority  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 One,  N.A.,  as Trustee  pursuant  to the
                  Indenture

            w     Intercreditor  Agreement,  dated as of March 11, 2003, between
                  Bank of  America,  N.A.,  as  agent,  and Bank One,  N.A.,  as
                  trustee

            x     Registration Rights Agreement,  dated as of March 11, 2003, by
                  and among PEI Holdings,  Inc., Playboy Enterprises,  Inc., the
                  subsidiary  guarantors  listed on the signature  pages thereof
                  and Banc of America Securities LLC and Lazard Freres & Co. LLC

            (items (a) through (x)  incorporated by reference to Exhibits 4.1(a)
            through (x),  respectively,  from our annual report on Form 10-K for
            the year ended December 31, 2002, or the 2002 Form 10-K)

            y     First Supplemental Indenture, dated as of July 22, 2003, among
                  PEI Holdings,  Inc., Andrita Studios, Inc. and Bank One, N.A.,
                  as trustee

            z     First  Amendment  to Pledge  Agreement,  dated July 22,  2003,
                  between Playboy  Entertainment Group, Inc. and Bank One, N.A.,
                  as Trustee under the Indenture

            aa    Joinder to Security  Agreement,  dated July 22, 2003,  between
                  Andrita Studios, Inc. and Bank One, N.A., as Trustee under the
                  Indenture

            (items  (y),  (z) and (aa)  incorporated  by  reference  to  Exhibit
            4.1(a)-1, 4.1(h)-1 and 4.1(r)-1 to Playboy Enterprises,  Inc.'s Form
            S-4, filed with the Securities Exchange  Commission,  or SEC, on May
            19, 2003, File No. 333-105386, or the May 19, 2003 Form S-4)

    4.2     Credit  Agreement,  dated as of March 11, 2003,  among PEI Holdings,
            Inc.,  each  lender  from  time to time  party  thereto  and Bank of
            America,   N.A.  as  Agent  (see  Exhibit  10.12)  (incorporated  by
            reference to Exhibit 4.3 from the 2002 Form 10-K)

   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 our  quarterly  report on Form 10-Q for the
                  quarter ended June 30, 2004)

   10.3     Playboy Magazine Subscription Fulfillment Agreement

            a     July 1, 1987 Agreement  between  Communication  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)


                                       84


            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,  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 from 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

   &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. (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)


                                       85


   &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 the September 30, 2004 Form 10-Q)

   10.9     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) thru (c)  incorporated  by reference to Exhibit 10.8 from
            the 2003 Form 10-K)

   10.10    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)

   10.11    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)

   10.12    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)

   10.13    Credit  Agreement,  dated March 11, 2003,  or the Credit  Agreement,
            among PEI  Holdings,  Inc.,  each  lender  from  time to time  party
            thereto and Bank of America, N.A., as Agent

            a     Credit Agreement

            a-1   Master Corporate Guaranty, dated March 11, 2003

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

            c     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

            d     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

            e     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

            f     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

            g     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

            h     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

            i     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

            j     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

            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
                  Enterprises,  Inc. and Bank of America, N.A., as agent for the
                  various  financial  institutions  from time to time parties to
                  the Credit Agreement


                                       86


            m     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

            n     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

            o     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

            p     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

            q     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

            r     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

            s     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

            t     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

            u     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 (a) through (u) incorporated by reference to
                  Exhibits 10.9(a) through (u), respectively, from the 2002 Form
                  10-K)

            v     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 to Playboy Enterprises,  Inc.'s May 19, 2003
                  Form S-4).

            w     First Amendment to March 11, 2003 Credit  Agreement dated July
                  30,  2004 among PEI  Holding,  Inc.,  each lender from time to
                  time  party  thereto  and  Bank  of  America,  N.A.  as  Agent
                  (incorporated  by  reference to Exhibit 10.3 from the June 30,
                  2004 Form 10-Q)

            y     Second  Amendment,  dated  September  15, 2004,  to the Credit
                  Agreement, dated March 11, 2003 among PEI Holdings, Inc., each
                  lender  from time to time party  thereto  and Bank of America,
                  N.A., as Agent (incorporated by reference to Exhibit 10.3 from
                  the September 30, 2004 Form 10-Q)

            z     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 10-Q)

   10.14    Joinder to Master Corporate Guaranty,  dated July 22, 2003, executed
            by Andrita  Studios,  Inc.  (incorporated  by  reference  to Exhibit
            10.9(a)-2 to Playboy  Enterprises,  Inc.'s Form S-4,  filed with the
            SEC on May 19, 2003, File No. 333-105386)

   10.15    Joinder to  Security  Agreement,  dated July 22,  2003,  executed by
            Andrita  Studios,   Inc.   (incorporated  by  reference  to  Exhibit
            10.9(c)-7 to Playboy  Enterprises,  Inc.'s Form S-4,  filed with the
            SEC on May 19, 2003, File No. 333-105386)

   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 10.11 from
            the 2002 Form 10-K)


                                       87


   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 One,  N.A.,  as Trustee for various  noteholders
                  (see Exhibit 4.1(u))

            e     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 10.9(t))

            (items (d) and (e)  incorporated  by reference to Exhibits  10.13(d)
            and (e), respectively, 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
                  Form 10-Q, or the September 30, 2002 Form 10-Q)

            c     Second  Amendment to April 23, 2002 Lease dated  September 23,
                  2004 between Los Angeles  Media Tech  Center,  LLC and Playboy
                  Enterprises,  Inc.  (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


                                       88


            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   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

            (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)

   *10.23   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

   *10.24   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

   *10.25   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
                  Non-Employee Directors of Playboy Enterprises, Inc.

   *10.26   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 November 13, 1996)

   *10.27   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 the  quarterly  report on Form 10-Q for the
                  quarter ended June 30, 1999)


                                       89


   *10.28   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 Exhibits 10.5
                  and 10.6, respectively, from the June 30, 2002 Form 10-Q)

            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)

            d     Letter  Agreement  dated June 4, 2004 regarding  employment of
                  James English  (incorporated by reference to Exhibit 10.5 from
                  the June 30, 2004 Form 10-Q)

   10.29    11% Senior Secured Notes due 2010 (see Exhibit 4.1) (incorporated by
            reference to Exhibits 10.27 from the 2002 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

&     Certain  information  omitted  pursuant  to  a  request  for  confidential
      treatment filed separately with the SEC

@     Filed herewith


                                       90


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, 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      $   72,453      $       --         $       --      $    9,163(e)   $   63,290
                                              ==========      ==========         ==========      ==========      ==========

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      $   69,146      $    3,307(f)      $       --      $       --      $   72,453
                                              ==========      ==========         ==========      ==========      ==========

Fiscal Year Ended December 31, 2002:

  Allowance for doubtful accounts             $    6,406      $      213         $    2,010(a)   $    3,505(b)   $    5,124
                                              ==========      ==========         ==========      ==========      ==========

  Allowance for returns                       $   30,514      $       --         $   48,227(c)   $   54,146(d)   $   24,595
                                              ==========      ==========         ==========      ==========      ==========

  Deferred tax asset valuation allowance      $   54,588      $   14,558(f)      $       --      $       --      $   69,146
                                              ==========      ==========         ==========      ==========      ==========


Notes:

(a)   Primarily represents  provisions for unpaid  subscriptions  charged to net
      revenues.  Also, includes a $660 provision in 2002 related to the December
      2002 PTVI restructuring.

(b)   Primarily represents uncollectible accounts less recoveries.

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

(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.


                                       91