Abercrombie & Fitch (ANF) 8-K Results of Operations and Financial Condition

Exhibit 99.3

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

PERIOD	2002							2003							2004							2005
	(% Change)				(Total)			(% Change)				(Total)			(% Change)				(Total)			(% Change)				(Total)
1. Sales	(Comp Stores)				(% Change)			(Comp Stores)				(% Change)			(Comp Stores)				(% Change)			(Comp Stores)				(% Change)
1st Qtr		-6	%	312,792		19	%		-6	%	346,722		11	%		0	%	411,930		19	%		19	%	546,810		33	%
2nd Qtr		-5	%	329,154		18	%		-8	%	355,719		8	%		-5	%	401,346		13	%		30	%	571,591		42	%
3rd Qtr		-5	%	419,329		18	%		-9	%	444,979		6	%		1	%	520,724		17	%		25	%	704,918		35	%
4th Qtr		-4	%	534,482		15	%		-11	%	560,389		5	%		9	%	687,254		23	%
Year		-5	%	1,595,757		17	%		-9	%	1,707,810		7	%		2	%	2,021,253		18	%
6 Mos		-6	%	641,946		18	%		-7	%	702,441		9	%		-3	%	813,276		16	%		24	%	1,118,401		38	%
9 Mos		-5	%	1,061,274		18	%		-8	%	1,147,421		8	%		-1	%	1,333,999		16	%		24	%	1,823,319		37	%

2. Cost of Goods Sold		(% of Sales)				(% of Sales)				(% of Sales)				(% of Sales)
1st Qtr	122,840		39.3	%	130,243		37.6	%	144,006		35.0	%	189,558		34.7	%
2nd Qtr	119,028		36.2	%	122,068		34.3	%	120,429		30.0	%	181,931		31.8	%
3rd Qtr	169,963		40.5	%	167,328		37.6	%	184,107		35.4	%	239,832		34.0	%
4th Qtr	203,370		38.0	%	205,001		36.6	%	231,487		33.7	%
Year	615,201		38.6	%	624,640		36.6	%	680,029		33.6	%
6 Mos	241,868		37.7	%	252,311		35.9	%	264,435		32.5	%	371,489		33.2	%
9 Mos	411,831		38.8	%	419,639		36.6	%	448,542		33.6	%	611,321		33.5	%
3. Gross Profit		(% of Sales)				(% of Sales)				(% of Sales)				(% of Sales)
1st Qtr	189,952		60.7	%	216,479		62.4	%	267,924		65.0	%	357,252		65.3	%
2nd Qtr	210,126		63.8	%	233,651		65.7	%	280,917		70.0	%	389,660		68.2	%
3rd Qtr	249,366		59.5	%	277,651		62.4	%	336,617		64.6	%	465,086		66.0	%
4th Qtr	331,112		62.0	%	355,388		63.4	%	455,767		66.3	%
Year	980,554		61.4	%	1,083,169		63.4	%	1,341,225		66.4	%
6 Mos	400,078		62.3	%	450,130		64.1	%	548,841		67.5	%	746,912		66.8	%
9 Mos	649,443		61.2	%	727,781		63.4	%	885,457		66.4	%	1,211,998		66.5	%

PERIOD	2002						2003						2004						2005
4. Total Stores and Distribution Expense				(% of Sales)						(% of Sales)						(% of Sales)						(% of Sales)
1st Qtr		119,575			38.2	%		137,747			39.7	%		165,515			40.2	%		222,223			40.6	%
2nd Qtr		125,684			38.2	%		139,732			39.3	%		160,515			40.0	%		232,097			40.6	%
3rd Qtr		140,139			33.4	%		155,937			35.0	%		188,381			36.2	%		252,947			35.9	%
4th Qtr		147,691			27.6	%		163,999			29.3	%		223,833			32.6	%
Year		533,089			33.4	%		597,416			35.0	%		738,244			36.5	%
6 Mos		245,259			38.2	%		277,479			39.5	%		326,030			40.1	%		454,320			40.6	%
9 Mos		385,397			36.3	%		433,417			37.8	%		514,411			38.6	%		707,267			38.8	%
5. Total Marketing, General and Administrative Expense				(% of Sales)						(% of Sales)						(% of Sales)						(% of Sales)
1st Qtr		33,844			10.8	%		38,238			11.0	%		55,784			13.5	%		67,146			12.3	%
2nd Qtr		35,491			10.8	%		38,932			10.9	%		51,703			12.9	%		67,884			11.9	%
3rd Qtr		33,676			8.0	%		41,323			9.3	%		86,273			16.6	%		97,644			13.9	%
4th Qtr		32,700			6.1	%		37,060			6.6	%		66,076			9.6	%
Year		135,711			8.5	%		155,553			9.1	%		259,836			12.9	%
6 Mos		69,335			10.8	%		77,170			11.0	%		107,488			13.2	%		135,030			12.1	%
9 Mos		103,011			9.7	%		118,493			10.3	%		193,760			14.5	%		232,674			12.8	%
6. Other Operating Income, Net				(% of Sales)						(% of Sales)						(% of Sales)						(% of Sales)
1st Qtr		(146	)		0.0	%		(186	)		-0.1	%		(95	)		0.0	%		(406	)		-0.1	%
2nd Qtr		(102	)		0.0	%		(147	)		0.0	%		(63	)		0.0	%		(1,408	)		-0.2	%
3rd Qtr		(194	)		0.0	%		(187	)		0.0	%		(15	)		0.0	%		(1,379	)		-0.2	%
4th Qtr		(117	)		0.0	%		(459	)		-0.1	%		(4,317	)		-0.6	%
Year		(559	)		0.0	%		(979	)		-0.1	%		(4,490	)		-0.2	%
6 Mos		(248	)		0.0	%		(333	)		0.0	%		(158	)		0.0	%		(1,814	)		-0.2	%
9 Mos		(442	)		0.0	%		(520	)		0.0	%		(174	)		0.0	%		(3,193	)		-0.2	%

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

PERIOD	2002						2003						2004						2005
7. Operating Income				(% of Sales)						(% of Sales)						(% of Sales)						(% of Sales)
1st Qtr		36,679			11.7	%		40,680			11.7	%		46,720			11.3	%		68,289			12.5	%
2nd Qtr		49,053			14.9	%		55,134			15.5	%		68,762			17.1	%		91,087			15.9	%
3rd Qtr		75,745			18.1	%		80,578			18.1	%		61,978			11.9	%		115,874			16.4	%
4th Qtr		150,838			28.2	%		154,788			27.6	%		170,175			24.8	%
Year		312,313			19.6	%		331,179			19.4	%		347,635			17.2	%
6 Mos		85,732			13.4	%		95,814			13.6	%		115,483			14.2	%		159,376			14.3	%
9 Mos		161,477			15.2	%		176,392			15.4	%		177,460			13.3	%		275,250			15.1	%
8. Interest Income, Net				(% of Sales)						(% of Sales)						(% of Sales)						(% of Sales)
1st Qtr		(872	)		-0.3	%		(991	)		-0.3	%		(985	)		-0.2	%		(1,220	)		-0.2	%
2nd Qtr		(731	)		-0.2	%		(861	)		-0.2	%		(1,358	)		-0.3	%		(1,560	)		-0.3	%
3rd Qtr		(866	)		-0.2	%		(757	)		-0.2	%		(1,574	)		-0.3	%		(1,516	)		-0.2	%
4th Qtr		(1,300	)		-0.2	%		(1,099	)		-0.2	%		(1,299	)		-0.2	%
Year		(3,770	)		-0.2	%		(3,708	)		-0.2	%		(5,216	)		-0.3	%
6 Mos		(1,603	)		-0.2	%		(1,852	)		-0.3	%		(2,343	)		-0.3	%		(2,780	)		-0.2	%
9 Mos		(2,469	)		-0.2	%		(2,609	)		-0.2	%		(3,919	)		-0.3	%		(4,296	)		-0.2	%
9. Pre-tax Income				(% of Sales)						(% of Sales)						(% of Sales)						(% of Sales)
1st Qtr		37,551			12.0	%		41,671			12.0	%		47,707			11.6	%		69,509			12.7	%
2nd Qtr		49,784			15.1	%		55,995			15.7	%		70,120			17.5	%		92,647			16.2	%
3rd Qtr		76,611			18.3	%		81,335			18.3	%		63,552			12.2	%		117,390			16.7	%
4th Qtr		152,138			28.5	%		155,887			27.8	%		171,474			25.0	%
Year		316,083			19.8	%		334,887			19.6	%		352,853			17.5	%
6 Mos		87,335			13.6	%		97,666			13.9	%		117,827			14.5	%		162,156			14.5	%
9 Mos		163,946			15.4	%		179,001			15.6	%		181,379			13.6	%		279,546			15.3	%

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

PERIOD	2002					2003					2004					2005
10. Taxes			(Tax Rate)					(Tax Rate)					(Tax Rate)					(Tax Rate)
1st Qtr		14,447		38.5	%		15,886		38.1	%		18,390		38.5	%		29,150		41.9	%
2nd Qtr		18,953		38.1	%		21,467		38.3	%		27,232		38.8	%		35,246		38.0	%
3rd Qtr		29,336		38.3	%		31,401		38.6	%		23,641		37.2	%		45,790		39.0	%
4th Qtr		58,594		38.5	%		61,304		39.3	%		67,214		39.2	%
Year		121,330		38.4	%		130,057		38.8	%		136,477		38.7	%
6 Mos		33,400		38.2	%		37,353		38.2	%		45,622		38.7	%		64,396		39.7	%
9 Mos		62,737		38.3	%		68,754		38.4	%		69,263		38.2	%		110,186		39.4	%
11. Net Income			(% of Sales)					(% of Sales)					(% of Sales)					(% of Sales)
1st Qtr		23,104		7.4	%		25,785		7.4	%		29,317		7.1	%		40,359		7.4	%
2nd Qtr		30,831		9.4	%		34,528		9.7	%		42,888		10.7	%		57,401		10.0	%
3rd Qtr		47,275		11.3	%		49,934		11.2	%		39,911		7.7	%		71,600		10.2	%
4th Qtr		93,544		17.5	%		94,583		16.9	%		104,260		15.2	%
Year		194,753		12.2	%		204,829		12.0	%		216,376		10.7	%
6 Mos		53,935		8.4	%		60,313		8.6	%		72,205		8.9	%		97,760		8.7	%
9 Mos		101,210		9.5	%		110,247		9.6	%		112,116		8.4	%		169,360		9.3	%
12. Net Income			(% Increase)					(% Increase)					(% Increase)					(% Increase)
1st Qtr		23,104		15.6	%		25,785		11.6	%		29,317		13.7	%		40,359		37.7	%
2nd Qtr		30,831		25.5	%		34,528		12.0	%		42,888		24.2	%		57,401		33.8	%
3rd Qtr		47,275		9.9	%		49,934		5.6	%		39,911		-20.1	%		71,600		79.4	%
4th Qtr		93,544		18.4	%		94,583		1.1	%		104,260		10.2	%
Year		194,753		16.9	%		204,829		5.2	%		216,376		5.6	%
6 Mos		53,935		21.1	%		60,313		11.8	%		72,205		19.7	%		97,760		35.4	%
9 Mos		101,210		15.6	%		110,247		8.9	%		112,116		1.7	%		169,360		51.1	%
13. Net Income per Share			(% Increase)					(% Increase)					(% Increase)					(% Increase)
1st Qtr	$	0.23		21.1	%	$	0.26		13.0	%	$	0.30		15.4	%	$	0.45		50.0	%
2nd Qtr	$	0.30		25.0	%	$	0.34		13.3	%	$	0.44		29.4	%	$	0.63		43.2	%
3rd Qtr	$	0.47		11.9	%	$	0.50		6.4	%	$	0.42		-16.0	%	$	0.79		88.1	%
4th Qtr	$	0.94		20.5	%	$	0.97		3.2	%	$	1.15		18.6	%
Year	$	1.94		19.8	%	$	2.06		6.2	%	$	2.28		10.7	%
6 Mos	$	0.53		23.3	%	$	0.60		13.2	%	$	0.74		23.3	%	$	1.07		44.6	%
9 Mos	$	1.00		17.6	%	$	1.10		10.0	%	$	1.16		5.5	%	$	1.87		61.2	%

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

PERIOD	2002					2003					2004					2005
14. Diluted Weighted Average Shares Outstanding
1st Qtr		102,130					99,835					96,872					89,800
2nd Qtr		101,465					100,128					97,590					91,501
3rd Qtr		99,568					99,102					95,351					90,458
4th Qtr		99,398					97,839					90,750
Year		100,631					99,580					95,110
6 Mos		101,879					100,542					97,118					90,946
9 Mos		100,994					100,095					96,522					90,422
15. Actual Shares Outstanding - End of Period
1st Qtr		99,053					98,004					94,788					86,324
2nd Qtr		98,076					96,438					95,773					88,707
3rd Qtr		97,229					96,326					90,556					87,606
4th Qtr		97,269					94,607					86,040
16. Number of Stores - End of Period			(% Increase)					(% Increase)					(% Increase)					(% Increase)
1st Qtr		507		42.8	%		602		18.7	%		706		17.3	%		783		10.9	%
2nd Qtr		533		31.6	%		625		17.3	%		727		16.3	%		804		10.6	%
3rd Qtr		560		23.3	%		651		16.3	%		764		17.4	%		820		7.3	%
4th Qtr		597		21.6	%		700		17.3	%		788		12.6	%
17. Gross Square Feet - End of Period			(% Increase)					(% Increase)					(% Increase)					(% Increase)
1st Qtr		3,772		32.1	%		4,392		16.4	%		5,065		15.3	%		5,573		10.0	%
2nd Qtr		3,937		25.3	%		4,538		15.3	%		5,192		14.4	%		5,674		9.3	%
3rd Qtr		4,110		19.2	%		4,709		14.6	%		5,439		15.5	%		5,789		6.4	%
4th Qtr		4,358		18.7	%		5,021		15.2	%		5,591		11.4	%