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

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	%		984	11.8	%
3rd Qtr		764	17.4	%		820	7.3	%		912	11.2	%		1,014	11.2	%
4th Qtr		788	12.6	%		851	8.0	%		944	10.9	%		1,035	9.6	%

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	%		6,994	12.4	%
3rd Qtr		5,439	15.5	%		5,789	6.4%		6,441	11.3	%		7,188	11.6	%
4th Qtr		5,591	11.4	%		6,025	7.8%		6,694	11.1	%		7,337	9.6	%

Q4 2006 Results are based on 14-week quarter