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

                       ----------------------------------

                                   FORM 10-Q/A
                                (AMENDMENT NO. 1)

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

For the quarterly period ended October 30, 2004

                                 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 1-12107

                             ABERCROMBIE & FITCH CO.
             ------------------------------------------------------
             (Exact name of registrant as specified in its charter)

           Delaware                                    31-1469076
-------------------------------            ------------------------------------
(State or other jurisdiction of            (I.R.S. Employer Identification No.)
incorporation or organization)

                     6301 Fitch Path, New Albany, OH             43054
                --------------------------------------------------------
                (Address of principal executive offices)      (Zip Code)

Registrant's telephone number, including area code        (614) 283-6500

                                 Not Applicable
    -------------------------------------------------------------------------
   (Former name, former address and former fiscal year, if changed since last
                                    report.)

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 by check mark whether the registrant is an accelerated filer (as
defined in Rule 12b-2 of the Exchange Act). 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.

  Class A Common Stock                     Outstanding at December 3, 2004
-----------------------                    -------------------------------
    $.01 Par Value                               87,149,083 Shares



EXPLANATORY NOTE

This Amendment No. 1 to this Quarterly Report on Form 10-Q/A ("Form 10-Q/A") is
being filed in order to correct the previously issued condensed consolidated
financial statements of Abercrombie & Fitch Co. (the "Company") for the
quarterly period ended October 30, 2004, initially filed with the Securities and
Exchange Commission (the "SEC") on December 9, 2004 (the "Original Filing"). The
corrections are to properly account for landlord construction allowances in
accordance with Statement of Financial Accounting Standards No.13, "Accounting
for Leases" and Financial Accounting Standards Board Technical Bulletin No.
88-1, "Issues Relating to Accounting for Leases"; and rent holidays in
accordance with Financial Accounting Standards Board Technical Bulletin No.
85-3, "Accounting for Operating Leases with Scheduled Rent Increases." See Note
2: "Restatement and Reclassification of Financial Statements" under Notes to
Condensed Consolidated Financial Statements included in Item 1, "Financial
Statements" of this Form 10-Q/A for additional discussion and a summary of the
effect of these changes on the Company's condensed consolidated financial
statements as of October 30, 2004 and January 31, 2004 and for the interim
periods ended October 30, 2004 and November 1, 2003.

This Form 10-Q/A amends and restates only Items 1, 2 and 4 of Part I and Item 6
of Part II of the Original Filing to reflect the effects of this restatement of
our financial statements for the period presented or as deemed necessary in
connection with the completion of restated financial statements. The remaining
Items contained within this Amendment No. 1 on Form 10-Q/A consist of all other
Items originally contained on Form 10-Q for the fiscal quarter ended October 30,
2004. These remaining Items are not amended hereby, but are included for the
convenience of the reader. Except for the forgoing amended information, this
Form 10-Q/A continues to describe conditions as of the date of the Original
Filing, and we have not updated the disclosures contained herein to reflect
events that occurred at a later date.

In connection with the preparation of this Form 10-Q/A, the Company concluded
that it was appropriate to classify our investments in auction rate securities
as marketable securities. Previously, such investments had been classified as
cash and equivalents. Accordingly, we have revised the classification to report
these investments as marketable securities on the consolidated balance sheets as
of October 30, 2004 and January 31, 2004. The Company has also made
corresponding adjustments to the consolidated statements of cash flows for the
thirty-nine weeks ended October 30, 2004 and November 1, 2003, to reflect the
gross purchases and sales of these investments as investing activities rather
than as a component of cash and equivalents. See Note 2: "Restatement and 
Reclassification of Financial Statements" under Notes to Condensed Consolidated
Financial Statements included in Item 1, "Financial Statements" of this Form
10-Q/A for additional discussion on the effects of the change in classification.

                                       2


                             ABERCROMBIE & FITCH CO.

                                TABLE OF CONTENTS



                                                                                      Page No.
                                                                                      --------
                                                                                   
Part I. Financial Information

   Item 1.  Financial Statements

      Condensed Consolidated Statements of Income - (Restated)
        Thirteen and Thirty-Nine Weeks Ended
           October 30, 2004 and November 1, 2003................................          4

      Condensed Consolidated Balance Sheets - (Restated)
           October 30, 2004 and January 31, 2004................................          5

      Condensed Consolidated Statements of Cash Flows - (Restated)
        Thirty-Nine Weeks Ended
           October 30, 2004 and November 1, 2003................................          6

      Notes to Condensed Consolidated Financial Statements - (Restated).........          7

      Report of Independent Registered Public Accounting Firm...................         18

   Item 2.  Management's Discussion and Analysis of
           Financial Condition and Results of Operations........................         19

   Item 3.  Quantitative and Qualitative Disclosures About Market Risk..........         34

   Item 4.  Controls and Procedures.............................................         35

Part II.   Other Information

   Item 1.  Legal Proceedings...................................................         37

   Item 2.  Unregistered Sales of Equity Securities and Use of Proceeds ........         40

   Item 5.  Other Information ..................................................         41

   Item 6.  Exhibits ...........................................................         43


                                       3


PART I - FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

                               ABERCROMBIE & FITCH

                  CONDENSED CONSOLIDATED STATEMENTS OF INCOME

                     (Thousands except per share amounts)

                                   (Unaudited)



                                           Thirteen Weeks Ended        Thirty-Nine Weeks Ended
                                       ---------------------------   ---------------------------
                                       October 30,    November 1,     October 30,    November 1,
                                          2004           2003           2004          2003
                                       ------------   ------------   ------------   ------------
                                                        (Restated, See Note 2)
                                                                        
NET SALES                              $    520,724   $    444,979   $  1,333,999   $  1,147,421

  Cost of Goods Sold, Occupancy and        
   Buying Costs                             294,187        261,986        760,830        692,000
                                       ------------   ------------   ------------   ------------

GROSS INCOME                                226,537        182,993        573,169        455,421

  General, Administrative and Store
  Operating Expenses                        164,559        102,415        395,709        279,030
                                       ------------   ------------   ------------   ------------

OPERATING INCOME                             61,978         80,578        177,460        176,391

  Interest Income, Net                       (1,574)          (757)        (3,919)        (2,610)
                                       ------------   ------------   ------------   ------------

INCOME BEFORE INCOME TAXES                   63,552         81,335        181,379        179,001

  Provision for Income Taxes                 23,641         31,401         69,263         68,754
                                       ------------   ------------   ------------   ------------

NET INCOME                             $     39,911   $     49,934   $    112,116   $    110,247
                                       ============   ============   ============   ============

NET INCOME PER SHARE:

BASIC                                  $       0.43   $       0.52   $       1.19   $       1.14
                                       ============   ============   ============   ============
DILUTED                                $       0.42   $       0.50   $       1.16   $       1.10
                                       ============   ============   ============   ============

WEIGHTED-AVERAGE SHARES OUTSTANDING:

BASIC                                        93,449         96,407         94,490         97,076
                                       ============   ============   ============   ============
DILUTED                                      95,351         99,102         96,522        100,095
                                       ============   ============   ============   ============

DIVIDENDS PER SHARE                    $       0.13   $       0.00   $       0.50   $       0.00
                                       ============   ============   ============   ============


  The accompanying notes are an integral part of these condensed consolidated
                             financial statements.

                                       4


                               ABERCROMBIE & FITCH

                      CONDENSED CONSOLIDATED BALANCE SHEETS

                                   (Thousands)

                                   (Unaudited)



                                                 October 30,    January 31,
                                                    2004           2004
                                                ------------   ------------
                                                  (Restated, See Note 2)
                                                         
ASSETS

CURRENT ASSETS:
  Cash and Equivalents                          $     74,591   $     56,373
  Marketable Securities                              368,815        464,700 
  Receivables                                         20,027          7,197
  Inventories                                        209,002        170,703
  Store Supplies                                      35,432         29,993
  Other                                               28,531         23,689
                                                ------------   ------------
TOTAL CURRENT ASSETS                                 736,398        752,655

PROPERTY AND EQUIPMENT, NET                          684,784        630,022

OTHER ASSETS                                           7,840            552
                                                ------------   ------------
TOTAL ASSETS                                    $  1,429,022   $  1,383,229
                                                ============   ============

LIABILITIES AND SHAREHOLDERS' EQUITY

CURRENT LIABILITIES:
  Accounts Payable & Outstanding Checks         $    138,740   $     91,364
  Accrued Expenses                                   227,722        163,389
  Deferred Lease Credits                              30,939         26,627
  Income Taxes Payable                                13,756         29,692
                                                ------------   ------------

TOTAL CURRENT LIABILITIES                            411,157        311,072

DEFERRED INCOME TAXES                                 42,638         31,236

LONG-TERM DEFERRED LEASE CREDITS                     165,626        154,768

OTHER LONG-TERM LIABILITIES                           32,135         28,388

SHAREHOLDERS' EQUITY:
  Class A Common Stock - $.01 par value:
     150,000,000 shares authorized and 
     103,300,000 shares issued at October 
     30, 2004 and January 31, 2004, 
     respectively                                      1,033          1,033
  Paid-In Capital                                    141,656        139,139
  Retained Earnings                                  971,336        906,085
                                                ------------   ------------
                                                   1,114,025      1,046,257

   Less: Treasury Stock, at Average Cost, 
      12,744,016 and 8,692,501 shares at 
      October 30, 2004 and January 31, 2004, 
      respectively                                  (336,559)      (188,492)
                                                ------------   ------------

TOTAL SHAREHOLDERS' EQUITY                           777,466        857,765
                                                ------------   ------------

TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY      $  1,429,022   $  1,383,229
                                                ============   ============


  The accompanying notes are an integral part of these condensed consolidated
                             financial statements.

                                       5


                               ABERCROMBIE & FITCH

                CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

                                   (Thousands)

                                   (Unaudited)



                                                  Thirty-Nine Weeks Ended
                                                ---------------------------
                                                 October 30,   November 1,
                                                    2004           2003
                                                ------------   ------------
                                                   (Restated, See Noted)
                                                         
OPERATING ACTIVITIES:
  Net Income                                    $    112,116   $    110,247

  Impact of Other Operating Activities on
    Cash Flows:
   Depreciation and Amortization                      76,989         64,480
   Amortization of Deferred Lease Credits            (22,546)       (18,095)
   Loss on Retirement of Property and                
    Equipment                                          2,553              -
   Non-cash Charge for Deferred Compensation           7,670          4,083
   Deferred Taxes                                     (9,983)        11,731
   Lessor Construction Allowances                     35,028         36,122
  Changes in Assets and Liabilities:
     Inventories                                     (31,147)       (49,875)
     Accounts Payable and Accrued Expenses            91,689         22,043
     Income Taxes                                     17,285         (7,340)
     Other Assets and Liabilities                    (24,492)           167
                                                ------------   ------------

NET CASH PROVIDED BY OPERATING ACTIVITIES            255,162        173,563
                                                ------------   ------------

INVESTING ACTIVITIES:
  Capital Expenditures Including Capital           
   Lease Obligations                                (141,071)      (119,753)
  Purchases of Marketable Securities              (3,630,880)    (2,731,842)
  Proceeds from Sale of Marketable               
   Securities                                      3,726,765      2,776,096
                                                ------------   ------------

NET CASH USED FOR INVESTING ACTIVITIES               (45,186)       (75,499)
                                                ------------   ------------

FINANCING ACTIVITIES:
  Change in Cash Overdraft                             8,518         (1,686)
  Stock Option Exercises and Other                    33,162         18,162
  Purchases of Treasury Stock                       (197,892)       (68,746)
  Dividends Paid                                     (35,546)             -
                                                ------------   ------------

NET CASH USED FOR FINANCING ACTIVITIES              (191,758)       (52,270)
                                                ------------   ------------
NET INCREASE IN CASH AND EQUIVALENTS                  18,218         45,794
  Cash and Equivalents, Beginning of Year             56,373         43,355
                                                ------------   ------------

CASH AND EQUIVALENTS, END OF PERIOD             $     74,591   $     89,149
                                                ============   ============

SIGNIFICANT NON-CASH INVESTING ACTIVITIES:
  Change in Accrual for Construction in
   Progress                                    ($      7,295)  $     24,921
                                                ============   ============

SIGNIFICANT NON-CASH FINANCING ACTIVITIES:
  Declaration of Cash Dividend to be Paid       $     11,319              -
                                                ============   ============


  The accompanying notes are an integral part of these condensed consolidated
                             financial statements.

                                       6


                               ABERCROMBIE & FITCH

        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

1.    BASIS OF PRESENTATION

      Abercrombie & Fitch Co. ("A&F"), through its subsidiaries (collectively,
      A&F and its subsidiaries are referred to as "Abercrombie & Fitch" or the
      "Company"), is a specialty retailer of high quality, casual apparel for
      men, women, guys, girls and kids with an active, youthful lifestyle.

      The condensed consolidated financial statements include the accounts of
      A&F and all significant subsidiaries that are more than 50 percent owned
      and controlled. All significant intercompany balances and transactions
      have been eliminated in consolidation.

      Certain amounts have been reclassified to conform with the current year
      presentation. The amounts reclassified did not have an effect on the
      Company's results of operations or shareholders' equity.

      The condensed consolidated financial statements as of October 30, 2004 and
      for the thirteen and thirty-nine week periods ended October 30, 2004 and
      November 1, 2003 are unaudited and are presented pursuant to the rules and
      regulations of the Securities and Exchange Commission. Accordingly, these
      condensed consolidated financial statements should be read in conjunction
      with the consolidated financial statements and notes thereto contained in
      A&F's Annual Report on Form 10-K/A for the fiscal year ended January 31,
      2004 (the "2003 fiscal year"). In the opinion of management, the
      accompanying condensed consolidated financial statements reflect all
      adjustments (which are of a normal recurring nature) necessary to present
      fairly the financial position and results of operations and cash flows for
      the interim periods, but are not necessarily indicative of the results of
      operations to be anticipated for the fiscal year ending January 29, 2005
      (the "2004 fiscal year").

      The condensed consolidated financial statements as of October 30, 2004 and
      for the thirteen and thirty-nine week periods ended October 30, 2004 and
      November 1, 2003 included herein have been reviewed by the independent
      registered public accounting firm of PricewaterhouseCoopers LLP and the
      report of such firm follows the notes to the condensed consolidated
      financial statements. PricewaterhouseCoopers LLP is not subject to the
      liability provisions of Section 11 of the Securities Act of 1933 (the
      "Act") for its report on the condensed consolidated financial statements
      because that report is not a "report" within the meaning of Sections 7 and
      11 of the Act.

                                       7


2. RESTATEMENT AND RECLASSIFICATION OF FINANCIAL STATEMENTS

   Subsequent to the issuance of the Company's fiscal 2003 consolidated
   financial statements, the Company reviewed its accounting practices with
   respect to leasing transactions and determined that its then-current method
   of accounting for construction allowances was not in accordance with
   Statement of Financial Accounting Standards No.13, "Accounting for Leases"
   and Financial Accounting Standards Board Technical Bulletin No. 88-1, "Issues
   Relating to Accounting for Leases"; and its then-current method of accounting
   for rent holidays was not in accordance with Financial Accounting Standards
   Board Technical Bulletin No. 85-3, "Accounting for Operating Leases with
   Scheduled Rent Increases." As a result, the Company restated its consolidated
   financial statements as of January 31, 2004 and February 1, 2003 and for the
   fiscal years ended January 31, 2004, February 1, 2003 and February 2, 2002;
   and its consolidated financial statements as of and for the interim periods
   ended October 30, 2004, July 31, 2004, May 1, 2004, November 1, 2003, August
   2, 2003 and May 3, 2003.

   Historically, the Company's consolidated balance sheets have reflected the
   unamortized portion of construction allowances received from landlords of
   properties leased by the Company for its stores as a reduction of property
   and equipment instead of as a deferred lease credit. Excluding tax impacts,
   the effect of the revised accounting for construction allowances requires the
   Company to increase property and equipment and establish a corresponding
   deferred lease credit. Further, historically, the Company's consolidated
   statements of cash flows have reflected construction allowances as a
   reduction of capital expenditures within investing activities rather than as
   an increase in deferred lease credits within operating activities. The impact
   of the revised accounting is to increase both net cash provided by operating
   activities and net cash used for investing activities by equal amounts.

   In addition, the Company has historically recognized the straight line rent
   expense for leases beginning on the commencement date of the lease rather
   than on the date the Company takes possession. This approach had the effect
   of excluding the build-out period of the Company's stores from the
   calculation of the period over which it expenses rent. The build-out period
   is generally three to four months prior to store opening date. Excluding tax
   impacts, the effect of the revised accounting for rent holidays requires the
   Company to increase accrued expenses and adjust retained earnings on the
   consolidated balance sheets, as well as correct amortization in cost of goods
   sold, occupancy and buying costs in the consolidated statements of income.

   The cumulative effect of these accounting changes is a reduction of retained
   earnings of $11.0 million as of the beginning of fiscal 2001 and decreases to
   retained earnings of $2.1 million, $181 thousand and $272 thousand as of the
   end of the fiscal years 2001, 2002 and 2003, respectively.

   The following is a summary of the effects of these changes on the Company's
   consolidated balance sheets as of October 30, 2004 and January 31, 2004, as
   well as the effect of these changes on the Company's consolidated statements
   of income and cash flows for the fiscal quarter ended October 30, 2004 and
   November 1, 2003 (thousands, except per share amounts):

                                       8


                       Consolidated Statements of Income



                                                As Previously
                                                  Reported       Adjustments     As Restated
                                                -------------   -------------   -------------
                                                                       
Thirteen weeks ended October 30, 2004
Cost of Goods Sold, Occupancy and
 Buying Costs                                   $     293,888   $         299   $     294,187
Gross Income                                          226,836            (299)        226,537
Operating Income                                       62,277            (299)         61,978
Income Before Income Taxes                             63,851            (299)         63,552
Provision for Income Taxes                             23,760            (119)         23,641
Net Income                                             40,091            (180)         39,911
Net Income Per Share - Basic                    $        0.43   $           -   $        0.43
Net Income Per Share - Diluted                  $        0.42   $           -   $        0.42

Thirty-nine weeks ended October 30, 2004
Cost of Goods Sold, Occupancy and
 Buying Costs                                   $     759,987   $         843   $     760,830
Gross Income                                          574,012            (843)        573,169
Operating Income                                      178,303            (843)        177,460
Income Before Income Taxes                            182,222            (843)        181,379
Provision for Income Taxes                             69,600            (337)         69,263
Net Income                                            112,622            (506)        112,116
Net Income Per Share - Basic                    $        1.19   $           -   $        1.19
Net Income Per Share - Diluted                  $        1.17   $       (0.01)  $        1.16

Thirteen weeks ended November 1, 2003
Cost of Goods Sold, Occupancy and
 Buying Costs                                   $     261,114   $         872   $     261,986
Gross Income                                          183,865            (872)        182,993
Operating Income                                       81,450            (872)         80,578
Income Before Income Taxes                             82,207            (872)         81,335
Provision for Income Taxes                             31,750            (349)         31,401
Net Income                                             50,457            (523)         49,934
Net Income Per Share - Basic                    $        0.52   $           -   $        0.52
Net Income Per Share - Diluted                  $        0.51   $       (0.01)  $        0.50

Thirty-nine weeks ended November 1, 2003
Cost of Goods Sold, Occupancy and
 Buying Costs                                   $     691,035   $         965   $     692,000
Gross Income                                          456,386            (965)        455,421
Operating Income                                      177,356            (965)        176,391
Income Before Income Taxes                            179,966            (965)        179,001
Provision for Income Taxes                             69,140            (386)         68,754
Net Income                                            110,826            (579)        110,247
Net Income Per Share - Basic                    $        1.14   $           -   $        1.14
Net Income Per Share - Diluted                  $        1.11   $       (0.01)  $        1.10


                                       9


                          Consolidated Balance Sheets



                                                As Previously
                                                  Reported       Adjustments     As Restated
                                                -------------   -------------   -------------
                                                                       
October 30, 2004
Property and Equipment, Net                     $     484,163   $     200,621   $     684,784
Total Assets                                        1,228,401         200,621       1,429,022
Accrued Expenses                                      200,337          27,385         227,722
Deferred Lease Credits                                      -          30,939          30,939
Income Taxes Payable                                   37,086         (23,330)         13,756
Total Current Liabilities                             376,163          34,994         411,157
Deferred Income Taxes                                  28,640          13,998          42,638
Long-Term Deferred Lease Credits                            -         165,626         165,626
Retained Earnings                                     985,333         (13,997)        971,336
Total Shareholders' Equity                            791,463         (13,997)        777,466
Total Liabilities and
 Shareholders' Equity                               1,228,401         200,621       1,429,022
 
January 31, 2004
Property and Equipment, Net                     $     445,956   $     184,066   $     630,022
Total Assets                                        1,199,163         184,066       1,383,229
Accrued Expenses                                      138,232          25,157         163,389
Deferred Lease Credits                                      -          26,627          26,627
Income Taxes Payable                                   50,406         (20,714)         29,692
Total Current Liabilities                             280,002          31,070         311,072
Deferred Income Taxes                                  19,516          11,720          31,236
Long-Term Deferred Lease Credits                            -         154,768         154,768
Retained Earnings                                     919,577         (13,492)        906,085
Total Shareholders' Equity                            871,257         (13,492)        857,765
Total Liabilities and
 Shareholders' Equity                               1,199,163         184,066       1,383,229


                     Consolidated Statements of Cash Flows



                                                As Previously
                                                Reported (1)     Adjustments    As Restated
                                                -------------   -------------   -------------
                                                                       
Thirty-nine weeks ended October 30, 2004
Net Cash Provided by Operating Activites        $     220,134   $      35,028   $     255,162
Net Cash Used for Investing Activites                 (10,158)        (35,028)        (45,186)

Thirty-nine weeks ended November 1, 2003
Net Cash Provided by Operating Activites        $     137,441   $      36,122   $     173,563
Net Cash Used for Investing Activites                 (39,377)        (36,122)        (75,499)


(1)   The "As Previously Reported" amounts for "Net Cash Used for Investing
      Activities" have been adjusted to account for the effects of
      reclassification of certain securities, as discussed below.

                                       10





      Further, the Company concluded that it was appropriate to classify our
      investments in auction rate municipal bonds as marketable securities.
      Previously, such investments had been classified as cash and equivalents.
      Accordingly, we have revised the classification to report these
      investments as marketable securities on the consolidated balance sheets as
      of October 30, 2004 and January 31, 2004. The Company has also made
      corresponding adjustments to the consolidated statements of cash flows for
      the thirty-nine weeks ended October 30, 2004 and November 1, 2003, to
      reflect the gross purchases and sales of these investments as investing
      activities rather than as a component of cash and equivalents.

      As of October 30, 2004 and January 31, 2004, $368.8 million and $454.7
      million, respectively, of these investments were classified as cash and
      equivalents on the consolidated balance sheets. These balances are in
      addition to the marketable securities balances previously reported.

      For the thirty-nine weeks ended October 30, 2004 and November 1, 2003, net
      cash provided by investing activities related to these investments of
      $85.9 million and $34.3 million, respectively, were included in cash and
      equivalents in our consolidated statements of cash flows. These investing
      activities related to marketable securities are in addition to those
      previously reported.

                                       11


3.    STOCK-BASED COMPENSATION

      The Company reports stock-based compensation through the disclosure-only
      requirements of Statement of Financial Accounting Standards ("SFAS") No.
      123, "Accounting for Stock-Based Compensation," as amended by SFAS No.
      148, "Accounting for Stock-Based Compensation - Transition and Disclosure
      - an Amendment of FASB Statement No. 123," but elects to measure
      compensation expense using the intrinsic value method in accordance with
      Accounting Principles Board Opinion No. 25, "Accounting for Stock Issued
      to Employees." Accordingly, no compensation expense for options has been
      recognized as all options are granted at fair market value at the grant
      date. The Company recognizes compensation expense related to restricted
      share and stock unit awards. If compensation expense related to options
      for the thirteen and thirty-nine week periods ended October 30, 2004, and
      November 1, 2003, respectively, had been determined based on the estimated
      fair value of options granted, consistent with the methodology in SFAS No.
      123, the pro forma effect on net income and net income per basic and
      diluted share would have been as follows:

(Thousands except per share amounts)



                                                       Thirteen Weeks Ended      Thirty-Nine Weeks Ended
                                                     -------------------------   -------------------------
                                                     October 30,   November 1,   October 30,   November 1,
                                                         2004          2003          2004          2003
                                                     -----------   -----------   -----------   -----------
                                                                                   
Net income:
   As reported                                       $    39,911   $    49,934   $   112,116   $   110,247

   Stock-based compensation expense included in
     reported net income, net of tax                       1,424           868         4,361         2,524

   Stock-based compensation expense determined
     under fair value based method, net of tax(1)         (6,564)       (6,918)      (19,481)      (20,575)
                                                     -----------   -----------   -----------   -----------

   Pro forma                                         $    34,771   $    43,884   $    96,996   $    92,196
                                                     ===========   ===========   ===========   ===========

   Basic net income per share:
        As reported                                  $      0.43   $      0.52   $      1.19   $      1.14
        Pro forma                                    $      0.37   $      0.46   $      1.03   $      0.95

   Diluted net income per share:
        As reported                                  $      0.42   $      0.50   $      1.16   $      1.10
        Pro forma                                    $      0.36   $      0.45   $      1.00   $      0.93


(1)   Includes stock-based compensation expense related to restricted share and
      stock unit awards actually recognized in net income in each period
      presented.

      The weighted-average fair value of options granted during the third
      quarter of the 2004 fiscal year and the 2003 fiscal year was $13.93 and
      $14.35, respectively. The fair value of each option, which is included in
      the pro forma results above, was estimated using the Black-Scholes
      option-pricing model. For purposes of the valuation, the following
      weighted-average assumptions were used: a 1.28% dividend yield in 2004 and
      no dividends in 2003; price volatility of 55.3% in 2004 and 61.7% in 2003;
      risk-free interest rates of 3.1% in 2004 and 3.2% in 2003; assumed
      forfeiture rates of 26.4% in 2004 and 23.0% in 2003 and expected lives of
      four years in 2004 and 2003, respectively.

                                       12


4.    NET INCOME PER SHARE

Weighted-Average Shares Outstanding (in thousands): 



                                                                       Thirteen Weeks Ended
                                                             ----------------------------------------
                                                             October 30, 2004        November 1, 2003
                                                             ----------------        ----------------
                                                                               
Shares of Class A Common Stock issued                            103,300                 103,300
Treasury shares                                                   (9,851)                 (6,893)
                                                                 -------                 -------
Basic shares                                                      93,449                  96,407

Dilutive effect of options and restricted shares                   1,902                   2,695
                                                                 -------                 -------
Diluted shares                                                    95,351                  99,102
                                                                 =======                 =======




                                                                    Thirty-Nine Weeks Ended
                                                             ----------------------------------------
                                                             October 30, 2004        November 1, 2003
                                                             ----------------        ----------------
                                                                               
Shares of Class A Common Stock issued                            103,300                 103,300
Treasury shares                                                   (8,810)                 (6,224)
                                                                 -------                 -------
Basic shares                                                      94,490                  97,076

Dilutive effect of options and restricted shares                   2,032                   3,019
                                                                 -------                 -------
Diluted shares                                                    96,522                 100,095
                                                                 =======                 =======


      Options to purchase 5,639,984 shares of Class A Common Stock during both
      the thirteen and thirty-nine week periods ended October 30, 2004 and
      6,019,000 and 6,005,000 shares of Class A Common Stock during the thirteen
      and thirty-nine week periods ended November 1, 2003, respectively, were
      outstanding but were not included in the computation of net income per
      diluted share because the options' exercise prices were greater than the
      average market price of the underlying shares.

5.    INVENTORIES

      Inventories are principally valued at the lower of average cost or market,
      on a first-in-first-out basis, utilizing the retail method. An initial
      markup is applied to inventory at cost in order to establish a
      cost-to-retail ratio. Permanent markdowns, when taken, reduce both the
      retail and cost components of inventory on hand so as to maintain the
      already established cost-to-retail relationship.

      The fiscal year is comprised of two principal selling seasons: spring (the
      first and second quarters) and fall (the third and fourth quarters). The
      Company further reduces inventory at season end by recording an additional
      markdown reserve using the retail carrying value of inventory from the
      season just passed. Markdowns on this carryover inventory represent
      estimated future anticipated selling price declines. Additionally,
      inventory valuation at the end of the first and third quarters reflects
      adjustments for inventory markdowns for the total season. Further, as part
      of inventory valuation, inventory shrinkage estimates are made based on
      historical trends, which reduce the inventory value for lost or stolen
      items.

                                       13


      The inventory reserve for markdowns and valuations was $25.5 million, $5.5
      million and $17.2 million at October 30, 2004, January 31, 2004 and
      November 1, 2003, respectively. The shrink reserve was $3.6 million, $3.3
      million and $4.3 million at October 30, 2004, January 31, 2004 and
      November 1, 2003, respectively. The inventory valuations at January 31,
      2004, reflect adjustments for inventory markdowns for the end of the
      season.

6.    PROPERTY AND EQUIPMENT, NET

      Property and equipment, net, consisted of (in thousands):



                                            October 30,    January 31,
                                               2004           2004
                                            -----------    -----------
                                                     
Property and equipment, at cost             $ 1,071,444    $   961,817
Accumulated depreciation and amortization      (386,660)      (331,795)
                                            -----------    -----------

Property and equipment, net                 $   684,784    $   630,022
                                            ===========    ===========


7.    INCOME TAXES

      The provision for income taxes is based on the current estimate of the
      annual effective tax rate. Income taxes paid during the thirty-nine weeks
      ended October 30, 2004 and November 1, 2003, approximated $62.3 million
      and $64.7 million, respectively.

8.    LONG-TERM DEBT

      The Company entered into a $250 million syndicated unsecured credit
      agreement (the "Credit Agreement") on November 14, 2002. The primary
      purposes of the Credit Agreement are for trade and stand-by letters of
      credit and working capital. The Credit Agreement is due to expire on
      November 14, 2005. The Credit Agreement has several borrowing options,
      including interest rates that are based on the agent bank's "Alternate
      Base Rate," or a LIBOR Rate. Facility fees payable under the Credit
      Agreement are based on the Company's ratio (the "leverage ratio") of the
      sum of total debt plus 800% of forward minimum rent commitments to
      consolidated EBITDAR for the trailing four-fiscal-quarter period and
      currently accrues at .225% of the committed amounts per annum. The Credit
      Agreement contains limitations on indebtedness, liens, sale-leaseback
      transactions, significant corporate changes including mergers and
      acquisitions with third parties, investments, restricted payments
      (including dividends and stock repurchases), hedging transactions and
      transactions with affiliates. The Credit Agreement also contains financial
      covenants requiring a minimum ratio, on a consolidated basis, of EBITDAR
      for the trailing four-fiscal-quarter period to the sum of interest expense
      and minimum rent for such period, as well as a maximum leverage ratio.

                                       14


      On September 15, 2004, the Company entered into a Second Amendment in
      respect of the Credit Agreement in order to permit additional share
      repurchases. The Second Amendment allows the Company to repurchase shares
      of A&F Class A Common Stock for cash in any amount so long as no loans (as
      defined in the Credit Agreement) have been made pursuant to the Credit
      Agreement. If loans have at any time been made, the Company may repurchase
      shares of A&F Class A Common Stock (i) in any fiscal year, in an aggregate
      amount not in excess of 40% of "consolidated net income" (as defined in
      the Credit Agreement) for the immediately preceding fiscal year less the
      aggregate amount of any repurchases made in such fiscal year pursuant to
      clause (ii) below, plus (ii) an aggregate cumulative amount of
      $250,000,000 less the aggregate cumulative amount of any repurchases made
      pursuant to clause (i) above and any repurchases made after September 15,
      2004 and prior to the making of loans pursuant to the Credit Agreement.
      Letters of credit are not considered to be "loans" for purposes of the
      Credit Agreement.

      On November 8, 2004, the Company executed a letter of intent to enter into
      an amended credit agreement that will replace the Credit Agreement (see
      Note 11).

      Letters of credit totaling approximately $66.8 million and $62.3 million
      were outstanding under the Credit Agreement at October 30, 2004 and at
      November 1, 2003, respectively. No loans were outstanding under the Credit
      Agreement at October 30, 2004 or at November 1, 2003.

9.    RELATED PARTY TRANSACTIONS

      Shahid & Company, Inc. has provided advertising and design services for
      the Company since 1995.  Sam N. Shahid, Jr., who serves on A&F's Board
      of Directors, has been President and Creative Director of Shahid &
      Company, Inc. since 1993.  Fees paid to Shahid & Company, Inc. for
      services provided during the thirteen and thirty-nine week periods ended
      October 30, 2004, were approximately $700 thousand and $1.9 million,
      respectively.  For services provided during the thirteen and thirty-nine
      week periods ended November 1, 2003, the fees paid to Shahid & Company,
      Inc. were approximately  $500 thousand and $1.5 million, respectively.
      The amounts do not include reimbursements to Shahid & Company, Inc. for
      expenses incurred while performing these services.

10.   CONTINGENCIES

      The Company is involved in a number of legal proceedings that arise out
      of, and are incidental to, the conduct of its business.

      In 2003, five actions were filed under various states' laws on behalf of
      purported classes of employees and former employees of the Company
      alleging that the Company required its associates to wear and pay for a
      "uniform" in violation of applicable law. Two of the actions have been
      ordered coordinated. In each case, the plaintiff, on behalf of his or her
      purported class, seeks injunctive relief and unspecified amounts of
      economic and liquidated damages. For certain of the cases, the parties are
      in the process of discovery. In one case, the Company has filed a motion
      to dismiss; while in all other cases, answers have been filed. Two of
      those cases have been stayed, and the plaintiffs in those cases have been
      joined in the action described immediately below.

                                       15


      In 2003, an action was filed in the U.S. District Court for the Western
      District of Pennsylvania, in which the plaintiff alleges that the
      "uniform," when purchased, drove associates' wages below the federal
      minimum wage. The complaint purports to state a collective action on
      behalf of part-time associates under the Fair Labor Standards Act.
      Recently, the plaintiff amended the complaint and added new named
      plaintiffs, asserting claims under the laws of six states as well as the
      Fair Labor Standards Act. The parties are in the process of settling this
      case and two of the five state court cases described in the immediately
      preceding paragraph (see Note 12).

      As previously mentioned, three of the above-described cases are in the
      process of being settled. The Company does not believe it is feasible to
      predict the outcome of the other legal proceedings described above and
      intends to vigorously defend against each of them. The timing of the final
      resolution of each of these proceedings is also uncertain. Accordingly,
      the Company cannot estimate a range of potential loss, if any, for any of
      these legal proceedings.

      In each of 2003 and 2002, one action was filed against the Company
      involving overtime compensation. In each action, the plaintiffs, on behalf
      of their respective purported class, seek injunctive relief and
      unspecified amounts of economic and liquidated damages. The Company has
      filed a motion to dismiss in one of the cases. In the other case, the
      parties are in the process of discovery, and the trial court has ordered a
      class of store managers in California certified for limited purposes.

      In 2003, one lawsuit was filed in the U.S. District Court for the Northern
      District of California on behalf of a purported class alleged to be
      discriminated against in hiring or employment decisions due to race and/or
      national origin. The plaintiffs in this lawsuit sought, on behalf of their
      purported class, injunctive relief and unspecified amounts of economic,
      compensatory and punitive damages. On November 8, 2004, the Company signed
      a consent decree settling this lawsuit and two related class action
      employment discrimination lawsuits (see Note 12).

      The Company accrues amounts related to legal matters if reasonably
      estimable and reviews these amounts at least quarterly. During the first
      quarter of fiscal 2004, the Company recorded an $8.0 million charge (net
      of expected proceeds of $10 million from insurance) resulting from an
      increase in expected defense costs related to the purported class action
      employment discrimination lawsuit described in the preceding paragraph.
      The monetary terms of the consent decree are described in Note 12.

      The Company has standby letters of credit in the amount of $4.7 million
      that are set to expire during the fourth quarter of the fiscal year ending
      January 28, 2006 (the "2005 fiscal year"). The beneficiary, a merchandise
      supplier, has the right to draw upon the standby letters of credit if the
      Company has authorized or filed a voluntary petition in bankruptcy. To
      date, the beneficiary has not drawn upon the standby letters of credit.

      The Company enters into agreements with professional services firms, in
      the ordinary course of business and, in most agreements, indemnifies these
      firms from any harm. There is no financial impact on the Company related
      to these indemnification agreements.

                                       16


11.   SUBSEQUENT EVENTS

      On November 8, 2004, the Company executed a commitment letter in respect
      of a contemplated amended and restated credit agreement, (the "Amended
      Credit Agreement"). The Amended Credit Agreement will mature five years
      from the date of executing the definitive Amended Credit Agreement. The
      commitment letter contemplates that the facility fees payable under the
      Amended Credit Agreement will be based on the Company's ratio (the
      "leverage ratio") of the sum of total debt plus 600% of forward minimum
      rent commitments to consolidated EBITDAR for the trailing
      four-fiscal-quarter period and the facility fees are projected to accrue
      at .175% of the committed amounts per annum. The remaining terms are
      expected to be largely similar to the current Credit Agreement (see Note
      9).

      In addition to the class action employment discrimination lawsuit
      described in Note 11, two other class action employment discrimination
      lawsuits have been filed in the U.S. District Court for the Northern
      District of California, both on November 8, 2004. One alleges gender
      (female) discrimination in hiring or employment decisions and seeks, on
      behalf of the purported class, injunctive relief and unspecified amounts
      of economic, compensatory and punitive damages. The other was brought by
      the Equal Employment Opportunity Commission (the "EEOC") alleging race,
      ethnicity, and gender (female) discrimination in hiring or employment
      decisions. The EEOC complaint seeks injunctive relief and, on behalf of
      the purported class, unspecified amounts of economic, compensatory and
      punitive damages. On November 8, 2004, the Company signed a consent decree
      settling these three related class action discrimination lawsuits, subject
      to judicial review and approval. The monetary terms of the consent decree
      provide that the Company will set aside $40.0 million to pay to the class,
      approximately $7.5 million for attorneys' fees, and approximately $2.5
      million for monitoring and administrative costs to carry out the
      settlement. As a result, the Company accrued a non-recurring charge of
      $32.9 million, which was included in general, administrative and store
      operating expenses for the thirteen weeks ended October 30, 2004. This is
      in addition to amounts accrued during the first quarter of fiscal 2004
      when the Company recorded an $8.0 million charge (net of expected proceeds
      of $10 million from insurance) resulting from an increase in expected
      defense costs related to the Gonzalez case. The preliminary approval order
      was signed by Judge Susan Illston of the U.S. District Court for the
      Northern District of California on November 16, 2004, and that order
      scheduled a final fairness and approval hearing for April 14, 2005.

      Also on November 9, 2004, A&F announced that the Board of Directors had
      authorized the extension of A&F's stock repurchase program to permit the
      repurchase of an additional 6 million shares of A&F Class A Common Stock.

      On November 17, 2004, the court hearing the action filed in the U.S.
      District Court for the Western District of Pennsylvania gave final
      approval of the settlement. The settlement resolves all claims of hourly
      employees in the states of Colorado, Connecticut, Illinois, Minnesota, New
      Jersey and Pennsylvania under their respective state laws and their claims
      under the Fair Labor Standards Act. The settlement did not have a material
      impact to the consolidated financial statements.

                                       17


           Report of Independent Registered Public Accounting Firm

To the Board of Directors and
Shareholders of Abercrombie & Fitch Co.:

We have reviewed the accompanying restated condensed consolidated balance sheet
of Abercrombie & Fitch Co. and its subsidiaries as of October 30, 2004, and the
related restated condensed consolidated statements of income for each of the
thirteen and thirty-nine week periods ended October 30, 2004 and November 1,
2003 and the restated condensed consolidated statements of cash flows for the
thirty-nine week periods ended October 30, 2004 and November 1, 2003. These
interim financial statements are the responsibility of the Company's management.

We conducted our review in accordance with the standards of the Public Company
Accounting Oversight Board (United States). A review of interim financial
information consists principally of applying analytical procedures and making
inquiries of persons responsible for financial and accounting matters. It is
substantially less in scope than an audit conducted in accordance with the
standards of the Public Company Accounting Oversight Board, the objective of
which is the expression of an opinion regarding the financial statements taken
as a whole. Accordingly, we do not express such an opinion.

Based on our review, we are not aware of any material modifications that should
be made to the accompanying condensed consolidated interim financial statements
for them to be in conformity with accounting principles generally accepted in
the United States of America.

We previously audited in accordance with the standards of the Public Company
Accounting Oversight Board (United States), the consolidated balance sheet as of
January 31, 2004, and the related consolidated statements of income, of
shareholders' equity, and of cash flows for the year then ended (not presented
herein), and in our report dated February 17, 2004, except for Note 2, as to
which the date is April 4, 2005 we expressed an unqualified opinion on those
consolidated financial statements. In our opinion, the information set forth in
the accompanying condensed consolidated balance sheet as of January 31, 2004, is
fairly stated in all material respects in relation to the consolidated balance
sheet from which it has been derived.

Columbus, Ohio
December 2, 2004, except for Note 2, as to which
the date is April 4, 2005

                                       18


ITEM 2.        MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
               CONDITION AND RESULTS OF OPERATIONS

RESTATEMENT AND RECLASSIFICATION OF FINANCIAL STATEMENTS

Subsequent to the issuance of the Company's fiscal 2003 consolidated financial
statements, the Company reviewed its accounting practices with respect to
leasing transactions and determined that its then-current method of accounting
for construction allowances was not in accordance with Statement of Financial
Accounting Standards No. 13, "Accounting for Leases" and Financial Accounting
Standards Board Technical Bulletin No. 88-1, "Issues Relating to Accounting for
Leases"; and its then-current method of accounting for rent holidays was not in
accordance with Financial Accounting Standards Board Technical Bulletin No.
85-3, "Accounting for Operating Leases with Scheduled Rent Increases." As a
result, the Company restated its consolidated financial statements as of January
31, 2004 and February 1, 2003 and for the fiscal years ended January 31, 2004,
February 1, 2003 and February 2, 2002; and its consolidated financial statements
as of and for the interim periods ended October 30, 2004, July 31, 2004, May 1,
2004, November 1, 2003, August 2, 2003 and May 3, 2003.

Historically, the Company's consolidated balance sheets have reflected the
unamortized portion of construction allowances received from landlords of
properties leased by the Company for its stores as a reduction of property and
equipment instead of as a deferred lease credit. Excluding tax impacts, the
effect of the revised accounting for construction allowances requires the
Company to increase property and equipment and establish a corresponding
deferred lease credit. Further, historically, the Company's consolidated
statements of cash flows have reflected construction allowances as a reduction
of capital expenditures within investing activities rather than as an increase
in deferred lease credits within operating activities. The impact of the revised
accounting is to increase both net cash provided by operating activities and net
cash used for investing activities by equal amounts.

Also, historically, the Company had recognized the straight line rent expense
for leases beginning on the commencement date of the lease rather than on the
date when the Company takes possession, which had the effect of excluding the
build-out period of its stores from the calculation of the period over which it
expenses rent. The build-out period is generally three to four months prior to
store opening date. Excluding tax impacts, the effect of the revised accounting
for rent holidays requires the Company to increase accrued expenses and adjust
retained earnings on the consolidated balance sheets, as well as correct
amortization in cost of goods sold, occupancy and buying costs in the
consolidated statements of income.

The cumulative effect of these accounting changes is a reduction of retained
earnings of $11.0 million as of the beginning of fiscal 2001 and decreases to
retained earnings of $2.1 million, $181 thousand and $272 thousand as of the end
of the fiscal years 2001, 2002 and 2003, respectively.

See Note 2: "Restatement and Reclassification of Financial Statements" under
Notes to Condensed Consolidated Financial Statements included in Item 1,
"Financial Statements" of this Form 10-Q/A for a summary of the effect of these
changes on the Company's consolidated financial statements as of October 30,
2004 and January 31, 2004 and for the fiscal quarters ended October 30, 2004 and
November 1, 2003. The accompanying Management's Discussion and Analysis gives
effect to these corrections.

In addition, the Company concluded that it was appropriate to classify our
investments in auction rate securities as marketable securities. Previously,
such investments had been classified as cash and equivalents. Accordingly, we
have revised the classification to report these investments as marketable
securities on the consolidated balance sheets as of October 30, 2004 and 
January 31, 2004. The Company has also made corresponding adjustments to the
consolidated statements of cash flows for the thirty-nine weeks ended 
October 30, 2004 and November 1, 2003, to reflect the gross purchases and sales 
of these investments as investing activities rather than as a component of cash
and equivalents. See Note 2: "Restatement and Reclassification of Financial
Statements" under Notes to Condensed Consolidated Financial Statements included
in Item 1, "Financial Statements" of this Form 10-Q/A for additional discussion
on the effects of the change in classification.

                                       19


OVERVIEW

The Company operates four brands: Abercrombie & Fitch, a fashion-oriented casual
apparel business directed at men and women with a youthful lifestyle, targeted
at 18 to 22 year-old college students; abercrombie, a fashion-oriented casual
apparel brand in the tradition of Abercrombie & Fitch style and quality,
targeted at 7 to 14 year-old boys and girls; Hollister, a West Coast oriented
lifestyle brand targeted at 14 to 17 year-old high school guys and girls, at
lower price points than Abercrombie & Fitch; and RUEHL, a fashion-oriented mix
of business casual and trend fashion displaying high quality clothing, leather
goods, and lifestyle accessories, targeted at 22 to 30 year-old modern-minded,
post-college consumers. In addition to predominantly mall-based store locations,
Abercrombie & Fitch, abercrombie and Hollister also offer Web sites, where
products comparable to those carried at the corresponding stores can be
purchased.

RESULTS OF OPERATIONS

During the third quarter of the 2004 fiscal year, net sales increased 17% to
$520.7 million from $445.0 million in the third quarter of the 2003 fiscal year.
Operating income decreased to $62.0 million in the third quarter of 2004 from
$80.6 million in the third quarter of 2003. Operating income included a one-time
accrual of $32.9 million for the settlement of three related class action
employment discrimination lawsuits, which was included in general,
administrative and store operating expenses. Net income decreased to $39.9
million in the third quarter of 2004 compared to $49.9 million in the third
quarter of 2003. Net income per diluted share was $.42 in the third quarter of
2004 compared to $.50 in the third quarter of 2003. The settlement accrual, net
of the related tax effect, reduced reported net income per fully diluted share
in the third quarter of the 2004 fiscal year by $.22.

The following data represent the amounts shown in the Company's condensed
consolidated statements of income for the thirteen and thirty-nine week
periods ended October 30, 2004 and November 1, 2003, expressed as a
percentage of net sales:



                                               Thirteen Weeks Ended        Thirty-Nine Weeks Ended
                                            --------------------------    --------------------------
                                            October 30,    November 1,    October 30,    November 1,
                                               2004           2003           2004           2003
                                            -----------    -----------    -----------    -----------
                                                                             
NET SALES                                     100.0%         100.0%         100.0%         100.0%
Cost of Goods Sold, Occupancy and
   Buying Costs                                56.5           58.9           57.0           60.3
                                              -----          -----          -----          -----

GROSS INCOME                                   43.5           41.1           43.0           39.7
General, Administrative and Store
   Operating Expenses                          31.6           23.0           29.7           24.3
                                              -----          -----          -----          -----

OPERATING INCOME                               11.9           18.1           13.3           15.4
Interest Income, Net                           (0.3)          (0.2)          (0.3)          (0.2)
                                              -----          -----          -----          -----

INCOME BEFORE INCOME TAXES                     12.2           18.3           13.6           15.6
Provision for Income Taxes                      4.5            7.1            5.2            6.0
                                              -----          -----          -----          -----

NET INCOME                                      7.7%          11.2%           8.4%           9.6%
                                              =====          =====          =====          =====


                                       20


Financial Summary

The following summarized financial and statistical data compare the thirteen and
thirty-nine week periods ended October 30, 2004, to the comparable periods of
the 2003 fiscal year:



                                             Thirteen Weeks Ended                    Thirty-Nine Weeks Ended
                                           ------------------------                  ------------------------
                                            October       November         %          October       November         %
                                            30, 2004      1, 2003        Change       30, 2004      1, 2003       Change
                                           ----------    ----------    ----------    ----------    ----------   ----------
                                                                                              
Net sales (millions)                       $      521    $      445         17%      $    1,334    $    1,147        16%

Increase (decrease)in
    comparable store sales                          1%           (9)%                        (1)%          (8)%

Retail sales increase
    attributable to new and
    remodeled stores, catalogue
    and Web sites                                  16%           15%                         17%           16%

Retail sales per average gross
    square foot                            $       92    $       91          1%      $      240    $      241        nm

Retail sales per average store
    (thousands)                            $      655    $      659         (1)%     $    1,712    $    1,749        (2)%

Average store size at period-end
    (gross square feet)                         7,118         7,233         (2)%            n/a           n/a

Gross square feet at period-end
    (thousands)                                 5,438         4,709         15%             n/a           n/a

Sales statistics per average store

Number of transactions
Abercrombie & Fitch                            10,516        11,997        -12%          32,175        35,644       -10%
abercrombie                                     5,262         5,563         -5%          14,735        15,223        -3%
Hollister                                      13,597        14,008         -3%          39,679        40,660        -2%
RUEHL                                           4,171           n/a                       4,171           n/a

Average transaction value
Abercrombie & Fitch                        $    74.09    $    67.50         10%      $    65.31    $    61.88         6%
abercrombie                                $    63.49    $    60.51          5%      $    55.42    $    54.91         1%
Hollister                                  $    52.39    $    48.68          8%      $    46.98    $    44.70         5%
RUEHL                                      $   107.98           n/a                  $   107.98           n/a

Units per transaction
Abercrombie & Fitch                              2.17          2.21         -2%            2.26          2.25        nm
abercrombie                                      2.78          2.63          6%            2.75          2.74        nm
Hollister                                        2.23          2.19          2%            2.23          2.13         5%
RUEHL                                            2.33           n/a                        2.33           n/a

Average unit value
Abercrombie & Fitch                        $    34.14    $    30.54         12%      $    28.90    $    27.50         5%
abercrombie                                $    22.84    $    23.01         -1%      $    20.15    $    20.04         1%
Hollister                                  $    23.49    $    22.23          6%      $    21.07    $    20.99        nm
RUEHL                                      $    46.34           n/a                  $    46.34           n/a


                                       21


Current Trends and Outlook

While the Company is pleased with the recent trend improvement in sales and
comparable store sales, defined as sales in stores that have been open for at
least one year, the Company remains cautious about its outlook for the remainder
of the year. The Company's decision not to anniversary holiday promotions this
year may impact holiday sales levels. The Company's focus is on building,
maintaining and controlling its brands because they express a lifestyle to which
their customer aspires. Management believes that this strategy allows the
Company to maintain high margins over the long term while driving the Company's
growth in sales and profits through the development of new brands. As a result,
comparable store sales may decline in the Company's more mature business as the
Company strives to maintain its brands' aspirational qualities and high margins.

In order to achieve and maintain the aspirational quality of the brands, the
Company is increasing expenditures to maintain and enhance the current store
base. Additionally, the Company is increasing its store-based personnel to
provide better customer service and reduce levels of inventory shrink. Depending
on the sales performance of the Company during the remainder of the fall season,
the initiatives may have a short-term impact on the operating margin.

Finally, the Company is hoping to capitalize on its success in international
sales through its Web sites by investigating opportunities to enter
international markets in the near future. The Company is currently evaluating
opportunities to enter both the Canadian and European markets by the end of the
2005 fiscal year.

THIRD QUARTER RESULTS

Net Sales

Net sales for the third quarter of 2004 were $520.7 million, an increase of 17%
over last year's third quarter net sales of $445.0 million. The net sales
increase was attributable to the net addition of 113 stores and a 1% comparable
store sales increase.

By brand, comparable store sales for the quarter versus the same quarter last
year were as follows: Abercrombie & Fitch declined 2% with mens comparable store
sales increasing by a high-single digit percentage and womens declining by a
high-single digit percentage. In abercrombie, comparable store sales decreased
3% with both girls and boys comparable store sales declining by the same
low-single digit percentage. In Hollister, comparable store sales increased by
13% with both guys and girls achieving similar mid-teen digit increases for the
quarter.

On a regional basis, comparable store sales results were strongest in the West
and Northeast and weakest in the Midwest and South. Stores located in the New
York metropolitan area and Southern California had the best comparable store
sales performance for the third quarter.

In Abercrombie & Fitch, mens achieved positive comparable store sales during the
quarter driven by strong results in denim, woven shirts and polos. Womens had
comparable store sales decreases in polos, pants and graphic tees that were not
offset by increases in denim and fleece when compared to third quarter 2003.

                                       22


In the kids' business, girls comparable store sales increased during the third
quarter of 2004 compared to the same quarter last year in knits and denim but
these results could not offset decreases in graphic tees and pants. Boys had
comparable store sales decreases in conversation tees, pants and fleece.
Increases in knits and denim were not sufficient to offset the weaker performing
boys categories.

In Hollister, guys achieved stronger comparable store sales than girls. In guys,
increases in conversation tees, denim, woven shirts and fleece during the
quarter more than offset decreases in knits. In girls, knits, denim, fleece and
sweaters had comparable store sales increases; however, graphic tees and pants
declined.

The impact of opening three RUEHL stores was immaterial to the Company's total
results for the third quarter of the 2004 fiscal year.

Direct to consumer merchandise net sales through the Company's Web sites and
catalogue for the third quarter of the 2004 fiscal year were $27.6 million, an
increase of 28.4% over last year's third quarter net sales of $21.5 million.
Shipping and handling revenue for the corresponding periods was $4.0 million in
2004 and $2.8 million in 2003. The direct to consumer business accounted for
6.1% of net sales in the third quarter of the 2004 fiscal year compared to 5.5%
in the third quarter of fiscal 2003.

Gross Income

The Company's gross income may not be comparable to that of other retailers
since all significant costs related to the Company's distribution network,
excluding direct shipping costs related to the e-commerce and catalogue sales,
are included in general, administrative and store operating expenses (see
"General, Administrative and Store Operating Expenses" section below).

Gross income for the third quarter of the 2004 fiscal year was $226.5 million
compared to $183.0 million in the comparable period during the 2003 fiscal year.
The gross income rate (gross income divided by net sales) for the third quarter
of the 2004 fiscal year was 43.5%, up 240 basis points from last year's rate of
41.1%. The increase in gross income rate resulted largely from an increase in
initial markup (IMU). The improvement in IMU during the third quarter was as a
result of higher unit retail pricing in Abercrombie & Fitch and Hollister. All
three brands had IMU improvements compared to the third quarter of 2003 and are
operating at similar margins.

The Company ended the third quarter of the 2004 fiscal year with inventories, at
cost, down 15% per gross square foot versus the third quarter of the 2003 fiscal
year. The inventory decrease reflects a shift in the timing of deliveries during
the quarter coupled with stronger sales this year compared to weaker sales last
year.

                                       23


General, Administrative and Store Operating Expenses

General, administrative and store operating expenses during the third quarter of
the 2004 fiscal year were $164.6 million compared to $102.4 million during the
same period in the 2003 fiscal year. For the third quarter of the 2004 fiscal
year, the general, administrative and store operating expense rate (general,
administrative and store operating expenses divided by net sales) was 31.6%
compared to 23.0% in the third quarter of the 2003 fiscal year. The increase in
rate versus the 2003 comparable period was primarily due to the following: a
one-time accrual for the settlement of three related class action employment
discrimination lawsuits which represented 630 basis points of the increase and
higher store expenses due to an increase in aggregate payroll which represented
160 basis points of the increase. Wage levels, in all three brands, decreased
compared to the third quarter of 2003. The decrease in wage levels was due to an
increase in part-time hours in order to provide better customer service at the
stores.

The distribution center continued to achieve record levels of productivity
during the third quarter of the 2004 fiscal year. Productivity, as measured in
units processed per labor hour, was 2% higher than the third quarter of the 2003
fiscal year. Costs related to the distribution center, excluding direct shipping
costs related to the e-commerce and catalogue sales, included in general,
administrative and store operating expenses were $5.3 million for the third
quarter of the 2004 fiscal year compared to $4.9 million for the third quarter
of the 2003 fiscal year.

Operating Income

Operating income for the third quarter of the 2004 fiscal year decreased to
$62.0 million from $80.6 million in the 2003 fiscal year third quarter, a
decrease of 23.1%. The operating income rate (operating income divided by net
sales) was 11.9% for the third quarter of the 2004 fiscal year compared to 18.1%
for the third quarter of the 2003 fiscal year. The decrease in the operating
income during the third quarter of fiscal 2004 was a result of higher general,
administrative and store operating expenses during the quarter, partially offset
by higher IMU resulting from higher unit retail pricing in Abercrombie & Fitch
and Hollister.

Interest Income and Income Tax Expense

Third quarter net interest income was $1.6 million in 2004 compared to $757
thousand last year. The increase in net interest income was due to higher rates
during the third quarter of the 2004 fiscal year when compared to the same
period in the prior year. The Company continued to invest in tax-free
securities. The effective tax rate for the third quarter was 37.2% compared to
38.6% for the 2003 comparable period. The reduction in rate was primarily due to
the favorable settlement of state tax matters during the third quarter.

Off-Balance Sheet Arrangements and Contractual Obligations

The Company does not have off-balance sheet arrangements or debt obligations.
The contractual obligations of the Company as of October 30, 2004, have not
significantly changed from the ones disclosed in A&F's Annual Report on Form
10-K/A for the fiscal year ended January 31, 2004. There have been changes in
the ordinary course of the Company's business during the quarterly period ended
October 30, 2004 in the Company's contractual obligations included within both
the "operating leases" category and the "purchase obligations and other"
category.

                                       24


YEAR-TO-DATE RESULTS

Net Sales

Year-to-date net sales in 2004 were $1.334 billion, an increase of 16.3% over
last year's net sales of $1.147 billion for the same period. The net sales
increase was attributable to the net addition of 113 stores, offset by a 1%
comparable store sales decrease.

Year-to-date comparable store sales by merchandise concept were as follows:
Abercrombie & Fitch comparable store sales declined 3%, abercrombie comparable
stores sales declined 4% and Hollister achieved a 9% comparable store sales
increase. The women's business in each brand continued to be more significant
than mens. Year-to-date, womens and girls represented over 60% of the net sales
for each of the brands. In Abercrombie & Fitch, womens had a mid-single digit
decline in comparable store sales year-to-date, while in abercrombie, girls had
a low-single digit decline. Hollister girls achieved a high-single digit
comparable store sales increase on a year-to-date basis.

For the 2004 year-to-date period, sales per square foot in Hollister stores were
approximately 137% of the sales per square foot of Abercrombie & Fitch stores in
the same malls compared to 116% for the 2003 year-to-date period.

Direct to consumer merchandise net sales through the Company's Web sites and
catalogue for the 2004 year-to-date period were $70.5 million, an increase of
42.4% over last year's net sales of $49.5 million for the comparable period.
Shipping and handling revenue for the corresponding periods was $10.1 million in
2004 and $6.7 million in 2003. The direct to consumer business accounted for
6.0% of net sales compared to 4.9% for the year-to-date periods ended October
30, 2004 and November 1, 2003, respectively.

The impact of opening three RUEHL stores was immaterial to the Company's total
results for the year-to-date period of the 2004 fiscal year.

Gross Income

The Company's gross income may not be comparable to that of other retailers
since all significant costs related to the Company's distribution network,
excluding direct shipping costs related to the e-commerce and catalogue sales,
are included in general, administrative and store operating expenses (see
"General, Administrative and Store Operating Expenses" section below).

Year-to-date gross income increased to $573.2 million for the 2004 fiscal year
from $455.4 million in the comparable period during the 2003 fiscal year. The
gross income rate (gross income divided by net sales) for the period was 43.0%,
up 330 basis points from last year's rate of 39.7%. The increase was driven by
improvements in IMU across all three brands due to higher average unit retail
pricing, especially in Abercrombie & Fitch, which was partially offset by
increased markdowns, as a percentage of net sales.

As previously mentioned, improved sourcing has been an important factor in
improving IMU in all three concepts. The markdown rate was higher for the 2004
year-to-date period than the comparable period in 2003 due to the Company's
strategy of clearing merchandise quickly in order to add more items to the
selling floor.

                                       25


General, Administrative and Store Operating Expenses

Year-to-date general, administrative and store operating expenses at the end of
the third quarter of the 2004 fiscal year were $395.7 million versus $279.0
million for the same time period the previous year. The general, administrative
and store operating expense rate in 2004 was 29.7% versus 24.3% in 2003. The
increased rate in the 2004 year-to-date period was primarily due to higher home
office and store expenses. Home office expenses increased largely due to the
accrual for the settlement of three related class action employment
discrimination lawsuits which represented 310 basis points, higher payroll,
higher bonus accruals resulting from improved financial performance during the
spring season, and expenses related to the retirement of an executive officer.
Store expenses increased due to an increase in aggregate payroll. Wage levels,
in all three brands, decreased compared to the comparable period last year. The
decrease in wage levels was due to an increase in part-time hours in order to
provide better customer service at the stores.

Costs related to the distribution center, excluding direct shipping costs
related to the e-commerce and catalogue sales, included in general,
administrative and store operating expenses were $14.2 million and $13.7 million
for the year-to-date periods ended October 30, 2004 and November 1, 2003,
respectively.

Operating Income

Year-to-date operating income for the 2004 fiscal year increased to $177.5
million from $176.4 million in the 2003 fiscal year comparable period, an
increase of 1%. The operating income rate (operating income divided by net
sales) was 13.3% for the 2004 year-to-date period compared to 15.4% for the
comparable period in the 2003 fiscal year. The decrease was primarily due to the
accrual for the settlement of three related class action employment
discrimination lawsuits, partially offset by sales increases due to new stores,
higher gross margin and increases in average unit retail pricing in all three
brands.

Interest Income and Income Tax Expense

Year-to-date net interest income for the 2004 fiscal year was $3.9 million
compared to $2.6 million for the comparable period in 2003. The increase in net
interest income was due to higher rates and higher average cash balances for the
year-to-date period of the 2004 fiscal year when compared to the same period of
the prior year. The Company continued to invest in tax-free securities. The
effective tax rate for the 2004 year-to-date period was 38.2% compared to 38.4%
for the 2003 comparable period.

                                       26


FINANCIAL CONDITION

Liquidity and Capital Resources

Cash provided by operating activities provides the resources to support
operations, including projected growth, seasonal requirements and capital
expenditures. A summary of the Company's working capital position and
capitalization follows (in thousands):



                                       October 30,            January 31,
                                          2004                   2004
                                       -----------            -----------
                                                        
Working capital                         $325,241               $441,583
                                        ========               ========

Capitalization:
   Shareholders' equity                 $777,466               $857,765
                                        ========               ========


Net cash provided by operating activities, the Company's primary source of
liquidity, totaled $255.2 million for the thirty-nine weeks ended October 30,
2004 versus $173.6 million in the comparable period of 2003. Cash was provided
primarily by current year net income adjusted for depreciation and amortization,
lessor construction allowances and increases in accounts payable and accrued
expenses. Uses of cash primarily consisted of increases in inventories and other
assets and liabilities.

Accounts payable increased to support the cost of growth in the number of new
stores, the declaration of the third quarter dividend payment and the timing of
payments. Accrued expenses also increased for items such as higher legal
accruals related to the settlement of three related class action employment
discrimination lawsuits, higher payroll, accruals related to the retirement of
an executive officer and accruals related to store repairs and maintenance in
preparation for the holiday season.

Inventories increased as a result of preparation for the holiday season as well
as growth in the store base during the first three quarters of 2004. Other
assets and liabilities increased primarily as a result of an increase in
accounts receivables related to expected proceeds from an insurance claim
pertaining to legal expenses and an increase in supplies as a result of the
growth in the store base.

The Company's operations are seasonal in nature and typically peak during the
back-to-school and Christmas selling periods. Accordingly, cash requirements for
inventory expenditures are highest during these periods.

Cash outflows for investing activities were for capital expenditures (see the
discussion in the "Capital Expenditures" section below) related primarily to new
stores and construction in process and purchases of marketable securities. Cash
inflows from investing activities consisted of proceeds from the sale of
marketable securities. As of October 30, 2004, the Company held $368.8 million
of marketable securities with original maturities of greater than 90 days.

Financing activities for the thirty-nine week period ended October 30, 2004,
consisted of $33.2 million received in connection with stock option exercises,
$35.5 million for the payment of the quarterly $0.125 dividends on March 30,
2004, June 22, 2004 and September 21, 2004, respectively, $197.9 million for the
repurchase of A&F's Class A Common Stock and $8.5 million for cash overdrafts
which are outstanding checks reclassified from cash to accounts payable.

                                       27


During the third quarter of 2004, the Company repurchased 5.4 million shares of
A&F's Class A Common Stock at an average cost of $33.47 per share for a total of
$179.3 million pursuant to the July 29, 2004 A&F Board of Directors'
authorization to repurchase 6 million shares of A&F's Class A Common Stock. On
November 8, 2004, A&F's Board of Directors authorized the repurchase of 6
million shares of A&F's Class A Common Stock in addition to the remaining
balance of the July 29, 2004 authorization.

The Company expects that substantially all future capital expenditures will be
funded with cash from operations. In addition, the Company has $250 million
available (less outstanding letters of credit) under its current Credit
Agreement to support operations.

Letters of credit totaling approximately $66.8 million and $62.3 million were
outstanding under the current Credit Agreement at October 30, 2004 and November
1, 2003, respectively. No loans were outstanding under the current Credit
Agreement on October 30, 2004 or November 1, 2003.

The Company has standby letters of credit in the amount of $4.7 million that are
set to expire during the fourth quarter of the 2005 fiscal year. The
beneficiary, a merchandise supplier, has the right to draw upon the standby
letters of credit if the Company authorizes or files a voluntary petition in
bankruptcy. To date, the beneficiary has not drawn upon the standby letters of
credit.

                                       28


Store Count and Gross Square Feet

Store count and gross square footage by brand were as follows:




                                                       Thirteen Weeks Ended                Thirty-Nine Weeks Ended
                                                   -----------------------------        -------------------------------
                                                   October 30,       November 1,        October 30,          November 1,
                                                      2004              2003               2004                 2003
                                                   -----------       -----------        -----------         -----------
                                                                                                
Number of stores and gross square feet by brand
Abercrombie & Fitch:

   Stores at beginning of period                        359               346               357                   340
     Opened                                               6                 6                11                    14
     Closed                                              (2)                -                (5)                   (2)
                                                      -----             -----               ---                   ---

   Stores at end of period                              363               352               363                   352
                                                      =====             =====               ===                   ===
   Gross square feet
     (thousands)                                      3,191             3,128
                                                      =====             =====
abercrombie:

   Stores at beginning of period                        171               167               171                   164
     Opened                                               3                 3                 5                     6
     Closed                                               -                 -                (2)                    -
                                                      -----             -----               ---                   ---

   Stores at end of period                              174               170               174                   170
                                                      =====             =====               ===                   ===
   Gross square feet
     (thousands)                                        767               753
                                                      =====             =====
Hollister:

   Stores at beginning of period                        197               112               172                    93
     Opened                                              27                17                52                    36
     Closed                                               -                 -                 -                     -
                                                      -----             -----               ---                   ---

   Stores at end of period                              224               129               224                   129
                                                      =====             =====               ===                   ===
   Gross square feet
     (thousands)                                      1,452               828
                                                      =====             =====
RUEHL

   Stores at beginning of period                          -                 -                 -                     -
     Opened                                               3                 -                 3                     -
     Closed                                               -                 -                 -                     -
                                                      -----             -----               ---                   ---

   Stores at end of period                                3                 -                 3                     -
                                                      =====             =====               ===                   ===
   Gross square feet
     (thousands)                                         28                 -
                                                      =====             =====


                                       29


Capital Expenditures and Landlord Construction Allowances

Capital expenditures totaled $141.1 million and $119.8 million for the
thirty-nine weeks ended October 30, 2004 and November 1, 2003, respectively.
Additionally, the non-cash accrual for construction in progress decreased $7.3
million and increased $24.9 million for the thirty-nine week periods ended
October 30, 2004, and November 1, 2003, respectively. Capital expenditures
related primarily to new store construction, including the non-cash accrual for
construction in progress. The balance of capital expenditures related primarily
to miscellaneous store remodeling projects.

Construction allowances are an integral part of the decision making process for
assessing the viability of new store leases. In making the decision whether to
invest in a store location, the Company calculates the estimated future return
on its investment based on the cost of construction, less any construction
allowances to be received from the landlord. For the thirty-nine week periods
ended October 30, 2004, and November 1, 2003, the Company received $35.0 million
and $36.1 million in construction allowances, respectively. For accounting
purposes, the Company treats construction allowances as a deferred lease credit
which reduces rent expense in accordance with Statement of Financial Accounting
Standards No.13, "Accounting for Leases" and Financial Accounting Standards
Board Technical Bulletin No. 88-1, "Issues Relating to Accounting for Leases".

The Company anticipates spending $175.0 million to $185.0 million in the 2004
fiscal year for capital expenditures, of which $135.0 million to $145.0 million
will be for new/remodel store construction. The balance of the capital
expenditures will primarily relate to home office and distribution center
projects and other miscellaneous projects.

The Company intends to have added approximately 700,000 gross square feet of
store space in the 2004 fiscal year, which will represent a 14% increase over
year-end 2003. It is anticipated that the increase will result from the addition
of approximately 12 new Abercrombie & Fitch stores, 9 new abercrombie stores, 85
new Hollister stores and four RUEHL stores by the end of the 2004 fiscal year
versus last year. The Company will also have remodeled approximately 15
Abercrombie & Fitch stores by the end of the 2004 fiscal year.

The Company estimates that the average cost for leasehold improvements and
furniture and fixtures for Abercrombie & Fitch stores opened during the 2004
fiscal year will approximate $625,000 per store, net of construction allowances.
In addition, initial inventory purchases are expected to average approximately
$270,000 per store.

The Company estimates that the average cost for leasehold improvements and
furniture and fixtures for abercrombie stores opened during the 2004 fiscal year
will approximate $541,000 per store, net of construction allowances. In
addition, initial inventory purchases are expected to average approximately
$130,000 per store.

The Company estimates that the average cost for leasehold improvements and
furniture and fixtures for Hollister stores opened during the 2004 fiscal year
will approximate $597,000 per store, net of construction allowances. In
addition, initial inventory purchases are expected to average approximately
$190,000 per store.

                                       30


Although the Company opened three RUEHL stores during the third quarter, it
believes that the costs it has incurred to-date for the stores is not
representative of the future average cost of opening a store.

The Company expects that substantially all future capital expenditures will be
funded with cash from operations. In addition, the Company has $250 million
available (less outstanding letters of credit) under its current Credit
Agreement to support operations.

Critical Accounting Policies and Estimates

The Company's significant and critical accounting policies and estimates can be
found in the Notes to Consolidated Financial Statements contained in Item 8 of
A&F's Annual Report on Form 10-K/A for the fiscal year ended January 31, 2004
(see Note 3). Additionally, the Company believes that the following policies are
critical to the portrayal of the Company's financial condition and results of
operations for interim periods.

Revenue Recognition - The Company recognizes retail sales at the time the
customer takes possession of the merchandise and purchases are paid for,
primarily with either cash or credit card. Catalogue and e-commerce sales are
recorded upon customer receipt of merchandise. Amounts relating to shipping and
handling billed to customers in a sale transaction are classified as revenue and
the direct shipping costs are classified as cost of goods sold. Employee
discounts are classified as a reduction of revenue. The Company reserves for
sales returns through estimates based on historical experience and various other
assumptions that management believes to be reasonable.

Inventory Valuation - Inventories are principally valued at the lower of average
cost or market, on a first-in first-out basis, utilizing the retail method. The
retail method of inventory valuation is an averaging technique applied to
different categories of inventory. At the Company, the averaging is determined
at the stock keeping unit ("SKU") level by averaging all costs for each SKU. An
initial markup ("IMU") is applied to inventory at cost in order to establish a
cost-to-retail ratio. Permanent markdowns, when taken, reduce both the retail
and cost components of inventory on hand so as to maintain the already
established cost-to-retail relationship. The use of the retail method and the
recording of markdowns effectively values inventory at the lower of cost or
market. The Company further reduces inventory at season end by recording an
additional markdown reserve using the retail carrying value of inventory from
the season just passed. Markdowns on this carryover inventory represent
estimated future anticipated selling price declines. Additionally, inventory
valuation at the end of the first and third quarters reflects adjustments for
inventory markdowns for the total season.

Further, as part of inventory valuation, an inventory shrinkage estimate is made
each period that reduces the value of inventory for lost or stolen items.
Inherent in the retail method calculation are certain significant judgments and
estimates including, among others, initial markup, markdowns and shrinkage,
which could significantly impact the ending inventory valuation at cost as well
as the resulting gross margins. Management believes that this inventory
valuation method is appropriate since it preserves the cost-to-retail
relationship in ending inventory.

                                       31


Income Taxes - Income taxes are calculated in accordance with SFAS No. 109,
"Accounting for Income Taxes," which requires the use of the liability method.
Deferred tax assets and liabilities are recognized based on the difference
between the financial statement carrying amounts of existing assets and
liabilities and their respective tax bases. Inherent in the measurement of
deferred balances are certain judgments and interpretations of enacted tax law
and published guidance with respect to applicability to the Company's
operations. Significant examples of this concept include capitalization policies
for various tangible and intangible costs, income and expense recognition and
inventory valuation methods. No valuation allowance has been provided for
deferred tax assets because management believes the full amount of the net
deferred tax assets will be realized in the future. The effective tax rate
utilized by the Company reflects management's judgment of the expected tax
liabilities within the various taxing jurisdictions.

Contingencies - In the normal course of business, the Company must make
continuing estimates of potential future legal obligations and liabilities,
which requires the use of management's judgment on the outcome of various
issues. Management may also use outside legal advice to assist in the estimating
process. However, the ultimate outcome of various legal issues could be
different than management estimates, and adjustments may be required.

                                       32


Safe Harbor Statement Under the Private Securities Litigation Reform Act of 1995

A&F cautions that any forward-looking statements (as such term is defined in the
Private Securities Litigation Reform Act of 1995) contained in this Quarterly
Report on Form 10-Q/A or made by management of A&F involve risks and
uncertainties and are subject to change based on various important factors, many
of which may be beyond the Company's control. Words such as "estimate,"
"project," "plan," "believe," "expect," "anticipate," "intend," and similar
expressions may identify forward-looking statements. The following factors, in
addition to those included in the disclosure under the heading "RISK FACTORS" in
"ITEM 1. BUSINESS" of A&F's Annual Report on Form 10-K/A for the fiscal year
ended January 31, 2004, in some cases have affected and in the future could
affect the Company's financial performance and could cause actual results for
the 2004 fiscal year and beyond to differ materially from those expressed or
implied in any of the forward-looking statements included in this Quarterly
Report on Form 10-Q/A or otherwise made by management:

      -     changes in consumer spending patterns and consumer preferences;

      -     the effects of political and economic events and conditions
            domestically and in foreign jurisdictions in which the Company
            operates, including, but not limited to, acts of terrorism or war;

      -     the impact of competition and pricing;

      -     changes in weather patterns;

      -     postal rate increases and changes;

      -     paper and printing costs;

      -     market price of key raw materials;

      -     ability to source product from its global supplier base;

      -     political stability;

      -     currency and exchange risks and changes in existing or potential
            duties, tariffs or quotas;

      -     availability of suitable store locations at appropriate terms;

      -     ability to develop new merchandise; and

      -     ability to hire, train and retain associates.

Future economic and industry trends that could potentially impact revenue and
profitability are difficult to predict. Therefore, there can be no assurance
that the forward-looking statements included in this Quarterly Report on Form
10-Q/A will prove to be accurate. In light of the significant uncertainties in
the forward-looking statements included herein, the inclusion of such
information should not be regarded as a representation by the Company, or any
other person, that the objectives of the Company will be achieved. The
forward-looking statements herein are based on information presently available
to the management of the Company. Except as may be required by applicable law,
the Company assumes no obligation to publicly update or revise its
forward-looking statements even if experience or future changes make it clear
that any projected results expressed or implied therein will not be realized.

                                       33


ITEM  3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

The market risk of the Company's financial instruments as of October 30, 2004
has not significantly changed since January 31, 2004. The Company's market risk
profile as of January 31, 2004 is disclosed in "Item 7A - Quantitative and
Qualitative Disclosures about Market Risk" of A&F's Annual Report on Form 10-K/A
for the fiscal year ended January 31, 2004.

                                       34


ITEM  4. CONTROLS AND PROCEDURES

Evaluation of Disclosure Controls and Procedures

The Company maintains disclosure controls and procedures (as defined in Rules
13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended
(the "Exchange Act")) that are designed to provide reasonable assurance that
information required to be disclosed in the reports that the Company files or
submits under the Exchange Act is recorded, processed, summarized and reported
within the time periods specified in the Securities and Exchange Commission's
rules and forms, and that such information is accumulated and communicated to
the Company's management, including the Chairman and Chief Executive Officer and
the Senior Vice President - Chief Financial Officer, as appropriate, to allow
timely decisions regarding required financial disclosures. Because of inherent
limitations, disclosure controls and procedures, no matter how well designed and
operated, can provide only reasonable, and not absolute, assurance that the
objectives of disclosure controls and procedures are met.

The Company's management, with the participation of the Chairman and Chief
Executive Officer and the Senior Vice President - Chief Financial Officer,
conducted an evaluation of the effectiveness of the Company's design and
operation of its disclosure controls and procedures as of the end of the period
covered by this Form 10-Q/A. The evaluation included consideration of facts and
circumstances surrounding corrections of the Company's lease accounting
practices. These corrections resulted in the restatement of the Company's
consolidated financial statements as of October 30, 2004 and January 31, 2004
and for the interim periods ended October 30, 2004 and November 1, 2003, as
described in Note 2: "Restatement and Reclassification of Financial Statements"
under Notes to Condensed Consolidated Financial Statements included in Item 1,
"Financial Statements" of this Form 10-Q/A. As a result of the restatements and
the related material weakness discussed below, the Chief Executive Officer and
the Chief Financial Officer concluded that, as of October 30, 2004, the
Company's disclosure controls and procedures were not effective at a reasonable
level of assurance. Notwithstanding this material weakness discussed below, the
Company's management has concluded that the restated consolidated financial 
statements included in this report present fairly, in all material respects the
Company's financial position and results of operations and cash flows for the 
periods presented in conformity with generally accepted accounting principles.

A material weakness is a control deficiency, or combination of control
deficiencies, that results in more than a remote likelihood that a material
misstatement of the annual or interim financial statements will not be prevented
or detected. As of October 30, 2004, the Company's controls over the selection
and application of its lease accounting policies related to construction
allowances and the recording of rent between the date the Company takes
possession of the property and the commencement date of the lease were
ineffective to ensure that such leasing transactions were recorded in accordance
with generally accepted accounting principles. Specifically, because of the
deficiency in the Company's controls over the selection and application of its
lease accounting policies, the Company failed to identify and properly classify
and account for property and equipment, deferred lease 

                                       35



credits from landlords, rent expense, depreciation expense and the related
impact of these items on cash provided by operating activities and cash used for
investing activities in the consolidated statements of cash flows, which
resulted in restatements of the Company's consolidated financial statements as
of October 30, 2004 and January 31, 2004. Additionally, if the control
deficiency is not remediated it could result in a misstatement of the
aforementioned financial statement accounts and disclosures that would result in
a material misstatement to annual or interim financial statements that would not
be prevented or detected. Accordingly, management of the Company has concluded
that this control deficiency constitutes a material weakness and that
internal controls over financial reporting was not effective as of October 30,
2004.

Changes in Internal Control Over Financial Reporting

In the first quarter of 2005, the Company remediated the material weakness in
internal control over financial reporting by correcting its method of accounting
for construction allowances and recording of rent between the date the Company
takes possession of the property and the commencement date of the lease. The
Company implemented controls to ensure that all future leases are reviewed
and accounted for in accordance with Statement of Financial Accounting Standards
No.13, "Accounting for Leases" and Financial Accounting Standards Board
Technical Bulletin No. 88-1, "Issues Relating to Accounting for Leases"; and
Financial Accounting Standards Board Technical Bulletin No. 85-3, "Accounting
for Operating Leases with Scheduled Rent Increases."

Other than the foregoing, there have been no changes in the Company's internal
control over financial reporting that occurred since October 30, 2004 that have
materially affected, or are reasonably likely to materially affect, the
Company's internal control over financial reporting.

                                       36


PART  II - OTHER INFORMATION

ITEM  1. LEGAL PROCEEDINGS

The Company is a defendant in lawsuits arising in the ordinary course of
business.

A&F is aware of 20 actions that have been filed against A&F and certain of its
officers and directors on behalf of a purported, but as yet uncertified, class
of shareholders who purchased A&F's Class A Common Stock between October 8, 1999
and October 13, 1999. These 20 actions have been filed in the United States
District Courts for the Southern District of New York and the Southern District
of Ohio, Eastern Division, alleging violations of the federal securities laws
and seeking unspecified damages. On April 12, 2000, the Judicial Panel on
Multidistrict Litigation issued a Transfer Order transferring the 20 pending
actions to the Southern District of New York for consolidated pretrial
proceedings under the caption In re Abercrombie & Fitch Securities Litigation.
On November 16, 2000, the Court signed an Order appointing the Hicks Group, a
group of seven unrelated investors in A&F's securities, as lead plaintiff, and
appointing lead counsel in the consolidated action. On December 14, 2000,
plaintiffs filed a Consolidated Amended Class Action Complaint (the "Amended
Complaint") in which they did not name as defendants Lazard Freres & Co. and
Todd Slater, who had formerly been named as defendants in certain of the 20
complaints. A&F and other defendants filed motions to dismiss the Amended
Complaint on February 14, 2001. On November 14, 2003, the motions to dismiss the
Amended Complaint were denied. On December 2, 2003, A&F moved for
reconsideration or reargument of the November 14, 2003 order denying the motions
to dismiss. The motions for reconsideration or reargument were fully briefed and
submitted to the Court on January 9, 2004. The motions were denied on February
23, 2004.

A&F is aware of six actions that have been filed on behalf of purported classes
of employees and former employees of the Company alleging that the Company
required its associates to wear and pay for a "uniform" in violation of
applicable law. In each case, the plaintiff, on behalf of his or her purported
class, seeks injunctive relief and unspecified amounts of economic and
liquidated damages. Two of these cases, Jennifer M. Solis v. Abercrombie & Fitch
Stores, Inc. and A&F California, LLC and Sarah Stevenson v. Abercrombie & Fitch
Co., allege violations of California law and were filed on February 10, 2003 and
February 4, 2003 in the California Superior Courts for Los Angeles County and
San Francisco County, respectively. An answer was filed in the Solis case on
March 26, 2003. Pursuant to a Petition for Coordination, the Solis and the
Stevenson cases were coordinated by order issued November 17, 2003. Shelby Port
v. Abercrombie & Fitch Stores, Inc., which alleges violations of Washington law,
was filed on or about July 18, 2003 in the Washington Superior Court of King
County. The defendant filed a motion to dismiss the complaint in the Port case
on September 5, 2003. The plaintiff filed an amended complaint on or about
August 9, 2004, adding three new named plaintiffs and subsequently filed a
second amended complaint on or about October 20, 2004. The defendant filed its
answer to the second amended complaint on or about November 19, 2004. The
plaintiffs filed a motion to certify a class of employees in the state of
Washington on or about November 10, 2004. The defendant intends to oppose that
motion. The Company does not believe it is feasible to predict the outcome of
the legal proceedings identified in this paragraph and intends to defend
vigorously against them. The timing of the final resolution of each of these
proceedings is also uncertain. Accordingly, the Company cannot estimate a range
of potential loss, if any, for any of these legal proceedings.

                                       37


Jadii Mohme v. Abercrombie & Fitch, which alleges violations of Illinois law,
was filed on July 18, 2003 in the Illinois Circuit Court of St. Clair County. A
first amended complaint was filed in the Mohme case on September 10, 2003 to
change the defendant to "Abercrombie & Fitch Stores, Inc." from "Abercrombie &
Fitch." An answer to the first amended complaint was filed in the Mohme case on
September 26, 2003. Holly Zemany v. Abercrombie & Fitch, which alleges
violations of Pennsylvania law, was filed on July 18, 2003 in the Pennsylvania
Court of Common Pleas of Allegheny County. A first amended complaint was filed
in the Zemany case on September 9, 2003 to change the defendant to "Abercrombie
& Fitch Stores, Inc." from "Abercrombie & Fitch." A second amended complaint was
filed on November 10, 2003, adding some factual allegations. The defendant filed
an answer to the second amended complaint on January 22, 2004. In Michael
Gualano v. Abercrombie & Fitch, which was filed in the United States District
Court for the Western District of Pennsylvania on March 14, 2003, the plaintiff
alleges that the "uniform," when purchased, drove associates' wages below the
federal minimum wage. The complaint purports to state a collective action on
behalf of part-time associates under the Fair Labor Standards Act. A first
amended complaint was filed in the Gualano case on September 9, 2003, to change
the defendant to "Abercrombie & Fitch Stores, Inc." from "Abercrombie & Fitch."
An answer to the first amended complaint was filed in the Gualano case on or
about September 24, 2003. Jadii Mohme and Holly Zemany have stayed their claims
in state court and joined their claims with Michael Gualano along with four
other named plaintiffs in four other states in a second amended complaint, which
the defendant has answered. The parties are in the process of settling these
claims. On November 17, 2004, the United States District Court for the Western
District of Pennsylvania gave final approval of the settlement, and dismissal of
the case with prejudice was entered. The Mohme and Zemany cases are in the
process of being dismissed with prejudice pursuant to the terms of the
settlement. The settlement resolves all claims of hourly employees in the states
of Colorado, Connecticut, Illinois, Minnesota, New Jersey and Pennsylvania under
their respective state laws and their claims under the Fair Labor Standards Act.
The Company does not expect the settlement to be material to the consolidated
financial statements.

A&F is aware of two actions that have been filed against the Company involving
overtime compensation. In each action, the plaintiffs, on behalf of their
respective purported class, seek injunctive relief and unspecified amounts of
economic and liquidated damages. In Bryan T. Kimbell, Individually and on Behalf
of All Others Similarly Situated and on Behalf of the Public v. Abercrombie &
Fitch Stores, Inc., which was filed on July 10, 2002 in the California Superior
Court for Los Angeles County, the plaintiffs allege that California general and
store managers were entitled to receive overtime pay as "non-exempt" employees
under California wage and hour laws. An answer was filed in the Kimbell case on
September 4, 2002 and the parties are in the process of discovery. The trial
court has ordered a class of store managers in California certified for limited
purposes. In Melissa Mitchell, et al. v. Abercrombie & Fitch Co. and Abercrombie
& Fitch Stores, Inc., which was filed on June 13, 2003 in the United States
District Court for the Southern District of Ohio, the plaintiffs allege that
assistant managers and store managers were not paid overtime compensation in
violation of the Fair Labor Standards Act and Ohio law. The defendants filed a
motion to dismiss the Mitchell case on July 28, 2003. The case was transferred
from the Western Division to the Eastern Division of the Southern District of
Ohio on April 21, 2004. The plaintiffs filed an amended complaint to add Scott
Oros as a named plaintiff on October 28, 2004. The defendants subsequently
renewed their motion to dismiss, which is pending.

                                       38


The Company does not believe it is feasible to predict the outcome of the legal
proceedings described in the immediately preceding paragraph and intends to
defend vigorously against them. The timing of the final resolution of each of
these proceedings is also uncertain. Accordingly, the Company cannot estimate a
range of potential loss, if any, for any of these legal proceedings.

A&F is aware of three actions that have been filed on behalf of a purported
class alleged to be discriminated against in hiring or employment decisions due
to race, national origin and/or gender. Eduardo Gonzalez, et al. v. Abercrombie
& Fitch Co. was filed on June 16, 2003 in the United States District Court for
the Northern District of California. The plaintiffs subsequently amended their
complaint to add A&F California, LLC, Abercrombie & Fitch Stores, Inc. and A&F
Ohio, Inc. as defendants. The plaintiffs allege, on behalf of their purported
class, that they were discriminated against in hiring and employment decisions
due to their race and/or national origin. The plaintiffs seek, on behalf of
their purported class, injunctive relief and unspecified amounts of economic,
compensatory and punitive damages. A second amended complaint, which added two
additional plaintiffs, was filed on or about January 9, 2004. The defendants
filed an answer to the second amended complaint on or about January 26, 2004. A
third amended complaint was filed June on 10, 2004, restating the original
claims and adding two individual, but not class, claims of gender
discrimination. The defendants filed an answer on or about June 21, 2004. On
November 8, 2004, the plaintiffs filed a fourth amended complaint, adding an
additional plaintiff and claims on behalf of those who asserted they were
discriminated against in hiring and employment decisions as managers due to
their race and/or national origin. On November 11, 2004, the defendants answered
the fourth amended complaint. Two other class action employment discrimination
lawsuits have been filed in the United States District Court for the Northern
District of California, both on November 8, 2004. In Elizabeth West, et al. v.
Abercrombie & Fitch Stores, Inc., et al., the plaintiffs allege gender (female)
discrimination in hiring or employment decisions and seek, on behalf of their
purported class, injunctive relief and unspecified amounts of economic,
compensatory and punitive damages. The other was brought by the Equal Employment
Opportunity Commission (the "EEOC") and alleges race, ethnicity and gender
(female) discrimination in hiring or employment decisions. The EEOC complaint
seeks injunctive relief and, on behalf of the purported class, unspecified
amounts of economic, compensatory and punitive damages. On November 8, 2004, the
Company signed a consent decree settling these three related class action
discrimination lawsuits, subject to judicial review and approval. The monetary
terms of the consent decree provide that the Company will set aside $40.0
million to pay to the class, approximately $7.5 million for attorneys' fees, and
approximately $2.5 million for monitoring and administrative costs to carry out
the settlement. As a result, the Company accrued a non-recurring charge of $32.9
million, which was included in general, administrative and store operating
expenses for the thirteen weeks ended October 30, 2004. This is in addition to
amounts accrued during the first quarter of fiscal 2004 when the Company
recorded an $8.0 million charge (net of expected proceeds of $10 million from
insurance) resulting from an increase in expected defense costs related to the
Gonzalez case. As part of the consent decree, the Company also agreed to
implement a series of programs and initiatives that are designed to achieve
greater diversity throughout its stores. The preliminary approval order was
signed by Judge Susan Illston of the United States District Court for the
Northern District of California on November 16, 2004, and that order scheduled a
final fairness and approval hearing for April 14, 2005.

                                       39


ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

(a) Not applicable

(b) Not applicable

(c) The following table provides information regarding A&F's purchase of its
Class A Common Stock during each fiscal month of the quarterly period ended
October 30, 2004:



                                                                 Total Number of             Maximum Number
                                 Total                           Shares Purchased          of Shares that May
                               Number of         Average       as Part of Publicly          Yet be Purchased
                                 Shares         Price Paid       Announced Plans           under the Plans or
     Period                    Purchased        per Share          or Programs              Programs (1), (2)
-----------------              ---------        ---------      -------------------         ------------------
                                                                               
August 1 through
August 28, 2004                1,220,000          $29.17           1,220,000                   4,780,000
August 29 through
October 2, 2004                1,766,500          $32.27           1,766,500                   3,013,500
October 3 through
October 30, 2004               2,370,000          $36.56           2,370,000                     643,500
                               ---------          ------           ---------                   ---------
Total                          5,356,500          $33.47           5,356,500                     643,500
                               =========          ======           =========                   =========


(1)   The number shown represents, as of the end of each period, the maximum
      number of shares of Class A Common Stock that may yet be purchased under
      A&F's publicly announced stock purchase authorizations. On July 29, 2004,
      A&F announced the authorization of the repurchase of 6,000,000 shares of
      Class A Common Stock. The shares may be purchased from time-to-time,
      depending on market conditions.

(2)   On November 9, 2004, A&F announced that the Board of Directors had
      authorized the extension of A&F's stock repurchase program to permit the
      repurchase of an additional 6,000,000 shares of A&F Class A Common Stock.

                                       40


ITEM 5. OTHER INFORMATION

1.    Form of Restricted Shares Award Agreement under the 1998 Restatement of
      the Abercrombie & Fitch Co. 1996 Stock Option and Performance Incentive
      Plan prior to November 28, 2004 -- Attached as Exhibit 10.11 is the form
      of award agreement that A&F has previously entered into and delivered to
      grantees of restricted shares under the 1998 Restatement of the
      Abercrombie & Fitch Co. 1996 Stock Option and Performance Incentive Plan.
      Grantees have included executive officers of A&F.

2.    Form of Restricted Shares Award Agreement (No Performance-Based Goals)
      under the 1998 Restatement of the Abercrombie & Fitch Co. 1996 Stock
      Option and Performance Incentive Plan after November 28, 2004 -- Attached
      as Exhibit 10.12 is the new form of award agreement to be entered into by
      A&F in respect of restricted shares to be granted under the 1998
      Restatement of the Abercrombie & Fitch Co. 1996 Stock Option and
      Performance Incentive Plan which do not require the satisfaction of
      performance goals to be earned. The purpose of the new form of award
      agreement is to provide further information in respect of the grant
      consistent with the terms of the Plan. As of the date of this Quarterly
      Report on Form 10-Q/A, no grants have been evidenced by this new form.
      Grantees may include executive officers of A&F other than Michael S.
      Jeffries.

3.    Form of Restricted Shares Award Agreement (Performance-Based Goals) under
      the 1998 Restatement of the Abercrombie & Fitch Co. 1996 Stock Option and
      Performance Incentive Plan after November 28, 2004 - Attached as Exhibit
      10.13 is the new form of award agreement to be entered into by A&F in
      respect of restricted shares to be granted under the 1998 Restatement of
      the Abercrombie & Fitch Co. 1996 Stock Option and Performance Incentive
      Plan which require the satisfaction of performance goals to be earned. The
      purpose of the new form of award agreement is to provide further
      information in respect of the grant consistent with the terms of the Plan.
      As of the date of this Quarterly Report on Form 10-Q/A, no grants have
      been evidenced by this new form. Grantees may include executive officers
      of A&F other than Michael S. Jeffries.

4.    Form of Stock Option Agreement (Nonstatutory Stock Options) under the 1998
      Restatement of the Abercrombie & Fitch Co. 1996 Stock Option and
      Performance Incentive Plan prior to November 28, 2004 -- Attached as
      Exhibit 10.14 is the form of stock option agreement that A&F has
      previously entered into and delivered to grantees of nonstatutory stock
      options under the 1998 Restatement of the Abercrombie & Fitch Co. 1996
      Stock Option and Performance Incentive Plan. Grantees have included
      executive officers of A&F.

5.    Form of Stock Option Agreement (Nonstatutory Stock Options) under the 1998
      Restatement of the Abercrombie & Fitch Co. 1996 Stock Option and
      Performance Incentive Plan November 28, 2004 -- Attached as Exhibit 10.15
      is the new form of stock option agreement to be entered into by A&F in
      respect of nonstatutory stock options granted and to be granted under the
      1998 Restatement of the Abercrombie & Fitch Co. 1996 Stock Option and
      Performance Incentive Plan. The purpose of the new form of stock option
      agreement is to provide further information in respect of the grant
      consistent with the terms of the Plan. As of the date of this Quarterly
      Report on Form 10-Q/A, no grants have been evidenced by this new form
      other than the one made to Thomas D. Mendenhall, an executive officer of
      A&F, on November 29, 2004. Future grantees will include executive officers
      of A&F.

6.    Form of Stock Option Agreement under the 1998 Restatement of the
      Abercrombie & Fitch Co. 1996 Stock Plan for Non-Associate Directors --
      Attached as Exhibit 10.16 is the form of stock option agreement that A&F
      has previously entered into and delivered to grantees of nonstatutory
      stock options under the 1998 Restatement of the Abercrombie & Fitch Co.
      1996 Stock Plan for Non-Associate Directors. Grantees have included
      non-employee directors of A&F. No further grants of nonstatutory stock
      options may be made under this Plan.

7.    Form of Restricted Shares Award Agreement under the Abercrombie & Fitch
      Co. 2002

                                       41


      Stock Plan for Associates prior to November 28, 2004 -- Attached as
      Exhibit 10.17 is the form of award agreement that A&F has previously
      entered into and delivered to grantees of restricted shares under the
      Abercrombie & Fitch Co. 2002 Stock Plan for Associates. Grantees have
      included executive officers of A&F.

8.    Form of Restricted Shares Award Agreement under the Abercrombie & Fitch
      Co. 2002 Stock Plan for Associates after November 28, 2004 -- Attached as
      Exhibit 10.18 is the new form of award agreement to be entered into by A&F
      in respect of restricted shares granted and to be granted under the
      Abercrombie & Fitch Co. 2002 Stock Plan for Associates. The purpose of the
      new form of award agreement is to provide further information in respect
      of the grant consistent with the terms of the Plan. As of the date of this
      Quarterly Report on Form 10-Q/A, no grants have been evidenced by this new
      form other than the one made to Thomas D. Mendenhall, an executive officer
      of A&F, on November 29, 2004. Future grantees may include executive
      officers of A&F other than Michael S. Jeffries.

9.    Form of Stock Option Agreement (Nonstatutory Stock Options) under the
      Abercrombie & Fitch Co. 2002 Stock Plan for Associates prior to November
      28, 2004 -- Attached as Exhibit 10.19 is the form of stock option
      agreement that A&F has previously entered into and delivered to grantees
      of nonstatutory stock options under the Abercrombie & Fitch Co. 2002 Stock
      Plan for Associates. Grantees have included executive officers of A&F.

10.   Form of Stock Option Agreement (Nonstatutory Stock Options) under the
      Abercrombie & Fitch Co. 2002 Stock Plan for Associates after November 28,
      2004 -- Attached as Exhibit 10.20 is the new form of award agreement for
      nonstatutory stock options to be granted under the Abercrombie & Fitch Co.
      2002 Stock Plan for Associates. The purpose of the new form of stock
      option agreement is to provide further information in respect of the grant
      consistent with the terms of the Plan. As of the date of this Quarterly
      Report on Form 10-Q/A, no grants have been evidenced by this new form.
      Grantees will include executive officers of A&F.

11.   Form of Stock Option Agreement under the Abercrombie & Fitch Co. 2003
      Stock Plan for Non-Associate Directors prior to November 28, 2004 --
      Attached as Exhibit 10.21 is the form of stock option agreement that A&F
      has previously entered into and delivered to grantees of nonstatutory
      stock options under the Abercrombie & Fitch Co. 2003 Stock Plan for
      Non-Associate Directors. Grantees have included non-employee directors of
      A&F.

12.   Form of Stock Option Agreement under the Abercrombie & Fitch Co. 2003
      Stock Plan for Non-Associate Directors after November 28, 2004 -- Attached
      as Exhibit 10.22 is the new form of stock option agreement for
      nonstatutory stock options to be granted under the Abercrombie & Fitch Co.
      2003 Stock Plan for Non-Associate Directors. The purpose of the new form
      of stock option agreement is to provide further information in respect of
      the grant consistent with the terms of the Plan. As of the date of this
      Quarterly Report on Form 10-Q/A, no grants have been evidenced by this new
      form. Grantees will include non-employee directors of A&F.

                                       42


ITEM 6. EXHIBITS

(a)   Exhibits

3.    Certificate of Incorporation and Bylaws.

            3.1   Amended and Restated Certificate of Incorporation of A&F as
                  filed with the Delaware Secretary of State on August 27, 1996,
                  incorporated herein by reference to Exhibit 3.1 to A&F's
                  Quarterly Report on Form 10-Q for the quarterly period ended
                  November 2, 1996. (File No. 1-12107)

            3.2   Certificate of Designation of Series A Participating
                  Cumulative Preferred Stock of A&F as filed with the Delaware
                  Secretary of State on July 21, 1998, incorporated herein by
                  reference to Exhibit 3.2 to A&F's Annual Report on Form 10-K
                  for the fiscal year ended January 30, 1999. (File No. 1-12107)

            3.3   Certificate of Decrease of Shares Designated as Class B Common
                  Stock of A&F as filed with the Delaware Secretary of State on
                  July 30, 1999, incorporated herein by reference to Exhibit 3.3
                  to A&F's Quarterly Report on Form 10-Q for the quarterly
                  period ended July 31, 1999. (File No. 1-12107)

            3.4   Amended and Restated Bylaws of A&F, effective January 31,
                  2002, incorporated herein by reference to Exhibit 3.4 to A&F's
                  Annual Report on Form 10-K for the fiscal year ended February
                  2, 2002. (File No. 1-12107)

            3.5   Certificate regarding adoption of amendment to Section 2.02 of
                  Amended and Restated Bylaws of A&F by Board of Directors on
                  July 10, 2003, incorporated herein by reference to Exhibit 3.5
                  to A&F's Quarterly Report on Form 10-Q for the quarterly
                  period ended November 1, 2003 (File No. 1-12107)

            3.6   Certificate regarding adoption of amendments to Sections 1.02,
                  1.06, 3.01, 3.05, 4.02, 4.03, 4.04, 4.05, 4.06, 6.01 and 6.02
                  of Amended and Restated Bylaws of A&F by Board of Directors on
                  May 20, 2004, incorporated herein by reference to Exhibit 3.6
                  to A&F's Quarterly Report on Form 10-Q/A for the quarterly
                  period ended May 1, 2004 (File No. 1-12107)

            3.7   Amended and Restated Bylaws of A&F (reflecting amendments
                  through May 20, 2004) [for SEC reporting compliance purposes
                  only], incorporated herein by reference to Exhibit 3.7 to
                  A&F's Quarterly Report on Form 10-Q/A for the quarterly period
                  ended May 1, 2004 (File No. 1-12107)

4.    Instruments Defining the Rights of Security Holders.

            4.1   Credit Agreement, dated as of November 14, 2002, among
                  Abercrombie & Fitch Management Co., as Borrower, A&F, as
                  Guarantor, the Lenders party thereto, and National City Bank,
                  as Administrative Agent and Lead Arranger (the "Credit
                  Agreement"), incorporated herein by reference to Exhibit 4.1
                  to A&F's Current Report on Form 8-K dated November 26, 2002.
                  (File No. 1-12107)

            4.2   Guarantee Agreement, dated as of November 14, 2002, among A&F,
                  each direct and indirect domestic subsidiary of A&F other than
                  Abercrombie & Fitch Management Co., and National City Bank, as
                  Administrative Agent for the Lenders party to the Credit
                  Agreement, incorporated herein by reference to Exhibit 4.2 to
                  A&F's Current Report on Form 8-K dated

                                       43


                  November 26, 2002. (File No. 1-12107)

            4.3   First Amendment and Waiver, dated as of January 26, 2004, to
                  the Credit Agreement, dated as of November 14, 2002, among
                  Abercrombie & Fitch Management Co., A&F, the Lenders party
                  thereto and National City Bank, as Administrative Agent,
                  incorporated herein by reference to Exhibit 4.3 to A&F's
                  Annual Report on Form 10-K/A for the fiscal year ended January
                  31, 2004 (File No. 1-12107)

            4.4   Rights Agreement, dated as of July 16, 1998, between A&F and
                  First Chicago Trust Company of New York, as Rights Agent,
                  incorporated herein by reference to Exhibit 1 to A&F's
                  Registration Statement on Form 8-A dated July 21, 1998. (File
                  No. 1-12107)

            4.5   Amendment No. 1 to Rights Agreement, dated as of April 21,
                  1999, between A&F and First Chicago Trust Company of New York,
                  as Rights Agent, incorporated herein by reference to Exhibit 2
                  to A&F's Amendment No. 1 to Form 8-A dated April 23, 1999.
                  (File No. 1-12107)

            4.6   Certificate of adjustment of number of Rights associated with
                  each share of Class A Common Stock, dated May 27, 1999,
                  incorporated herein by reference to Exhibit 4.6 to A&F's
                  Quarterly Report on Form 10-Q for the quarterly period ended
                  July 31, 1999. (File No. 1-12107)

            4.7   Appointment and Acceptance of Successor Rights Agent,
                  effective as of the opening of business on October 8, 2001,
                  between A&F and National City Bank, incorporated herein by
                  reference to Exhibit 4.6 to A&F's Quarterly Report on Form
                  10-Q for the quarterly period ended August 4, 2001. (File No.
                  1-12107)

10.   Material Contracts.

            10.1  Abercrombie & Fitch Co. Incentive Compensation Performance
                  Plan, incorporated herein by reference to Exhibit 10.1 to
                  A&F's Quarterly Report on Form 10-Q for the quarterly period
                  ended May 4, 2002. (File No. 1-12107)

            10.2  1998 Restatement of the Abercrombie & Fitch Co. 1996 Stock
                  Option and Performance Incentive Plan (reflects amendments
                  through December 7, 1999 and the two-for-one stock split
                  distributed June 15, 1999 to stockholders of record on May 25,
                  1999), incorporated herein by reference to Exhibit 10.2 to
                  A&F's Annual Report on Form 10-K for the fiscal year ended
                  January 29, 2000. (File No. 1-12107)

            10.3  1998 Restatement of the Abercrombie & Fitch Co. 1996 Stock
                  Plan for Non-Associate Directors (reflects amendments through
                  January 30, 2003 and the two-for-one stock split distributed
                  June 15, 1999 to stockholders of record on May 25, 1999),
                  incorporated herein by reference to Exhibit 10.3 to A&F's
                  Annual Report on Form 10-K for the fiscal year ended February
                  1, 2003. (File No. 1-12107)

            10.4  Abercrombie & Fitch Co. 2002 Stock Plan for Associates (as
                  amended and restated May 22, 2003), incorporated herein by
                  reference to Exhibit 10.4 to A&F's Quarterly Report on Form
                  10-Q for the quarterly period ended May 3, 2003. (File No.
                  1-12107)

            10.5  Amended and Restated Employment Agreement, dated as of January
                  30, 2003, by and between A&F and Michael S. Jeffries,
                  including as Exhibit A

                                       44


                  thereto the Supplemental Executive Retirement Plan (Michael S.
                  Jeffries), effective February 2, 2003, incorporated herein by
                  reference to Exhibit 10.1 to A&F's Current Report on Form 8-K
                  dated February 11, 2003. (File No. 1-12107)

            10.6  Abercrombie & Fitch Co. Directors' Deferred Compensation Plan
                  (as amended and restated May 22, 2003), incorporated herein by
                  reference to Exhibit 10.7 to A&F's Quarterly Report on Form
                  10-Q for the quarterly period ended May 3, 2003. (File No.
                  1-12107)

            10.7  Abercrombie & Fitch Nonqualified Savings and Supplemental
                  Retirement Plan (formerly known as the Abercrombie & Fitch Co.
                  Supplemental Retirement Plan), as amended and restated
                  effective January 1, 2001, incorporated herein by reference to
                  Exhibit 10.9 to A&F's Annual Report on Form 10-K for the
                  fiscal year ended February 1, 2003. (File No. 1-12107)

            10.8  Abercrombie & Fitch Co. 2003 Stock Plan for Non-Associate
                  Directors, incorporated herein by reference to Exhibit 10.9 to
                  A&F's Quarterly Report on Form 10-Q for the quarterly period
                  ended May 3, 2003. (File No. 1-12107)

            10.9  Retirement Agreement, executed on May 20, 2004, by and between
                  Seth R. Johnson and A&F, incorporated herein by reference to
                  Exhibit 10.9 to A&F's Quarterly Report on Form 10-Q/A for the
                  quarterly period ended May 1, 2004 (File No. 1-12107)

            10.10 Employment Agreement, entered into as of May 17, 2004, by and
                  between A&F and Robert S. Singer, including as Exhibit A
                  thereto the Supplemental Executive Retirement Plan II (Robert
                  S. Singer), effective May 17, 2004, incorporated herein by
                  reference to Exhibit 10.10 to A&F's Quarterly Report on Form
                  10-Q/A for the quarterly period ended May 1, 2004 (File No.
                  1-12107)

            10.11 Form of Restricted Shares Award Agreement under the 1998
                  Restatement of the Abercrombie & Fitch Co. 1996 Stock Option
                  and Performance Incentive Plan prior to November 28, 2004

            10.12 Form of Restricted Shares Award Agreement (No
                  Performance-Based Goals) under the 1998 Restatement of the
                  Abercrombie & Fitch Co. 1996 Stock Option and Performance
                  Incentive Plan after November 28, 2004

            10.13 Form of Restricted Shares Award Agreement (Performance-Based
                  Goals) under the 1998 Restatement of the Abercrombie & Fitch
                  Co. 1996 Stock Option and Performance Incentive Plan after
                  November 28, 2004

            10.14 Form of Stock Option Agreement (Nonstatutory Stock Options)
                  under the 1998 Restatement of the Abercrombie & Fitch Co. 1996
                  Stock Option and Performance Incentive Plan prior to November
                  28, 2004

            10.15 Form of Stock Option Agreement (Nonstatutory Stock Options)
                  under the 1998 Restatement of the Abercrombie & Fitch Co. 1996
                  Stock Option and Performance Incentive Plan November 28, 2004

            10.16 Form of Stock Option Agreement under the 1998 Restatement of
                  the Abercrombie & Fitch Co. 1996 Stock Plan for Non-Associate
                  Directors

                                       45


            10.17 Form of Restricted Shares Award Agreement under the
                  Abercrombie & Fitch Co. 2002 Stock Plan for Associates prior
                  to November 28, 2004

            10.18 Form of Restricted Shares Award Agreement under the
                  Abercrombie & Fitch Co. 2002 Stock Plan for Associates after
                  November 28, 2004

            10.19 Form of Stock Option Agreement (Nonstatutory Stock Options)
                  under the Abercrombie & Fitch Co. 2002 Stock Plan for
                  Associates prior to November 28, 2004

            10.20 Form of Stock Option Agreement (Nonstatutory Stock Options)
                  under the Abercrombie & Fitch Co. 2002 Stock Plan for
                  Associates after November 28, 2004

            10.21 Form of Stock Option Agreement under the Abercrombie & Fitch
                  Co. 2003 Stock Plan for Non-Associate Directors prior to
                  November 28, 2004

            10.22 Form of Stock Option Agreement under the Abercrombie & Fitch
                  Co. 2003 Stock Plan for Non-Associate Directors after November
                  28, 2004

15.   Letter re: Unaudited Interim Financial Information to Securities and
      Exchange Commission re: Inclusion of Report of Independent Registered
      Public Accounting Firm.

31.1  Rule 13a-14(a)/15d-14(a) Certification (Principal Executive Officer)

31.2  Rule 13a-14(a)/15d-14(a) Certification (Principal Financial Officer)

32    Section 1350 Certifications (Principal Executive Officer and Principal
      Financial Officer)

                                       46


                                   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.

                                ABERCROMBIE & FITCH CO.

Date: April 11, 2005            By /s/ Susan J. Riley
                                   --------------------------------------------
                                Susan J. Riley,
                                Senior Vice President - Chief Financial Officer

* Ms. Riley has been duly authorized to sign on behalf of the Registrant as its
principal financial officer.

                                       47


                                  EXHIBIT INDEX



Exhibit No.      Document
-----------      ---------------------------------------------------------------
              
*10.11           Form of Restricted Shares Award Agreement under the 1998
                 Restatement of the Abercrombie & Fitch Co. 1996 Stock Option
                 and Performance Incentive Plan prior to November 28, 2004 

*10.12           Form of Restricted Shares Award Agreement (No Performance-Based
                 Goals) under the 1998 Restatement of the Abercrombie & Fitch
                 Co. 1996 Stock Option and Performance Incentive Plan after
                 November 28, 2004

*10.13           Form of Restricted Shares Award Agreement (Performance-Based
                 Goals) under the 1998 Restatement of the Abercrombie & Fitch
                 Co. 1996 Stock Option and Performance Incentive Plan after
                 November 28, 2004 

*10.14           Form of Stock Option Agreement (Nonstatutory Stock Options)
                 under the 1998 Restatement of the Abercrombie & Fitch Co. 1996
                 Stock Option and Performance Incentive Plan prior to 
                 November 28, 2004 

*10.15           Form of Stock Option Agreement (Nonstatutory Stock Options)
                 under the 1998 Restatement of the Abercrombie & Fitch Co. 1996
                 Stock Option and Performance Incentive Plan November 28, 2004 
                 
*10.16           Form of Stock Option Agreement under the 1998 Restatement of
                 the Abercrombie & Fitch Co. 1996 Stock Plan for Non-Associate
                 Directors

*10.17           Form of Restricted Shares Award Agreement under the Abercrombie
                 & Fitch Co. 2002 Stock Plan for Associates prior to 
                 November 28, 2004 

*10.18           Form of Restricted Shares Award Agreement under the Abercrombie
                 & Fitch Co. 2002 Stock Plan for Associates after November 28,
                 2004 

*10.19           Form of Stock Option Agreement (Nonstatutory Stock Options)
                 under the Abercrombie & Fitch Co. 2002 Stock Plan for
                 Associates prior to November 28, 2004 


*10.20           Form of Stock Option Agreement (Nonstatutory Stock Options)
                 under the Abercrombie & Fitch Co. 2002 Stock Plan for
                 Associates after November 28, 2004

*10.21           Form of Stock Option Agreement under the Abercrombie & Fitch
                 Co. 2003 Stock Plan for Non-Associate Directors prior to
                 November 28, 2004

*10.22           Form of Stock Option Agreement under the Abercrombie & Fitch
                 Co. 2003 Stock Plan for Non-Associate Directors after November
                 28, 2004

15               Letter re: Unaudited Interim Financial Information to
                 Securities and Exchange Commission re: Inclusion of Report of
                 Independent Registered Public Accounting Firm 


31.1             Rule 13a-14(a)/15d-14(a) Certification (Principal Executive
                 Officer) 

31.2             Rule 13a-14(a)/15d-14(a) Certification (Principal Financial
                 Officer) 

32               Section 1350 Certifications (Principal Executive Officer and
                 Principal Financial Officer) 



*   Exhibit was previously filed with the original filing of the Quarterly
    Report on Form 10-Q on December 9, 2004

                                       48