Abercrombie & Fitch (ANF) 8-K Abercrombie & Fitch Reports Third Quarter Results

Exhibit 99.2

ABERCROMBIE & FITCH
QUARTERLY FINANCIAL INFORMATION (UNAUDITED)
(IN THOUSANDS, EXCEPT PER SHARE AMOUNTS, RATIOS AND STORE DATA)

	2006
	(53 week year)							2007							2008							2009
	(% Change)				(Total)			(% Change)				(Total)			(% Change)				(Total)			(% Change)					(Total)
PERIOD	(Comp Stores)				(% Change)			(Comp Stores)				(% Change)			(Comp Stores)				(% Change)			(Comp Stores)					(% Change)
1. Sales
1st Qtr		6	%	657,271		20	%		-4	%	742,410		13	%		-3	%	800,178		8	%		-30	%		612,136		-24	%
2nd Qtr		0	%	658,696		15	%		-2	%	804,538		22	%		-4	%	845,799		5	%		-30	%		648,459		-23	%
3rd Qtr		5	%	863,448		22	%		1	%	973,930		13	%		-14	%	896,344		-8	%		-22	%		765,401		-15	%
4th Qtr		-3	%	1,138,744		18	%		-1	%	1,228,969		8	%		-25	%	997,955		-19	%
Year		2	%	3,318,158		19	%		-1	%	3,749,847		13	%		-13	%	3,540,276		-6	%
6 Mos		3	%	1,315,967		18	%		-3	%	1,546,948		18	%		-4	%	1,645,977		6	%		-30	%		1,260,595		-23	%
9 Mos		4	%	2,179,415		20	%		-1	%	2,520,878		16	%		-8	%	2,542,321		1	%		-27	%		2,025,996		-20	%
					(% of Sales)							(% of Sales)							(% of Sales)								(% of Sales)
2. Cost of Goods Sold
1st Qtr				227,355		34.6	%				255,141		34.4	%				266,012		33.2	%					224,452		36.7	%
2nd Qtr				203,438		30.9	%				251,100		31.2	%				252,830		29.9	%				��	217,456		33.5	%
3rd Qtr				295,250		34.2	%				328,887		33.8	%				304,401		34.0	%					278,471		36.4	%
4th Qtr				383,109		33.6	%				403,352		32.8	%				355,341		35.6	%
Year				1,109,152		33.4	%				1,238,480		33.0	%				1,178,584		33.3	%
6 Mos				430,793		32.7	%				506,241		32.7	%				518,842		31.5	%					441,908		35.1	%
9 Mos				726,043		33.3	%				835,128		33.1	%				823,243		32.4	%					720,379		35.6	%
					(% of Sales)							(% of Sales)							(% of Sales)								(% of Sales)
3. Gross Profit
1st Qtr				429,915		65.4	%				487,269		65.6	%				534,166		66.8	%					387,684		63.3	%
2nd Qtr				455,258		69.1	%				553,438		68.8	%				592,969		70.1	%					431,003		66.5	%
3rd Qtr				568,198		65.8	%				645,043		66.2	%				591,943		66.0	%					486,930		63.6	%
4th Qtr				755,635		66.4	%				825,617		67.2	%				642,614		64.4	%
Year				2,209,006		66.6	%				2,511,367		67.0	%				2,361,692		66.7	%
6 Mos				885,173		67.3	%				1,040,707		67.3	%				1,127,135		68.5	%					818,687		64.9	%
9 Mos				1,453,372		66.7	%				1,685,750		66.9	%				1,719,078		67.6	%					1,305,617		64.4	%

Q4 2006 Results are based on 14-week quarter

ABERCROMBIE & FITCH
QUARTERLY FINANCIAL INFORMATION (UNAUDITED)
(IN THOUSANDS, EXCEPT PER SHARE AMOUNTS, RATIOS AND STORE DATA)

	2006
	(53 week year)						2007						2008						2009
PERIOD				(% of Sales)						(% of Sales)						(% of Sales)						(% of Sales)
4. Total Stores and Distribution Expense
1st Qtr		258,352			39.3	%		308,238			41.5	%		341,788			42.7	%		389,599			63.6	%
2nd Qtr		270,494			41.1	%		334,417			41.6	%		360,719			42.6	%		367,199			56.6	%
3rd Qtr		308,456			35.7	%		355,770			36.5	%		386,545			43.1	%		370,064			48.3	%
4th Qtr		349,770			30.7	%		388,421			31.6	%		422,459			42.3	%
Year		1,187,071			35.8	%		1,386,846			37.0	%		1,511,511			42.7	%
6 Mos		528,846			40.2	%		642,655			41.5	%		702,507			42.7	%		756,798			60.0	%
9 Mos		837,302			38.4	%		998,425			39.6	%		1,089,052			42.8	%		1,126,862			55.6	%
				(% of Sales)						(% of Sales)						(% of Sales)						(% of Sales)
5. Total Marketing, General and Administrative Expense
1st Qtr		89,699			13.6	%		90,175			12.1	%		104,698			13.1	%		92,537			15.1	%
2nd Qtr		85,340			13.0	%		98,440			12.2	%		109,024			12.9	%		88,671			13.7	%
3rd Qtr		97,167			11.3	%		103,996			10.7	%		104,959			11.7	%		88,123			11.5	%
4th Qtr		101,623			8.9	%		103,147			8.4	%		100,978			10.1	%
Year		373,828			11.3	%		395,758			10.6	%		419,659			11.9	%
6 Mos		175,039			13.3	%		188,615			12.2	%		213,722			13.0	%		181,208			14.4	%
9 Mos		272,206			12.5	%		292,611			11.6	%		318,681			12.5	%		269,331			13.3	%
				(% of Sales)						(% of Sales)						(% of Sales)						(% of Sales)
6. Other Operating Income, Net
1st Qtr		(2,121	)		-0.3	%		(3,854	)		-0.5	%		(2,941	)		-0.4	%		(1,335	)		-0.2	%
2nd Qtr		(3,005	)		-0.5	%		(3,551	)		-0.4	%		(754	)		-0.1	%		(3,333	)		-0.5	%
3rd Qtr		(266	)		0.0	%		(1,310	)		-0.1	%		299			0.0	%		(1,609	)		-0.2	%
4th Qtr		(4,592	)		-0.4	%		(3,019	)		-0.2	%		(5,468	)		-0.5	%
Year		(9,983	)		-0.3	%		(11,734	)		-0.3	%		(8,864	)		-0.3	%
6 Mos		(5,126	)		-0.4	%		(7,405	)		-0.5	%		(3,695	)		-0.2	%		(4,668	)		-0.4	%
9 Mos		(5,392	)		-0.2	%		(8,715	)		-0.3	%		(3,396	)		-0.1	%		(6,277	)		-0.3	%

Q4 2006 Results are based on 14-week quarter

ABERCROMBIE & FITCH
QUARTERLY FINANCIAL INFORMATION (UNAUDITED)
(IN THOUSANDS, EXCEPT PER SHARE AMOUNTS, RATIOS AND STORE DATA)

	2006
PERIOD	(53 week year)						2007						2008						2009
				(% of Sales)						(% of Sales)						(% of Sales)						(% of Sales)
7. Operating Income (Loss)
1st Qtr		83,985			12.8	%		92,710			12.5	%		90,621			11.3	%		(93,117	)		-15.2	%
2nd Qtr		102,429			15.6	%		124,132			15.4	%		123,980			14.7	%		(21,534	)		-3.3	%
3rd Qtr		162,841			18.9	%		186,587			19.2	%		100,140			11.2	%		30,352			4.0	%
4th Qtr		308,834			27.1	%		337,068			27.4	%		124,645			12.5	%
Year		658,090			19.8	%		740,497			19.7	%		439,386			12.4	%
6 Mos		186,415			14.2	%		216,842			14.0	%		214,601			13.0	%		(114,651	)		-9.1	%
9 Mos		349,256			16.0	%		403,429			16.0	%		314,741			12.4	%		(84,299	)		-4.2	%
				(% of Sales)						(% of Sales)						(% of Sales)						(% of Sales)
8. Interest Income, Net
1st Qtr		(3,166	)		-0.5	%		(3,711	)		-0.5	%		(7,646	)		-1.0	%		(1,374	)		-0.2	%
2nd Qtr		(2,765	)		-0.4	%		(4,143	)		-0.5	%		(1,757	)		-0.2	%		(1,778	)		-0.3	%
3rd Qtr		(3,252	)		-0.4	%		(4,618	)		-0.5	%		(560	)		-0.1	%		461			0.1	%
4th Qtr		(4,714	)		-0.4	%		(6,356	)		-0.5	%		(1,419	)		-0.1	%
Year		(13,896	)		-0.4	%		(18,828	)		-0.5	%		(11,382	)		-0.3	%
6 Mos		(5,931	)		-0.5	%		(7,854	)		-0.5	%		(9,403	)		-0.6	%		(3,152	)		-0.3	%
9 Mos	��	(9,183	)		-0.4	%		(12,472	)		-0.5	%		(9,963	)		-0.4	%		(2,691	)		-0.1	%
				(% of Sales)						(% of Sales)						(% of Sales)						(% of Sales)
9. Pre-tax Income (Loss)
1st Qtr		87,151			13.3	%		96,421			13.0	%		98,267			12.3	%		(91,743	)		-15.0	%
2nd Qtr		105,194			16.0	%		128,275			15.9	%		125,737			14.9	%		(19,756	)		-3.0	%
3rd Qtr		166,093			19.2	%		191,205			19.6	%		100,700			11.2	%		29,891			3.9	%
4th Qtr		313,548			27.5	%		343,424			27.9	%		126,064			12.6	%
Year		671,986			20.3	%		759,325			20.2	%		450,768			12.7	%
6 Mos		192,346			14.6	%		224,696			14.5	%		224,004			13.6	%		(111,499	)		-8.8	%
9 Mos		358,439			16.4	%		415,901			16.5	%		324,704			12.8	%		(81,608	)		-4.0	%

Q4 2006 Results are based on 14-week quarter

ABERCROMBIE & FITCH
QUARTERLY FINANCIAL INFORMATION (UNAUDITED)
(IN THOUSANDS, EXCEPT PER SHARE AMOUNTS, RATIOS AND STORE DATA)

	2006
PERIOD	(53 week year)					2007					2008					2009
			(Tax Rate)					(Tax Rate)					(Tax Rate)						(Tax Rate)
10. Taxes
1st Qtr		30,911		35.5	%		36,340		37.7	%		36,151		36.8	%		(32,503	)		35.4	%
2nd Qtr		39,472		37.5	%		47,000		36.6	%		47,905		38.1	%		6,991			-35.4	%
3rd Qtr		64,062		38.6	%		73,620		38.5	%		36,800		36.5	%		(8,892	)		-29.7	%
4th Qtr		115,356		36.8	%		126,668		36.9	%		57,657		45.7	%
Year		249,800		37.2	%		283,628		37.4	%		178,513		39.6	%
6 Mos		70,383		36.6	%		83,340		37.1	%		84,056		37.5	%		(25,512	)		22.9	%
9 Mos		134,445		37.5	%		156,960		37.7	%		120,856		37.2	%		(34,404	)		42.2	%
			(% of Sales)					(% of Sales)					(% of Sales)						(% of Sales)
11. Net Income (Loss)
1st Qtr		56,240		8.6	%		60,081		8.1	%		62,116		7.8	%		(59,240	)		-9.7	%
2nd Qtr		65,722		10.0	%		81,275		10.1	%		77,832		9.2	%		(26,747	)		-4.1	%
3rd Qtr		102,031		11.8	%		117,585		12.1	%		63,900		7.1	%		38,783			5.1	%
4th Qtr		198,192		17.4	%		216,756		17.6	%		68,407		6.9	%
Year		422,186		12.7	%		475,697		12.7	%		272,255		7.7	%
6 Mos		121,963		9.3	%		141,356		9.1	%		139,948		8.5	%		(85,987	)		-6.8	%
9 Mos		223,994		10.3	%		258,941		10.3	%		203,848		8.0	%		(47,204	)		-2.3	%
			(% Change)					(% Change)					(% Change)						(% Change)
12. Net Income (Loss)
1st Qtr		56,240		39.3	%		60,081		6.8	%		62,116		3.4	%		(59,240	)	NM
2nd Qtr		65,722		14.5	%		81,275		23.7	%		77,832		-4.2	%		(26,747	)	NM
3rd Qtr		102,031		42.5	%		117,585		15.2	%		63,900		-45.7	%		38,783			-39.3	%
4th Qtr		198,192		20.4	%		216,756		9.4	%		68,407		-68.4	%
Year		422,186		26.4	%		475,697		12.7	%		272,255		-42.8	%
6 Mos		121,963		24.8	%		141,356		15.9	%		139,948		-1.0	%		(85,987	)	NM
9 Mos		223,994		32.3	%		258,941		15.6	%		203,848		-21.3	%		(47,204	)	NM
			(% Change)					(% Change)					(% Change)						(% Change)
13. Net Income (Loss) per Diluted Share
1st Qtr	$	0.62		37.8	%	$	0.65		5.0	%	$	0.69		6.2	%		($0.68	)	NM
2nd Qtr	$	0.72		14.4	%	$	0.88		22.2	%	$	0.87		-1.1	%		($0.30	)	NM
3rd Qtr	$	1.11		40.5	%	$	1.29		16.2	%	$	0.72		-44.2	%	$	0.44			-38.9	%
4th Qtr	$	2.14		18.9	%	$	2.40		12.1	%	$	0.78		-67.5	%
Year	$	4.59		25.4	%	$	5.20		13.3	%	$	3.05		-41.3	%
6 Mos	$	1.34		25.2	%	$	1.53		14.2	%	$	1.55		1.3	%		($0.98	)	NM
9 Mos	$	2.44		30.5	%	$	2.82		15.6	%	$	2.27		-19.5	%		($0.54	)	NM

Q4 2006 Results are based on 14-week quarter

ABERCROMBIE & FITCH
QUARTERLY FINANCIAL INFORMATION (UNAUDITED)
(IN THOUSANDS, EXCEPT PER SHARE AMOUNTS, RATIOS AND STORE DATA)

	2006
PERIOD	(53 week year)					2007					2008					2009
14. Weighted-Average Shares Outstanding (Basic and Diluted)
1st Qtr		91,327					92,292					90,138					87,697
2nd Qtr		91,178					92,294					89,963					87,878
3rd Qtr		92,146					91,133					88,806					88,730
4th Qtr		92,572					90,235					88,258
Year		92,010					91,523					89,291
6 Mos		91,274					92,369					90,051					87,788
9 Mos		91,675					91,937					89,636					87,839
15. Actual Shares Outstanding — End of Period
1st Qtr		87,958					87,867					86,446					87,840
2nd Qtr		88,038					88,292					86,999					87,908
3rd Qtr		88,192					86,050					87,048					87,961
4th Qtr		88,300					86,156					87,055
			(% Increase)					(% Increase)					(% Increase)					(% Increase)
16. Number of Stores — End of Period
1st Qtr		846		8.0	%		954		12.8	%		1,047		9.7	%		1,126		7.5	%
2nd Qtr		880		9.5	%		984		11.8	%		1,081		9.9	%		1,132		4.7	%
3rd Qtr		912		11.2	%		1,014		11.2	%		1,106		9.1	%		1,130		2.2	%
4th Qtr		944		10.9	%		1,035		9.6	%		1,125		8.7	%
			(% Increase)					(% Increase)					(% Increase)					(% Increase)
17. Gross Square Feet — End of Period
1st Qtr		5,974		7.2	%		6,774		13.4	%		7,437		9.8	%		8,028		7.9	%
2nd Qtr		6,220		9.6	%		6,994		12.4	%		7,674		9.7	%		8,120		5.8	%
3rd Qtr		6,441		11.3	%		7,188		11.6	%		7,858		9.3	%		8,131		3.5	%
4th Qtr		6,694		11.1	%		7,337		9.6	%		8,023		9.3	%

Q4 2006 Results are based on 14-week quarter