Exhibit 99.2

Abercrombie & Fitch Co.
Condensed Consolidated Statements of Income
(Unaudited)
Thirteen Weeks Ended February 2, 2008 and Fourteen Weeks Ended February 3, 2007
(in thousands, except per share data)

		ACTUAL								ACTUAL
		2007				% of Sales				2006				% of Sales
Net Sales		$	1,228,969				100.0	%		$	1,138,744				100.0	%
Cost of Goods Sold			403,352				32.8	%			383,109				33.6	%
Gross Profit			825,617				67.2	%			755,635				66.4	%
Total Stores and Distribution Expense			388,421				31.6	%			349,770				30.7	%
Total Marketing, General and Administrative Expense			103,147				8.4	%			101,623				8.9	%
Other Operating Income, Net			(3,019	)			-0.2	%			(4,592	)			-0.4	%
Operating Income			337,068				27.4	%			308,834				27.1	%
Interest Income, Net			(6,356	)			-0.5	%			(4,714	)			-0.4	%
Income Before Income Taxes			343,424				27.9	%			313,548				27.5	%
Income Tax Expense			126,668				10.3	%			115,356				10.1	%
Effective Rate			36.9	%							36.8	%
Net Income		$	216,756				17.6	%		$	198,192				17.4	%
Net Income Per Share:
Basic		$	2.52							$	2.25
Diluted		$	2.40							$	2.14
Weighted-Average Shares Outstanding:
Basic			86,122								88,159
Diluted			90,235								92,572

Abercrombie & Fitch Co.
Condensed Consolidated Statements of Income
(Unaudited)
Fifty-Two Weeks Ended February 2, 2008 and Fifty-Three Weeks Ended February 3, 2007
(in thousands, except per share data)

		ACTUAL								ACTUAL
		2007				% of Sales				2006				% of Sales
Net Sales		$	3,749,847				100.0	%		$	3,318,158				100.0	%
Cost of Goods Sold			1,238,480				33.0	%			1,109,152				33.4	%
Gross Profit			2,511,367				67.0	%			2,209,006				66.6	%
Total Stores and Distribution Expense			1,386,846				37.0	%			1,187,071				35.8	%
Total Marketing, General and Administrative Expense			395,758				10.6	%			373,828				11.3	%
Other Operating Income, Net			(11,734	)			-0.3	%			(9,983	)			-0.3	%
Operating Income			740,497				19.7	%			658,090				19.8	%
Interest Income, Net			(18,828	)			-0.5	%			(13,896	)			-0.4	%
Income Before Income Taxes			759,325				20.2	%			671,986				20.3	%
Income Tax Expense			283,628				7.6	%			249,800				7.5	%
Effective Rate			37.4	%							37.2	%
Net Income		$	475,697				12.7	%		$	422,186				12.7	%
Net Income Per Share:
Basic		$	5.45							$	4.79
Diluted		$	5.20							$	4.59
Weighted-Average Shares Outstanding:
Basic			87,248								88,052
Diluted			91,523								92,010

Abercrombie & Fitch Co.
Condensed Consolidated Balance Sheets
(in thousands)

		(Unaudited)
		February 2, 2008				February 3, 2007
ASSETS
Current Assets
Cash and Equivalents		$	118,044			$	81,959
Marketable Securities			530,486				447,793
Receivables			53,801				43,240
Inventories			333,153				427,447
Deferred Income Taxes			36,128				33,170
Other Current Assets			68,643				58,469
Total Current Assets			1,140,255				1,092,078
Property and Equipment, Net			1,318,291				1,092,282
Other Assets			109,052				63,707
TOTAL ASSETS		$	2,567,598			$	2,248,067
LIABILITIES AND SHAREHOLDERS’ EQUITY
Current Liabilities
Accounts Payable and Outstanding Checks		$	151,798			$	128,310
Accrued Expenses			280,910				260,219
Deferred Lease Credits			37,925				35,423
Income Taxes Payable			72,480				86,675
Total Current Liabilities			543,113				510,627
Long-Term Liabilities
Deferred Income Taxes			22,491				30,394
Deferred Lease Credits			213,739				203,943
Other Liabilities			169,942				97,806
Total Long-Term Liabilities			406,172				332,143
Total Shareholders’ Equity			1,618,313				1,405,297
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY		$	2,567,598			$	2,248,067

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

																																			2006
PERIOD		2004														2005														(53 week year)														2007
		(% 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	%				-2	%				804,538				22	%
3rd Qtr			1	%				520,724				17	%				25	%				704,918				35	%				5	%				863,448				22	%				1	%				973,930				13	%
4th Qtr			9	%				687,254				23	%				28	%				961,392				40	%				-3	%				1,138,744				18	%				-1	%				1,228,969				8	%
Year			2	%				2,021,253				18	%				26	%				2,784,711				38	%				2	%				3,318,158				19	%				-1	%				3,749,847				13	%
6 Mos			-3	%				813,276				16	%				24	%				1,118,401				38	%				3	%				1,315,967				18	%				-3	%				1,546,948				18	%
9 Mos			-1	%				1,333,999				16	%				24	%				1,823,319				37	%				4	%				2,179,415				20	%				-1	%				2,520,878				16	%

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	%				251,100				31.2	%
3rd Qtr			184,107				35.4	%				239,832				34.0	%				295,250				34.2	%				328,887				33.8	%
4th Qtr			231,487				33.7	%				321,974				33.5	%				383,109				33.6	%				403,352				32.8	%
Year			680,029				33.6	%				933,295				33.5	%				1,109,152				33.4	%				1,238,480				33.0	%
6 Mos			264,435				32.5	%				371,489				33.2	%				430,793				32.7	%				506,241				32.7	%
9 Mos			448,542				33.6	%				611,321				33.5	%				726,043				33.3	%				835,128				33.1	%

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	%				553,438				68.8	%
3rd Qtr			336,617				64.6	%				465,086				66.0	%				568,198				65.8	%				645,043				66.2	%
4th Qtr			455,767				66.3	%				639,418				66.5	%				755,635				66.4	%				825,617				67.2	%
Year			1,341,225				66.4	%				1,851,416				66.5	%				2,209,006				66.6	%				2,511,367				67.0	%
6 Mos			548,841				67.5	%				746,912				66.8	%				885,173				67.3	%				1,040,707				67.3	%
9 Mos			885,457				66.4	%				1,211,998				66.5	%				1,453,372				66.7	%				1,685,750				66.9	%

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

PERIOD		2004									2005									2006 53 Week year									2007
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	%				334,417				41.6	%
3rd Qtr			188,381				36.2	%				252,947				35.9	%				308,456				35.7	%				355,770				36.5	%
4th Qtr			223,833				32.6	%				293,488				30.5	%				349,770				30.7	%				388,421				31.6	%
Year			738,244				36.5	%				1,000,755				35.9	%				1,187,071				35.8	%				1,386,846				37.0	%
6 Mos			326,030				40.1	%				454,320				40.6	%				528,846				40.2	%				642,655				41.5	%
9 Mos			514,411				38.6	%				707,267				38.8	%				837,302				38.4	%				998,425				39.6	%

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	%				98,440				12.2	%
3rd Qtr			86,273				16.6	%				97,644				13.9	%				97,167				11.3	%				103,996				10.7	%
4th Qtr			66,076				9.6	%				80,783				8.4	%				101,623				8.9	%				103,147				8.4	%
Year			259,836				12.9	%				313,457				11.3	%				373,828				11.3	%				395,758				10.6	%
6 Mos			107,488				13.2	%				135,030				12.1	%				175,039				13.3	%				188,615				12.2	%
9 Mos			193,760				14.5	%				232,674				12.8	%				272,206				12.5	%				292,611				11.6	%

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	%				(3,551	)			-0.4	%
3rd Qtr			(15	)			0.0	%				(1,379	)			-0.2	%				(266	)			0.0	%				(1,310	)			-0.1	%
4th Qtr			(4,317	)			-0.6	%				(2,341	)			-0.2	%				(4,592	)			-0.4	%				(3,019	)			-0.2	%
Year			(4,490	)			-0.2	%				(5,534	)			-0.2	%				(9,983	)			-0.3	%				(11,734	)			-0.3	%
6 Mos			(158	)			0.0	%				(1,814	)			-0.2	%				(5,126	)			-0.4	%				(7,405	)			-0.5	%
9 Mos			(174	)			0.0	%				(3,193	)			-0.2	%				(5,392	)			-0.2	%				(8,715	)			-0.3	%

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)

																					2006
PERIOD			2004									2005									(53 week year)									2007
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	%				124,132				15.4	%
3rd Qtr				61,978				11.9	%				115,874				16.4	%				162,841				18.9	%				186,587				19.2	%
4th Qtr				170,175				24.8	%				267,488				27.8	%				308,834				27.1	%				337,068				27.4	%
Year				347,635				17.2	%				542,738				19.5	%				658,090				19.8	%				740,497				19.7	%
6 Mos				115,483				14.2	%				159,376				14.3	%				186,415				14.2	%				216,842				14.0	%
9 Mos				177,460				13.3	%				275,250				15.1	%				349,256				16.0	%				403,429				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	%				(4,143	)			-0.5	%
3rd Qtr				(1,574	)			-0.3	%				(1,516	)			-0.2	%				(3,252	)			-0.4	%				(4,618	)			-0.5	%
4th Qtr				(1,299	)			-0.2	%				(2,376	)			-0.2	%				(4,714	)			-0.4	%				(6,356	)			-0.5	%
Year				(5,216	)			-0.3	%				(6,672	)			-0.2	%				(13,896	)			-0.4	%				(18,828	)			-0.5	%
6 Mos				(2,343	)			-0.3	%				(2,780	)			-0.2	%				(5,931	)			-0.5	%				(7,854	)			-0.5	%
9 Mos				(3,919	)			-0.3	%				(4,296	)			-0.2	%				(9,183	)			-0.4	%				(12,472	)			-0.5	%

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	%				128,275				15.9	%
3rd Qtr				63,552				12.2	%				117,390				16.7	%				166,093				19.2	%				191,205				19.6	%
4th Qtr				171,474				25.0	%				269,864				28.1	%				313,548				27.5	%				343,424				27.9	%
Year				352,853				17.5	%				549,410				19.7	%				671,986				20.3	%				759,325				20.2	%
6 Mos				117,827				14.5	%				162,156				14.5	%				192,346				14.6	%				224,696				14.5	%
9 Mos				181,379				13.6	%				279,546				15.3	%				358,439				16.4	%				415,901				16.5	%

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)

																					2006
PERIOD			2004									2005									(53 week year)									2007
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	%				47,000				36.6	%
3rd Qtr				23,641				37.2	%				45,790				39.0	%				64,062				38.6	%				73,620				38.5	%
4th Qtr				67,214				39.2	%				105,240				39.0	%				115,356				36.8	%				126,668				36.9	%
Year				136,477				38.7	%				215,426				39.2	%				249,800				37.2	%				283,628				37.4	%
6 Mos				45,622				38.7	%				64,396				39.7	%				70,383				36.6	%				83,340				37.1	%
9 Mos				69,263				38.2	%				110,186				39.4	%				134,445				37.5	%				156,960				37.7	%

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	%				81,275				10.1	%
3rd Qtr				39,911				7.7	%				71,600				10.2	%				102,031				11.8	%				117,585				12.1	%
4th Qtr				104,260				15.2	%				164,624				17.1	%				198,192				17.4	%				216,756				17.6	%
Year				216,376				10.7	%				333,984				12.0	%				422,186				12.7	%				475,697				12.7	%
6 Mos				72,205				8.9	%				97,760				8.7	%				121,963				9.3	%				141,356				9.1	%
9 Mos				112,116				8.4	%				169,360				9.3	%				223,994				10.3	%				258,941				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	%				81,275				23.7	%
3rd Qtr				39,911				-20.1	%				71,600				79.4	%				102,031				42.5	%				117,585				15.2	%
4th Qtr				104,260				10.2	%				164,624				57.9	%				198,192				20.4	%				216,756				9.4	%
Year				216,376				5.6	%				333,984				54.4	%				422,186				26.4	%				475,697				12.7	%
6 Mos				72,205				19.7	%				97,760				35.4	%				121,963				24.8	%				141,356				15.9	%
9 Mos				112,116				1.7	%				169,360				51.1	%				223,994				32.3	%				258,941				15.6	%

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				5.0	%
2nd Qtr			$	0.44				29.4	%			$	0.63				43.2	%			$	0.72				14.4	%			$	0.88				22.2	%
3rd Qtr			$	0.42				-16.0	%			$	0.79				88.1	%			$	1.11				40.5	%			$	1.29				16.2	%
4th Qtr			$	1.15				18.6	%			$	1.80				56.5	%			$	2.14				18.9	%			$	2.40				12.1	%
Year			$	2.28				10.7	%			$	3.66				60.5	%			$	4.59				25.4	%			$	5.20				13.3	%
6 Mos			$	0.74				23.3	%			$	1.07				44.6	%			$	1.34				25.2	%			$	1.53				14.2	%
9 Mos			$	1.16				5.5	%			$	1.87				61.2	%			$	2.44				30.5	%			$	2.82				15.6	%

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
14. Weighted-Average Shares Outstanding (Diluted)			2004					2005					2006 (53 week year)					2007
1st Qtr				96,872					89,800					91,327					92,292
2nd Qtr				97,590					91,501					91,178					92,294
3rd Qtr				95,351					90,458					92,146					91,133
4th Qtr				90,750					91,275					92,572					90,235
Year				95,110					91,221					92,010					91,523
6 Mos				97,118					90,946					91,274					92,369
9 Mos				96,522					90,422					91,675					91,937
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					88,292
3rd Qtr				90,556					87,606					88,192					86,050
4th Qtr				86,040					87,726					88,300					86,156