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%
3rd Qtr -5% 419,329 18% -9% 444,979 6% 1% 520,724 17%
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%
9 Mos -5% 1,061,274 18% -8% 1,147,421 8% -1% 1,333,999 16%
------------------------------------------------------------------------------------------------------------------
2. COST OF GOODS SOLD (% OF SALES) (% OF SALES) (% OF SALES) (% OF SALES)
------------------------------------------------------------------------------------------------------------------
1st Qtr 122,840 39.3% 130,243 37.6% 144,005 35.0% 189,558 34.7%
2nd Qtr 119,028 36.2% 122,068 34.3% 120,429 30.0%
3rd Qtr 169,963 40.5% 167,328 37.6% 184,107 35.4%
4th Qtr 203,370 38.0% 205,001 36.6% 231,487 33.7%
Year 615,201 38.6% 624,640 36.6% 680,028 33.6%
6 Mos 241,868 37.7% 252,311 35.9% 264,434 32.5%
9 Mos 411,831 38.8% 419,639 36.6% 448,541 33.6%
------------------------------------------------------------------------------------------------------------------
3. GROSS PROFIT (% OF SALES) (% OF SALES) (% OF SALES) (% OF SALES)
------------------------------------------------------------------------------------------------------------------
1st Qtr 189,952 60.7% 216,479 62.4% 267,925 65.0% 357,252 65.3%
2nd Qtr 210,126 63.8% 233,651 65.7% 280,917 70.0%
3rd Qtr 249,366 59.5% 277,651 62.4% 336,617 64.6%
4th Qtr 331,112 62.0% 355,388 63.4% 455,767 66.3%
Year 980,554 61.4% 1,083,169 63.4% 1,341,226 66.4%
6 Mos 400,078 62.3% 450,130 64.1% 548,842 67.5%
9 Mos 649,443 61.2% 727,781 63.4% 885,457 66.4%
----------------------------------------------------------------------------------------------------------
ABERCROMBIE & FITCH
QUARTERLY FINANCIAL INFORMATION
(IN THOUSANDS, EXCEPT PER SHARE AMOUNTS, RATIOS AND STORE DATA)
------------------------------------------------------------------------------------------------------------------
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%
3rd Qtr 140,139 33.4% 155,937 35.0% 188,381 36.2%
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%
9 Mos 385,397 36.3% 433,417 37.8% 514,411 38.6%
------------------------------------------------------------------------------------------------------------------
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%
3rd Qtr 33,676 8.0% 41,323 9.3% 86,273 16.6%
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% 107,487 13.2%
9 Mos 103,011 9.7% 118,493 10.3% 193,760 14.5%
------------------------------------------------------------------------------------------------------------------
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%
3rd Qtr (194) 0.0% (187) 0.0% (15) 0.0%
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%
9 Mos (442) 0.0% (520) 0.0% (173) 0.0%
------------------------------------------------------------------------------------------------------------------
</Table>
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% 46,721 11.3% 68,289 12.5%
2nd Qtr 49,053 14.9% 55,134 15.5% 68,762 17.1%
3rd Qtr 75,745 18.1% 80,578 18.1% 61,978 11.9%
4th Qtr 150,838 28.2% 154,788 27.6% 170,175 24.8%
Year 312,313 19.6% 331,179 19.4% 347,636 17.2%
6 Mos 85,732 13.4% 95,814 13.6% 115,483 14.2%
9 Mos 161,477 15.2% 176,392 15.4% 177,461 13.3%
------------------------------------------------------------------------------------------------------------------
8. INTEREST INCOME, NET (% OF SALES) (% OF SALES) (% OF SALES) (% OF SALES)
------------------------------------------------------------------------------------------------------------------
1st Qtr (872) -0.3% (991) -0.3% (986) -0.2% (1,220) -0.2%
2nd Qtr (731) -0.2% (861) -0.2% (1,358) -0.3%
3rd Qtr (866) -0.2% (757) -0.2% (1,573) -0.3%
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% (2,344) -0.3%
9 Mos (2,469) -0.2% (2,609) -0.2% (3,917) -0.3%
------------------------------------------------------------------------------------------------------------------
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%
3rd Qtr 76,611 18.3% 81,335 18.3% 63,551 12.2%
4th Qtr 152,138 28.5% 155,887 27.8% 171,474 25.0%
Year 316,083 19.8% 334,887 19.6% 352,852 17.5%
6 Mos 87,335 13.6% 97,666 13.9% 117,827 14.5%
9 Mos 163,946 15.4% 179,001 15.6% 181,378 13.6%
------------------------------------------------------------------------------------------------------------------
</Table>
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%
3rd Qtr 29,336 38.3% 31,401 38.6% 23,640 37.2%
4th Qtr 58,594 38.5% 61,304 39.3% 67,214 39.2%
Year 121,330 38.4% 130,057 38.8% 136,476 38.7%
6 Mos 33,400 38.2% 37,353 38.2% 45,622 38.7%
9 Mos 62,737 38.3% 68,754 38.4% 69,262 38.2%
------------------------------------------------------------------------------------------------------------------
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%
3rd Qtr 47,275 11.3% 49,934 11.2% 39,911 7.7%
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%
9 Mos 101,210 9.5% 110,247 9.6% 112,116 8.4%
------------------------------------------------------------------------------------------------------------------
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%
3rd Qtr 47,275 9.9% 49,934 5.6% 39,911 -20.1%
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%
9 Mos 101,210 15.6% 110,247 8.9% 112,116 1.7%
------------------------------------------------------------------------------------------------------------------
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%
3rd Qtr $0.47 11.9% $0.50 6.4% $0.42 -16.0%
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%
9 Mos $1.00 17.6% $1.10 10.0% $1.16 5.5%
------------------------------------------------------------------------------------------------------------------
</Table>
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
3rd Qtr 99,568 99,102 95,351
4th Qtr 99,398 97,839 90,750
Year 100,631 99,580 95,110
6 Mos 101,879 100,542 97,118
9 Mos 100,994 100,095 96,522
------------------------------------------------------------------------------------------------------------------
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
3rd Qtr 97,229 96,326 90,556
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%
3rd Qtr 560 23.3% 651 16.3% 764 17.4%
4th Qtr 597 21.6% 700 17.3% 788 12.6%
Year 597 700 788
6 Mos 533 625 727
9 Mos 560 651 764
------------------------------------------------------------------------------------------------------------------
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%
3rd Qtr 4,110 19.2% 4,709 14.6% 5,439 15.5%
4th Qtr 4,358 18.7% 5,021 15.2% 5,591 11.4%
Year 4,358 5,021 5,591
6 Mos 3,937 4,538 5,192
9 Mos 4,110 4,709 5,439
------------------------------------------------------------------------------------------------------------------
</Table>