Abercrombie & Fitch (ANF) 8-K Company Reaffirms Seasonal Earnings Guidance

Exhibit 99.2

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

PERIOD	2004							2005							2006							2007
															(53 week year)
	(% Change)				(Total)			(% Change)				(Total)			(% Change)				(Total)			(% Change)				(Total)
1. Sales	(Comp Stores)				(% Change)			(Comp Stores)				(% Change)			(Comp Stores)				(% Change)			(Comp Stores)				(% Change)
1st Qtr		0	%	411,930		19	%		19	%	546,810		33	%		6	%	657,271		20	%		-4	%	742,410		13	%
2nd Qtr		-5	%	401,346		13	%		30	%	571,591		42	%		0	%	658,696		15	%
3rd Qtr		1	%	520,724		17	%		25	%	704,918		35	%		5	%	863,448		22	%
4th Qtr		9	%	687,254		23	%		28	%	961,392		40	%		-3	%	1,138,744		18	%
Year		2	%	2,021,253		18	%		26	%	2,784,711		38	%		2	%	3,318,158		19	%
6 Mos		-3	%	813,276		16	%		24	%	1,118,401		38	%		3	%	1,315,967		18	%
9 Mos		-1	%	1,333,999		16	%		24	%	1,823,319		37	%		4	%	2,179,415		20	%
2. Cost of Goods Sold					(% of Sales)							(% of Sales)							(% of Sales)							(% of Sales)
1st Qtr				144,006		35.0	%				189,558		34.7	%				227,355		34.6	%				255,141		34.4	%
2nd Qtr				120,429		30.0	%				181,931		31.8	%				203,438		30.9	%
3rd Qtr				184,107		35.4	%				239,832		34.0	%				295,250		34.2	%
4th Qtr				231,487		33.7	%				321,974		33.5	%				383,109		33.6	%
Year				680,029		33.6	%				933,295		33.5	%				1,109,152		33.4	%
6 Mos				264,435		32.5	%				371,489		33.2	%				430,793		32.7	%
9 Mos				448,542		33.6	%				611,321		33.5	%				726,043		33.3	%
3. Gross Profit					(% of Sales)							(% of Sales)							(% of Sales)							(% of Sales)
1st Qtr				267,924		65.0	%				357,252		65.3	%				429,915		65.4	%				487,269		65.6	%
2nd Qtr				280,917		70.0	%				389,660		68.2	%				455,258		69.1	%
3rd Qtr				336,617		64.6	%				465,086		66.0	%				568,198		65.8	%
4th Qtr				455,767		66.3	%				639,418		66.5	%				755,635		66.4	%
Year				1,341,225		66.4	%				1,851,416		66.5	%				2,209,006		66.6	%
6 Mos				548,841		67.5	%				746,912		66.8	%				885,173		67.3	%
9 Mos				885,457		66.4	%				1,211,998		66.5	%				1,453,372		66.7	%

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)

PERIOD	2004						2005						2006						2007
													(53 week year)
4. Total Stores and Distribution Expense				(% of Sales)						(% of Sales)						(% of Sales)						(% of Sales)
1st Qtr		165,515			40.2	%		222,223			40.6	%		258,352			39.3	%		308,238			41.5	%
2nd Qtr		160,515			40.0	%		232,097			40.6	%		270,494			41.1	%
3rd Qtr		188,381			36.2	%		252,947			35.9	%		308,456			35.7	%
4th Qtr		223,833			32.6	%		293,488			30.5	%		349,770			30.7	%
Year		738,244			36.5	%		1,000,755			35.9	%		1,187,071			35.8	%
6 Mos		326,030			40.1	%		454,320			40.6	%		528,846			40.2	%
9 Mos		514,411			38.6	%		707,267			38.8	%		837,302			38.4	%
5. Total Marketing, General and Administrative Expense				(% of Sales)						(% of Sales)						(% of Sales)						(% of Sales)
1st Qtr		55,784			13.5	%		67,146			12.3	%		89,699			13.6	%		90,175			12.1	%
2nd Qtr		51,703			12.9	%		67,884			11.9	%		85,340			13.0	%
3rd Qtr		86,273			16.6	%		97,644			13.9	%		97,167			11.3	%
4th Qtr		66,076			9.6	%		80,783			8.4	%		101,623			8.9	%
Year		259,836			12.9	%		313,457			11.3	%		373,828			11.3	%
6 Mos		107,488			13.2	%		135,030			12.1	%		175,039			13.3	%
9 Mos		193,760			14.5	%		232,674			12.8	%		272,206			12.5	%
6. Other Operating Income, Net				(% of Sales)						(% of Sales)						(% of Sales)						(% of Sales)
1st Qtr		(95	)		0.0	%		(406	)		-0.1	%		(2,121	)		-0.3	%		(3,854	)		-0.5	%
2nd Qtr		(63	)		0.0	%		(1,408	)		-0.2	%		(3,005	)		-0.5	%
3rd Qtr		(15	)		0.0	%		(1,379	)		-0.2	%		(266	)		0.0	%
4th Qtr		(4,317	)		-0.6	%		(2,341	)		-0.2	%		(4,592	)		-0.4	%
Year		(4,490	)		-0.2	%		(5,534	)		-0.2	%		(9,983	)		-0.3	%
6 Mos		(158	)		0.0	%		(1,814	)		-0.2	%		(5,126	)		-0.4	%
9 Mos		(174	)		0.0	%		(3,193	)		-0.2	%		(5,392	)		-0.2	%

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)

PERIOD	2004						2005						2006						2007
													(53 week year)
7. Operating Income				(% of Sales)						(% of Sales)						(% of Sales)						(% of Sales)
1st Qtr		46,720			11.3	%		68,289			12.5	%		83,985			12.8	%		92,710			12.5	%
2nd Qtr		68,762			17.1	%		91,087			15.9	%		102,429			15.6	%
3rd Qtr		61,978			11.9	%		115,874			16.4	%		162,841			18.9	%
4th Qtr		170,175			24.8	%		267,488			27.8	%		308,834			27.1	%
Year		347,635			17.2	%		542,738			19.5	%		658,090			19.8	%
6 Mos		115,483			14.2	%		159,376			14.3	%		186,415			14.2	%
9 Mos		177,460			13.3	%		275,250			15.1	%		349,256			16.0	%
8. Interest Income, Net				(% of Sales)						(% of Sales)						(% of Sales)						(% of Sales)
1st Qtr		(985	)		-0.2	%		(1,220	)		-0.2	%		(3,166	)		-0.5	%		(3,711	)		-0.5	%
2nd Qtr		(1,358	)		-0.3	%		(1,560	)		-0.3	%		(2,765	)		-0.4	%
3rd Qtr		(1,574	)		-0.3	%		(1,516	)		-0.2	%		(3,252	)		-0.4	%
4th Qtr		(1,299	)		-0.2	%		(2,376	)		-0.2	%		(4,714	)		-0.4	%
Year		(5,216	)		-0.3	%		(6,672	)		-0.2	%		(13,896	)		-0.4	%
6 Mos		(2,343	)		-0.3	%		(2,780	)		-0.2	%		(5,931	)		-0.5	%
9 Mos		(3,919	)		-0.3	%		(4,296	)		-0.2	%		(9,183	)		-0.4	%
9. Pre-tax Income				(% of Sales)						(% of Sales)						(% of Sales)						(% of Sales)
1st Qtr		47,707			11.6	%		69,509			12.7	%		87,151			13.3	%		96,421			13.0	%
2nd Qtr		70,120			17.5	%		92,647			16.2	%		105,194			16.0	%
3rd Qtr		63,552			12.2	%		117,390			16.7	%		166,093			19.2	%
4th Qtr		171,474			25.0	%		269,864			28.1	%		313,548			27.5	%
Year		352,853			17.5	%		549,410			19.7	%		671,986			20.3	%
6 Mos		117,827			14.5	%		162,156			14.5	%		192,346			14.6	%
9 Mos		181,379			13.6	%		279,546			15.3	%		358,439			16.4	%

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)

PERIOD	2004						2005						2006						2007
													(53 week year)
10. Taxes				(Tax Rate)						(Tax Rate)						(Tax Rate)						(Tax Rate)
1st Qtr			18,390		38.5	%			29,150		41.9	%			30,911		35.5	%			36,340		37.7	%
2nd Qtr			27,232		38.8	%			35,246		38.0	%			39,472		37.5	%
3rd Qtr			23,641		37.2	%			45,790		39.0	%			64,062		38.6	%
4th Qtr			67,214		39.2	%			105,240		39.0	%			115,356		36.8	%
Year			136,477		38.7	%			215,426		39.2	%			249,800		37.2	%
6 Mos			45,622		38.7	%			64,396		39.7	%			70,383		36.6	%
9 Mos			69,263		38.2	%			110,186		39.4	%			134,445		37.5	%
11. Net Income				(% of Sales)						(% of Sales)						(% of Sales)						(% of Sales)
1st Qtr			29,317		7.1	%			40,359		7.4	%			56,240		8.6	%			60,081		8.1	%
2nd Qtr			42,888		10.7	%			57,401		10.0	%			65,722		10.0	%
3rd Qtr			39,911		7.7	%			71,600		10.2	%			102,031		11.8	%
4th Qtr			104,260		15.2	%			164,624		17.1	%			198,192		17.4	%
Year			216,376		10.7	%			333,984		12.0	%			422,186		12.7	%
6 Mos			72,205		8.9	%			97,760		8.7	%			121,963		9.3	%
9 Mos			112,116		8.4	%			169,360		9.3	%			223,994		10.3	%
12. Net Income				(% Increase)						(% Increase)						(% Increase)						(% Increase)
1st Qtr			29,317		13.7	%			40,359		37.7	%			56,240		39.3	%			60,081		6.8	%
2nd Qtr			42,888		24.2	%			57,401		33.8	%			65,722		14.5	%
3rd Qtr			39,911		-20.1	%			71,600		79.4	%			102,031		42.5	%
4th Qtr			104,260		10.2	%			164,624		57.9	%			198,192		20.4	%
Year			216,376		5.6	%			333,984		54.4	%			422,186		26.4	%
6 Mos			72,205		19.7	%			97,760		35.4	%			121,963		24.8	%
9 Mos			112,116		1.7	%			169,360		51.1	%			223,994		32.3	%
13. Net Income per Diluted Share				(% Increase)						(% Increase)						(% Increase)						(% Increase)
1st Qtr		$	0.30		15.4	%		$	0.45		50.0	%		$	0.62		37.8	%		$	0.65		4.8	%
2nd Qtr		$	0.44		29.4	%		$	0.63		43.2	%		$	0.72		14.4	%
3rd Qtr		$	0.42		-16.0	%		$	0.79		88.1	%		$	1.11		40.5	%
4th Qtr		$	1.15		18.6	%		$	1.80		56.5	%		$	2.14		18.9	%
Year		$	2.28		10.7	%		$	3.66		60.5	%		$	4.59		25.4	%
6 Mos		$	0.74		23.3	%		$	1.07		44.6	%		$	1.34		25.2	%
9 Mos		$	1.16		5.5	%		$	1.87		61.2	%		$	2.44		30.5	%

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)

PERIOD	2004					2005					2006					2007
											(53 week year)
14. Weighted-Average Shares Outstanding (Diluted)
1st Qtr		96,872					89,800					91,327					92,292
2nd Qtr		97,590					91,501					91,178
3rd Qtr		95,351					90,458					92,146
4th Qtr		90,750					91,275					92,572
Year		95,110					91,221					92,010
6 Mos		97,118					90,946					91,274
9 Mos		96,522					90,422					91,675
15. Actual Shares Outstanding — End of Period
1st Qtr		94,788					86,324					87,958					87,867
2nd Qtr		95,773					88,707					88,038
3rd Qtr		90,556					87,606					88,192
4th Qtr		86,040					87,726					88,300
16. Number of Stores — End of Period			(% Increase)					(% Increase)					(% Increase)					(% Increase)
1st Qtr		706		17.3	%		783		10.9	%		846		8.0	%		954		12.8	%
2nd Qtr		727		16.3	%		804		10.6	%		880		9.5	%
3rd Qtr		764		17.4	%		820		7.3	%		912		11.2	%
4th Qtr		788		12.6	%		851		8.0	%		944		10.9	%
17. Gross Square Feet — End of Period			(% Increase)					(% Increase)					(% Increase)					(% Increase)
1st Qtr		5,065		15.3	%		5,573		10.0	%		5,974		7.2	%		6,774		13.4	%
2nd Qtr		5,192		14.4	%		5,674		9.3	%		6,220		9.6	%
3rd Qtr		5,439		15.5	%		5,789		6.4	%		6,441		11.3	%
4th Qtr		5,591		11.4	%		6,025		7.8	%		6,694		11.1	%

Q4 2006 Results are based on 14-week quarter