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

                                   -----------

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

(Mark One)
[X]   ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
      ACT OF 1934
For the fiscal year ended January 31, 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, Ohio                             43054
----------------------------------------                    ----------
(Address of principal executive offices)                    (Zip Code)

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

Securities registered pursuant to Section 12(b) of the Act:



Title of each class                             Name of each exchange on which registered
-------------------                             -----------------------------------------
                                             
Class A Common Stock, $.01 Par Value            New York Stock Exchange, Inc.

Series A Participating Cumulative Preferred     New York Stock Exchange, Inc.
  Stock Purchase Rights


Securities registered pursuant to Section 12(g) of the Act: None.

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 and (2) has been subject to such filing requirements for
the past 90 days. Yes [X] No [ ]

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405
of Regulation S-K is not contained herein, and will not be contained, to the
best of registrant's knowledge, in definitive proxy or information statements
incorporated by reference in Part III of this Form 10-K/A or any amendment to
this Form 10-K/A. _______

Indicate by check mark whether the registrant is an accelerated filer (as
defined in Rule 12b-2 of the Act). Yes [X] No [ ]

Aggregate market value of the registrant's Class A Common Stock (the only
outstanding common equity of the registrant) held by non-affiliates of the
registrant as of August 1, 2003: $3,050,347,857.

Number of shares outstanding of the registrant's common stock as of March 26,
2004: 94,445,669 shares of Class A Common Stock.

                       DOCUMENT INCORPORATED BY REFERENCE:

Portions of the registrant's definitive proxy statement for the Annual Meeting
of Stockholders to be held on May 20, 2004 are incorporated by reference into
Part III of this Annual Report on Form 10-K/A.



EXPLANATORY NOTE

This Amendment No. 1 to this Annual Report on Form 10-K/A ("Form 10-K/A") is
being filed in order to correct the previously issued historical consolidated
financial statements of Abercrombie & Fitch Co. (the "Company") 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, initially filed with the Securities and
Exchange Commission (the "SEC") on April 14, 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
Consolidated Financial Statements included in Item 8, "Financial Statements and
Supplementary Data" of this Form 10-K/A for additional discussion and a summary
of the effect of these changes on the Company's 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.

This Form 10-K/A amends and restates only Items 6, 7, 7A, 8 and 9A of Part II
and Item 15 of Part IV 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-K/A consist
of all other Items originally contained on Form 10-K for the fiscal year ended
January 31, 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-K/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-K/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 January 31, 2004 and February 1, 2003. The Company has also made
corresponding adjustments to the consolidated statements of cash flows for the
periods ended January 31, 2004, February 1, 2003 and February 2, 2002, 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
Consolidated Financial Statements included in Item 8, "Financial Statements and
Supplementary Data" of this Form 10-K/A for additional discussion on the effects
of the change in classification.

                                        2


                                     PART I

ITEM 1.     BUSINESS.

GENERAL.

Abercrombie & Fitch Co., a Delaware corporation ("A&F"), through its
subsidiaries (collectively, A&F and its subsidiaries are referred to as
"Abercrombie & Fitch" or the "Company"), is a specialty retailer which operates
stores selling casual apparel, personal care and other accessories for men,
women and kids under the Abercrombie & Fitch, abercrombie and Hollister brands.
As of January 31, 2004, the Company operated 700 stores in the United States.

A&F's Web site is www.abercrombie.com (this uniform resource locator, or URL, is
an inactive textual reference only and is not intended to incorporate A&F's Web
site into this Annual Report on Form 10-K/A). A&F makes available free of
charge, on or through its Web site, its annual reports on Form 10-K, quarterly
reports on Form 10-Q, current reports on Form 8-K and amendments to those
reports filed or furnished pursuant to Section 13(a) or 15(d) of the Securities
Exchange Act of 1934 as soon as reasonably practicable after A&F electronically
files such material with, or furnishes it to, the Securities and Exchange
Commission.

DESCRIPTION OF OPERATIONS.

General.

The Abercrombie & Fitch brand was established in 1892 and became well known as a
supplier of rugged, high-quality outdoor gear. Famous for outfitting the safaris
of Teddy Roosevelt and Ernest Hemingway and the expeditions of Admiral Byrd to
the North and South Poles, Abercrombie & Fitch goods were renowned for their
durability and dependability - and Abercrombie & Fitch placed a premium on
complete customer satisfaction with each item sold. In 1992, a new management
team began repositioning Abercrombie & Fitch as a more fashion-oriented casual
apparel business directed at men and women with a youthful lifestyle, targeted
at 18 to 22 year-old college students. In reestablishing the Abercrombie & Fitch
brand, the Company combined its historical image for quality with a new emphasis
on casual American style and youthfulness.

In 1997, the Company introduced the A&F Quarterly (a catalogue/magazine), which
was a lifestyle magazine focused on the college experience, and subsequently
added a catalogue format. The A&F Quarterly has been discontinued and the
Company is re-evaluating its advertising strategy. The Company launched a
web-based store featuring lifestyle pieces, such as AFTV, located at its Web
site, www.abercrombie.com, in 1998. Products comparable to those carried at
Abercrombie & Fitch stores can also be purchased through its Web site.

The Company launched abercrombie, which targets 7 to 14 year-old boys and girls,
in 1998. These stores offer fashion-oriented casual apparel in the tradition of
Abercrombie & Fitch style and quality. A lifestyle web-based store located at
www.abercrombiekids.com (this uniform resource locator, or URL, is an inactive
textual reference only and is not intended to incorporate the Web site into this
Annual Report on Form 10-K/A) was introduced in 2000, where products comparable
to those carried at abercrombie stores can be purchased on-line.

The Hollister brand was launched in 2000. Hollister is 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. Hollister has established a
lifestyle Web site at www.hollisterco.com (this uniform resource locator, or
URL, is an inactive textual reference only and is not intended to incorporate
the Web site into this Annual Report on Form 10-K/A) and since back-to-school
2003, products comparable to those carried at Hollister stores can be purchased
on-line.

                                       3


The Company recently announced plans for a new lifestyle brand that will target
an older customer than its current brands and expects to open four test stores
in August 2004.

At the end of fiscal year 2003, the Company operated 700 stores. The following
table shows the changes in the number of retail stores operated by the Company
for the past five fiscal years:



Fiscal    Beginning                          End
 Year      of Year     Opened    Closed    of Year
------    ---------    ------    ------    -------
                               
1999         196          54       -         250

2000         250         104       -         354

2001         354         138      (1)        491

2002         491         112      (6)        597

2003         597         107      (4)        700


Financial Information about Segments.

In accordance with Statement of Financial Accounting Standards ("SFAS") No. 131,
"Disclosures about Segments of an Enterprise and Related Information," the
Company determined its operating segments on the same basis that is used
internally to evaluate performance and allocate resources. The operating
segments identified by the Company, Abercrombie & Fitch, abercrombie and
Hollister, have been aggregated and are reported as one reportable segment. The
Company aggregates the operating segments because they meet the aggregation
criteria set forth in SFAS No. 131. Operating segments may be aggregated if they
are similar in each of the following areas: economic characteristics, nature of
products, nature of production processes, distribution method and nature of
regulatory environment.

Suppliers.

During fiscal year 2003, the Company purchased merchandise from approximately
210 factories and suppliers located throughout the world. In fiscal year 2003,
the Company sourced approximately 9% of its apparel through Direct Source (Far
East) Ltd. In addition to purchases from Direct Source (Far East) Ltd., the
Company purchased merchandise directly in foreign markets from other vendors.
Additional merchandise was purchased in the domestic market, some of which has
been manufactured overseas. Excluding purchases from Direct Source (Far East)
Ltd., no more than 5% of the merchandise purchased by the Company during fiscal
year 2003 originated from any single factory or supplier. The Company pursues a
global sourcing strategy that includes relationships with vendors in over 30
countries. Any event causing a sudden disruption in these sourcing operations,
either political or financial, could have an adverse effect on the Company's
operations. Substantially all of the Company's foreign purchases of merchandise
are negotiated and paid for in U.S. dollars.

Distribution and Merchandise Inventory.

Substantially all of the merchandise and related materials for the Company's
stores are shipped to its distribution center in New Albany, Ohio where the
merchandise is received and inspected. Merchandise and related materials are
then distributed to the Company's stores using contract carriers.

                                       4


The Company's policy is to maintain sufficient quantities of inventory on hand
in its retail stores and distribution center so that it can offer customers a
full selection of current merchandise. The Company emphasizes rapid inventory
turnover and takes markdowns where required to keep merchandise fresh and
current with fashion trends.

Seasonal Business.

The Company views the retail apparel market as having two principal selling
seasons, Spring and Fall. As is generally the case in the apparel industry, the
Company experiences its peak sales activity during the Fall season. This
seasonal sales pattern results in increased inventory during the back-to-school
and Christmas selling periods. During fiscal year 2003, the highest inventory
level approximated $227.3 million at the November 2003 month-end and the lowest
inventory level approximated $162.5 million at the February 2003 month-end.

Store Operations.

The Company's stores and point-of-sale marketing are designed to convey the
principal elements and personality of each brand. The store design, furniture,
fixtures and music are all carefully planned and coordinated to create a
shopping experience that is consistent with the Abercrombie & Fitch, abercrombie
or Hollister lifestyle.

The Company's sales associates, or brand representatives, are a central element
in creating the entertaining, yet comfortable, atmosphere of the stores. In
addition to providing a high level of customer service, brand representatives
reflect the casual, energetic attitude of the brand and culture.

The Company maintains a uniform appearance throughout its store base, for each
concept, in terms of merchandise display and location on the selling floor.
Store managers receive detailed store plans that dictate fixture and merchandise
placement to ensure uniform execution of the merchandising strategy at the store
level. Standardization, by concept, of store design and merchandise presentation
also creates cost savings in store furnishings, maximizes usage and productivity
of selling space and allows the Company to efficiently open new stores.

Trademarks.

The Abercrombie & Fitch, abercrombie and Hollister Co. trademarks, and certain
other trademarks, either have been registered or are the subject of pending
trademark registration applications with the United States Patent and Trademark
Office and with registries of many foreign countries. The Company believes that
its products are identified by its trademarks and, thus, its trademarks are of
significant value. Each registered trademark has a duration of 20 years and is
subject to an indefinite number of renewals for a like period upon appropriate
application. The Company intends to continue the use of each of its trademarks
and to renew each of its registered trademarks.

Other Information.

Additional information about the Company's business, including its revenues and
profits for the last three fiscal years, plus gross square footage is set forth
under the caption "ITEM 7 - Management's Discussion and Analysis of Financial
Condition and Results of Operations" included in this Annual Report on Form
10-K/A.

                                       5


COMPETITION.

The sale of apparel and personal care products through retail stores and
e-commerce is a highly competitive business with numerous competitors, including
individual and chain fashion specialty stores and department stores. Fashion,
price, service, store location, selection and quality are the principal
competitive factors in retail store sales and on-line sales.

The Company is unable to reasonably estimate the number of competitors or its
relative competitive position due to the large number of companies selling
apparel and personal care products through retail stores, catalogues and
e-commerce.

ASSOCIATE RELATIONS.

On March 26, 2004, the Company employed approximately 30,200 associates (none of
whom were party to a collective bargaining agreement), approximately 26,400 of
whom were part-time. In addition, temporary associates are hired during peak
periods, such as the Holiday season.

The Company believes its relationship with associates is good. However, in the
normal course of business, the Company is party to lawsuits involving a small
number of its former and current associates.

RISK FACTORS.

The following risk factors should be read in connection with evaluating the
Company's business and the forward-looking statements contained in this Annual
Report on Form 10-K/A. Any of the following risks could have a material adverse
effect on the Company's business.

The Loss of the Services of Key Personnel Could Have a Material Adverse Effect
on Business.

The Company's executive officers have substantial experience and expertise in
the retail business and have made significant contributions to the growth and
success of the Company's brands. The unexpected loss of the services of one or
more of these individuals could adversely affect the Company.

Business Could Suffer As a Result of a Manufacturer's Inability to Produce
Merchandise on Time and to Specifications.

The Company does not own or operate any manufacturing facilities and therefore
depends upon independent third parties for the manufacture of all its
merchandise. The Company uses both domestic and international manufacturers to
produce its merchandise. The inability of a manufacturer to ship orders in a
timely manner or meet the Company's quality standards could cause delivery date
requirements to be missed, which could result in lost sales.

Business Could Suffer if a Manufacturer Fails to Use Acceptable Labor Practices.

The Company's sourcing agents and independent manufacturers are required to
operate in compliance with all applicable laws and regulations. While the
Company's vendor operating guidelines promote ethical business practices and
Company representatives periodically visit and monitor the operations of the
independent manufacturers, the Company does not control these manufacturers or
their labor practices. The violation of labor or other laws by an independent
manufacturer, or by one of the sourcing agents, or the divergence of an
independent manufacturer's or sourcing agent's labor practices from those
generally accepted as ethical in the United States, could interrupt, or
otherwise disrupt the shipment of finished products or damage the Company's

                                       6


reputation. Any of these, in turn, could have a material adverse effect on the
Company's financial condition and results of operations.

The Company's Business is Subject to Risks Associated with Importing Products.

The Company sources the majority of its merchandise from outside the United
States through arrangements with approximately 210 foreign manufacturers located
throughout the world. Risks inherent in importing merchandise include:

      -     quotas imposed by bilateral textile agreements;

      -     changes in social, political and economic conditions which could
            result in the disruption of trade from the countries in which
            manufacturers or suppliers are located;

      -     the imposition of additional regulations relating to imports;

      -     the imposition of additional duties, taxes and other charges on
            imports; and

      -     foreign currency fluctuations.

The Company's Success Depends on its Ability to Respond to Constantly Changing
Fashion Trends and Consumer Demands.

The Company's success depends on its ability to create and define fashion
products, as well as to anticipate, gauge and react to changing consumer demands
in a timely manner. The merchandise must appeal to each brand's corresponding
target market of consumers whose preferences cannot be predicted with certainty
and are subject to rapid change. The Company cannot guarantee that it will be
able to continue to develop appealing styles or successfully meet constantly
changing consumer demands in the future. Any failure to anticipate, identify and
respond effectively to changing consumer demands and fashion trends could
adversely affect retail and consumer acceptance of the merchandise resulting in
missed opportunities. If that occurs, the Company may need to rely on markdowns
to sell through the excess, slow-moving inventory, which may have a material
adverse effect on the Company's financial condition and results of operations.
At the same time, management's focus on tight inventory control may result, from
time to time, in lost sales due to an inadequate supply of products to meet
consumer demand.

A Downturn in the United States Economy May Affect Consumer Spending Habits.

Consumer purchases of discretionary items and retail products, including the
Company's products, may decline during recessionary periods and also may decline
at other times when disposable income is lower. A downturn in the economy may
adversely affect the Company's sales. The current economic conditions have and
may continue to adversely affect consumer spending and sales of the Company's
products.

The Company Relies on a Single Distribution Center.

The Company operates one distribution center to receive, store and distribute
merchandise to all of its stores and fulfill e-commerce sales. Any significant
interruption in the operation of the distribution center due to natural
disasters, accidents, system failures or other unforeseen causes could have a
material adverse effect on the Company's financial condition and results.

The Outcome of Litigation Could Have a Material Adverse Effect on Business.

The Company is involved, from time to time, in litigation incidental to its
business. Management believes that the outcome of current litigation will not
have a material adverse effect upon the results of operations or

                                       7


financial condition of the Company. However, management's assessment of the
Company's current litigation could change in light of the discovery of facts
with respect to legal actions pending against the Company not presently known to
the Company or determinations by judges, juries or other finders of fact which
are not in accord with management's evaluation of the possible liability or
outcome of such litigation.

Any one of the factors described above could have a material adverse effect on
the Company's financial condition and results of operations.

                                       8


ITEM 2.     PROPERTIES.

The Company's headquarters and support functions (consisting of office,
distribution and shipping facilities) are located in New Albany, Ohio and owned
by the Company.

All of the retail stores operated by the Company are located in leased
facilities, primarily in shopping centers throughout the continental United
States. The leases expire at various dates, principally between 2004 and 2016.

Typically, when space is leased for a retail store in a shopping center, all
improvements, including interior walls, floors, ceilings, fixtures and
decorations, are supplied by the tenant. In certain cases, the landlord of the
property may provide a construction allowance to fund all or a portion of the
cost of improvements. The cost of improvements varies widely, depending on the
size and location of the store. Rental terms for new locations usually include a
fixed minimum rent plus a percentage of sales in excess of a specified amount.
Certain operating costs such as common area maintenance, utilities, insurance
and taxes are typically paid by the tenant.

As of January 31, 2004, the Company's 700 stores were located in 49 states and
the District of Columbia as follows:


                                                              
Alabama                  13     Kentucky           10     North Dakota        1
Alaska                    1     Louisiana          14     Ohio               33
Arizona                  13     Maine               3     Oklahoma           10
Arkansas                  4     Maryland            6     Oregon              5
California               69     Massachusetts      17     Pennsylvania       34
Colorado                 11     Michigan           29     Rhode Island        3
Connecticut              14     Minnesota          17     South Carolina      6
Delaware                  1     Mississippi         5     South Dakota        2
District of Columbia      1     Missouri           22     Tennessee          17
Florida                  35     Montana             2     Texas              51
Georgia                  25     Nebraska            4     Utah                5
Hawaii                    1     Nevada              5     Vermont             2
Idaho                     1     New Hampshire       5     Virginia           19
Illinois                 37     New Jersey         21     Washington         17
Indiana                  20     New Mexico          3     West Virginia       3
Iowa                      3     New York           36     Wisconsin          15
Kansas                    7     North Carolina     22


                                       9


ITEM 3.     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. 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. The parties are in the process of discovery. 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. That motion is pending. 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 November 10, 2003, adding some factual
allegations. Defendant filed an answer to the second amended complaint on
January 22, 2004.

                                       10


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 all part-time associates nationwide 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, and the parties are in the
process of discovery.

A&F is aware of two actions that have been filed on behalf of purported classes
alleged to be discriminated against in hiring or employment decisions due to
race and/or national origin. 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. Defendant filed an answer to the second
amended complaint on or about January 26, 2004. The parties are in the process
of discovery. A&F is aware that Brandy Hawk v. Abercrombie & Fitch Co. was filed
on or about November 19, 2003 in the United States District Court for the
District of New Jersey. The plaintiff alleged, on behalf of her purported class,
that she was discriminated against in hiring decisions due to her race. The Hawk
matter was voluntarily dismissed without prejudice on or about December 5, 2003.
In addition, the EEOC is conducting nationwide investigations relating to
allegations of discrimination based on race, national origin and gender.

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. 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. A&F filed a motion to dismiss the Mitchell
case on July 28, 2003, which is pending.

A&F believes that these actions are without merit and intends to defend
vigorously against them. However, A&F does not believe it is feasible to predict
the outcome of these proceedings. The timing of the final resolution of these
proceedings is also uncertain.

ITEM 4.     SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.

Not applicable.

                                       11


SUPPLEMENTAL ITEM. EXECUTIVE OFFICERS OF THE REGISTRANT.

Set forth below is certain information regarding the executive officers of A&F
as of March 26, 2004.

Michael S. Jeffries, 59, has been Chairman and Chief Executive Officer of A&F
since May 1998. From February 1992 to May 1998, Mr. Jeffries held the position
of President and Chief Executive Officer of A&F. Mr. Jeffries has also been a
director of A&F since 1996.

Seth R. Johnson, 50, has been Executive Vice President-Chief Operating Officer
of A&F since February 2000. Prior thereto, Mr. Johnson had been Vice
President-Chief Financial Officer of A&F since 1992. Mr. Johnson has been a
director of A&F since 1998.

Diane Chang, 48, has been Senior Vice President-Sourcing of A&F since February
2000. Prior thereto, she held the position of Vice President-Sourcing of A&F
from May 1998 to February 2000 and for six and one-half years prior thereto, Ms.
Chang held the position of Senior Vice President-Manufacturing at J. Crew, Inc,
a clothing retailer.

Carole L. Kerner, 51, was named Senior Vice President-General Merchandise
Manager for the new lifestyle brand of the Company in June 2003 after working
for the Company as an employee since September 2002. Prior thereto, Ms. Kerner
held the position of President at Donna Karan and DKNY womens apparel, a
clothing retailer, from June 1998 to September 2002.

David L. Leino, 40, has been Senior Vice President-Stores of A&F since February
2000. Prior thereto, Mr. Leino held the position of Vice President-Stores of A&F
from February 1996 to February 2000.

Leslee K. O'Neill, 43, has been Senior Vice President-Planning and Allocation of
A&F since February 2000. Prior thereto, Ms. O'Neill held the position of Vice
President-Planning & Allocation of A&F from February 1994 to February 2000.

Susan J. Riley, 45, was named Senior Vice President-Chief Financial Officer of
A&F in February 2004. Prior thereto, Ms. Riley held the position of Chief
Financial Officer at The Mount Sinai Medical Center in New York from August 2002
to November 2003, at The Dial Corporation, a consumer products company, from
August 1997 to August 2000 and at Tambrands Inc, a personal care products
company, from December 1995 to July 1997. Prior to becoming Chief Financial
Officer, Ms. Riley served in a variety of financial positions of increasing
responsibility from 1987 to 1995. Her background also includes experience as
Vice President and Treasurer of Colgate-Palmolive Company, a consumer products
company, where she served from January 2001 to August 2002.

The executive officers serve at the pleasure of the Board of Directors of A&F
and, in the case of Mr. Jeffries, pursuant to an employment agreement.

                                       12


                                     PART II

ITEM 5.     MARKET FOR REGISTRANT'S COMMON EQUITY, RELATED STOCKHOLDER MATTERS
            AND ISSUER PURCHASES OF EQUITY SECURITIES.

A&F's Class A Common Stock is traded on the New York Stock Exchange under the
symbol "ANF." The following is a summary of the high and low sales prices of
A&F's Class A Common Stock as reported on the New York Stock Exchange for the
2003 and 2002 fiscal years:



                           Sales Price
                       --------------------
                         High         Low
                       --------    --------
                             
2003 Fiscal Year

  4th Quarter          $  29.82    $  23.49
  3rd Quarter          $  31.47    $  26.77
  2nd Quarter          $  32.80    $  26.14
  1st Quarter          $  33.11    $  26.98

2002 Fiscal Year

  4th Quarter          $  27.90    $  17.76
  3rd Quarter          $  25.18    $  15.57
  2nd Quarter          $  33.00    $  20.51
  1st Quarter          $  33.30    $  23.04


A&F has not paid dividends on its shares of Class A Common Stock in the past. In
February 2004, the Board of Directors voted to initiate a cash dividend, at an
annual rate of $0.50 per share. The first quarterly dividend, of $0.125 per
share, was paid on March 30, 2004 to stockholders of record as of March 9, 2004.

On March 26, 2004, there were approximately 5,000 shareholders of record.
However, when including active associates who participate in A&F's stock
purchase plan, associates who own shares through A&F-sponsored retirement plans
and others holding shares in broker accounts under street name, A&F estimates
the shareholder base at approximately 52,000.

                                       13


The SEC recently amended Item 5 of Form 10-K to add the requirement that a
registrant furnish the information required by Item 703 of SEC Regulation S-K
for any repurchase of shares made in a month within the fourth quarter of the
fiscal year covered by the Form 10-K. Although compliance with this new
disclosure requirement is not required in a Form 10-K for a fiscal year ending
prior to March 15, 2004, A&F has voluntarily included the following table in
order to provide information regarding A&F's purchases of its Class A Common
Stock during the three fiscal months ended January 31, 2004:



                                                         Total Number of
                                Total                    Shares Purchased       Maximum Number
                              Number of    Average     as Part of Publicly    of Shares that May
                                Shares    Price Paid        Announced          Yet be Purchased
          Period              Purchased   per Share          Program         under the Program(1)
---------------------------   ---------   ----------   -------------------   --------------------
                                                                 
November 2 through 29, 2003           -   $        -                -             2,459,000
November 30, 2003 through
  January 3, 2004                     -   $        -                -             2,459,000
January 4 through 31, 2004    1,860,000   $    25.21        1,860,000               599,000
                              ---------   ----------        ---------             ---------
Total                         1,860,000   $    25.21        1,860,000               599,000
                              ---------   ----------        ---------             ---------


  (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 the
Company's publicly announced stock repurchase program.

On August 8, 2002, A&F announced the authorization of the repurchase of
5,000,000 shares of Class A Common Stock, in addition to the 850,000 shares then
remaining available under the authorization to repurchase 6,000,000 shares
announced on February 14, 2000, for a total of 5,850,000 shares authorized for
repurchase as of August 8, 2002. This stock repurchase authorization will expire
once A&F has repurchased that number of shares representing the number
authorized for repurchase. Repurchases may be made in open market transactions
or through privately negotiated transactions. As of January 31, 2004, A&F had
the authority to still repurchase an aggregate of 599,000 shares of Class A
Common Stock under this stock repurchase authorization.

                                       14


ITEM 6.     SELECTED FINANCIAL DATA.

(Thousands except per share and per square foot amounts, ratios and store and
associate data)

The following selected financial data have been restated to reflect adjustments
to the original Form 10-K that are further discussed in "Explanatory Note" in
the forepart of this Form 10-K/A and in Note 2: "Restatement and
Reclassification of Financial Statements" under Notes to Consolidated Financial
Statements included in Item 8, "Financial Statements and Supplementary Data" of
this Form 10-K/A.



FISCAL YEAR                               2003           2002           2001           2000*          1999
-----------------------------------    ----------     ----------     ----------     ----------     ----------
                                                                                    
                                                                    (Restated)
SUMMARY OF OPERATIONS

Net Sales                              $1,707,810     $1,595,757     $1,364,853     $1,237,604     $1,030,858
Gross Income                           $  716,944     $  655,747     $  554,580     $  507,241     $  448,022
Operating Income                       $  331,180     $  312,315     $  268,004     $  251,518     $  239,703
Operating Income as a
  Percentage of Net Sales                    19.4%          19.6%          19.6%          20.3%          23.3%
Net Income                             $  204,830     $  194,754     $  166,600     $  156,853     $  148,188
Net Income as a Percentage
  of Net Sales                               12.0%          12.2%          12.2%          12.7%          14.4%

PER SHARE RESULTS (1)
Net Income Per Basic Share             $     2.12     $     1.98     $     1.68     $     1.57     $     1.44
Net Income
  Per Diluted Share                    $     2.06     $     1.94     $     1.62     $     1.54     $     1.38
Weighted Average Diluted
  Shares Outstanding                       99,580        100,631        102,524        102,156        107,641

OTHER FINANCIAL INFORMATION
Total Assets                           $1,383,229     $1,173,074     $  916,485     $  692,555     $  529,885
Return on Average Assets                       16%            19%            21%            26%            33%
Capital Expenditures                   $  159,777     $  145,662     $  171,673     $  194,604     $   87,364
Long-Term Debt                                  -              -              -              -              -
Shareholders' Equity                   $  857,765     $  736,307     $  582,395     $  411,733     $  301,410
Return on Average
  Shareholders' Equity                         26%            30%            34%            44%            62%
Comparable Store Sales
  Increase (Decrease)                          (9%)           (5%)           (9%)           (7%)           10%
Retail Sales Per Average
  Gross Square Foot                    $      345     $      379     $      401     $      474     $      505

STORES AND ASSOCIATES AT END OF YEAR
Total Number of Stores Open                   700            597            491            354            250
Gross Square Feet                       5,021,000      4,358,000      3,673,000      2,849,000      2,174,000
Number of Associates                       30,200         22,000         16,700         13,900         11,300


* Fifty-three week fiscal year

(1)   Per share amounts have been restated to reflect the two-for-one stock
      split on A&F's Class A Common Stock, distributed on June 15, 1999.

                                       15

ITEM 7.     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.

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.

See Note 2: "Restatement and Reclassification of Financial Statements" under
Notes to Consolidated Financial Statements included in Item 8, "Financial
Statements and Supplementary Data" of this Form 10-K/A for a summary of the
effect of these changes on the Company's 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. 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 January 31, 2004 and
February 1, 2003. The Company has also made corresponding adjustments to the
consolidated statements of cash flows for the periods ended January 31, 2004,
February 1, 2003 and February 2, 2002, 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 Consolidated Financial Statements included in Item 8,
"Financial Statements and Supplementary Data" of this Form 10-K/A for additional
discussion on the effects of the change in classification.


                                       16


RESULTS OF OPERATIONS

Net sales for the fourth quarter of the 2003 fiscal year were $560.4 million, an
increase of 5% from $534.5 million for the fourth quarter of the 2002 fiscal
year. Operating income for the fourth quarter of the 2003 fiscal year was $154.8
million compared to $150.8 million in the 2002 fiscal year. Net income increased
to $94.6 million in the fourth quarter of fiscal 2003 as compared to $93.5
million in the 2002 fiscal year. Net income per diluted share for the fourth
quarter of the 2003 fiscal year was $.97, up 3% from $.94 in the 2002 fiscal
year.

Net sales for the 2003 fiscal year were $1.7 billion, an increase of 7% over the
2002 fiscal year net sales of $1.6 billion. Operating income for the 2003 fiscal
year increased 6% to $331.2 million from $312.3 million for the 2002 fiscal
year. Net income per diluted share was $2.06 for the 2003 fiscal year compared
to $1.94 in the 2002 fiscal year, an increase of 6%.

During the 2003 fiscal year, the Company continued its growth strategy by
opening 19 Abercrombie & Fitch stores, 9 abercrombie stores and 79 Hollister
stores, for a total of 107 stores. Sales productivity of these new store
openings continues to be high. During the fourth quarter of the 2003 fiscal
year, the new stores in all three concepts opened during the past 12 months
averaged approximately the same sales per square foot as the existing store
base.

The following data represent the Company's consolidated statements of income for
the last three fiscal years, expressed as a percentage of net sales:



                                           2003       2002       2001
                                          ------     ------     ------
                                                       
NET SALES                                 100.0%     100.0%     100.0%
Cost of Goods Sold, Occupancy and
   Buying Costs                            58.0       58.9       59.4
                                          -----      -----      -----

GROSS INCOME                               42.0       41.1       40.6
General, Administrative and Store
   Operating Expenses                      22.6       21.5       21.0
                                          -----      -----      -----

OPERATING INCOME                           19.4       19.6       19.6
Interest Income, Net                       (0.2)      (0.2)      (0.4)
                                          -----      -----      -----

INCOME BEFORE INCOME TAXES                 19.6       19.8       20.0
Provision for Income Taxes                  7.6        7.6        7.8
                                          -----      -----      -----

NET INCOME                                 12.0       12.2       12.2
                                          =====      =====      =====


                                       17


FINANCIAL SUMMARY

The following summarized financial data compares the 2003 fiscal year to the
comparable periods for 2002 and 2001:



                                                                                                  Change
                                                                                          ---------------------
                                                           2003       2002       2001     2002-2003   2001-2002
                                                         --------   --------   --------   ---------   ---------
                                                                                       
Net sales (millions)                                     $1,708     $1,596     $1,365         7%          17%

Decrease in comparable store sales                           (9)%       (5)%       (9)%

Retail sales increase attributable to new and
remodeled stores, magazine, catalogue and Web sites          16%        22%        19%

Retail sales per average gross square foot               $  345     $  379     $  401        (9)%        (5)%

Retail sales per average store (thousands)               $2,494     $2,797     $3,095       (11)%       (10)%

Average store size at year-end (gross square feet)        7,173      7,300      7,480        (2)%        (2)%

Gross square feet at year-end (thousands)                 5,021      4,358      3,673        15%         19%

Number of stores and gross square feet by concept:

Abercrombie & Fitch:

Stores at beginning of period                               340        309        265
   Opened                                                    19         33         45
   Closed                                                    (2)        (2)        (1)
                                                         ------     ------     ------

Stores at end of period                                     357        340        309
                                                         ======     ======     ======

Gross square feet (thousands)                             3,154      3,036      2,798
                                                         ======     ======     ======

abercrombie:

Stores at beginning of period                               164        148         84
   Opened                                                     9         19         64
   Closed                                                    (2)        (3)         -
                                                         ------     ------     ------

Stores at end of period                                     171        164        148
                                                         ======     ======     ======

Gross square feet (thousands)                               753        727        662
                                                         ======     ======     ======

Hollister:

Stores at beginning of period                                93         34          5
   Opened                                                    79         60         29
   Closed                                                     -         (1)         -
                                                         ------     ------     ------

Stores at end of period                                     172         93         34
                                                         ======     ======     ======

Gross square feet (thousands)                             1,114        595        213
                                                         ======     ======     ======


                                       18


NET SALES

Fourth Quarter 2003

Net sales for the fourth quarter of the 2003 fiscal year were $560.4 million, up
5% over last year's fourth quarter net sales of $534.5 million. Comparable store
sales, defined as sales in stores that have been open for at least one year,
decreased 11% for the quarter.

By merchandise concept, comparable store sales ("comps") for the quarter were as
follows: Abercrombie & Fitch's comps declined 14% with mens comps declining in
the low twenties and womens declining by a high-single digit percentage. In
abercrombie, the kids' business, comps decreased 7% with girls achieving a
low-single digit positive comp increase and boys comps declining in the low
twenties. In Hollister, comps were flat when compared to last year for the
quarter. Hollister girls comps were a positive low-single digit for the fourth
quarter, while guys comps were a negative mid-single digit.

On a regional basis, comp store results across all three concepts were strongest
along the East Coast and in the West and weakest in the Midwest. Stores located
in Florida, Southern California and the New York metropolitan area had the best
comp performance.

From a promotional standpoint, the Company used direct mail promotions during
the fourth quarter of the 2003 fiscal year to drive business between
Thanksgiving and Christmas, but did not anniversary the 2002 fourth quarter
issuance of a bounce-back coupon. Also, the Company did not repeat a 15%-off bag
stuffer coupon that impacted late December and January business in fiscal 2002.
Overall, the Company sought to have a less promotional look to the stores in the
2003 fiscal year.

From a merchandising standpoint, womens continued to outperform mens. In
Abercrombie & Fitch, womens had strong comp store increases in the fourth
quarter in knits, fleece and skirts. Weak classifications included woven shirts
and outerwear. The men's business continued to be difficult. However, graphic
t-shirts and woven shirts were classifications that had comp increases while the
sweater and outerwear classifications had significant decreases.

In the kids' business, for the quarter, knits, sweats and pants had strong comp
store increases in girls, which were somewhat offset by weak business in
sweaters, shirts, outerwear and gymwear. Boys graphic tees, woven shirts and
accessories had comp increases, but these increases were not sufficient to
offset other weaker performing classifications.

In Hollister, girls also achieved stronger comps than guys. In girls, sweats,
skirts, pants and denim had significant comp store increases during the quarter,
while comps in the sweater and outerwear classifications declined. In guys,
woven shirts, denim and sweats had positive comp store increases. However, the
sweater, knit tops and outerwear classifications had significant declines.

Sales in the e-commerce business grew by over 42% during the fourth quarter of
the 2003 fiscal year as compared to the same period during the 2002 fiscal year.
The Company added a Hollister e-commerce business during back-to-school 2003.
The direct to consumer business (which includes the Company's catalogue, the A&F
Quarterly (a catalogue/magazine) and the Company's Web sites) accounted for 6.0%
of net sales in the fourth quarter of the 2003 fiscal year as compared to 5.0%
in the fourth quarter of fiscal 2002.

                                       19


Fiscal 2003

Net sales for the 2003 fiscal year reached $1.7 billion, up 7% over the 2002
fiscal year. The sales increase was attributable to the net addition of 103
stores partially offset by a 9% comparable store sales decrease.

By merchandise concept, comps for the 2003 fiscal year were as follows:
Abercrombie & Fitch's comps declined 11% with mens comps declining low twenties
and womens comps declining mid-single digits. abercrombie comps declined 6% with
girls achieving a mid-single digit positive comp store increase and boys posting
a negative comp in the high teens. Overall, the women's and girls' businesses
continued to increase in share of the total business and accounted for
approximately 63% of the adult and kids' businesses in the 2003 fiscal year.
Hollister comps for the 2003 fiscal year were a positive 7%, with girls comps
positive in low double digits and guys slightly negative.

During the year, Hollister continued to gain in productivity relative to
Abercrombie & Fitch. For the 2003 fiscal year, sales per square foot in
Hollister stores were approximately 113% of the sales per square foot of
Abercrombie & Fitch stores in the same malls.

For the 2003 fiscal year, e-commerce sales grew by approximately 39% as compared
to the 2002 fiscal year. The Company's catalogue, the A&F Quarterly, and the
Company's Web sites represented 5.3% of net sales for the 2003 fiscal year
compared to 4.7% in the 2002 fiscal year.

Current Trends and Outlook

The Company experienced double digit comp store increases each year from the
1996 fiscal year to the 1999 fiscal year, reaching sales per gross square foot
of $505 in fiscal 1999, a level significantly higher than most of its
competitors. The Company believes that the comp store decreases since then
reflect both a difficult retail environment and a normalization of the Company's
sales per square foot relative to its competition. The Company achieved positive
comp store increases in January and February 2004 and while March 2004 comps
were down slightly, the Company is encouraged by this improvement in trend.
Although the Company is confident that comps will improve in the future, due to
the uncertain competitive and economic environment, it cannot predict whether
this will occur in the 2004 fiscal year or any subsequent year.

Driving top line revenue will be the Company's priority in the 2004 fiscal year
and the Company has made a number of organizational changes intended to
strengthen the design and merchandising groups. Additionally, changes have been
made in the Company's marketing strategies. The A&F Quarterly has been
discontinued and the Company plans to use a variety of marketing vehicles
(including lifestyle only direct mail and national magazine advertising) in the
future. In addition to emphasizing top line growth, management will focus on
strong operational controls which have been an important factor in the Company's
success.

                                       20


Fourth Quarter 2002

Net sales for the fourth quarter of the 2002 fiscal year were $534.5 million, up
15% over 2001's fourth quarter net sales of $466.6 million. Comparable store
sales decreased 4% for the quarter.

By merchandise concept, comps for the quarter were as follows: Abercrombie &
Fitch's comps declined 5%, with womens achieving positive low-single digit comps
and mens a mid-teen negative comp. Comps for abercrombie declined 4%, with girls
achieving a high-single digit positive comp during the quarter and boys a
negative high-teen comp. Comps in Hollister were a positive 16%, with girls
achieving low twenties positive comps and guys a high-single digit positive
comp. By region, comps were strongest in the West and weakest in the Midwest.

Given continued uncertainty in the economy, the Company entered the fourth
quarter of the 2002 fiscal year with an approach designed to protect both the
bottom line and the aspirational quality of the brands. The Company continued to
strategically use direct mail and bounce-back promotions, but, overall, a much
less aggressive approach to promotions was undertaken as compared to the 2001
fiscal year.

The pre-Christmas selling environment was very challenging and, as expected,
comps were negative for the fourth quarter prior to Christmas. Comps improved
significantly after Christmas, resulting in a flat comp for December 2002.
January 2003 comps were positive 3%, which reflected strong sales of winter
clearance, and positive results from the initial Spring assortment.

From a merchandising standpoint, womens continued to outperform mens. Key
classifications in womens during the quarter included woven shirts, knit tops,
outerwear, pants, sweats and underwear. Mens continued to be difficult and there
remained no solid trend industry-wide. Knit tops and woven shirts performed well
during the quarter.

As for the kids' business, knit tops, sweats, woven tops, pants and outerwear
performed very well in girls. In boys, denim and sweats performed best. As in
the adult men's business, boys continued to be difficult.

In Hollister, girls continued to be more significant than guys, representing
approximately 65% of the overall business. For the quarter, the best performing
girls classifications were woven shirts, knit tops, sweats, skirts and denim. In
guys, denim, knit tops, graphic t-shirts, sweatshirts and accessories performed
best.

Sales in the e-commerce business grew by over 25% during the fourth quarter of
the 2002 fiscal year as compared to the fourth quarter of the 2001 fiscal year.
The direct to consumer business (which includes the Company's catalogue, the A&F
Quarterly and the Company's Web sites) accounted for 5.0% of net sales in the
fourth quarter of the 2002 fiscal year as compared to 4.5% in the 2001 fiscal
year.

                                       21


Fiscal 2002

Net sales for the 2002 fiscal year reached $1.6 billion, up 17% over the 2001
fiscal year. The sales increase was attributable to the net addition of 106
stores offset by a 5% comparable store sales decrease.

By merchandise concept, Abercrombie & Fitch comps declined 6%, abercrombie comps
declined 4% and Hollister comps increased 10%. The decline in comps was
primarily due to the weak performance in both mens and boys. Mens comps
decreased in low-double digits for the 2002 fiscal year while boys comps
decreased in the mid-teens. Overall, the women's and girls' businesses continued
to increase in share of the total business and accounted for approximately 57%
of the adult and kids' businesses in the 2002 fiscal year. For the year, womens
comps were negative low-single digits while girls comps were positive mid-single
digits.

Hollister continued to perform well. For the 2002 fiscal year, sales per square
foot in Hollister stores were approximately 86% of the sales per square foot of
Abercrombie & Fitch stores in the same malls.

The Company's catalogue, the A&F Quarterly and the Company's Web sites
represented 4.7% of the 2002 fiscal year net sales compared to 4.2% in the 2001
fiscal year.

GROSS INCOME

The Company's gross income may not be comparable to those 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).

Fourth Quarter 2003

Gross income for the fourth quarter of the 2003 fiscal year was $261.5 million
compared to $244.2 million in the 2002 fiscal year. The gross income rate (gross
income divided by net sales) for the fourth quarter of the 2003 fiscal year was
46.7%, up 100 basis points from last year's rate of 45.7%. The increase in gross
income rate resulted largely from an increase in initial markup (IMU), partially
offset by a higher markdown rate and an increase in buying and occupancy costs
as a percent of net sales.

Continued progress in sourcing efficiency has been an important factor in
improving IMU and profit. The Company continued to make progress increasing IMU
in the Hollister and abercrombie business, where IMU improved over 400 basis
points versus the fourth quarter of the 2002 fiscal year for both concepts. All
three concepts are operating at very similar margins, both in IMU and
merchandise margin.

The increase in buying and occupancy costs, as a percent of net sales, reflected
the inability to leverage fixed costs, such as rent, depreciation and other real
estate related charges, with a comp store decrease.

The markdown rate, as a percentage of net sales, exceeded last year for the
quarter due to the weaker than expected pre-Christmas business resulting in
aggressive markdowns in the back half of January.

The Company conservatively managed its inventory and despite negative comps
ended the fourth quarter of the 2003 fiscal year with inventories, at cost, up
3% per gross square foot versus the fourth quarter of the 2002 fiscal year.

                                       22


Fiscal 2003

For the 2003 fiscal year, gross income increased to $716.9 million from $655.7
million in the 2002 fiscal year. The gross income rate in the 2003 fiscal year
was 42.0% versus 41.1% in the 2002 fiscal year. The increase was driven by
improvements in IMU that were partially offset by increased buying and occupancy
costs as a percentage of net sales.

Buying and occupancy costs increased over last year, as a percentage of net
sales, due to the inability to leverage fixed expenses with lower sales volume
per average store.

Fourth Quarter 2002

Gross income for the fourth quarter of the 2002 fiscal year was $244.2 million
compared to $208.3 million in the same period in the 2001 fiscal year. The gross
income rate for the fourth quarter of the 2002 fiscal year was 45.7%, up 110
basis points from the 2001 fiscal year rate of 44.6%. The increase in the gross
income rate resulted largely from an increase in IMU, partially offset by an
increase in buying and occupancy costs, as a percent of net sales.

Continued progress in sourcing was an important factor in improving IMU in all
three concepts. The Company continued to make progress increasing IMU in
Hollister, where IMU improved over 700 basis points in the fourth quarter of the
2002 fiscal year versus the fourth quarter of the 2001 fiscal year.
Additionally, the Company's less aggressive approach to promotions during the
fourth quarter of the 2002 fiscal year resulted in selling at higher average
retail prices compared to the fourth quarter of the 2001 fiscal year.

The increase in buying and occupancy costs, as a percent of net sales, reflected
the inability to leverage fixed costs, such as rent, depreciation and other real
estate related charges, with a comp store decrease.

The Company ended the fourth quarter of the 2002 fiscal year with inventories,
at cost, up 12% per gross square foot versus the fourth quarter of the 2001
fiscal year.

Fiscal 2002

Gross income for the 2002 fiscal year was $655.7 million compared to $554.6
million in the 2001 fiscal year. The gross income rate was 41.1% in the 2002
fiscal year versus 40.6% in the 2001 fiscal year. The increase was driven by
improvements in IMU that were almost fully offset by increased buying and
occupancy costs, as a percentage of net sales.

Gross income was also protected as a result of strong inventory management
through most of the first half of the 2002 fiscal year.

GENERAL, ADMINISTRATIVE AND STORE OPERATING EXPENSES

Fourth Quarter 2003

General, administrative and store operating expenses during fourth quarter of
the 2003 fiscal year were $106.7 million compared to $93.4 million during the
same period in the 2002 fiscal year. The fourth quarter of the 2003 fiscal year
general, administrative and store operating expense rate (general,
administrative and store operating expenses divided by net sales) was 19.0%
compared to 17.5% in the fourth quarter of the 2002 fiscal year. The increase in
rate versus the 2002 fiscal year reflects a loss of leverage due to the
double-digit drop in

                                       23


comps partially offset by lower bonuses and efficiencies in store operations,
distribution center operations and the direct to consumer business.

During the fourth quarter of the 2003 fiscal year, store payroll hours were
reduced by 2% per average Abercrombie & Fitch adult store and wages, in all
three concepts, were held relatively flat. Store hours are managed on a weekly
basis in order to match hours with sales volume. Overall, store expenses grew at
approximately the same rate as the Company's square footage growth during the
fourth quarter.

The distribution center achieved record level productivity during the fourth
quarter of the 2003 fiscal year. Productivity, as measured in units processed
per labor hour, was 18% higher than the fourth quarter of the 2002 fiscal year.
This increase was on top of a 39% increase last year and a 50% increase two
years ago.

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 $5.5 million for the fourth
quarter of the 2003 fiscal year compared to $4.9 million for the fourth quarter
of the 2002 fiscal year.

Fiscal 2003

Full year general, administrative and store operating expenses were $385.8
million in the 2003 fiscal year versus $343.4 million in the 2002 fiscal year.
The general, administrative and store operating expense rate in the 2003 fiscal
year was 22.6% versus 21.5% in the 2002 fiscal year. The increased rate in the
2003 fiscal year resulted primarily from a drop in comps that could not be
offset by lower variable expenses per average store. In addition, legal expense
increased in the 2003 fiscal year compared to the 2002 fiscal year as the
Company reserved expected defense costs for pending litigation. Partially
offsetting these costs were improvements in distribution center productivity,
reduced expenses per order in the direct to consumer business and reduced
marketing expenses, as a percentage of net sales, due to savings from fewer
direct mail campaigns in the 2003 fiscal year. Productivity at the distribution
center, as measured in units processed per labor hour, was 31% higher during the
2003 fiscal year than during the 2002 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 $19.3 million in the 2003
fiscal year compared to $19.9 million in the 2002 fiscal year.

Fourth Quarter 2002

For the fourth quarter of the 2002 fiscal year, general, administrative and
store operating expenses were $93.4 million compared to $79.9 million in fourth
quarter of the 2001 fiscal year. The general, administrative and store operating
expense rate was 17.5% compared to 17.1% in the same period the prior year. The
increase in rate versus the 2001 fiscal year resulted primarily from an increase
in home office expenses, largely due to higher bonuses resulting from improved
financial performance.

During the fourth quarter of the 2002 fiscal year, store payroll hours were
reduced by 9% per average Abercrombie & Fitch adult store and 3% per average
kids store. The control of payroll hours helped mitigate the effect of negative
comps on the store operating expense rate.

Efficiencies were also recognized in the distribution center and in the direct
to consumer business. Productivity, as measured in units processed per labor
hour, was 39% higher during the fourth quarter of the 2002 fiscal year than the
fourth quarter of the 2001 fiscal year. For the quarter, more units were
processed than the comparable period in the 2001 fiscal year with 20% fewer
labor hours.

                                       24


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 $4.9 million for the fourth
quarter of the 2002 fiscal year compared to $4.9 million for the fourth quarter
of the 2001 fiscal year.

Fiscal 2002

The general, administrative and store operating expenses for the 2002 fiscal
year were $343.4 million compared to $286.6 million in the 2001 fiscal year. The
full year general, administrative and store operating expense rate in the 2002
fiscal year was 21.5% versus 21.0% in the 2001 fiscal year. The 2002 fiscal year
rate increase resulted from an increase in store expenses, as a percentage of
sales, due to the inability to leverage fixed costs on a comp store sales
decrease, as well as higher legal and incentive compensation expenses.
Productivity at the distribution center, as measured in units processed per
labor hour, was 46% higher during the 2002 fiscal year than during the 2001
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 $19.9 million in the 2002
fiscal year versus $19.5 million the 2001 fiscal year.

OPERATING INCOME

Fourth Quarter 2003

Operating income for the fourth quarter of the 2003 fiscal year increased to
$154.8 million from $150.8 million in the 2002 fiscal year fourth quarter. The
operating income rate (operating income divided by net sales) was 27.6% for the
fourth quarter of the 2003 fiscal year compared to 28.2% for the fourth quarter
of the 2002 fiscal year. Higher general, administrative and store operating
expenses, expressed as a percentage of net sales, reduced the operating income
rate in the current year's fourth quarter. This decline was partially offset by
higher merchandise margins during the quarter.

Fiscal 2003

For the 2003 fiscal year, operating income was $331.2 million compared to $312.3
million for the 2002 fiscal year. The operating income rate for the 2003 fiscal
year was 19.4% versus 19.6% in the 2002 fiscal year. The decline was
attributable to a higher general, administrative and store operating expense
rate due to the inability to leverage fixed costs on a comp store decrease. The
increased expense rate was partially offset by a gross income rate increase.

Fourth Quarter 2002 and Fiscal 2002

Operating income for the fourth quarter of the 2002 fiscal year increased to
$150.8 million from $128.4 million during the same period in the 2001 fiscal
year. The operating income rate was 28.2% for the fourth quarter of the 2002
fiscal year compared to 27.5% for the fourth quarter in the 2001 fiscal year.
The increase in the operating income rate was due to a higher gross income rate
partially offset by a higher general, administrative and store operating expense
rate.

In the 2002 fiscal year, operating income was $312.3 million compared to $268.0
million in the 2001 fiscal year. The operating income rate was 19.6% for each
period.

                                       25


INTEREST INCOME AND INCOME TAXES

Fourth quarter and year-to-date net interest income for the 2003 fiscal year
were $1.1 million and $3.7 million, respectively, as compared with net interest
income of $1.3 million and $3.8 million, respectively, for the comparable
periods in the 2002 fiscal year. The decline in the 2003 fiscal year fourth
quarter net interest income was due to lower interest rates. The Company
continued to invest in tax-free securities.

Fourth quarter and year-to-date net interest income were $1.3 million and $3.8
million, respectively, in the 2002 fiscal year as compared with net interest
income of $1.2 million and $5.1 million, respectively, for the comparable
periods in the 2001 fiscal year. The decrease in net interest income in the
year-to-date period was a result of the Company's strategy, at the beginning of
the 2002 fiscal year, to invest cash in tax-free securities due to the decline
in short-term market interest rates. The investment in tax-free securities
lowered the Company's effective tax rate. Previously, the Company primarily
invested in the commercial paper market.

The effective tax rates for the fourth quarter and year-to-date periods of the
2003 fiscal year were 39.3% and 38.8%, respectively, as compared to 38.5% and
38.4%, respectively, for the comparable periods in the 2002 fiscal year.

FINANCIAL CONDITION

Continued growth in net income and cash on hand has afforded the Company
financial strength and flexibility. A more detailed discussion of liquidity,
capital resources and capital requirements follows.

LIQUIDITY AND CAPITAL RESOURCES

Cash provided by operating activities provides the resources to support
operations, including projected growth, seasonal requirements and capital
expenditures. Furthermore, the Company expects that cash from operating
activities will fund the dividend announced in February 2004. The Board of
Directors will review and approve the appropriateness of future dividend
amounts. A summary of the Company's working capital (current assets less current
liabilities) position and capitalization follows (in thousands):



                                   2003           2002           2001
                                 --------       --------       --------
                                                      
Working capital                  $441,583       $357,585       $218,940
                                 ========       ========       ========

Capitalization:
  Shareholders' equity           $857,765       $736,307       $582,395
                                 ========       ========       ========


                                       26


The Company considers the following to be measures of liquidity and capital
resources:



                                                  2003           2002           2001
                                                --------       --------       --------
                                                                     
Current ratio (current assets divided
by current liabilities)                             2.42           2.32           2.04
                                                ========       ========       ========

Net cash provided by operating
activities (in thousands)                       $342,545       $345,832       $278,360
                                                ========       ========       ========


The decrease in cash provided by operating activities in the 2003 fiscal year
from the 2002 fiscal year was primarily driven by an increase in inventories not
offset by commensurate increases in net income, lessor construction allowances,
accounts payable and accrued expenses. Inventories increased from the net
addition of 103 stores representing an increase of 663,000 gross square feet in
2003. Inventories at fiscal year-end were 3% higher on a gross square foot basis
than at the end of the 2002 fiscal year.

The increase in cash from operating activities from the 2002 fiscal year from
the 2001 fiscal year was primarily from increases in lessor construction
allowances, accounts payable and accrued expenses, and income taxes payable.
Accounts payable increased in the 2002 fiscal year due to both the increased
level of inventory and timing of payments. Accrued expenses increased in the
2002 fiscal year primarily due to higher store expenses, consistent with the
increase in store openings. The increase in income taxes payable was driven by
higher pre-tax income and timing of payments.

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 during the 2003 fiscal year related to investing activities were
for capital expenditures (see the discussion in the "Capital Expenditures"
section below) related to new stores (net of construction allowances) with
approximately $35 million invested in the completion of the home office
expansion, improvements in the distribution center and information technology
expenditures for a new point-of-sale system. This system was completely
rolled-out to all stores during the third quarter of the 2003 fiscal year. Cash
outflows during the 2003 fiscal year also related to purchases of marketable
securities. Cash inflows from investing activities consisted of proceeds from
the sale of marketable securities. As of January 31, 2004, the Company held
$464.7 million of marketable securities with original maturities of greater than
90 days.

Financing activities during the 2003, 2002 and 2001 fiscal years consisted
primarily of the repurchase of 4,401,000 shares, 1,850,000 shares, and 600,000
shares, respectively, of A&F's Class A Common Stock pursuant to previously
authorized stock repurchase programs.

The 2003 repurchase leaves 599,000 shares remaining as of January 31, 2004 of
the 5,000,000 share repurchase authorized by the Board of Directors during its
August 2002 Board meeting. In addition to stock repurchases, financing
activities also consisted of stock option exercises, restricted stock issuances
and overdrafts. These overdrafts are outstanding checks reclassified from cash
to accounts payable.

Effective November 14, 2002, the Company entered into a new $250 million
syndicated unsecured credit agreement (the "Credit Agreement"), which replaced
both the then existing $150 million syndicated unsecured credit agreement and a
$75 million trade letter of credit facility. Additional details regarding the
Credit Agreement can be found in the Notes to Consolidated Financial Statements
(see Note 9).

                                       27


Letters of credit totaling approximately $42.8 million and $41.8 million were
outstanding under the Credit Agreement at January 31, 2004 and February 1, 2003,
respectively. No borrowings were outstanding under the Credit Agreement at
January 31, 2004 or February 1, 2003.

The Company has standby letters of credit in the amount of $4.7 million that
expire during the 2004 fiscal year but automatically renew for a period of one
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.

OFF-BALANCE SHEET ARRANGEMENTS AND CONTRACTUAL OBLIGATIONS

The Company does not have any off-balance sheet arrangements or debt
obligations. As of January 31, 2004, the Company's contractual obligations were
as follows:



                                                         Payments due by period (thousands)
                                                ----------------------------------------------------
                                                Less than 1                              More than 5
   Contractual Obligations          Total          year        1-3 years    3-5 years      years
------------------------------    ----------    -----------    ---------    ---------    -----------
                                                                          
Operating Leases                  $1,002,720      $141,338     $ 278,417    $ 232,628     $350,337
Purchase Obligations and Other       143,600       143,600             -            -            -
                                  ----------      --------     ---------    ---------     --------
Total                             $1,146,320      $284,938     $ 278,417    $ 232,628     $350,337
                                  ==========      ========     =========    =========     ========


The majority of the Company's contractual obligations are made up of operating
leases for its stores (see Note 6 of the Notes to Consolidated Financial
Statements). The purchase obligations and other category represents purchase
orders for merchandise to be delivered during Spring 2004, preventive
maintenance contracts for the 2004 fiscal year and letters of credit outstanding
as of January 31, 2004 (see Note 9 of the Notes to Consolidated Financial
Statements). The Company expects to fund all of these obligations with cash
provided from operations.

STORES AND GROSS SQUARE FEET

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



                                  January 31, 2004                February 1, 2003
                            -----------------------------    -----------------------------
                             Number        Gross Square       Number        Gross Square
                            of Stores    Feet (thousands)    of Stores    Feet (thousands)
                            ---------    ----------------    ---------    ----------------
                                                              
Abercrombie & Fitch            357            3,154             340            3,036
abercrombie                    171              753             164              727
Hollister                      172            1,114              93              595
                               ---            -----             ---            -----
Total                          700            5,021             597            4,358
                               ===            =====             ===            =====


                                       28

CAPITAL EXPENDITURES AND LANDLORD CONSTRUCTION ALLOWANCES

Capital expenditures totaled $159.8 million, $145.7 million and $171.7 million
for the 2003, 2002 and 2001 fiscal years, respectively. Additionally, the
non-cash accrual for construction in progress increased $18.6 million in the
2003 fiscal year, decreased $12.7 million in the 2002 fiscal year and increased
$1.0 million the 2001 fiscal year. Capital expenditures in the 2003 fiscal year
related primarily to new store construction in addition to approximately $35.0
million of the total capital expenditures invested in the home office expansion,
distribution center projects and a new point-of-sale system. Capital
expenditures in the 2002 fiscal year related primarily to new store construction
with approximately $20.0 million invested in information technology and
distribution center projects. Capital expenditures in the 2001 fiscal year
related primarily to new store construction. Approximately $17.0 million of the
total capital expenditure in the 2001 fiscal year related to the construction of
a new office and distribution center. The office and distribution center were
completed in the 2001 fiscal year.

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. The Company received $60.6 million,
$52.7 million and $45.2 million in construction allowances during the 2003, 2002
and 2001 fiscal years, 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 add approximately 745,000 gross square feet in the 2004
fiscal year, which will represent a 15% increase over year-end 2003. It is
anticipated the increase will result from the addition of approximately 15 new
Abercrombie & Fitch stores, 10 new abercrombie stores and 85 new Hollister
stores. In addition, the Company recently announced plans for a new lifestyle
brand that will target an older customer than its current brands. The Company
expects to open four test stores in August 2004. Additionally, the Company plans
to remodel 10 to 15 Abercrombie & Fitch stores.

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 $550,000 per store, net of construction allowances.
In addition, initial inventory purchases are expected to average approximately
$300,000 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 $450,000 per store, net of construction allowances. In
addition, initial inventory purchases are expected to average approximately
$115,000 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 $590,000 per store, net of construction allowances. In
addition, initial inventory purchases are expected to average approximately
$215,000 per 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 Credit Agreement to
support operations.

                                       29


CRITICAL ACCOUNTING POLICIES AND ESTIMATES

The Company's discussion and analysis of its financial condition and results of
operations are based upon the Company's consolidated financial statements, which
have been prepared in accordance with accounting principles generally accepted
in the United States ("GAAP"). The preparation of these financial statements
requires the Company to make estimates and assumptions that affect the reported
amounts of assets, liabilities, revenues and expenses. Since actual results may
differ from those estimates, the Company revises its estimates and assumptions
as new information becomes available.

The Company's significant accounting policies can be found in the Notes to
Consolidated Financial Statements (see Note 3). The Company believes that the
following policies are most critical to the portrayal of the Company's financial
condition and results of operations.

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 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 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, 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.

Property and Equipment - Depreciation and amortization of property and equipment
are computed for financial reporting purposes on a straight-line basis, using
service lives ranging principally from 30 years for buildings, 10 to 15 years
for leasehold improvements and 3 to 10 years for other property and equipment.
Beneficial leaseholds represent the present value of the excess of fair market
rent over contractual rent of existing stores at the 1988 purchase of the
Abercrombie & Fitch business by The Limited, Inc. (now known as Limited Brands,
Inc., "The Limited") and are being amortized over the lives of the related
leases. The cost of assets sold or retired and the related accumulated
depreciation or amortization are removed from the accounts with any resulting
gain or loss included in net income. Maintenance and repairs are charged to
expense as incurred. Major renewals and betterments that extend service lives
are capitalized. Long-lived assets are reviewed at the store level at least
annually for impairment or whenever events or changes in circumstances indicate
that full

                                       30


recoverability is questionable. Factors used in the evaluation include, but are
not limited to, management's plans for future operations, recent operating
results and projected cash flows.

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.

RECENTLY ISSUED ACCOUNTING PRONOUNCEMENTS

Statement of Financial Accounting Standards ("SFAS") No. 143, "Accounting for
Asset Retirement Obligations," was effective February 2, 2003 for the Company.
The standard requires entities to record the fair value of a liability for an
asset retirement obligation in the period in which it is a cost by increasing
the carrying amount of the related long-lived asset. Over time, the liability is
accreted to its present value each period, and the capitalized cost is
depreciated over the useful life of the related obligation for its recorded
amount or the entity incurs a gain or loss upon settlement. Because costs
associated with exiting leased properties at the end of lease terms are minimal,
the adoption of SFAS No. 143 had no impact on the Company's results of
operations or its financial position.

SFAS No. 146, "Accounting for Costs Associated with Exit or Disposal
Activities," was issued in June 2002. SFAS No. 146 addresses significant issues
regarding the recognition, measurement, and reporting of costs that are
associated with the exit and disposal activities, including restructuring
activities, that are currently accounted for pursuant to the guidance that the
Emerging Issues Task Force ("EITF") has set forth in EITF Issue No. 94-3,
"Liability Recognition for Certain Employee Termination Benefits and Other Costs
to Exit an Activity (including Certain Costs Incurred in a Restructuring.)" SFAS
No. 146 also addresses accounting and reporting standards for costs related to
terminating a contract that is not a capital lease and termination benefits that
employees who are involuntarily terminated receive under the terms of a one-time
benefit arrangement or an individual deferred compensation contract. SFAS No.
146 was effective for exit or disposal activities that were initiated after
December 31, 2002. The Company adopted SFAS No. 146 in first quarter of the 2003
fiscal year and adoption did not have an impact on the Company's results of
operations or its financial position.

SFAS No. 148, "Accounting for Stock-Based Compensation - Transition and
Disclosure - an Amendment of FASB No. 123," was issued on December 31, 2002.
Pursuant to this standard, companies that chose to adopt the accounting
provisions of FASB Statement No. 123, "Accounting for Stock-Based Compensation,"
were permitted to select from three transition methods (prospective, modified
prospective and retroactive restatement). Companies that chose not to adopt the
accounting provisions of SFAS No. 123 were affected by the new disclosure
requirements of SFAS No. 148. The new interim disclosure provisions were
effective for

                                       31


the first quarter of the 2003 fiscal year and have been adopted by the Company
(see Note 3 of the Notes to Consolidated Financial Statements).

EITF Issue No. 03-08, "Accounting for Claims-Made Insurance and Retroactive
Insurance Contracts by the Insured Entity," discusses the accounting
implications of retroactive and prospective claims-made insurance policies. The
consensus reached was that a claims-made insurance policy that contains no
retroactive provisions should be accounted for on a prospective basis. However,
if a claims-made insurance policy contains a retroactive provision, the
retroactive and prospective provisions of the policy should be accounted for
separately, if practicable; otherwise, the claims-made insurance policy should
be accounted for entirely as a retroactive contract. This consensus was
effective for new insurance contracts entered into beginning with the third
quarter of the 2003 fiscal year. The Company has evaluated the impact of this
issue and concluded that there was no effect on the consolidated financial
statements.

EITF Issue No. 02-16, "Accounting by a Reseller for Cash Consideration Received
From a Vendor." The issue provides accounting guidance on how a reseller should
characterize consideration given by a vendor and when to recognize and how to
measure that consideration in its income statement. EITF Issue No. 02-16 was
effective for fiscal years beginning after December 15, 2002. The Company has
evaluated the impact of this issue and concluded that there was no effect on the
consolidated financial statements.

In November 2002, the Financial Accounting Standards Board ("FASB"), issued FASB
Interpretation No. 45, "Guarantor's Accounting and Disclosure Requirements for
Guarantees, Including Indirect Guarantees of Indebtedness of Others" ("FIN 45").
FIN 45 clarifies the requirements of SFAS No. 5, "Accounting for Contingencies,"
relating to a guarantor's accounting for, and disclosure of, the issuance of
certain types of guarantees. The Company adopted FIN 45 at the beginning of the
2003 fiscal year. The adoption did not have an effect on the consolidated
financial statements.

IMPACT OF INFLATION

The Company's results of operations and financial condition are presented based
upon historical cost. While it is difficult to accurately measure the impact of
inflation due to the imprecise nature of the estimates required, the Company
believes that the effects of inflation, if any, on its results of operations and
financial condition have been minor.

                                       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 Form 10-K/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 Annual Report on Form 10-K/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 Annual Report on Form
10-K/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 7A.    QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

The Company maintains its cash equivalents in financial instruments with
original maturities of 90 days or less. The Company also holds investments in
marketable securities, which primarily consist of investment grade auction rate
securities classified as available-for-sale. These securities are consistent
with the investment objectives contained within the investment policy
established by the Company's Board of Directors. The basic objectives are the
preservation of capital, maintaining sufficient liquidity to meet operating
requirements and maximizing net after-tax yield. Despite the long-term maturity
of auction rate securities, from the investor's perspective, such securities are
priced and subsequently traded as short-term investments because of the interest
rate reset feature. Interest rates are reset at predetermined periods ranging
from 7 to 49 days. Failed auctions occur rarely. As of January 31, 2004, the
Company held $464.7 million in auction rate securities.

The Company does not enter into financial instruments for trading purposes.

As of January 31, 2004, the Company had no long-term debt outstanding. Future
borrowings would bear interest at negotiated rates and would be subject to
interest rate risk. The Company does not believe that an adverse change in
interest rates would have a material affect on the Company's financial
condition.

                                       34


ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.

                               ABERCROMBIE & FITCH

                        CONSOLIDATED STATEMENTS OF INCOME

(Thousands except per share amounts)



                                                     2003          2002           2001
                                                  -----------   -----------   -----------
                                                            (Restated, See Note 2)
                                                                     
NET SALES                                         $ 1,707,810   $ 1,595,757   $ 1,364,853

  Cost of Goods Sold, Occupancy and Buying Costs      990,866       940,010       810,273
                                                  -----------   -----------   -----------
GROSS INCOME                                          716,944       655,747       554,580

  General, Administrative and Store Operating
  Expenses                                            385,764       343,432       286,576
                                                  -----------   -----------   -----------
OPERATING INCOME                                      331,180       312,315       268,004

  Interest Income, Net                                 (3,708)       (3,768)       (5,064)
                                                  -----------   -----------   -----------
INCOME BEFORE INCOME TAXES                            334,888       316,083       273,068

  Provision for Income Taxes                          130,058       121,329       106,468
                                                  -----------   -----------   -----------
NET INCOME                                        $   204,830   $   194,754   $   166,600
                                                  ===========   ===========   ===========

NET INCOME PER SHARE:
   BASIC                                          $      2.12   $      1.98   $      1.68
                                                  ===========   ===========   ===========
   DILUTED                                        $      2.06   $      1.94   $      1.62
                                                  -----------   -----------   -----------
WEIGHTED-AVERAGE SHARES OUTSTANDING:


  The accompanying Notes are an integral part of these Consolidated Financial
                                  Statements.

                                       35


                               ABERCROMBIE & FITCH

                           CONSOLIDATED BALANCE SHEETS

(Thousands)



                                                                  January 31,   February 1,
                                                                     2004          2003
                                                                  -----------   -----------
                                                                    (Restated, See Note 2)
                                                                          
ASSETS

CURRENT ASSETS:
   Cash and Equivalents                                           $    56,373   $    43,355
   Marketable Securities                                              464,700       386,708
   Receivables                                                          7,197        10,572
   Inventories                                                        170,703       143,306
   Store Supplies                                                      29,993        25,671
   Other                                                               23,689        19,770
                                                                  -----------   -----------
TOTAL CURRENT ASSETS                                                  752,655       629,382

PROPERTY AND EQUIPMENT, NET                                           630,022       542,967

OTHER ASSETS                                                              552           725
                                                                  -----------   -----------
TOTAL ASSETS                                                      $ 1,383,229   $ 1,173,074
                                                                  ===========   ===========

LIABILITIES AND SHAREHOLDERS' EQUITY

CURRENT LIABILITIES:
   Accounts Payable and Outstanding Checks                        $    91,364   $    79,291
   Accrued Expenses                                                   163,389       142,390
   Deferred Lease Credits                                              26,627        21,319
   Income Taxes Payable                                                29,692        28,797
                                                                  -----------   -----------
TOTAL CURRENT LIABILITIES                                             311,072       271,797

DEFERRED INCOME TAXES                                                  31,236        24,050

LONG-TERM DEFERRED LEASE CREDITS                                      154,768       127,876

OTHER LONG-TERM LIABILITIES                                            28,388        13,044

SHAREHOLDERS' EQUITY:
   Class A Common Stock - $.01 par value: 150,000,000 shares
       authorized, 94,607,499 and 97,268,877 shares outstanding
       at January 31, 2004 and February 1, 2003, respectively           1,033         1,033
   Paid-In Capital                                                    139,139       142,577
   Retained Earnings                                                  906,085       701,255
                                                                  -----------   -----------
                                                                    1,046,257       844,865
      Less:  Treasury Stock, at Average Cost                         (188,492)     (108,558)
                                                                  -----------   -----------
TOTAL SHAREHOLDERS' EQUITY                                            857,765       736,307
                                                                  -----------   -----------
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY                        $ 1,383,229   $ 1,173,074
                                                                  ===========   ===========


  The accompanying Notes are an integral part of these Consolidated Financial
                                  Statements.

                                       36


                               ABERCROMBIE & FITCH

                 CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY

(Thousands)



                                              Common Stock                                  Treasury Stock
                                           ----------------------                         -------------------
                                                                                                                  Total
                                             Shares                Paid-In     Retained           At Average   Shareholders'
                                           Outstanding  Par Value  Capital     Earnings   Shares     Cost         Equity
                                           -----------  ---------  ---------  ----------  ------  -----------  -------------
                                                                                          
Balance, February 3, 2001 (as
restated, see Note 2)                        98,796     $   1,033  $ 136,490  $  339,901   4,504  $   (65,691) $     411,733

Purchase of Treasury Stock                     (600)            -          -           -     600      (11,069)       (11,069)

Net Income (as restated, see Note 2)              -             -          -     166,600       -            -        166,600

Tax Benefit from Exercise of Stock
Options and Vesting of Restricted
Stock                                             -             -      5,056           -       -            -          5,056

Stock Options, Restricted Stock and
Other                                           677             -       (152)          -    (678)      10,227         10,075
                                           --------     ---------  ---------  ----------  ------  -----------  -------------
Balance, February 2, 2002 (as
restated, see Note 2)                        98,873     $   1,033  $ 141,394  $  506,501   4,426  $   (66,533) $     582,395

Purchase of Treasury Stock                   (1,850)            -          -           -   1,850      (42,691)       (42,691)

Net Income (as restated, see Note 2)              -             -          -     194,754       -            -        194,754

Tax Benefit from Exercise of Stock
Options and Vesting of Restricted
Stock                                             -             -        164           -       -            -            164

Stock Options, Restricted Stock and
Other                                           246             -      1,019           -    (245)         666          1,685
                                           --------     ---------  ---------  ----------  ------  -----------  -------------
Balance, February 1, 2003 (as
restated, see Note 2)                        97,269     $   1,033  $ 142,577  $  701,255   6,031  $  (108,558) $     736,307

Purchase of Treasury Stock                   (4,401)            -          -           -   4,401     (115,670)      (115,670)

Net Income (as restated, see Note 2)              -             -          -     204,830       -            -        204,830

Tax Benefit from Exercise of Stock
Options and Vesting of Restricted
Stock                                             -             -      9,505           -       -            -          9,505

Stock Options, Restricted Stock and
Other                                         1,739             -    (12,943)          -  (1,740)      35,736         22,793
                                           --------     ---------  ---------  ----------  ------  -----------  -------------
Balance, January 31, 2004 (as
restated, see Note 2)                        94,607     $   1,033  $ 139,139  $  906,085   8,692  $  (188,492) $     857,765
                                           ========     =========  =========  ==========  ======  ===========  =============


  The accompanying Notes are an integral part of these Consolidated Financial
                                  Statements.

                                       37


                               ABERCROMBIE & FITCH

                      CONSOLIDATED STATEMENTS OF CASH FLOWS

(Thousands)



                                                             2003        2002        2001
                                                          ----------   ----------  ---------
                                                                (Restated, See Note 2)
                                                                          
OPERATING ACTIVITIES:
    Net Income                                            $  204,830   $  194,754  $ 166,600

    Impact of Other Operating Activities on Cash Flows:
       Depreciation and Amortization                          89,539       75,951     55,479
       Amortization of Deferred Lease Credits                (24,774)     (21,061)   (15,406)
       Non-cash Charge for Deferred Compensation               5,310        2,295      3,936
       Deferred Taxes                                          7,126       21,092     (5,231)
       Non-Cash Charge for Asset Impairment                        -        1,251          -
       Lessor Construction Allowances                         60,649       52,686     45,158
    Changes in Assets and Liabilities:
        Inventories                                          (27,397)     (34,430)    11,734
        Accounts Payable and Accrued Expenses                  8,054       43,301     10,195
        Income Taxes                                          10,459       17,022     17,636
        Other Assets and Liabilities                           8,749       (7,029)   (11,741)
                                                          ----------   ----------  ---------

NET CASH PROVIDED BY OPERATING ACTIVITIES                    342,545      345,832    278,360
                                                          ----------   ----------  ---------
INVESTING ACTIVITIES:
    Capital Expenditures                                    (159,777)    (145,662)  (171,673)
    Purchases of Marketable Securities                    (3,849,077)  (2,729,271)   (85,021)
    Proceeds from Sale of Marketable Securities            3,771,085    2,418,661      8,923
    Collection (Issuances) of Notes Receivable                     -        4,954       (454)
                                                          ----------   ----------  ---------

NET CASH USED FOR INVESTING ACTIVITIES                      (237,769)    (451,318)  (248,225)
                                                          ----------   ----------  ---------
FINANCING ACTIVITIES:
    Change in Outstanding Checks                               4,145        4,047      6,765
    Purchases of Treasury Stock                             (115,670)     (42,691)   (11,069)
    Stock Option Exercises and Other                          19,767         (282)     6,139
                                                          ----------   ----------  ---------

NET CASH (USED FOR) PROVIDED BY FINANCING ACTIVITIES         (91,758)     (38,926)     1,835
                                                          ----------   ----------  ---------

NET INCREASE (DECREASE) IN CASH AND EQUIVALENTS               13,018     (144,412)    31,970
    Cash and Equivalents, Beginning of Year                   43,355      187,767    155,797
                                                          ----------   ----------  ---------

CASH AND EQUIVALENTS, END OF PERIOD                       $   56,373   $   43,355  $ 187,767
                                                          ==========   ==========  =========

SIGNIFICANT NON-CASH INVESTING ACTIVITIES:
    Accrual for Construction in Progress                  $   31,269   $   12,680  $  25,338
                                                          ==========   ==========  =========


  The accompanying Notes are an integral part of these Consolidated Financial
                                  Statements.

                                       38


                               ABERCROMBIE & FITCH

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1.    BASIS OF PRESENTATION

      Abercrombie & Fitch Co. ("A&F"), through its wholly-owned subsidiaries
      (collectively, A&F and its wholly-owned subsidiaries are referred to as
      "Abercrombie & Fitch" or the "Company"), is a specialty retailer of high
      quality, casual apparel for men, women and kids with an active, youthful
      lifestyle. The business was established in 1892.

      The accompanying consolidated financial statements include the historical
      financial statements of, and transactions applicable to, A&F and its
      wholly-owned subsidiaries and reflect the assets, liabilities, results of
      operations and cash flows on a historical cost basis.

2.    RESTATEMENT 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.

                                       39


      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 January 31, 2004 and February
      1, 2003, as well as the effect of these changes on the Company's
      consolidated statements of income and cash flows for fiscal years 2003,
      2002 and 2001 (Thousands, except per share amounts):

                        Consolidated Statements of Income



                                                 As Previously
Fiscal Year 2003                                   Reported      Adjustments    As Restated
----------------------------------------------   -------------   -----------    -----------
                                                                       
Cost of Goods Sold, Occupancy and Buying Costs    $   990,412      $   454      $   990,866
Gross Income                                          717,398         (454)         716,944
Operating Income                                      331,634         (454)         331,180
Income Before Income Taxes                            335,342         (454)         334,888
Provision for Income Taxes                            130,240         (182)         130,058
Net Income                                            205,102         (272)         204,830
Net Income Per Share - Basic                      $      2.12      $     -      $      2.12
Net Income Per Share - Diluted                    $      2.06      $     -      $      2.06

Fiscal Year 2002

Cost of Goods Sold, Occupancy and Buying Costs    $   939,708      $   302      $   940,010
Gross Income                                          656,049         (302)         655,747
Operating Income                                      312,617         (302)         312,315
Income Before Income Taxes                            316,385         (302)         316,083
Provision for Income Taxes                            121,450         (121)         121,329
Net Income                                            194,935         (181)         194,754
Net Income Per Share - Basic                      $      1.99      $ (0.01)     $      1.98
Net Income Per Share - Diluted                    $      1.94      $     -      $      1.94

Fiscal Year 2001

Cost of Goods Sold, Occupancy and Buying Costs    $   806,819      $ 3,454      $   810,273
Gross Income                                          558,034       (3,454)         554,580
Operating Income                                      271,458       (3,454)         268,004
Income Before Income Taxes                            276,522       (3,454)         273,068
Provision for Income Taxes                            107,850       (1,382)         106,468
Net Income                                            168,672       (2,072)         166,600
Net Income Per Share - Basic                      $      1.70      $ (0.02)     $      1.68
Net Income Per Share - Diluted                    $      1.65      $ (0.03)     $      1.62


                                       40

                           Consolidated Balance Sheets



                                                 As Previously
January 31, 2004                                   Reported      Adjustments    As Restated
----------------------------------------------   -------------   -----------    -----------
                                                                       
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

February 1, 2003

Property and Equipment, Net                      $   392,941      $ 150,026     $   542,967
Total Assets                                       1,023,048        150,026       1,173,074
Accrued Expenses                                     119,526         22,864         142,390
Deferred Lease Credits                                     -         21,319          21,319
Income Taxes Payable                                  46,471        (17,674)         28,797
Total Current Liabilities                            245,288         26,509         271,797
Deferred Income Taxes                                 15,189          8,861          24,050
Long-Term Deferred Lease Credits                           -        127,876         127,876
Retained Earnings                                    714,475        (13,220)        701,255
Total Shareholders' Equity                           749,527        (13,220)        736,307
Total Liabilities and Shareholders' Equity         1,023,048        150,026       1,173,074


                      Consolidated Statements of Cash Flows



                                                 As Previously
Fiscal Year 2003                                  Reported (1)   Adjustments    As Restated
----------------------------------------------   -------------   -----------    -----------
                                                                       
Net Cash Provided by Operating Activities         $  281,896      $  60,649     $   342,545
Net Cash Used for Investing Activities              (177,120)       (60,649)       (237,769)

Fiscal Year 2002

Net Cash Provided by Operating Activities         $  293,146      $  52,686     $   345,832
Net Cash Used for Investing Activities              (398,632)       (52,686)       (451,318)

Fiscal Year 2001

Net Cash Provided by Operating Activities         $  233,202      $  45,158     $   278,360
Net Cash Used for Investing Activities              (203,067)       (45,158)       (248,225)


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

                                       41


      Further, 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 January 31, 2004 and February 1, 2003. The Company has also made
      corresponding adjustments to the consolidated statements of cash flows for
      the periods ended January 31, 2004, February 1, 2003 and February 2, 2002,
      to reflect the gross purchases and sales of these investments as investing
      activities rather than as a component of cash and equivalents.

      As of January 31, 2004 and February 1, 2003, $454.7 million and $376.7
      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 fiscal years ended January 31, 2004, February 1, 2003 and February
      2, 2002, net cash used for investing activities related to these
      investments of $78.0 million, $371.8 million and $4.9 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.

3.    SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

      PRINCIPLES OF CONSOLIDATION

      The consolidated financial statements include the accounts of A&F and its
      subsidiaries. All significant intercompany balances and transactions have
      been eliminated in consolidation.

      FISCAL YEAR

      The Company's fiscal year ends on the Saturday closest to January 31.
      Fiscal years are designated in the financial statements and notes by the
      calendar year in which the fiscal year commences. The results for fiscal
      years 2003, 2002, and 2001 represent the fifty-two week periods ended
      January 31, 2004, February 1, 2003 and February 2, 2002, respectively.

      CASH AND EQUIVALENTS

      Cash and equivalents include amounts on deposit with financial
      institutions and investments with original maturities of less than 90
      days. Outstanding checks at year end are reclassified in the balance sheet
      from cash to accounts payable to be reflected as liabilities. At fiscal
      year end 2003 and 2002, the outstanding checks reclassified were $33.2
      million and $29.0 million, respectively.

                                       42


      MARKETABLE SECURITIES

      All investments with original maturities of greater than 90 days are
      accounted for in accordance with Statement of Financial Accounting
      Standards ("SFAS") No. 115, "Accounting for Certain Investments in Debt
      and Equity Securities." The Company determines the appropriate
      classification at the time of purchase. At January 31, 2004 and February
      1, 2003, the Company held $464.7 million and $386.7 million, respectively,
      of investments in marketable securities, which primarily consisted of
      auction rate securities classified as available-for-sale. Investments in
      these securities are recorded at cost, which approximates fair value due
      to their variable interest rates, which reset every 7 to 49 days. Despite
      the long-term nature of their stated contractual maturities, there is a
      ready liquid market for these securities. As a result, there are no
      cumulative gross unrealized holding gains (losses) or gross realized gains
      (losses) from our marketable securities. All income generated from these
      marketable securities was recorded as interest income.

      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, that reduce the inventory value for lost or stolen
      items.

      The markdown reserve was $4.7 million and $6.8 million at January 31, 2004
      and February 1, 2003, respectively. The shrink reserve was $3.3 million
      and $11.5 million at January 31, 2004 and February 1, 2003, respectively.

      STORE SUPPLIES

      The initial inventory of supplies for new stores including, but not
      limited to, hangers, signage, security tags and point-of-sale supplies are
      capitalized at the store opening date. Subsequent shipments are expensed
      except for new merchandise presentation programs, which are capitalized.

                                       43


      PROPERTY AND EQUIPMENT

      Depreciation and amortization of property and equipment are computed for
      financial reporting purposes on a straight-line basis, using service lives
      ranging principally from 30 years for buildings, 10 to 15 years for
      leasehold improvements and 3 to 10 years for other property and equipment.
      Beneficial leaseholds represent the present value of the excess of fair
      market rent over contractual rent of existing stores as of the 1988
      purchase of the Abercrombie & Fitch business by The Limited, Inc. (now
      known as Limited Brands, Inc., "The Limited") and are being amortized over
      the lives of the related leases. The cost of assets sold or retired and
      the related accumulated depreciation or amortization are removed from the
      accounts with any resulting gain or loss included in net income.
      Maintenance and repairs are charged to expense as incurred. Major renewals
      and betterments that extend service lives are capitalized. Long-lived
      assets are reviewed at the store level at least annually for impairment or
      whenever events or changes in circumstances indicate that full
      recoverability of net assets through future cash flows is in question.
      Factors used in the evaluation include, but are not limited to,
      management's plans for future operations, recent operating results and
      projected cash flows.

      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.

      Deferred tax assets and liabilities are measured using enacted tax rates
      in effect in the years in which those temporary differences are expected
      to reverse. Under SFAS No. 109, the effect on deferred taxes of a change
      in tax rates is recognized in income in the period that includes the
      enactment date.

      SHAREHOLDERS' EQUITY

      At January 31, 2004 and February 1, 2003, there were 150 million shares of
      $.01 par value Class A Common Stock authorized, of which 94.6 million and
      97.3 million shares were outstanding at January 31, 2004 and February 1,
      2003, respectively, and 106.4 million shares of $.01 par value Class B
      Common Stock authorized, none of which were outstanding at January 31,
      2004 or February 1, 2003. In addition, 15 million shares of $.01 par value
      Preferred Stock were authorized, none of which have been issued. See Note
      14 for information about Preferred Stock Purchase Rights.

      Holders of Class A Common Stock generally have identical rights to holders
      of Class B Common Stock, except that holders of Class A Common Stock are
      entitled to one vote per share while holders of Class B Common Stock are
      entitled to three votes per share on all matters submitted to a vote of
      shareholders.

                                       44


      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 related 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.

      COST OF GOODS SOLD, OCCUPANCY AND BUYING COSTS

      The following expenses are included as part of Cost of Goods Sold,
      Occupancy and Buying Costs: landed cost of merchandise, freight, payroll
      and related costs associated with merchandise procurement, inspection
      costs, store rents and other real estate costs, store asset depreciation,
      inventory shrink, and catalogue production and mailing costs.

      GENERAL, ADMINISTRATIVE AND STORE OPERATING EXPENSES

      General, Administrative and Store Operating Expenses include distribution
      center costs including receiving and warehouse costs, store payroll and
      expenses, home office payroll and expenses (not related to merchandise
      procurement) and advertising.

      CATALOGUE AND ADVERTISING COSTS

      Costs related to the A&F Quarterly, a catalogue/magazine, primarily
      consist of catalogue production and mailing costs and are expensed as
      incurred as a component of "Cost of Goods Sold, Occupancy and Buying
      Costs." Advertising costs consist of in-store photographs and advertising
      in selected national publications and are expensed as part of "General,
      Administrative and Store Operating Expenses" when the photographs or
      publications first appear. Catalogue and advertising costs, which include
      photo shoot costs, amounted to $33.6 million in 2003, $33.4 million in
      2002 and $30.7 million in 2001.

      STORE PREOPENING EXPENSES

      Pre-opening expenses related to new store openings are charged to
      operations as incurred.

      DESIGN AND DEVELOPMENT COSTS

      Costs to design and develop the Company's merchandise are expensed as
      incurred and are reflected as a component of "Cost of Goods Sold,
      Occupancy and Buying Costs."

      FAIR VALUE OF FINANCIAL INSTRUMENTS

      The recorded values of current assets and current liabilities, including
      receivables, marketable securities and accounts payable, approximate fair
      value due to the short maturity and because the average interest rate
      approximates current market origination rates.

                                       45


      STOCK-BASED COMPENSATION

      The Company reports stock-based compensation through the disclosure-only
      requirements of 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 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 does recognize compensation expense
      related to restricted share awards. If compensation expense related to
      options had been determined based on the estimated fair value of options
      granted in 2003, 2002 and 2001, 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)                     2003             2002             2001
                                                     -----------      -----------      -----------
                                                                              
Net income
    As reported                                      $   204,830      $   194,754      $   166,600

    Stock-based compensation expense included in
    reported net income, net of tax                        3,250            1,414            2,401

    Stock-based compensation expense determined
    under fair value based method, net of tax(1)         (28,261)         (28,184)         (22,453)
                                                     -----------      -----------      -----------
    Pro forma                                        $   179,819      $   167,984      $   146,548
                                                     ===========      ===========      ===========
    Basic earnings per share:
      As reported                                    $      2.12      $      1.98      $      1.68
      Pro forma                                      $      1.86      $      1.71      $      1.48

    Diluted earnings per share:
      As reported                                    $      2.06      $      1.94      $      1.62
      Pro forma                                      $      1.83      $      1.68      $      1.46


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

      The weighted-average fair value of all options granted during the 2003,
      2002 and 2001 fiscal years was $14.05, $12.07 and $14.96, respectively.
      The fair value of each option was estimated using the Black-Scholes
      option-pricing model, which are included in the pro forma results above.
      For purposes of the valuation, the following weighted-average assumptions
      were used: no expected dividends in the 2003, 2002 and 2001 fiscal years;
      price volatility of 64% in the 2003 fiscal year, 53% in the 2002 fiscal
      year and 54% in the 2001 fiscal year; risk-free interest rates of 2.5%,
      4.3% and 4.7% in the 2003, 2002 and 2001 fiscal years, respectively;
      assumed forfeiture rates of 23% in the 2003 fiscal year and 15% in the
      2002 and 2001 fiscal years; and vesting lives of 4 years in the 2003 and
      2002 fiscal years and 5 years in the 2001 fiscal year.

                                       46


      EARNINGS PER SHARE

      Net income per share is computed in accordance with SFAS No. 128,
      "Earnings Per Share." Net income per basic share is computed based on the
      weighted-average number of outstanding shares of common stock. Net income
      per diluted share includes the weighted-average effect of dilutive stock
      options and restricted shares.

Weighted-Average Shares Outstanding (in thousands):



                                                                     2003                2002               2001
                                                                    -------             -------            -------
                                                                                                  
Shares of Class A Common Stock issued                               103,300             103,300            103,300
Treasury shares                                                      (6,467)             (5,129)            (4,198)
                                                                    -------             -------            -------
Basic shares                                                         96,833              98,171             99,102

Dilutive effect of options and restricted shares                      2,747               2,460              3,422
                                                                    -------             -------            -------
Diluted shares                                                       99,580             100,631            102,524
                                                                    =======             =======            =======


      Options to purchase 6,151,000, 9,218,000 and 5,630,000 shares of Class A
      Common Stock were outstanding at year-end 2003, 2002 and 2001,
      respectively, 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.

      USE OF ESTIMATES IN THE PREPARATION OF FINANCIAL STATEMENTS

      The preparation of financial statements in conformity with generally
      accepted accounting principles ("GAAP") requires management to make
      estimates and assumptions that affect the reported amounts of assets and
      liabilities as of the date of the financial statements and the reported
      amounts of revenues and expenses during the reporting period. Since actual
      results may differ from those estimates, the Company revises its estimates
      and assumptions as new information becomes available.

      RECLASSIFICATIONS

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

                                       47


4.    RECENTLY ISSUED ACCOUNTING PRONOUNCEMENTS

      Statement of Financial Accounting Standards ("SFAS") No. 143, "Accounting
      for Asset Retirement Obligations," was effective February 2, 2003 for the
      Company. The standard requires entities to record the fair value of a
      liability for an asset retirement obligation in the period in which it is
      a cost by increasing the carrying amount of the related long-lived asset.
      Over time, the liability is accreted to its present value each period, and
      the capitalized cost is depreciated over the useful life of the related
      obligation for its recorded amount or the entity incurs a gain or loss
      upon settlement. Because costs associated with exiting leased properties
      at the end of lease terms are minimal, the adoption of SFAS No. 143 had no
      impact on the Company's results of operations or its financial position.

      SFAS No. 146, "Accounting for Costs Associated with Exit or Disposal
      Activities," was issued in June 2002. SFAS No. 146 addresses significant
      issues regarding the recognition, measurement, and reporting of costs that
      are associated with the exit and disposal activities, including
      restructuring activities, that are currently accounted for pursuant to the
      guidance that the Emerging Issues Task Force ("EITF") has set forth in
      EITF Issue No. 94-3, "Liability Recognition for Certain Employee
      Termination Benefits and Other Costs to Exit an Activity (including
      Certain Costs Incurred in a Restructuring.)" SFAS No. 146 also addresses
      accounting and reporting standards for costs related to terminating a
      contract that is not a capital lease and termination benefits that
      employees who are involuntarily terminated receive under the terms of a
      one-time benefit arrangement or an individual deferred compensation
      contract. SFAS No. 146 was effective for exit or disposal activities that
      were initiated after December 31, 2002. The Company adopted SFAS No. 146
      in first quarter of the 2003 fiscal year and adoption did not have an
      impact on the Company's results of operations or its financial position.

      SFAS No. 148, "Accounting for Stock-Based Compensation - Transition and
      Disclosure - an Amendment of FASB No. 123," was issued on December 31,
      2002. Pursuant to this standard, companies that chose to adopt the
      accounting provisions of FASB Statement No. 123, "Accounting for
      Stock-Based Compensation," were permitted to select from three transition
      methods (prospective, modified prospective and retroactive restatement).
      Companies that chose not to adopt the accounting provisions of SFAS No.
      123 were affected by the new disclosure requirements of SFAS No. 148. The
      new interim disclosure provisions were effective for the first quarter of
      2003 and have been adopted by the Company (see Note 3).

      EITF Issue No. 03-08, "Accounting for Claims-Made Insurance and
      Retroactive Insurance Contracts by the Insured Entity," discusses the
      accounting implications of retroactive and prospective claims-made
      insurance policies. The consensus reached was that a claims-made insurance
      policy that contains no retroactive provisions should be accounted for on
      a prospective basis. However, if a claims-made insurance policy contains a
      retroactive provision, the retroactive and prospective provisions of the
      policy should be accounted for separately, if practicable; otherwise, the
      claims-made insurance policy should be accounted for entirely as a
      retroactive contract. This consensus was effective for new insurance
      contracts entered into beginning with the third quarter of the 2003 fiscal
      year. The Company has evaluated the impact of this issue and concluded
      that there was no effect on the financial statements.

                                       48


      EITF Issue No. 02-16, "Accounting by a Reseller for Cash Consideration
      Received From a Vendor." The issue provides accounting guidance on how a
      reseller should characterize consideration given by a vendor and when to
      recognize and how to measure that consideration in its income statement.
      EITF Issue No. 02-16 was effective for fiscal years beginning after
      December 15, 2002. The Company has evaluated the impact of this issue and
      concluded that there was no effect on the financial statements.

      In November 2002, the Financial Accounting Standards Board, FASB, issued
      FASB Interpretation No. 45, "Guarantor's Accounting and Disclosure
      Requirements for Guarantees, Including Indirect Guarantees of Indebtedness
      of Others" ("FIN 45"). FIN 45 clarifies the requirements of SFAS No. 5
      "Accounting for Contingencies", relating to a guarantor's accounting for,
      and disclosure of, the issuance of certain types of guarantees. The
      Company adopted FIN 45 at the beginning of the 2003 fiscal year. The
      adoption did not have an effect on the financial statements.

5.    PROPERTY AND EQUIPMENT

      Property and equipment, at cost, consisted of (thousands):



                                                      2003         2002
                                                    --------     --------
                                                           
Land                                                $ 15,985     $ 15,949
Building                                             110,726       92,680
Furniture, fixtures and equipment                    469,135      394,276
Leasehold improvements                               332,231      280,964
Construction in progress                              27,901       23,095
Beneficial leaseholds                                  5,839        7,349
                                                    --------     --------
   Total                                            $961,817     $814,313

Less: Accumulated depreciation and amortization      331,795      271,346
                                                    --------     --------

Property and equipment, net                         $630,022     $542,967
                                                    ========     ========


                                       49


6.    LEASED FACILITIES AND COMMITMENTS

      Annual store rent is comprised of a fixed minimum amount, plus contingent
      rent based on a percentage of sales exceeding a stipulated amount. Store
      lease terms generally require additional payments covering taxes, common
      area costs and certain other expenses.

      A summary of rent expense follows (thousands):



                                     2003         2002         2001
                                   --------     --------     --------
                                                    
Store rent:
   Fixed minimum                   $122,001     $106,053     $ 87,062
   Contingent                         5,194        4,886        4,897
                                   --------     --------     --------
Total store rent                   $127,195     $110,939     $ 91,959

Buildings, equipment and other        1,219        1,133        1,566
                                   --------     --------     --------

Total rent expense                 $128,414     $112,072     $ 93,525
                                   ========     ========     ========


At January 31, 2004, the Company was committed to noncancelable leases with
remaining terms of one to thirteen years. These commitments include store leases
with initial terms ranging primarily from ten to fifteen years. A summary of
minimum rent commitments under noncancelable leases follows (thousands):


                 
      2004          $141,338
      2005           142,266
      2006           136,151
      2007           122,478
      2008           110,150
Thereafter           350,337


7.    ACCRUED EXPENSES

      Accrued expenses consisted of the following (thousands):



                                                      2003         2002
                                                    --------     --------
                                                           
Rent and landlord charges                           $ 42,846     $ 41,329
Accrual for construction in progress                  31,269       12,680
Current portion of unredeemed gift card revenue       20,417       23,454
Compensation and benefits                             14,589       15,857
Catalogue and advertising costs                       14,183        9,701
Legal                                                  9,248        5,136
Store accruals                                         6,671       10,773
Other                                                 24,166       23,460
                                                    --------     --------
   Total                                            $163,389     $142,390
                                                    ========     ========


                                       50


8.    INCOME TAXES

      The provision for income taxes consisted of (thousands):



                         2003         2002         2001
                       --------     --------     --------
                                        
Currently Payable:
   Federal             $101,692     $ 88,238     $ 79,691
   State                 18,248       13,865       15,002
                       --------     --------     --------
                       $119,940     $102,103     $ 94,693
                       --------     --------     --------

Deferred:
   Federal             $  8,601     $ 16,629     $ 10,017
   State                  1,517        2,597        1,758
                       --------     --------     --------
                       $ 10,118     $ 19,226     $ 11,775
                       --------     --------     --------

Total provision        $130,058     $121,329     $106,468
                       ========     ========     ========


      A reconciliation between the statutory Federal income tax rate and the
      effective income tax rate follows:



                                                       2003      2002       2001
                                                       ----      ----       ----
                                                                   
Federal income tax rate                                35.0%     35.0%      35.0%
State income tax, net of Federal income tax effect      3.8       3.5        3.9
Other items, net                                        0.0      (0.1)       0.1
                                                       ----      ----       ----

Total                                                  38.8%     38.4%      39.0%
                                                       ====      ====       ====


      Income taxes payable included net current deferred tax assets of $25.9
      million and $24.8 million at January 31, 2004 and February 1, 2003,
      respectively.

      Under a tax sharing arrangement with The Limited, which owned 84.2% of the
      outstanding Common Stock through May 19, 1998, the Company was responsible
      for and paid to The Limited its proportionate share of income taxes
      calculated upon its separate taxable income at the estimated annual
      effective tax rate for periods prior to May 19, 1998. In 2002, a final tax
      sharing payment was made to The Limited pursuant to an agreement to
      terminate the tax sharing agreement. As a result, the Company has been
      indemnified by The Limited for any federal, state or local taxes asserted
      with respect to The Limited for all periods prior to May 19, 1998. Amounts
      paid to The Limited totaled $1.4 million and $ 20 thousand in 2002 and
      2001, respectively.

      Amounts paid directly to taxing authorities were $113.0 million, $82.3
      million, and $94.3 million in 2003, 2002, and 2001, respectively.

                                       51


      The effect of temporary differences which give rise to deferred income tax
      assets (liabilities) was as follows (thousands):



                                            2003           2002
                                         ---------      ---------
                                                  
Deferred tax assets:
    Deferred compensation                 $ 10,208       $  8,182
    Rent                                    86,746         70,347
    Accrued expenses                         2,502          4,891
    Inventory                                1,717          2,960
    Legal Expenses                           3,234          1,833
    Other, net                                   -            124
                                         ---------      ---------
      Total deferred tax assets           $104,407       $ 88,337
                                         ---------      ---------

Deferred tax liabilities:
    Property and equipment               ($102,022)     ($ 80,146)
    Store supplies                          (9,384)        (8,061)
                                         ---------      ---------
      Total deferred tax liabilities     ($111,406)     ($ 88,207)
                                         ---------      ---------

Net deferred income tax liabilities      ($  6,999)      $    130
                                         =========      =========


      No valuation allowance has been provided for deferred tax assets because
      management believes that it is more likely than not that the full amount
      of the net deferred tax assets will be realized in the future.

9.    LONG-TERM DEBT

      The Company entered into a $250 million syndicated unsecured credit
      agreement (the "Credit Agreement") on November 14, 2002 to replace both a
      $150 million syndicated unsecured credit agreement and a separate $75
      million facility for the issuance of trade letters of credit. 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 LIBO 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.
      Letters of credit totaling approximately $42.8 million and $41.8 million
      were outstanding under the Credit Agreement at January 31, 2004 and at
      February 1, 2003. No borrowings were outstanding under the Credit
      Agreement at January 31, 2004 or February 1, 2003.

                                       52


10.   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 2003, 2002 and 2001 fiscal years were approximately $2.0
      million, $1.9 million and $1.8 million, respectively. These amounts do not
      include reimbursements to Shahid & Company, Inc. for expenses incurred
      while performing these services.

      On January 1, 2002, A&F loaned $4,953,833 to its Chairman, pursuant to the
      terms of a replacement promissory note, which provided that such amount
      was due and payable on December 31, 2002. The outstanding principal under
      the note did not bear interest as the net sales threshold, per the terms
      of the note, was met. This note was paid in full by the Chairman on
      December 31, 2002. This note constituted a replacement of, and substitute
      for, several promissory notes dated from November 17, 1999 through May 18,
      2001.

11.   STOCK OPTIONS AND RESTRICTED SHARES

      Under the Company's stock plans, associates and non-associate directors
      may be granted up to a total of 24.0 million restricted shares and options
      to purchase A&F's common stock at the market price on the date of grant.
      In 2003, associates of the Company were granted options covering
      approximately 552,000 shares, with a vesting period of four years. Options
      covering a total of 84,000 shares were granted to non-associate directors
      in 2003. Options covering 64,000 of these shares vest over four years.
      Options covering the remaining 20,000 shares vest on the first anniversary
      of the grant date. All options have a maximum term of ten years.



                                                                Options Exercisable at
           Options Outstanding at January 31, 2004                 January 31, 2004
-------------------------------------------------------------   -----------------------
                                     Weighted-
                                     Average        Weighted-                 Weighted-
Range  of                            Remaining       Average                  Average
Exercise                 Number     Contractual     Exercise       Number     Exercise
 Prices               Outstanding      Life           Price     Exercisable    Price
---------             -----------   -----------     ---------   -----------   ---------
                                                               
$ 8-$23                2,691,000        4.3          $13.50      1,618,000     $13.86
$23-$38                7,039,000        6.9          $26.50      3,094,000     $26.17
$38-$51                5,131,000        5.4          $43.54      1,479,000     $43.25
-------               ----------        ---          ------      ---------     ------
$ 8-$51               14,861,000        5.9          $30.03      6,191,000     $27.04
=======               ==========        ===          ======      =========     ======


                                       53


      A summary of option activity for 2003, 2002 and 2001 follows:



                                                2003                          2002                          2001
                                     ---------------------------    --------------------------   --------------------------
                                                     Weighted-                     Weighted-                     Weighted-
                                                      Average                       Average                       Average
                                        Shares      Option Price      Shares      Option Price     Shares      Option Price
                                     -----------    ------------    ----------    ------------   ----------    ------------
                                                                                             
Outstanding at beginning of year      16,059,000       $28.31       12,961,000       $28.65      12,994,000       $28.01
Granted                                  636,000        27.89        3,583,000        26.53         648,000        29.38
Exercised                             (1,586,000)       12.39          (93,000)       16.44        (521,000)       15.00
Canceled                                (248,000)       27.04         (392,000)       26.31        (160,000)       24.09
                                     -----------       ------       ----------       ------      ----------       ------
Outstanding at end of year            14,861,000       $30.03       16,059,000       $28.31      12,961,000       $28.65
                                     ===========       ======       ==========       ======      ==========       ======

Options exercisable at year-end        6,191,000       $27.04        4,556,000       $19.10       3,065,000       $18.49
                                     ===========       ======       ==========       ======      ==========       ======


      A total of 78,000, 1,046,000 and 19,000 restricted shares were granted in
      2003, 2002 and 2001, respectively, with a total market value at grant date
      of $2.1 million, $28.0 million and $.6 million, respectively. Of the
      restricted shares granted in 2002, 1,000,000 shares were awarded to the
      Company's Chairman, which become vested on December 31, 2008 provided the
      Chairman remains continuously employed by the Company through such date.
      The remaining restricted share grants generally vest either on a graduated
      scale over four years or 100% at the end of a fixed vesting period,
      principally five years. The market value of restricted shares is being
      amortized as compensation expense over the vesting period, generally four
      to five years. Compensation expenses related to restricted share awards
      amounted to $5.3 million, $2.3 million and $3.9 million in 2003, 2002 and
      2001, respectively.

12.   RETIREMENT BENEFITS

      The Company maintains a qualified defined contribution retirement plan and
      a nonqualified supplemental retirement plan. Participation in the
      qualified plan is available to all associates who have completed 1,000 or
      more hours of service with the Company during certain 12-month periods and
      attained the age of 21. Participation in the nonqualified plan is subject
      to service and compensation requirements. The Company's contributions to
      these plans are based on a percentage of associates' eligible annual
      compensation. The cost of these plans was $6.4 million in 2003, $5.6
      million in 2002 and $3.9 million in 2001.

      Effective February 2, 2003, the Company established a Supplemental
      Executive Retirement Plan (the "SERP") to provide additional retirement
      income to its Chairman. Subject to service requirements, the Chairman will
      receive a monthly prorated share of his final average compensation (as
      defined in the SERP) for life. The SERP has been actuarially valued by an
      independent third party and the expense associated with the SERP is being
      accrued over the stated term of the Amended and Restated Employment
      Agreement, dated as of January 30, 2003, between the Company and its
      Chairman.

                                       54


13.   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 other cases, answers have been filed. In
      one case, the Company has filed a motion to dismiss and that motion is
      pending.

      In 2003, an action was filed 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 all part-time associates nationwide under the Fair Labor
      Standards Act. The parties are in the process of discovery.

      In 2003, two actions were filed on behalf of purported classes alleged to
      be discriminated against in hiring or employment decisions due to race
      and/or national origin. One of the actions was voluntarily dismissed.
      Additionally, the EEOC has under taken an investigation into these
      allegations. The plaintiffs in the action seek, on behalf of their
      purported class, injunctive relief and unspecified amounts of economic,
      compensatory and punitive damages . The parties are in the process of
      discovery.

      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 and that motion is pending.
      In the other case, the parties are in the process of discovery.

      The Company accrues amounts related to legal matters if reasonably
      estimable and reviews these amounts at least quarterly. The Company does
      not believe it is feasible to predict the outcome of these proceedings.
      The timing of the final resolution of these proceedings is also uncertain.
      Accordingly, the Company cannot estimate a range of potential loss, if
      any, for these legal proceedings.

      The Company has standby letters of credit in the amount of $4.7 million
      that are set to expire during the third quarter of fiscal 2004. 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.

14.   PREFERRED STOCK PURCHASE RIGHTS

      On July 16, 1998, A&F's Board of Directors declared a dividend of .50 of a
      Series A Participating Cumulative Preferred Stock Purchase Right (Right)
      for each outstanding share of Class A Common Stock, par value $.01 per
      share (Common Stock), of A&F. The dividend was paid to shareholders of
      record on July 28, 1998. Shares of Common Stock issued after July 28, 1998
      and prior to the

                                       55


      Distribution Date described below will be issued with a Right attached.
      Under certain conditions, each whole Right may be exercised to purchase
      one one-thousandth of a share of Series A Participating Cumulative
      Preferred Stock at an initial exercise price of $250. The Rights initially
      will be attached to the shares of Common Stock. The Rights will separate
      from the Common Stock and a Distribution Date will occur upon the earlier
      of 10 business days after a public announcement that a person or group has
      acquired beneficial ownership of 20% or more of A&F's outstanding shares
      of Common Stock and become an "Acquiring Person" (Share Acquisition Date)
      or 10 business days (or such later date as the Board shall determine
      before any person has become an Acquiring Person) after the date of the
      commencement of a tender or exchange offer which, if consummated, would
      result in a person or group beneficially owning 20% or more of A&F's
      outstanding Common Stock. The Rights are not exercisable until the
      Distribution Date.

      In the event that any person becomes an Acquiring Person, each holder of a
      Right (other than the Acquiring Person and certain affiliated persons)
      will be entitled to purchase, upon exercise of the Right, shares of Common
      Stock having a market value two times the exercise price of the Right. At
      any time after any person becomes an Acquiring Person (but before any
      person becomes the beneficial owner of 50% or more of the outstanding
      shares), A&F's Board of Directors may exchange all or part of the Rights
      (other than Rights beneficially owned by an Acquiring Person and certain
      affiliated persons) for shares of Common Stock at an exchange ratio of one
      share of Common Stock per Right. In the event that, at any time following
      the Share Acquisition Date, A&F is involved in a merger or other business
      combination transaction in which A&F is not the surviving corporation, the
      Common Stock is exchanged for other securities or assets or 50% or more of
      the assets or earning power of A&F and its subsidiaries, taken as a whole,
      is sold or transferred, the holder of a Right will be entitled to buy, for
      the exercise price of the Rights, the number of shares of common stock of
      the other party to the business combination or sale which at the time of
      such transaction will have a market value of two times the exercise price
      of the Right.

      The Rights, which do not have any voting rights, expire on July 16, 2008,
      and may be redeemed by A&F at a price of $.01 per whole Right at any time
      before a person becomes an Acquiring Person.

      Rights holders have no rights as a shareholder of A&F, including the right
      to vote and to receive dividends.

15.   SUBSEQUENT EVENTS

      On February 17, 2004, the Company announced that its Board of Directors
      voted to initiate a cash dividend, at an annual rate of $0.50 per share.
      The first quarterly payment, of $0.125 per share, was paid on March 30,
      2004 to stockholders of record as of March 9, 2004.

                                       56


16.   QUARTERLY FINANCIAL DATA (UNAUDITED)

      Summarized quarterly financial results for 2003 and 2002 (Restated, See
      Note 2) follow (thousands except per share amounts):



2003 Quarter                                               First       Second        Third       Fourth
----------------------------------------------------     --------     --------     --------     --------
                                                                                    
Net sales                                                $346,722     $355,719     $444,979     $560,389

Gross income, as previously reported                      128,188      144,333      183,865      261,012
Gross income, as restated                                 128,578      143,850      182,993      261,523

Operating income, as previously reported                   40,290       55,617       81,450      154,278
Operating income, as restated                              40,680       55,134       80,578      154,788

Net income, as previously reported                         25,551       34,818       50,457       94,277
Net income, as restated                                    25,785       34,528       49,934       94,583

Net income per basic share, as previously reported       $   0.26     $   0.36     $   0.52     $   0.98
Net income per basic share, as restated                  $   0.26     $   0.36     $   0.52     $   0.98

Net income per diluted share, as previously reported     $   0.26     $   0.35     $   0.51     $   0.96
Net income per diluted share, as restated                $   0.26     $   0.34     $   0.50     $   0.97




2002 Quarter                                               First       Second       Third        Fourth
----------------------------------------------------     --------     --------     --------     --------
                                                                                    
Net sales                                                $312,792     $329,154     $419,329     $534,482

Gross income, as previously reported                      114,429      131,874      166,736      243,010
Gross income, as restated                                 114,121      131,357      166,049      244,220

Operating income, as previously reported                   36,987       49,570       76,432      149,628
Operating income, as restated                              36,679       49,053       75,745      150,838

Net income, as previously reported                         23,289       31,141       47,687       92,818
Net income, as restated                                    23,104       30,831       47,275       93,544

Net income per basic share, as previously reported       $   0.24     $   0.32     $   0.49     $   0.95
Net income per basic share, as restated                  $   0.23     $   0.31     $   0.48     $   0.96

Net income per diluted share, as previously reported     $   0.23     $   0.31     $   0.48     $   0.93
Net income per diluted share, as restated                $   0.23     $   0.30     $   0.47     $   0.94


                                       57

             Report of Independent Registered Public Accounting Firm

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

In our opinion, the accompanying consolidated balance sheets and the related
consolidated statements of income, shareholders' equity and cash flows present
fairly, in all material respects, the financial position of Abercrombie & Fitch
Co. and its subsidiaries at January 31, 2004 and February 1, 2003, and the
results of their operations and their cash flows for each of the three years in
the period ended January 31, 2004 in conformity with accounting principles
generally accepted in the United States of America. These financial statements
are the responsibility of the Company's management; our responsibility is to
express an opinion on these financial statements based on our audits. We
conducted our audits of these statements in accordance with the standards of the
Public Company Accounting Oversight Board (United States). Those standards
require that we plan and perform the audit to obtain reasonable assurance about
whether the financial statements are free of material misstatement. An audit
includes examining, on a test basis, evidence supporting the amounts and
disclosures in the financial statements, assessing the accounting principles
used and significant estimates made by management, and evaluating the overall
financial statement presentation. We believe that our audits provide a
reasonable basis for our opinion.

As discussed in Note 2 to the consolidated financial statements, the balance
sheets as of January 31, 2004 and February 1, 2003 and related statements of
income, shareholders' equity and cash flows for the three years in the period
ended January 31, 2004 have been restated.

February 17, 2004, except for Note 2, as to which
the date is April 4, 2005

                                       58


ITEM  9.  CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
          FINANCIAL DISCLOSURE

Not applicable.

ITEM 9A. 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-K/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 January 31, 2004 and February 1, 2003
and for the fiscal years ended January 31, 2004, February 1, 2003 and February
2, 2002, as described in Note 2: "Restatement and Reclassification of Financial
Statements" under Notes to Consolidated Financial Statements included in Item 8,
"Financial Statements and Supplementary Data" of this Form 10-K/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
January 31, 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.   


                                       59

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 January 31, 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 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 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 January 31, 2004 and February 1, 2003.
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 effective internal control over financial reporting was not
maintained as of January 31, 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 and the commencement date of the lease. The Company implemented
controls to ensure that all 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 January 31, 2004 that have
materially affected, or are reasonably likely to materially affect, the
Company's internal control over financial reporting.

                                       60


                                    PART III

ITEM  10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT.

Information regarding directors of A&F is set forth under the captions "ELECTION
OF DIRECTORS - Nominees and Directors," and " - Security Ownership of Directors
and Management," " - Meetings of and Communications with the Board," " -
Committees of the Board" and "EXECUTIVE COMPENSATION - Employment Agreements and
Other Transactions with Certain Executive Officers" in A&F's definitive proxy
statement for the Annual Meeting of Stockholders to be held on May 20, 2004 (the
"Proxy Statement") and is incorporated herein by reference. Information
regarding executive officers of A&F is set forth under the captions "ELECTION OF
DIRECTORS - Nominees and Directors," " - Executive Officers", and " - Security
Ownership of Directors and Management" and "EXECUTIVE COMPENSATION - Employment
Agreements and Other Transactions with Certain Executive Officers" in the Proxy
Statement and is incorporated herein by reference. In addition, information
regarding executive officers of A&F is included in this Annual Report on Form
10-K/A under the caption "SUPPLEMENTAL ITEM. EXECUTIVE OFFICERS OF THE
REGISTRANT" in Part I and is incorporated herein by reference. Information
regarding beneficial ownership reporting compliance under Section 16(a) of the
Securities Exchange Act of 1934 is set forth under the caption "PRINCIPAL
HOLDERS OF SHARES - Section 16(a) Beneficial Ownership Reporting Compliance" in
the Proxy Statement and is incorporated herein by reference.

Information concerning A&F's Audit Committee is set forth under the captions
"ELECTION OF DIRECTORS - Committees of the Board - Audit Committee" and " -
Nominees and Directors" in the Proxy Statement and is incorporated herein by
reference.

Information concerning the nomination process for director candidates is set
forth under the captions "ELECTION OF DIRECTORS - Committees of the Board -
Nominating and Board Governance Committee" and "ELECTION OF DIRECTORS -
Nominating Procedures" in the Proxy Statement and is incorporated herein by
reference.

A&F's Board of Directors has adopted charters for each of the Audit Committee,
the Compensation Committee and the Nominating and Board Governance Committee as
well as Corporate Governance Guidelines, in each case as contemplated by the
applicable sections of the New York Stock Exchange Listed Company Manual.

In accordance with the requirements of Section 303A(10) of the New York Stock
Exchange Listed Company Manual, the Board of Directors of A&F has adopted a Code
of Business Conduct and Ethics covering the directors, officers and associates
(employees) of A&F, including A&F's Chairman and Chief Executive Officer (the
principal executive officer) and Senior Vice President - Chief Financial Officer
(the principal financial and accounting officer). As required by the applicable
rules of the SEC and the requirements of Section 303A(10) of the New York Stock
Exchange Listed Company Manual, A&F intends to disclose the following on the
"Corporate Governance" page of its Web site located at www.abercrombie.com
within the required time period following their occurrence: (A) the nature of
any amendment to a provision of its Code of Business Conduct and Ethics that (i)
applies to A&F's principal executive officer, principal financial officer,
principal accounting officer or controller, or persons performing similar
functions, (ii) relates to any element of the "code of ethics" definition
enumerated in Item 406(b) of SEC Regulation S-K, and (iii) is not a technical,
administrative or other non-substantive amendment; and (B) a description of any
waiver (including the nature of the waiver, the name of the person to whom the
waiver was granted and the date of the waiver), including an implicit waiver,
from a provision of the Code of Business Conduct and Ethics granted to A&F's
principal executive officer, principal financial officer, principal accounting
officer or controller, or persons performing similar functions, that relates to
one or more of the items set forth in Item 406(b) of SEC Regulation S-K.

                                       61


The text of each of the Charter of the Audit Committee, the Charter of the
Compensation Committee, the Charter of the Nominating and Board Governance
Committee, the Corporate Governance Guidelines and the Code of Business Conduct
and Ethics is posted on the "Corporate Governance" page of A&F's Web site
located at www.abercrombie.com. Interested persons may also obtain copies of the
Charter of the Audit Committee, the Charter of the Compensation Committee, the
Charter of the Nominating and Board Governance Committee, the Corporate
Governance Guidelines and the Code of Business Conduct and Ethics, without
charge, by writing to Abercrombie & Fitch Co. at 6301 Fitch Path, New Albany,
Ohio 43054, Attention: Investor Relations. In addition, a copy of A&F's Code of
Business Conduct and Ethics is being filed as Exhibit 14 to this Annual Report
on Form 10-K/A.

ITEM  11. EXECUTIVE COMPENSATION.

Information regarding executive compensation is set forth under the captions
"EXECUTIVE COMPENSATION" and "ELECTION OF DIRECTORS - Compensation Committee
Interlocks and Insider Participation" and " - Security Ownership of Directors
and Management" in the Proxy Statement and is incorporated herein by reference.
Such incorporation by reference shall not be deemed to specifically incorporate
by reference the information referred to in Item 402(a)(8) of SEC Regulation
S-K.

ITEM  12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND
          RELATED STOCKHOLDER MATTERS.

Information regarding the security ownership of certain beneficial owners and
management is set forth under the captions "PRINCIPAL HOLDERS OF SHARES,"
"ELECTION OF DIRECTORS - Security Ownership of Directors and Management" and
"EXECUTIVE COMPENSATION - Summary Compensation Table," " - Compensation of
Directors" and " - Employment Agreements and Other Transactions with Certain
Executive Officers" in the Proxy Statement and is incorporated herein by
reference.

Abercrombie & Fitch Co. ("A&F") has four equity compensation plans under which
its shares of Class A Common Stock, $0.01 par value ("Common Stock"), are
authorized for issuance to eligible directors, officers and employees in
exchange for consideration in the form of goods or services: (i) the 1996 Stock
Option and Performance Incentive Plan (1998 Restatement) (the "1998 Associates
Plan"); (ii) the 1996 Stock Plan for Non-Associate Directors (1998 Restatement)
(the "1998 Non-Associate Directors Plan"); (iii) the 2002 Stock Plan for
Associates (the "2002 Associates Plan"); and (iv) the 2003 Stock Plan for
Non-Associate Directors (the "2003 Non-Associate Directors Plan"). Any shares of
Common Stock distributable in respect of amounts deferred by non-associate
directors of A&F under the Directors' Deferred Compensation Plan (the "Deferred
Compensation Plan") will be distributed under the 2003 Non-Associate Directors
Plan in respect of deferred compensation allocated to non-associate directors'
stock accounts under the Deferred Compensation Plan on or after May 22, 2003 and
under the 1998 Non-Associate Directors Plan in respect of deferred compensation
allocated to non-associate directors' stock accounts under the Deferred
Compensation Plan prior to May 22, 2003. The 1998 Associates Plan and the 1998
Non-Associate Directors Plan have been approved by the stockholders of A&F while
the 2002 Associate Plan, the 2003 Non-Associate Directors Plan and the Deferred
Compensation Plan have not. The 1998 Non-Associate Directors Plan was terminated
as of May 22, 2003 in respect of future grants pf options and issuances and
distributions of shares of Common Stock other than issuances of shares of Common
Stock upon exercise of options granted under the 1998 Non-Associate Directors
Plan which remained outstanding as of May 21, 2003 and issuances and
distributions of shares of Common Stock in respect of deferred compensation
allocated to accounts under the Deferred Compensation Plan as of May 21, 2003.

                                       62


The following table summarizes equity compensation plan information for the 1998
Associates Plan and the 1998 Non-Associate Directors Plan as a group and for the
2002 Associates Plan and the 2003 Non-Associate Directors Plan as a group, in
each case as of January 31, 2004.



                                                                                                    NUMBER OF SHARES
                                                                                                    OF COMMON STOCK
                                                                                                           REMAINING
                                                          NUMBER OF SHARES                               AVAILABLE FOR
                                                          OF COMMON STOCK           WEIGHTED-           FUTURE ISSUANCE
                                                         TO BE ISSUED UPON      AVERAGE EXERCISE          UNDER EQUITY
                                                            EXERCISE OF              PRICE OF             COMPENSATION
                                                            OUTSTANDING            OUTSTANDING          PLANS (EXCLUDING
                                                         OPTIONS, WARRANTS      OPTIONS, WARRANTS       SHARES REFLECTED
                                                            AND RIGHTS             AND RIGHTS            IN COLUMN (a))
PLAN CATEGORY                                                 (a)*                  (b)*                       (c)*
--------------                                           -----------------      -----------------       ----------------
                                                                                               
Equity compensation plans approved by stockholders         12,027,078 (1)           $31.22 (2)              606,787 (3)


Equity compensation plans not approved by stockholders      3,958,119 (4)           $26.71 (5)            3,551,864 (6)

Total                                                      15,985,197               $30.02                4,158,651


----------

*Reflects adjustments for changes in A&F's capitalization.

(1)   Includes 10,616,748 shares of Common Stock issuable upon exercise of
      options granted under the 1998 Associates Plan, 102,830 shares of Common
      Stock issuable upon vesting of awards of restricted shares of Common Stock
      granted under the 1998 Associates Plan, 290,000 shares of Common Stock
      issuable upon exercise of options granted under the 1998 Non-Associate
      Directors Plan and 17,500 shares of Common Stock reflecting share
      equivalents attributable to compensation deferred by non-associate
      directors participating in the Deferred Compensation Plan and
      distributable in the form of shares of Common Stock under the 1998
      Non-Associate Directors Plan. Also includes the right of Michael S.
      Jeffries to receive 1,000,000 shares of Common Stock as a career share
      award under the 1998 Associates Plan in accordance with the terms of his
      Amended and Restated Employment Agreement, dated as of January 30, 2003.
      This award vests December 31, 2008 if Mr. Jeffries remains employed with
      A&F. A pro rata portion of the award may vest earlier upon Mr. Jeffries'
      death or permanent and total disability or termination of his employment
      by A&F without cause or by Mr. Jeffries with good reason and will vest in
      full upon a change of control of A&F. Mr. Jeffries will not receive any of
      the shares of Common Stock subject to the career share award until after
      the award has vested and the delivery date specified in the Amended and
      Restated Employment Agreement occurred.

(2)   Represents weighted-average exercise price of options outstanding under
      the 1998 Associates Plan and the 1998 Non-Associate Directors Plan and
      weighted-average price of share equivalents attributable to compensation
      deferred by non-associate directors participating in the Deferred
      Compensation Plan distributable in the form of shares of Common Stock
      under the 1998 Non-Associate Directors Plan.

                                       63


(3)   Includes 594,725 shares of Common Stock remaining available for future
      issuance under the 1998 Associates Plan (no more than 195,592 of which may
      be the subject of awards which are not options or stock appreciation
      rights) and 12,062 shares of Common Stock remaining available for future
      issuance under the 1998 Non-Associate Directors Plan, in each case
      excluding the shares of Common Stock shown in footnote (1).

(4)   Includes 3,914,026 shares of Common Stock issuable upon exercise of
      options granted under the 2002 Associates Plan, 40,000 shares of Common
      Stock issuable upon exercise of options granted under the 2003
      Non-Associate Directors Plan and 4,093 shares of Common Stock reflecting
      share equivalents attributable to compensation deferred by non-associate
      directors participating in the Deferred Compensation Plan distributable in
      the form of shares of Common Stock under the 2003 Non-Associate Directors
      Plan.

(5)   Represents weighted-average exercise price of options outstanding under
      the 2002 Associates Plan and the 2003 Non-Associate Directors Plan and
      weighted-average price of share equivalents attributable to compensation
      deferred by non-associate directors participating in the Deferred
      Compensation Plan distributable in the form of shares of Common Stock
      under the 2003 Non-Associate Directors Plan.

(6)   Includes 3,045,957 shares of Common Stock remaining available for the
      future issuance under the 2002 Associates Plan and 505,907 shares of
      Common Stock remaining available for future issuance under the 2003
      Non-Associate Directors Plan, in each case excluding shares of Common
      Stock shown in footnote (4).

2002 STOCK PLAN FOR ASSOCIATES

The 2002 Associates Plan, which was adopted in January 2002 and amended and
restated May 22, 2003 by the Board of Directors of A&F, is administered by the
Compensation Committee of the Board. The 2002 Associates Plan permits A&F to
provide equity-based awards in the form of non-qualified stock options ("NSOs"),
restricted shares of Common Stock ("Restricted Shares") and stock units, each
representing the right to receive one share of Common Stock ("Stock Units" and,
collectively with NSOs and Restricted Shares, "Awards").

Shares Subject to the Plan

The maximum number of shares of Common Stock which may be delivered to
participants under the 2002 Associates Plan is 7,000,000 shares of Common Stock,
subject to adjustment as described below. Shares of Common Stock to be delivered
under the 2002 Associates Plan will be shares currently held or subsequently
acquired by A&F as treasury shares. The number of shares of Common Stock
authorized for delivery under the 2002 Associates Plan, the number of shares
subject to outstanding Awards, the respective exercise price, number of shares
and other limitations applicable to outstanding Awards and any other factors,
limits or terms affecting outstanding Awards, will be appropriately adjusted for
any future stock split, stock dividend, recapitalization, merger, consolidation,
combination, spin-off, distribution of assets to stockholders, exchange of
shares or other similar corporate change affecting the shares of Common Stock.
Shares attributable to Awards which have not been fully exercised or vested
prior to termination for any reason or which have been surrendered or cancelled
without the delivery of shares and Restricted Shares which have been forfeited
to A&F will be available for subsequent grants under the 2002 Associates Plan.
If any shares covered by an Award are not delivered because the Award is settled
in cash or used to satisfy any applicable tax withholding obligation, those
shares will not be deemed to have been delivered under the 2002 Associates Plan
for purposes of determining the maximum number of shares of Common Stock
available for delivery. If the exercise price of any NSO granted under the 2002
Associates Plan is satisfied by tendering already owned shares, only the number
of shares

                                       64


issued net of the shares tendered will be deemed delivered under the 2002
Associates Plan for purposes of determining the maximum number of shares of
Common Stock available for delivery.

Eligibility for Participation

Associates of A&F and its subsidiaries who are selected by the Compensation
Committee are eligible to participate in the 2002 Associates Plan.

Terms of NSOs

The Compensation Committee selects the individuals to whom NSOs are granted and
determines the terms and conditions of the NSOs granted. The exercise price of
NSOs granted under the 2002 Associates Plan has been and will be equal to 100%
of the fair market value of A&F's Common Stock on the grant date. Payment of the
exercise price may be made in cash or shares of Common Stock already owned by
the option holder. Each NSO has and will have a term of ten years from its grant
date. The Compensation Committee will determine the vesting schedule for each
NSO at the time of grant and may accelerate the exercisability of any NSO at any
time. The NSOs become fully exercisable in the event of defined changes of
control of A&F. If an option holder's employment is terminated by reason of
total disability, the NSOs may thereafter be exercised in full for the first
nine months that the option holder receives benefits under A&F's long-term
disability program, subject to the stated term of the NSOs. If an option
holder's employment is terminated by reason of death, the NSOs may thereafter be
exercised in full for a period of one year after the date of the option holder's
death or any other period which the Compensation Committee determines, subject
to the stated term of the NSOs. If an option holder's employment is terminated
for any other reason, any vested NSOs held by the option holder at the date of
termination may be exercised for the period specified in the option agreement or
as otherwise determined by the Compensation Committee, subject to the stated
term of the NSOs. At the discretion of the Compensation Committee, NSOs may have
a tax withholding feature. NSOs are not transferable except by will or the laws
of descent and distribution or pursuant to a qualified domestic relations order.

Terms of Restricted Shares

The Compensation Committee will determine the individuals to whom Restricted
Shares are granted. At the time a grant of Restricted Shares is made, the
Compensation Committee will determine the duration of the period (the
"Restricted Period") during which, and the conditions under which, the
Restricted Shares will vest. Unless the Compensation Committee determines
otherwise, either at the time of grant or any time thereafter, holders of
Restricted Shares will not have the right to vote the Restricted Shares or
receive any dividends with respect to them. All restrictions and conditions
applicable to outstanding Restricted Shares will lapse in the event of defined
changes of control of A&F. If the employment of the holder of Restricted Shares
is terminated by reason of total disability or death, all applicable
restrictions and conditions will lapse. If the holder of Restricted Shares
retires, the Compensation Committee may shorten or terminate the applicable
Restricted Period or waive any other applicable restrictions or conditions. If
the employment of the holder of Restricted Shares is terminated for any other
reason prior to the expiration or termination of the applicable Restricted
Period and the satisfaction of any other applicable conditions, unless the
Compensation Committee otherwise provides, the Restricted Shares will be
forfeited. At the discretion of the Compensation Committee, Restricted Shares
may have a tax withholding feature. Restricted Shares are not transferable
except pursuant to a qualified domestic relations order.

Terms of Stock Units

The Compensation Committee selects the individuals to whom Stock Units are
granted under the 2002 Associates Plan. Each Stock Unit represents the right to
receive one share of Common Stock, subject to the terms and conditions set by
the Compensation Committee. When Stock Units are granted, the

                                       65


Compensation Committee will determine the conditions under which the Stock Unit
will vest. Stock Units are not transferable except by will or the laws of
descent and distribution or pursuant to a qualified domestic relations order.
Stock Units will vest in full in the event of defined changes of control of A&F
or upon the death or total disability of the holder of the Stock Units. If the
employment of the holder of Stock Units is terminated for any other reason,
unless the Compensation Committee otherwise provides, any unvested Stock Units
will be forfeited. At the discretion of the Compensation Committee, Stock Units
may have a tax withholding feature.

Term of the Plan

The 2002 Associates Plan will terminate on January 30, 2012, unless the Plan is
terminated earlier by A&F's Board of Directors or by exhaustion of the shares of
Common Stock available for delivery.

2003 STOCK PLAN FOR NON-ASSOCIATE DIRECTORS

The 2003 Non-Associate Directors Plan, which was adopted by the Board of
Directors of A&F on May 22, 2003, is administered by the Board of Directors. The
2003 Non-Associate Directors Plan permits A&F to provide equity-based Awards in
the form of NSOs, Restricted Shares and Stock Units to directors of A&F who are
not associates of A&F or any of its affiliates ("non-associate directors"). In
addition, any shares of Common Stock distributable in respect of deferred
compensation allocated to the stock accounts of non-associate directors under
the Deferred Compensation Plan, described below, on or after May 22, 2003, will
be deemed to have been delivered under the 2003 Non-Associate Directors Plan.

Shares Subject to the Plan

The maximum number of shares of Common Stock which may be delivered to
participants under the 2003 Non-Associate Directors Plan is 550,000 shares of
Common Stock, subject to adjustment as described below. Shares of Common Stock
to be delivered under the 2003 Non-Associate Directors Plan will be shares
currently held or subsequently acquired by A&F as treasury shares. The number of
shares of Common Stock authorized for delivery under the 2003 Non-Associate
Directors Plan, the number of shares subject to outstanding Awards, the
respective exercise price, number of shares and other limitations applicable to
outstanding or subsequently issuable Awards and any other factors, limits or
terms affecting outstanding or subsequently issuable Awards, will be
appropriately adjusted for any future stock split, stock dividend,
recapitalization, merger, consolidation, combination, spin-off, distribution of
assets to stockholders, exchange of shares or other similar corporate change
affecting the shares of Common Stock. Shares attributable to Awards which have
not been fully exercised or vested prior to termination for any reason or which
have been surrendered or cancelled without the delivery of shares and Restricted
Shares which have been forfeited to A&F will be available for subsequent grants
under the 2003 Non-Associate Directors Plan. If any shares covered by an Award
are not delivered because the Award is settled in cash or used to satisfy any
applicable tax withholding obligation, those shares will not be deemed to have
been delivered under the 2003 Non-Associate Directors Plan for purposes of
determining the maximum number of shares of Common Stock available for delivery.
If the exercise price of any NSO granted under the 2003 Non-Associate Directors
Plan is satisfied by tendering already owned shares, only the number of shares
issued net of the shares tendered will be deemed delivered under the 2003
Non-Associate Directors Plan for purposes of determining the maximum number of
shares of Common Stock available for delivery.

Eligibility for Participation

Only non-associate directors of A&F are eligible to receive grants of Awards
under the 2003 Non-Associate Directors Plan.

                                       66


Terms of NSOs

On the first business day of each of the second fiscal quarter and the fourth
fiscal quarter of each fiscal year of A&F, beginning after May 22, 2003, each
individual then serving as a non-associate director has been and will be
automatically granted an NSO to purchase 2,500 shares of Common Stock. Each NSO
so granted vests in full on the first anniversary of the grant date, subject to
continued service as a director of A&F. The Board of Directors may grant NSOs to
non-associate directors in addition to the automatic grants described above. The
Board of Directors determines the non-associate directors to whom discretionary
NSOs are granted, the grant date of each discretionary NSO, the number of shares
covered by each discretionary NSO and the date(s) when each discretionary NSO
will become exercisable.

The exercise price of NSOs granted under the 2003 Non-Associate Directors Plan
has been and will be equal to 100% of the fair market value of A&F's Common
Stock on the grant date. Payment of the exercise price may be made in cash or
shares of Common Stock already owned by the option holder. The NSOs become fully
exercisable in the event of defined changes of control of A&F or upon the death
or total disability of a non-associate director. The NSOs remain exercisable
until the earlier of (a) the tenth anniversary of the grant date or (b) one year
after the non-associate director ceases to be a member of A&F's Board of
Directors. At the discretion of the Board of Directors, NSOs may have a tax
withholding feature. NSOs are not transferable except by will or the laws of
descent and distribution or pursuant to a qualified domestic relations order.

Terms of Restricted Shares

The Board of Directors may grant Restricted Shares to non-associate directors
subject to such restrictions, conditions and other terms as the Board
determines. At the time a grant of Restricted Shares is made, the Board of
Directors will determine the duration of the Restricted Period during which, and
the conditions under which, the Restricted Shares will vest. Holders of
Restricted Shares will not have the right to vote the Restricted Shares or
receive any dividends with respect to them. All restrictions and conditions
applicable to outstanding Restricted Shares will lapse in the event of defined
changes of control of A&F. If a non-associate director's service as a director
of A&F is terminated by reason of total disability or death, all restrictions
and conditions applicable to the Restricted Shares will lapse. If a
non-associate director's service as a director of A&F is terminated for any
other reason prior to the expiration or termination of the applicable Restricted
Period and the satisfaction of any other applicable conditions, the Restricted
Shares will be forfeited. At the discretion of the Board of Directors,
Restricted Shares may have a tax withholding feature. Restricted Shares are not
transferable except pursuant to a qualified domestic relations order.

Terms of Stock Units

On the first business day of each fiscal year of A&F, beginning after May 22,
2003, each non-associate director then serving has been and will continue to be
granted Stock Units representing the right to receive that number of shares of
Common Stock which equals the number determined by dividing (i) $60,000 by (ii)
the average of the closing sale prices of a share of Common Stock on NYSE during
the 20-trading-day period immediately preceding the grant date. Each Stock Unit
so granted will vest in full on the first anniversary of the grant date, subject
to continued service as a director. The Board of Directors may grant Stock Units
to non-associate directors in addition to the automatic grants described above
and will determine the conditions under which those discretionary Stock Units
will vest. Stock Units are not transferable except by will or the laws of
descent and distribution or pursuant to a qualified domestic relations order.
Stock Units will vest in full in the event of defined changes of control of A&F
or upon the death or total disability of the holder of the Stock Units. If a
non-associate director's service as a director of A&F is terminated for any
other reason, any unvested Stock Units will be forfeited. At the discretion of
the Board of Directors, Stock Units may have a tax withholding feature.

                                       67


Term of Plan

The 2003 Non-Associate Directors Plan will continue in effect until May 22,
2013, unless the Plan is earlier terminated by exhaustion of the shares of
Common Stock available for delivery.

DIRECTORS' DEFERRED COMPENSATION PLAN

A&F has maintained the Deferred Compensation Plan since October 1, 1998. The
Deferred Compensation Plan was amended and restated May 22, 2003. Voluntary
participation in the Deferred Compensation Plan allows a non-associate director
of A&F to defer all or a part of his or her quarterly retainers, meeting fees
and stock-based incentives (including NSOs, Restricted Shares and Stock Units),
including federal income tax thereon. The deferred compensation is credited to a
stock account where it is converted into a share equivalent. Stock-based
incentives deferred pursuant to the Deferred Compensation Plan are credited as
shares of Common Stock. Amounts otherwise payable in cash are converted into a
share equivalent based on the fair market value of the Company's Common Stock on
the date the amounts are credited to the non-associate director's stock account.
Cash dividends will be credited on the shares of Common Stock credited to a
non-associate director's stock account and converted into a share equivalent.
Each non-associate director's only right with respect to his or her stock
account (and the amounts allocated thereto) will be to receive distribution of
the amount in the non-associate director's stock account in accordance with the
terms of the Deferred Compensation Plan. Distribution of the deferred amount is
made in the form of a single lump sum transfer of the whole shares of Common
Stock represented by the share equivalent in the non-associate director's stock
account (plus cash representing the value of fractional shares) or annual
installments in accordance with the election made by the non-associate director.
Shares of Common Stock will be distributed under the 2003 Non-Associate
Directors Plan in respect of deferred compensation allocated to non-associate
directors' stock accounts on or after May 22, 2003 and under the 1998
Non-Associate Directors Plan in respect of deferred compensation allocated to
non-associate directors' stock accounts prior to May 22, 2003.

ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.

Information regarding certain relationships and related transactions is set
forth under the captions "ELECTION OF DIRECTORS - Nominees and Directors" and "
- Compensation Committee Interlocks and Insider Participation" and "EXECUTIVE
COMPENSATION - Employment Agreements and Other Transactions with Certain
Executive Officers" in the Proxy Statement and is incorporated herein by
reference.

ITEM 14 - PRINCIPAL ACCOUNTANT FEES AND SERVICES

Information regarding A&F's pre-approval policy and services rendered by A&F's
principal independent auditors is set forth under the captions "AUDIT COMMITTEE
MATTERS - Pre-approval Policy" and " - Fees of Independent Auditors" in the
Proxy Statement and incorporated herein by reference.

                                       68


                                     PART IV

ITEM 15. EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K.

      (a)(1) List of Financial Statements (Restated).

      The following consolidated financial statements of Abercrombie & Fitch and
      the related notes are filed as a part of this Annual Report on Form 10-K/A
      in ITEM 8:

      Consolidated Statements of Income (Restated) for the fiscal years ended
      January 31, 2004, February 1, 2003 and February 2, 2002.

      Consolidated Balance Sheets (Restated) as of January 31, 2004 and
      February 1, 2003.

      Consolidated Statements of Shareholders' Equity (Restated) for the
      fiscal years ended January 31, 2004, February 1, 2003 and February 2,
      2002.

      Consolidated Statements of Cash Flows (Restated) for the fiscal years
      ended January 31, 2004, February 1, 2003 and February 2, 2002.

      Notes to Consolidated Financial Statements (Restated).

      Report of Independent Registered Public Accounting Firm.

      (a)(2) List of Financial Statement Schedules.

      All schedules are omitted because the required information is either
      presented in the consolidated financial statements or notes thereto, or is
      not applicable, required or material.

      (a)(3) List of 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 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)

                                       69


            3.6   Amended and Restated Bylaws of A&F (reflecting amendments
                  through July 10, 2003) [for SEC reporting compliances purposes
                  only], incorporated herein by reference to Exhibit 3.6 to
                  A&F's Quarterly Report on Form 10-Q for the quarterly period
                  ended November 1, 2003 (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, Abercrombie &
                  Fitch Co., 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
                  Abercrombie & Fitch Co., each direct and indirect domestic
                  subsidiary of Abercrombie & Fitch Co. 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 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., Abercrombie & Fitch Co.,
                  the Lenders party thereto and National City Bank, as
                  Administrative Agent.

            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)

                                       70


            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 Abercrombie & Fitch Co. and Michael
                  S. Jeffries, including as Exhibit A thereto the Supplemental
                  Executive Retirement Plan 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, Inc. 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 know 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)

      14.   Code of Business Conduct and Ethics.

      21.   Subsidiaries of the Registrant.

      23.   Consent of Independent Registered Public Accounting Firm.

      24.   Powers of Attorney.

      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 Certification (Principal Executive Officer and
            Principal Financial Officer)

                                       71


      (b)   Reports on Form 8-K.

            A&F did not file any Current Reports on Form 8-K during the
            quarterly period ended January 31, 2004.

            On February 23, 2004, A&F filed a Current Report on Form 8-K dated
            February 23, 2004, reporting under "Item 5. Other Events and
            Regulation FD Disclosure," that Susan J. Riley had been named Senior
            Vice President - Chief Financial Officer of A&F.

      (c)   Exhibits.

            The exhibits to this Annual Report on Form 10-K/A are listed in Item
            15(a)(3) above.

      (d)   Financial Statement Schedules.

            Not applicable.

                                       72


                                   SIGNATURES

Pursuant to the requirements of Section 13 or l5(d) 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

                                       73


                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

                                   FORM 10-K/A

                ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF

                       THE SECURITIES EXCHANGE ACT OF 1934

                   FOR THE FISCAL YEAR ENDED JANUARY 31, 2004

                             ABERCROMBIE & FITCH CO.

             (Exact name of registrant as specified in its charter)

                                    EXHIBITS

                                       1


                                  EXHIBIT INDEX

Exhibit No.       Document
   
  *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., Abercrombie & Fitch Co.,
                  the Lenders party thereto and National City Bank, as
                  Administrative Agent 
   
  *14             Code of Business Conduct and Ethics 
      
  *21             Subsidiaries of the Registrant 
   
   23             Consent of Independent Registered Public Accounting Firm
   
   24             Powers of Attorney
   
   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 Certification (Principal Executive Officer and
                  Principal Financial Officer)

*   Exhibit was previously filed with the original filing of this Quarterly
    Report on Form 10-Q on April 14, 2004

                                       2