1
                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                  F O R M  10-Q


( X ) QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
      EXCHANGE ACT OF 1934

For the quarterly period ended November 1, 1997

                                       OR

(   ) TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
      EXCHANGE ACT OF 1934
      For the transition period from ______________to______________

                         COMMISSION FILE NUMBER: 0-23760

                         AMERICAN EAGLE OUTFITTERS, INC.
             (Exact name of registrant as specified in its charter)

             OHIO                                           NO. 25-1724320
(State or other jurisdiction of                             (I.R.S. Employer
incorporation or organization)                              Identification No.)

 150 THORN HILL DRIVE, WARRENDALE, PA                       15086-7528
(Address of principal executive offices)                    (Zipcode)

                                 (412) 776-4857
              (Registrant's telephone number, including area code)

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months (or for such shorter period that the registrant was
required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days.

  Yes  X     No
      ---       ---

Indicate the number of shares outstanding of each of the issuer's classes of
common stock, as of the latest practicable date.

COMMON STOCK, NO PAR VALUE, 9,929,150 SHARES OUTSTANDING AS OF NOVEMBER 1, 1997

   2
                         AMERICAN EAGLE OUTFITTERS, INC.
                         -------------------------------
                                TABLE OF CONTENTS
                                -----------------



PART I.      FINANCIAL INFORMATION                                                                    PAGE NO.
             ---------------------                                                                    --------
                                                                                                       
Item 1.    Financial Statements
           Consolidated Balance Sheets
               November 1, 1997 (unaudited) and February 1, 1997                                          3
           Consolidated Statements of Operations (unaudited)
               Three months and nine months ended November 1, 1997 and
                 November 2, 1996                                                                         4
           Consolidated Statements of Cash Flows (unaudited)
               Nine months ended November 1, 1997 and November 2, 1996                                    5
           Notes to Consolidated Financial Statements                                                     6-8
           Review By Independent Accountants                                                              9
           Independent Accountants' Review Report                                                         9

Item 2.    Management's Discussion and Analysis of Financial Condition and
           Results of Operations                                                                          10-12

PART II.     OTHER INFORMATION
             -----------------

Item 1.    Legal Proceedings                                                                              N/A

Item 2.    Changes in Securities                                                                          N/A

Item 3.    Defaults Upon Senior Securities                                                                N/A

Item 4.    Submission of Matters to a Vote of Security Holders                                            N/A

Item 5.    Other Information                                                                              N/A

Item 6.    Exhibits and Reports on Form 8-K                                                               13

Signatures                                                                                                14

Exhibit 23      Acknowledgment of Independent Accountants                                                15

   3
PART I.  FINANCIAL INFORMATION
Item 1.   Financial Statements

                         AMERICAN EAGLE OUTFITTERS, INC.
                           CONSOLIDATED BALANCE SHEETS



                (In thousands, except common stock share amounts)      November 1,     February 1,
ASSETS                                                                    1997            1997
                                                                          ----            ----
                                                                                       
Current assets:                                                        (Unaudited)
   Cash and cash equivalents                                            $ 12,627        $ 34,326
   Merchandise inventory                                                  58,913          27,117
   Receivables                                                            10,968           3,556
   Prepaid expenses and other                                              5,254           4,381
   Deferred income taxes                                                   5,741           4,380
                                                                        --------        --------
Total current assets                                                      93,503          73,760
                                                                        --------        --------
Fixed assets:
   Fixtures and equipment                                                 25,528          23,118
   Leasehold improvements                                                 35,628          32,671
                                                                        --------        --------
                                                                          61,156          55,789
   Less: Accumulated depreciation and amortization                        22,708          21,598
                                                                        --------        --------
                                                                          38,448          34,191
                                                                        --------        --------
Other assets                                                               2,619           2,487
                                                                        --------        --------
Total assets                                                            $134,570        $110,438
                                                                        ========        ========


LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
   Accounts payable                                                     $ 41,223        $ 20,430
   Accrued compensation and payroll taxes                                  6,705           4,926
   Accrued rent                                                            7,227           6,006
   Accrued income and other taxes                                          3,210           5,478
   Other liabilities and accrued expenses                                  2,779           2,542
                                                                        --------        --------
Total current liabilities                                                 61,144          39,382
                                                                        --------        --------
Stockholders' equity:
   Common stock, 30,000,000 shares authorized, 10,063,150
           shares issued (10,051,950 shares at February 1, 1997)          53,339          52,863
   Contributed capital                                                     5,365           5,535
   Retained earnings                                                      18,645          17,119
                                                                        --------        --------
                                                                          77,349          75,517
Less:  Deferred compensation                                               2,298           2,836
           Treasury stock, 134,000 shares                                  1,625           1,625
                                                                        --------        --------
Total stockholders' equity                                                73,426          71,056
                                                                        --------        --------
Total liabilities and stockholders' equity                              $134,570        $110,438
                                                                        ========        ========


                 See notes to Consolidated Financial Statements

                                        3
   4
                         AMERICAN EAGLE OUTFITTERS, INC.
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (Unaudited)
                    (In thousands, except per share amounts)



                                                                 Three Months Ended              Nine Months Ended
                                                                 ------------------              -----------------
                                                             November 1,     November 2,    November 1,      November 2,
                                                                1997            1996           1997             1996
                                                                ----            ----           ----             ----
                                                                                                       
Net sales                                                     $104,902        $78,846        $252,013         $203,499
Cost of sales, including certain buying, occupancy and
warehousing expenses                                            66,248         52,996         174,053          142,800
                                                              --------        -------        --------         --------
Gross profit                                                    38,654         25,850          77,960           60,699
   Selling, general and administrative expenses                 26,726         21,075          67,109           57,780
   Depreciation and amortization                                 1,859          1,451           5,299            4,544
                                                              --------        -------        --------         --------
Operating income (loss)                                         10,069          3,324           5,552           (1,625)
   Interest income, net                                            270            211             669              800
                                                              --------        -------        --------         --------
Income (loss) before income taxes                               10,339          3,535           6,221             (825)
Provision (benefit) for income taxes                             4,063          1,390           2,444             (325)
                                                              --------        -------        --------         --------
Net income (loss)                                             $  6,276        $ 2,145        $  3,777         $   (500)
                                                              ========        =======        ========         ========
Net income (loss) per common and common share
equivalent                                                    $   0.61        $  0.21        $   0.37         $  (0.05)
                                                              ========        =======        ========         ========

Weighted average number of shares outstanding                   10,318         10,259          10,313           10,247
                                                              ========        =======        ========         ========


Retained earnings, beginning                                  $ 12,369        $ 8,549          17,119         $ 11,194
Net income (loss)                                                6,276          2,145           3,777             (500)
Acquisition of Prophecy, Ltd.                                       --             --          (2,251)              --
                                                              --------        -------        --------         --------
Retained earnings, ending                                     $ 18,645        $10,694          18,645         $ 10,694
                                                              ========        =======        ========         ========


                 See notes to Consolidated Financial Statements

                                        4
   5
                         AMERICAN EAGLE OUTFITTERS, INC.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                           INCREASE (DECREASE) IN CASH
                                 (In thousands)
                                   (Unaudited)



                                                                     Nine Months Ended
                                                                     -----------------
                                                                November 1,      November 2,
                                                                   1997              1996
                                                                   ----              ----
                                                                                  
Net income (loss)                                                $  3,777         $   (500)
ADJUSTMENTS TO RECONCILE NET INCOME (LOSS) TO NET CASH
USED FOR OPERATING ACTIVITIES:
   Depreciation and amortization                                    5,299            4,544
   Loss on impairment and write-off of assets                       1,135            1,459
   Restricted stock compensation                                      715              723
   Deferred income taxes                                              (19)          (2,094)
CHANGES IN ASSETS AND LIABILITIES:
   Merchandise inventory                                          (31,538)         (34,833)
   Receivables                                                     (6,007)           1,533
   Prepaid and other                                               (1,052)            (209)
   Accounts payable                                                15,685           21,836
   Accrued liabilities                                              1,266           (2,201)
                                                                 --------         --------
      Total adjustments                                           (14,516)          (9,242)
                                                                 --------         --------
Net cash used for operating activities                            (10,739)          (9,742)
                                                                 --------         --------
INVESTING ACTIVITIES:
Capital expenditures                                              (10,168)          (7,575)
Investment in Prophecy, Ltd.                                         (900)              --
Collection on notes from sale of outlet stores                         --            3,568
Proceeds from sale of fixed assets                                     37            2,299
                                                                 --------         --------
Net cash used for investing activities                            (11,031)          (1,708)
                                                                 --------         --------
FINANCING ACTIVITIES:
Stock options exercised                                                71              382
                                                                 --------         --------
Net cash provided by financing activities                              71              382
                                                                 --------         --------
Net decrease in cash                                              (21,699)         (11,068)
Cash - beginning of period                                         34,326           19,986
                                                                 --------         --------
Cash - end of period                                             $ 12,627         $  8,918
                                                                 ========         ========


                 See notes to Consolidated Financial Statements

                                        5
   6
                         AMERICAN EAGLE OUTFITTERS, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1.  INTERIM FINANCIAL STATEMENTS

The accompanying Consolidated Financial Statements of American Eagle Outfitters,
Inc. (the "Company") at November 1, 1997 and for the three and nine month
periods ended November 1, 1997 (the "current period") and November 2, 1996 (the
"prior period") have been prepared in accordance with generally accepted
accounting principles for interim financial information and with the
instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do
not include all of the information and footnotes required by generally accepted
accounting principles for complete financial statements. The Consolidated
Financial Statements include the accounts of the Company and its wholly owned
subsidiaries. All significant intercompany transactions and balances have been
eliminated in consolidation. In the opinion of management, all adjustments
(consisting of normal recurring accruals) considered necessary for a fair
presentation have been included. The Consolidated Balance Sheet at February 1,
1997 was derived from the audited financial statements. The Company's business
is affected by the pattern of seasonality common to most retail apparel
businesses. The results for the current and prior periods are not necessarily
indicative of future financial results.

Certain notes and other information have been condensed or omitted from the
interim Consolidated Financial Statements presented in this Quarterly Report on
Form 10-Q. Therefore, these Consolidated Financial Statements should be read in
conjunction with the Company's Fiscal 1996 Annual Report.

2.  BASIS OF PRESENTATION

ESTIMATES

The preparation of financial statements in conformity with generally accepted
accounting principles requires management to make estimates and assumptions that
affect the reported amounts of assets and liabilities and disclosure of
contingent assets and liabilities at the date of the financial statements and
the reported amounts of revenues and expenses during the reporting period.
Actual results could differ from those estimates. On an ongoing basis,
management reviews its estimates based on currently available information.
Changes in facts and circumstances may result in revised estimates.

EARNINGS PER SHARE

Earnings per share are based upon the weighted average number of common shares
outstanding and common stock equivalents outstanding during the periods
presented.

In February 1997, the Financial Accounting Standards Board issued Statement No.
128, Earnings per Share, which is required to be adopted in the Company's 1997
annual report. At that time, the Company will be required to change the method
currently used to compute earnings per share and to restate all prior periods.
Under the new requirements for calculating primary (termed basic earnings per
share) earnings per share, the dilutive effect of stock options will be
excluded. The impact of Statement 128 on the calculation of primary and fully
diluted earnings per share for the three and nine month periods ended November
1, 1997 and November 2, 1996 is not expected to be material.

RECLASSIFICATION

Certain reclassifications have been made to the Consolidated Financial
Statements for the prior period in order to conform to the November 1, 1997
presentation.

3.  SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION

Because no borrowings were required under the terms of the Company's line of
credit, there were no amounts paid for interest during the nine months ended
November 1, 1997 or November 2, 1996. Income tax payments were $4.6 million and
$2.6 million during the nine months ended November 1, 1997 and November 2, 1996,
respectively.

                                        6
   7
4.  RELATED PARTY TRANSACTIONS

As described in the information that follows, the Company has various
transactions with related parties. The nature of the relationship is primarily
through common ownership. The Company has an operating lease for its corporate
headquarters and distribution center with an affiliate of the Company. The
lease, which was entered into on January 1, 1996, and expires on December 31,
2010, provides for annual rental payments of approximately $1.2 million through
2001, $1.6 million through 2006, and $1.8 million through the end of the lease.

In addition, the Company and its subsidiaries purchase merchandise from and sell
merchandise to various related parties and use the services of a related
importing company.

During the current period, the Company provided a short-term loan in the amount
of $3.0 million to Azteca Production International, a related party. The terms
of the note include annual interest at 7% plus margin defined as the difference
between 8.5% and National City Bank's prime lending rate. Management expects the
loan to be paid in full by April 1998. The note receivable outstanding balance
of approximately $2.1 million is included in Accounts Receivable as of November
1, 1997. Subsequent to November 1, 1997, the loan was amended to increase the
outstanding amount to $3.0 million.

Transactions with these related parties and associated balance sheet amounts
were as follows:

  (In thousands)


                                        Three Months Ended             Nine Months Ended
                                        ------------------             -----------------
                                     November 1,    November 2,    November 1,    November 2,
                                        1997           1996           1997           1996
                                        ----           ----           ----           ----
                                                                           
Merchandise purchases plus
 import administrative charges        $24,578        $15,865        $55,825        $34,665
Accounts payable                      $16,407        $16,235        $16,407        $16,235
Accounts receivable                   $ 5,226        $   756        $ 5,226        $   756
Rent expense                          $   387        $   388        $ 1,175        $ 1,171
Merchandise sales                     $ 3,389        $   231        $ 7,661        $ 1,211


The Company has provided one-year loans, which are renewed annually, to certain
officers and other individuals to pay the taxes on the restricted stock that
vested in April 1995 and April 1997. As of November 1, 1997, the outstanding
value of these loans, including interest at 6.8%, approximated $451,000 as
compared with $361,000 at November 2, 1996.

                                        7
   8
5.  ACCOUNTS RECEIVABLE

Accounts Receivable is comprised of the following:



                                                  November 1,   February 1,
                                                     1997          1997
                                                     ----          ----
                                                               
Accounts Receivable - Landlord                     $ 2,084        $1,336
Related Party Accounts and Notes Receivable          5,226         1,334
Accounts Receivable - Other                          3,658           886
                                                   -------        ------
   Total                                           $10,968        $3,556
                                                   =======        ======


6.  INCOME TAXES

The provisions of FASB No. 109, "Accounting for Income Taxes", have been
reflected in the preparation of the accompanying Consolidated Financial
Statements. For the nine months ended November 1, 1997 and November 2, 1996, the
effective tax rate used to provide income tax amounts approximated 39%.

7.  LEASE COMMITMENTS

The Company is contingently liable for the rental payments totaling
approximately $5.3 million for the outlet stores which were sold in October
1995.

8.  ACQUISITION OF PROPHECY, LTD.

Effective May 4, 1997, the Company acquired Prophecy Ltd. (Prophecy), a New
York-based contract apparel manufacturer. The majority partner of Prophecy was
the Schottenstein family. The goals of the acquisition are to leverage the
talent and expense of the Company's New York design office and to use Prophecy's
production expertise and manufacturing relationships to shorten the product
delivery cycle and enable the Company to continually improve product quality and
value. The terms of the acquisition included a cash payment of $0.9 million at
closing as well as the assumption of net liabilities of approximately $2.7
million. The acquisition was accounted for as a purchase; however, the assets
acquired and the liabilities assumed have been recorded at historic carrying
value because Prophecy is under common control with the Company. The premium
paid in excess of Prophecy's book value was recorded as a reduction to equity.
The results of operations of Prophecy are included in the accompanying
Consolidated Financial Statements from the date of acquisition.

9.  SUBSEQUENT EVENT

     On December 8, 1997, the Board of Directors approved a three-for-two stock
split to shareholders of record on December 19, 1997. The additional shares will
be distributed on January 5, 1998. The per share information included in this
quarterly report has not been restated to give effect to this split, as the
action was authorized and approved subsequent to the release of third quarter
earnings to the public. All per share information will be retroactively restated
for this split during the fourth quarter of the current fiscal year in
conjunction with the Company's adoption of Financial Accounting Standards Board
Statement No. 128, "Earnings Per Share." 

                                        8
   9
                        REVIEW BY INDEPENDENT ACCOUNTANTS


Ernst & Young LLP, our independent accountants, have performed a limited review
of the Consolidated Financial Statements for the quarters ended November 1, 1997
and November 2,1996, as indicated in their report on the limited review included
below. Since they did not perform an audit, they express no opinion on the
Consolidated Financial Statements referred to above. Management has given effect
to any significant adjustments and disclosures proposed in the course of the
limited review.


                     INDEPENDENT ACCOUNTANTS' REVIEW REPORT

The Board of Directors and Stockholders
American Eagle Outfitters, Inc. and subsidiaries

We have reviewed the accompanying consolidated balance sheet of American Eagle
Outfitters, Inc. and subsidiaries as of November 1, 1997, and the related
consolidated statements of operations for the three-month and nine-month periods
ended November 1, 1997 and November 2, 1996 and the consolidated statements of
cash flows for the nine-month periods ended November 1, 1997 and November 2,
1996. These financial statements are the responsibility of the Company's
management.

We conducted our reviews in accordance with standards established by the
American Institute of Certified Public Accountants. A review of interim
financial information consists principally of applying analytical procedures to
financial data and making inquiries of persons responsible for financial and
accounting matters. It is substantially less in scope than an audit conducted in
accordance with generally accepted auditing standards, which will be performed
for the full year with the objective of expressing an opinion regarding the
financial statements taken as a whole. Accordingly, we do not express such an
opinion.

Based on our reviews, we are not aware of any material modifications that should
be made to the accompanying consolidated financial statements referred to above
for them to be in conformity with generally accepted accounting principles.

We have previously audited, in accordance with generally accepted auditing
standards, the consolidated balance sheet of American Eagle Outfitters, Inc. and
subsidiaries as of February 1, 1997, and the related consolidated statements of
operations and cash flows for the year then ended (not presented herein) and in
our report dated March 7, 1997 we expressed an unqualified opinion on those
consolidated financial statements. In our opinion, the information set forth in
the accompanying consolidated balance sheet as of February 1, 1997, is fairly
stated, in all material respects, in relation to the consolidated balance sheet
from which it has been derived.



Pittsburgh, Pennsylvania
November 19, 1997

                                        9
   10
Item 2.   Management's Discussion and Analysis of Financial Condition and
          Results of Operations

RESULTS OF OPERATIONS

The following table sets forth, for the periods indicated, the percentage
relationship to net sales of the listed items included in the Company's
Consolidated Statements of Operations.



                                                       Three months ended           Nine months ended
                                                       ------------------           -----------------
                                                    November 1,   November 2,   November 1,   November 2,
                                                       1997          1996          1997          1996
                                                       ----          ----          ----          ----
                                                                                       
Net sales                                             100.0%        100.0%        100.0%        100.0%
Cost of sales, including certain buying,
occupancy and warehousing expenses                     63.2          67.3          69.1          70.2
                                                      -----         -----         -----         -----
Gross profit                                           36.8          32.7          30.9          29.8
Selling, general and administrative expenses           25.4          26.7          26.6          28.4
Depreciation and amortization                           1.8           1.8           2.1           2.2
                                                      -----         -----         -----         -----
Operating income (loss)                                 9.6           4.2           2.2          (0.8)
Interest income, net                                    0.3           0.3           0.3           0.4
                                                      -----         -----         -----         -----
Income (loss) before income taxes                       9.9           4.5           2.5          (0.4)
Provision (benefit) for income taxes                    3.9           1.8           1.0          (0.2)
                                                      -----         -----         -----         -----
Net income (loss)                                       6.0%          2.7%          1.5%         (0.2)%
                                                      =====         =====         =====         =====



COMPARISON OF THREE MONTHS ENDED NOVEMBER 1, 1997 TO THREE MONTHS ENDED NOVEMBER
2, 1996

Net sales for the three months ended November 1, 1997 (the "current period")
increased 33.0% to $104.9 million from $78.8 million for the three months ended
November 2, 1996 (the "prior period"). The increase of $26.1 million in net
sales resulted primarily from increases of $18.1 million or 23.8% from
comparable store sales, $5.4 million from new stores, and $4.2 million from
non-comparable store sales, offset by decreases of $0.9 million from closed
store sales and $0.7 from merchandise sales to Mycal Ltd. (formerly Nimius). The
total increase in net sales resulted from an increase in units sold rather than
from an increase in prices. The Company operated 332 stores at the end of the
current period compared to 298 stores operated at the end of the prior period.

Gross profit for the current period increased 49.5% to $38.7 million from $25.9
million for the prior period. Gross profit as a percent of net sales for the
current period increased to 36.8% from 32.7% for the prior period. The increase
in gross profit as a percent of sales was attributable to a 1.3% increase in
merchandise margins, as well as an improvement of 2.8% in buying, occupancy, and
warehousing costs reflecting improved leveraging of these expenses. The increase
in merchandise margins resulted primarily from reduced markdowns as a rate to
sales as compared to the prior period, as well as a reduction in cost of goods
sold in the current period related to merchandise purchases by Mycal Ltd.

Selling, general and administrative expenses for the current period increased to
$26.7 million from $21.1 million for the prior period. As a percent of net
sales, these expenses decreased to 25.4% from 26.7% for the prior period due to
better leveraging of these expenses. The increase of $5.6 million resulted from
an increase of in store operating expenses to support the new store growth and
increased compensation and benefit costs.

Depreciation and amortization expense for the current period increased to $1.9
million from $1.5 million for the prior period and represented 1.8% of sales for
both periods.

Interest income for the current period increased to $0.3 million from $0.2
million for the prior period because of higher cash balances

                                       10
   11
available for investment. No borrowings were required under the terms of the
Company's line of credit during the current period.

The income before income taxes for the current period increased to $10.3 million
from $3.5 million income before income taxes for the prior period. As a percent
of net sales, the income before income taxes for the current period increased to
9.9% from 4.5% for the prior period. The increase in income before income taxes
as a percent of sales was attributable to a 4.2% improvement in leveraging of
store occupancy and warehousing expenses, and selling, general, and
administrative expenses as well as improved merchandise margins of 1.2%.

COMPARISON OF NINE MONTHS ENDED NOVEMBER 1, 1997 TO NINE MONTHS ENDED NOVEMBER
2, 1996

Net sales for the nine months ended November 1, 1997 (the "current period")
increased 23.8% to $252.0 million from $203.5 million for the nine months ended
November 2, 1996 (the "prior period"). The increase of $48.5 million in net
sales resulted primarily from increases of $27.8 million or 14.2% from
comparable store sales, $16.8 million from non-comparable stores sales and $9.0
million from new stores, offset by decreases of $3.9 million from closed store
sales and $1.2 million from merchandise sales to Mycal Ltd. (formerly Nimius).
The total increase in net sales resulted from an increase in units sold rather
than from an increase in prices. The Company operated 332 stores at the end of
the current period compared to 298 stores operated at the end of the prior
period.

Gross profit for the current period increased 28.4% to $78.0 million from $60.7
million for the prior period. Gross profit as a percent of net sales for the
current period increased to 30.9% from 29.8% for the prior period. This increase
in gross profit as a percent of net sales, was attributable to a 1.8%
improvement in buying, occupancy, and warehousing costs reflecting improved
leveraging of these expenses, offset by decreases of 0.7% in merchandise
margins. The decrease in merchandise margins resulted primarily from increased
markdowns and an increase in inventory shrinkage, offset by improved mark-ons as
compared to the prior period.

Selling, general and administrative expenses for the current period increased to
$67.1 million from $57.8 million for the prior period. As a percent of net
sales, these expenses decreased to 26.6% from 28.4% for the prior period due to
better leveraging of salaries and other administrative expenses. The increase of
$9.3 million resulted primarily from an increase in store operating expenses to
support the new store growth and increased compensation and benefit costs.

Depreciation and amortization expense for the current period increased to $5.3
million from $4.5 million for the prior period and represented 2.1% of sales in
the current period as compared to 2.2% of sales in the prior period.

Interest income for the current period decreased to $0.7 million from $0.8
million for the prior period because of lower cash balances available for
investment during the second quarter of the current period. No borrowings were
required under the terms of the Company's line of credit during the current
period.

The income before income taxes for the current period increased to $6.2 million
from a $0.8 million loss before income taxes for the prior period. As a percent
of net sales, the income before income taxes for the current period increased to
2.5% from (0.4)% for the prior period. The increase in income before income
taxes as a percent of sales was attributable to a 3.6% improvement in leveraging
of store occupancy and warehousing expenses, selling, general, and
administrative expenses, and depreciation costs. This improvement was offset by
reduced merchandise margins of 0.6% and lower interest income of 0.1%.

LIQUIDITY AND CAPITAL RESOURCES

The Company's primary uses of working capital in the current period were cash
flow used by operating activities, primarily to support inventory increases for
anticipated sales and new store growth. Additionally, the Company used working
capital to support capital expenditures and to acquire Prophecy, Ltd. The
Company had working capital of $32.4 million and $34.4 million at November 1,
1997 and February 1, 1997, respectively.

At November 1, 1997, the Company had an unsecured demand lending arrangement
with a bank to provide a $60.0 million line of credit at either the lender's
prime lending rate (8.5% at November 1, 1997) or a negotiated rate such as
LIBOR. The facility has a limit of $40.0 million that can be used for direct
borrowing. Cash generated from operations in prior periods was sufficient enough
to finance operations so that no borrowings were required against the line
during the current period. Letters of credit in the amount of $41.8 million were
outstanding at November 1, 1997. The remaining available balance on the line was
$18.2 million at November 1, 1997.

                                       11
   12
Capital expenditures, net of construction allowances, totaled $10.2 million for
the nine months ended November 1, 1997. These expenditures included the addition
of 32 new store locations, 16 store remodels, leasehold improvements in existing
stores, and the purchase of CAD equipment, software and hardware.

The Company expects to open an additional 4 stores during the remainder of the
fiscal year. This forward-looking statement will be influenced by factors
including the Company's financial position, consumer spending, and the number of
advantageous mall store leases that may become available. The Company believes
that the cash flow from operations and its bank line of credit will be
sufficient to meet its presently anticipated cash requirements through Fiscal
1998.

SEASONALITY

Historically, the Company's operations have been seasonal, with a
disproportionate amount of the Company's net sales and a majority to its net
income occurring in the fourth fiscal quarter, reflecting increased demand
during the year-end holiday selling season and, to a lesser extent, the third
quarter, reflecting increased demand during the back-to-school selling season.
The Company has recognized net losses during the first fiscal quarter and weaker
net sales and income during the second fiscal quarter.

IMPACT OF INFLATION

The Company does not believe that the relatively modest levels of inflation
which have been experienced in the United States in recent years have had a
significant effect on its net sales or its profitability. Substantial increases
in cost, however, could have a significant impact on the Company and the
industry in the future.

SAFE HARBOR STATEMENT AND BUSINESS RISKS

This report contains various "forward-looking statements" within the meaning of
Section 27A of the Securities Act of 1933, as amended, and Section 21E of the
Securities Exchange Act of 1934, as amended, which represent the Company's
expectations or beliefs concerning future events, including the following: the
planned opening of 4 stores during the remainder of Fiscal 1997 and the
sufficiency of cash flows and line of credit facilities to meet Fiscal 1998 cash
requirements. The Company cautions that these statements are further qualified
by factors that could cause actual results to differ materially from those in
the forward-looking statements, including without limitation, the following: a
decline in demand for the merchandise offered by the Company; any events causing
the disruption of imports including the insolvency of a significant supplier;
the ability of the Company to locate and obtain favorable store sites and
negotiate acceptable lease terms; the ability of the Company to gauge the
fashion tastes of its customers and provide merchandise that satisfies customer
demand; the effect of the economic conditions; and the effect of competitive
pressures from other retailers. Results actually achieved thus may differ
materially from expected results in any forward-looking statements.

The Company's results of operations will also fluctuate from quarter to quarter
in the future as a result of numerous other factors. These include factors the
Company cannot control that impact mall-based retailers generally, such as
factors affecting the amount of traffic in enclosed shopping malls and regional
and national economic conditions affecting disposable consumer income. They also
include factors over which the Company has some control, such as distinguishing
itself from its competitors based on the quality and design of its private label
brand names; identifying and responding to fashion trends in a timely manner;
the ability to direct source merchandise closer to need and in appropriate
quantities; the ability to retain qualified personnel; and the number and timing
of the opening of new stores. Any one or a combination of these factors could
have a material adverse affect on the Company's results of operations and
financial condition.

                                       12
   13
PART II - OTHER INFORMATION



Item 6.  Exhibits and Reports on Form 8-K

        (a) Exhibits

        Exhibit No.            Description

               10.12           First Amendment to Loan with Azteca Production
                               International, Inc.

               23.             Acknowledgement of Independent Accountants

               27.             Financial Data Schedule

        (b) Reports on Form 8-K - None

                                       13
   14
                                   SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.

Dated December 9, 1997


                                        American Eagle Outfitters, Inc.
                                        (Registrant)

                                        /s/ Laura A. Weil
                                        ------------------------------------
                                        Laura A. Weil
                                        Executive Vice President and Chief
                                        Financial Officer

                                        /s/ Dale E. Clifton
                                        ------------------------------------
                                        Dale E. Clifton
                                        Vice President, Controller and Chief
                                        Accounting Officer

                                       14