Abercrombie & Fitch (ANF) 8-K Third Quarter Net Income Per Diluted Share Up 41% to $1.11

EXHIBIT 99.2

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

	2003						2004						2005						2006
	(% 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%	346,722		11	%		0%	411,930		19	%		19%	546,810		33	%		6%	657,271		20	%
2nd Qtr		-8%	355,719		8	%		-5%	401,346		13	%		30%	571,591		42	%		0%	658,696		15	%
3rd Qtr		-9%	444,979		6	%		1%	520,724		17	%		25%	704,918		35	%		5%	863,448		22	%
4th Qtr		-11%	560,389		5	%		9%	687,254		23	%		28%	961,392		40	%
Year		-9%	1,707,810		7	%		2%	2,021,253		18	%		26%	2,784,711		38	%
6 Mos		-7%	702,441		9	%		-3%	813,276		16	%		24%	1,118,401		38	%		3%	1,315,967		18	%
9 Mos		-8%	1,147,421		8	%		-1%	1,333,999		16	%		24%	1,823,319		37	%		4%	2,179,415		20	%
				(% of Sales)						(% of Sales)						(% of Sales)						(% of Sales)
2. Cost of Goods Sold
1st Qtr			130,243		37.6	%			144,006		35.0	%			189,558		34.7	%			227,355		34.6	%
2nd Qtr			122,068		34.3	%			120,429		30.0	%			181,931		31.8	%			203,438		30.9	%
3rd Qtr			167,328		37.6	%			184,107		35.4	%			239,832		34.0	%			295,250		34.2	%
4th Qtr			205,001		36.6	%			231,487		33.7	%			321,974		33.5	%
Year			624,640		36.6	%			680,029		33.6	%			933,295		33.5	%
6 Mos			252,311		35.9	%			264,435		32.5	%			371,489		33.2	%			430,793		32.7	%
9 Mos			419,639		36.6	%			448,542		33.6	%			611,321		33.5	%			726,043		33.3	%
				(% of Sales)						(% of Sales)						(% of Sales)						(% of Sales)
3. Gross Profit
1st Qtr			216,479		62.4	%			267,924		65.0	%			357,252		65.3	%			429,915		65.4	%
2nd Qtr			233,651		65.7	%			280,917		70.0	%			389,660		68.2	%			455,258		69.1	%
3rd Qtr			277,651		62.4	%			336,617		64.6	%			465,086		66.0	%			568,198		65.8	%
4th Qtr			355,388		63.4	%			455,767		66.3	%			639,418		66.5	%
Year			1,083,169		63.4	%			1,341,225		66.4	%			1,851,416		66.5	%
6 Mos			450,130		64.1	%			548,841		67.5	%			746,912		66.8	%			885,173		67.3	%
9 Mos			727,781		63.4	%			885,457		66.4	%			1,211,998		66.5	%			1,453,372		66.7	%

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

PERIOD	2003				2004				2005				2006
			(% of Sales)				(% of Sales)				(% of Sales)				(% of Sales)
4. Total Stores and Distribution Expense
1st Qtr	137,747			39.7%	165,515			40.2%	222,223			40.6%	258,352			39.3%
2nd Qtr	139,732			39.3%	160,515			40.0%	232,097			40.6%	270,494			41.1%
3rd Qtr	155,937			35.0%	188,381			36.2%	252,947			35.9%	308,456			35.7%
4th Qtr	163,999			29.3%	223,833			32.6%	293,488			30.5%
Year	597,416			35.0%	738,244			36.5%	1,000,755			35.9%
6 Mos	277,479			39.5%	326,030			40.1%	454,320			40.6%	528,846			40.2%
9 Mos	433,417			37.8%	514,411			38.6%	707,267			38.8%	837,302			38.4%
			(% of Sales)				(% of Sales)				(% of Sales)				(% of Sales)
5. Total Marketing, General and Administrative Expense
1st Qtr	38,238			11.0%	55,784			13.5%	67,146			12.3%	89,699			13.6%
2nd Qtr	38,932			10.9%	51,703			12.9%	67,884			11.9%	85,340			13.0%
3rd Qtr	41,323			9.3%	86,273			16.6%	97,644			13.9%	97,167			11.3%
4th Qtr	37,060			6.6%	66,076			9.6%	80,783			8.4%
Year	155,553			9.1%	259,836			12.9%	313,457			11.3%
6 Mos	77,170			11.0%	107,488			13.2%	135,030			12.1%	175,039			13.3%
9 Mos	118,493			10.3%	193,760			14.5%	232,674			12.8%	272,206			12.5%
			(% of Sales)				(% of Sales)				(% of Sales)				(% of Sales)
6. Other Operating Income, Net
1st Qtr	(186	)		-0.1%	(95	)		0.0%	(406	)		-0.1%	(2,121	)		-0.3%
2nd Qtr	(147	)		0.0%	(63	)		0.0%	(1,408	)		-0.2%	(3,005	)		-0.5%
3rd Qtr	(187	)		0.0%	(15	)		0.0%	(1,379	)		-0.2%	(266	)		0.0%
4th Qtr	(459	)		-0.1%	(4,317	)		-0.6%	(2,341	)		-0.2%
Year	(979	)		-0.1%	(4,490	)		-0.2%	(5,534	)		-0.2%
6 Mos	(333	)		0.0%	(158	)		0.0%	(1,814	)		-0.2%	(5,126	)		-0.4%
9 Mos	(520	)		0.0%	(174	)		0.0%	(3,193	)		-0.2%	(5,392	)		-0.2%

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

PERIOD	2003				2004				2005				2006
	(% of Sales)				(% of Sales)				(% of Sales)				(% of Sales)
7. Operating Income
1st Qtr		40,680	11.7	%		46,720	11.3	%		68,289	12.5	%		83,985	12.8	%
2nd Qtr		55,134	15.5	%		68,762	17.1	%		91,087	15.9	%		102,429	15.6	%
3rd Qtr		80,578	18.1	%		61,978	11.9	%		115,874	16.4	%		162,841	18.9	%
4th Qtr		154,788	27.6	%		170,175	24.8	%		267,488	27.8	%
Year		331,179	19.4	%		347,635	17.2	%		542,738	19.5	%
6 Mos		95,814	13.6	%		115,483	14.2	%		159,376	14.3	%		186,415	14.2	%
9 Mos		176,392	15.4	%		177,460	13.3	%		275,250	15.1	%		349,256	16.0	%

	(% of Sales)					(% of Sales)					(% of Sales)					(% of Sales)
8. Interest Income, Net
1st Qtr		(991	)	-0.3	%		(985	)	-0.2	%		(1,220	)	-0.2	%		(3,166	)	-0.5	%
2nd Qtr		(861	)	-0.2	%		(1,358	)	-0.3	%		(1,560	)	-0.3	%		(2,765	)	-0.4	%
3rd Qtr		(757	)	-0.2	%		(1,574	)	-0.3	%		(1,516	)	-0.2	%		(3,252	)	-0.4	%
4th Qtr		(1,099	)	-0.2	%		(1,299	)	-0.2	%		(2,376	)	-0.2	%
Year		(3,708	)	-0.2	%		(5,216	)	-0.3	%		(6,672	)	-0.2	%
6 Mos		(1,852	)	-0.3	%		(2,343	)	-0.3	%		(2,780	)	-0.2	%		(5,931	)	-0.5	%
9 Mos		(2,609	)	-0.2	%		(3,919	)	-0.3	%		(4,296	)	-0.2	%		(9,183	)	-0.4	%

	(% of Sales)				(% of Sales)				(% of Sales)				(% of Sales)
9. Pre-tax Income
1st Qtr		41,671	12.0	%		47,707	11.6	%		69,509	12.7	%		87,151	13.3	%
2nd Qtr		55,995	15.7	%		70,120	17.5	%		92,647	16.2	%		105,194	16.0	%
3rd Qtr		81,335	18.3	%		63,552	12.2	%		117,390	16.7	%		166,093	19.2	%
4th Qtr		155,887	27.8	%		171,474	25.0	%		269,864	28.1	%
Year		334,887	19.6	%		352,853	17.5	%		549,410	19.7	%
6 Mos		97,666	13.9	%		117,827	14.5	%		162,156	14.5	%		192,346	14.6	%
9 Mos		179,001	15.6	%		181,379	13.6	%		279,546	15.3	%		358,439	16.4	%

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

PERIOD	2003				2004				2005				2006
	(Tax Rate)				(Tax Rate)				(Tax Rate)				(Tax Rate)
10. Taxes
1st Qtr		15,886	38.1	%		18,390	38.5	%		29,150	41.9	%		30,911	35.5	%
2nd Qtr		21,467	38.3	%		27,232	38.8	%		35,246	38.0	%		39,472	37.5	%
3rd Qtr		31,401	38.6	%		23,641	37.2	%		45,790	39.0	%		64,062	38.6	%
4th Qtr		61,304	39.3	%		67,214	39.2	%		105,240	39.0	%
Year		130,057	38.8	%		136,477	38.7	%		215,426	39.2	%
6 Mos		37,353	38.2	%		45,622	38.7	%		64,396	39.7	%		70,383	36.6	%
9 Mos		68,754	38.4	%		69,263	38.2	%		110,186	39.4	%		134,445	37.5	%

	(% of Sales)				(% of Sales)				(% of Sales)				(% of Sales)
11. Net Income
1st Qtr		25,785	7.4	%		29,317	7.1	%		40,359	7.4	%		56,240	8.6	%
2nd Qtr		34,528	9.7	%		42,888	10.7	%		57,401	10.0	%		65,722	10.0	%
3rd Qtr		49,934	11.2	%		39,911	7.7	%		71,600	10.2	%		102,031	11.8	%
4th Qtr		94,583	16.9	%		104,260	15.2	%		164,624	17.1	%
Year		204,829	12.0	%		216,376	10.7	%		333,984	12.0	%
6 Mos		60,313	8.6	%		72,205	8.9	%		97,760	8.7	%		121,963	9.3	%
9 Mos		110,247	9.6	%		112,116	8.4	%		169,360	9.3	%		223,994	10.3	%

	(% Increase)				(% Increase)				(% Increase)				(% Increase)
12. Net Income
1st Qtr		25,785	11.6	%		29,317	13.7	%		40,359	37.7	%		56,240	39.3	%
2nd Qtr		34,528	12.0	%		42,888	24.2	%		57,401	33.8	%		65,722	14.5	%
3rd Qtr		49,934	5.6	%		39,911	-20.1	%		71,600	79.4	%		102,031	42.5	%
4th Qtr		94,583	1.1	%		104,260	10.2	%		164,624	57.9	%
Year		204,829	5.2	%		216,376	5.6	%		333,984	54.4	%
6 Mos		60,313	11.8	%		72,205	19.7	%		97,760	35.4	%		121,963	24.8	%
9 Mos		110,247	8.9	%		112,116	1.7	%		169,360	51.1	%		223,994	32.3	%

	(% Increase)				(% Increase)				(% Increase)				(% Increase)
13. Net Income per Diluted Share
1st Qtr	$	0.26	13.0	%	$	0.30	15.4	%	$	0.45	50.0	%	$	0.62	37.8	%
2nd Qtr	$	0.34	13.3	%	$	0.44	29.4	%	$	0.63	43.2	%	$	0.72	14.4	%
3rd Qtr	$	0.50	6.4	%	$	0.42	-16.0	%	$	0.79	88.1	%	$	1.11	40.5	%
4th Qtr	$	0.97	3.2	%	$	1.15	18.6	%	$	1.80	56.5	%
Year	$	2.06	6.2	%	$	2.28	10.7	%	$	3.66	60.5	%
6 Mos	$	0.60	13.2	%	$	0.74	23.3	%	$	1.07	44.6	%	$	1.34	25.2	%
9 Mos	$	1.10	10.0	%	$	1.16	5.5	%	$	1.87	61.2	%	$	2.44	30.5	%

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

PERIOD	2003				2004				2005				2006
14. Diluted Weighted-Average Shares Outstanding
1st Qtr	99,835				96,872				89,800				91,327
2nd Qtr	100,128				97,590				91,501				91,178
3rd Qtr	99,102				95,351				90,458				92,146
4th Qtr	97,839				90,750				91,275
Year	99,580				95,110				91,221
6 Mos	100,542				97,118				90,946				91,274
9 Mos	100,095				96,522				90,422				91,675
15. Actual Shares Outstanding — End of Period
1st Qtr	98,004				94,788				86,324				87,958
2nd Qtr	96,438				95,773				88,707				88,038
3rd Qtr	96,326				90,556				87,606				88,192
4th Qtr	94,607				86,040				87,726
		(% Increase)				(% Increase)				(% Increase)				(% Increase)
16. Number of Stores — End of Period
1st Qtr	602		18.7	%	706		17.3	%	783		10.9	%	846		8.0	%
2nd Qtr	625		17.3	%	727		16.3	%	804		10.6	%	880		9.5	%
3rd Qtr	651		16.3	%	764		17.4	%	820		7.3	%	912		11.2	%
4th Qtr	700		17.3	%	788		12.6	%	851		8.0	%
		(% Increase)				(% Increase)				(% Increase)				(% Increase)
17. Gross Square Feet — End of Period
1st Qtr	4,392		16.4	%	5,065		15.3	%	5,573		10.0	%	5,974		7.2	%
2nd Qtr	4,538		15.3	%	5,192		14.4	%	5,674		9.3	%	6,220		9.6	%
3rd Qtr	4,709		14.6	%	5,439		15.5	%	5,789		6.4	%	6,441		11.3	%
4th Qtr	5,021		15.2	%	5,591		11.4	%	6,025		7.8	%