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

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

                                    FORM 10-Q

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

For the quarterly period ended May 1, 2004

                                       OR

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

For the transition period from _______________ to _________________

                         Commission file number 1-12107

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

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

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

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

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

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months (or for such shorter period that the registrant was
required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days. Yes [X] No [ ]

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

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

      Class A Common Stock                 Outstanding at June 4, 2004
      --------------------                 ---------------------------
         $.01 Par Value                         94,893,462 Shares



                             ABERCROMBIE & FITCH CO.

                                TABLE OF CONTENTS



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

     Item 1.  Financial Statements

         Condensed Consolidated Statements of Income
              Thirteen Weeks Ended
                  May 1, 2004 and May 3, 2003......................................................         3

         Condensed Consolidated Balance Sheets
                  May 1, 2004 and January 31, 2004.................................................         4

         Condensed Consolidated Statements of Cash Flows
              Thirteen Weeks Ended
                  May 1, 2004 and May 3, 2003......................................................         5

         Notes to Condensed Consolidated Financial Statements......................................         6

         Report of Independent Registered Public Accounting Firm...................................        12

     Item 2.   Management's Discussion and Analysis of
                  Financial Condition and Results of Operations....................................        13

     Item 3.   Quantitative and Qualitative Disclosures About Market Risk..........................        24

     Item 4.   Controls and Procedures.............................................................        25

Part II. Other Information

     Item 1.   Legal Proceedings...................................................................        26

     Item 2.   Changes in Securities, Use of Proceeds and Issuer Purchases
                  of Equity Securities.............................................................        28

     Item 4.   Submission of Matters to a Vote of Security Holders.................................        29

     Item 6.   Exhibits and Reports on Form 8-K....................................................        30


                                       2



                         PART I - FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

                               ABERCROMBIE & FITCH

                   CONDENSED CONSOLIDATED STATEMENTS OF INCOME

                      (Thousands except per share amounts)

                                   (Unaudited)



                                                           Thirteen Weeks Ended
                                                       ----------------------------
                                                       May 1, 2004      May 3, 2003
                                                       -----------      -----------
                                                                  
NET SALES                                              $   411,930      $   346,722

   Cost of Goods Sold, Occupancy and Buying Costs          246,340          218,534
                                                       -----------      -----------
GROSS INCOME                                               165,590          128,188

   General, Administrative and Store Operating
   Expenses                                                118,269           87,898
                                                       -----------      -----------
OPERATING INCOME                                            47,321           40,290

   Interest Income, Net                                       (985)            (991)
                                                       -----------      -----------
INCOME BEFORE INCOME TAXES                                  48,306           41,281

   Provision for Income Taxes                               18,630           15,730
                                                       -----------      -----------
NET INCOME                                             $    29,676      $    25,551
                                                       ===========      ===========
NET INCOME PER SHARE:

BASIC                                                  $      0.31      $      0.26
                                                       ===========      ===========
DILUTED                                                $      0.31      $      0.26
                                                       ===========      ===========
WEIGHTED-AVERAGE SHARES OUTSTANDING:

BASIC                                                       94,709           97,634
                                                       ===========      ===========
DILUTED                                                     96,872           99,835
                                                       ===========      ===========


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

                                       3



                               ABERCROMBIE & FITCH

                      CONDENSED CONSOLIDATED BALANCE SHEETS

                                   (Thousands)

                                   (Unaudited)



                                                                      May 1,        January 31,
                                                                      2004             2004
                                                                   -----------      -----------
                                                                              
ASSETS

CURRENT ASSETS:
  Cash and Equivalents                                             $   527,355      $   511,073
  Marketable Securities                                                 10,000           10,000
  Receivables                                                           13,286            7,197
  Inventories                                                          132,268          170,703
  Store Supplies                                                        30,370           29,993
  Other                                                                 24,612           23,689
                                                                   -----------      -----------
TOTAL CURRENT ASSETS                                                   737,891          752,655

PROPERTY AND EQUIPMENT, NET                                            450,154          445,956

OTHER ASSETS                                                               496              552
                                                                   -----------      -----------
TOTAL ASSETS                                                       $ 1,188,541      $ 1,199,163
                                                                   ===========      ===========
LIABILITIES AND SHAREHOLDERS' EQUITY

CURRENT LIABILITIES:
  Accounts Payable & Outstanding Checks                            $    67,764      $    91,364
  Accrued Expenses                                                     157,165          138,232
  Income Taxes Payable                                                  25,581           50,406
                                                                   -----------      -----------
TOTAL CURRENT LIABILITIES                                              250,510          280,002

DEFERRED INCOME TAXES                                                   22,717           19,516

OTHER LONG-TERM LIABILITIES                                             27,034           28,388

SHAREHOLDERS' EQUITY:
  Class A Common Stock - $.01 par value: 150,000,000 shares
      authorized, 94,788,337 and 94,607,499 shares outstanding
      at May 1, 2004 and January 31, 2004, respectively                  1,033            1,033
  Paid-In Capital                                                      138,144          139,139
  Retained Earnings                                                    937,389          919,577
                                                                   -----------      -----------
                                                                     1,076,566        1,059,749
     Less:  Treasury Stock, at Average Cost                           (188,286)        (188,492)
                                                                   -----------      -----------
TOTAL SHAREHOLDERS' EQUITY                                             888,280          871,257
                                                                   -----------      -----------
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY                         $ 1,188,541      $ 1,199,163
                                                                   ===========      ===========


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

                                       4



                               ABERCROMBIE & FITCH

                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

                                   (Thousands)

                                   (Unaudited)



                                                               Thirteen Weeks Ended
                                                            --------------------------
                                                              May 1,          May 3,
                                                               2004            2003
                                                            ----------      ----------
                                                                      
OPERATING ACTIVITIES:
  Net Income                                                $   29,676      $   25,551

  Impact of Other Operating Activities on Cash Flows:
     Depreciation and Amortization                              19,285          15,896
     Noncash Charge for Deferred Compensation                    1,893           1,282
     Deferred Taxes                                               (929)          7,529
  Changes in Assets and Liabilities:
      Inventories                                               38,435          (2,413)
      Accounts Payable and Accrued Expenses                      8,808          (6,139)
      Income Taxes                                             (15,695)        (24,466)
      Other Assets and Liabilities                             (11,246)         (1,624)
                                                            ----------      ----------
NET CASH PROVIDED BY OPERATING ACTIVITIES                       70,227          15,616
                                                            ----------      ----------
INVESTING ACTIVITIES:
  Capital Expenditures                                         (32,801)        (16,374)
  Purchases of Marketable Securities                           (10,000)              -
  Proceeds from Maturities of Marketable Securities             10,000          10,000
                                                            ----------      ----------
NET CASH USED FOR INVESTING ACTIVITIES                         (32,801)         (6,374)
                                                            ----------      ----------
FINANCING ACTIVITIES:
  Change in Cash Overdraft                                      (1,918)         (7,249)
  Purchases of Treasury Stock                                  (18,634)              -
  Dividends Paid                                               (11,865)              -
  Stock Option Exercises and Other                              11,273           9,647
                                                            ----------      ----------
NET CASH (USED FOR) PROVIDED BY FINANCING ACTIVITIES           (21,144)          2,398

NET INCREASE IN CASH AND EQUIVALENTS                            16,282          11,640
  Cash and Equivalents, Beginning of Year                      511,073         420,063
                                                            ----------      ----------
CASH AND EQUIVALENTS, END OF PERIOD                         $  527,355      $  431,703
                                                            ==========      ==========
SIGNIFICANT NONCASH INVESTING ACTIVITIES:
  Change in Construction Allowance Receivables              $    3,799      $    4,512
                                                            ==========      ==========
  Change in Accrual for Construction in Progress           ($   11,877)     $   10,829
                                                            ==========      ==========


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

                                       5



                               ABERCROMBIE & FITCH

        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

1.    BASIS OF PRESENTATION

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

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

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

      The condensed consolidated financial statements as of May 1, 2004 and for
      the thirteen week periods ended May 1, 2004 and May 3, 2003 are unaudited
      and are presented pursuant to the rules and regulations of the Securities
      and Exchange Commission. Accordingly, these condensed consolidated
      financial statements should be read in conjunction with the consolidated
      financial statements and notes thereto contained in A&F's Annual Report on
      Form 10-K for the fiscal year ended January 31, 2004 (the "2003 fiscal
      year"). In the opinion of management, the accompanying condensed
      consolidated financial statements reflect all adjustments (which are of a
      normal recurring nature) necessary to present fairly the financial
      position and results of operations and cash flows for the interim periods,
      but are not necessarily indicative of the results of operations for a full
      fiscal year.

      The condensed consolidated financial statements as of May 1, 2004 and for
      the thirteen week periods ended May 1, 2004 and May 3, 2003 included
      herein have been reviewed by the independent registered public accounting
      firm of PricewaterhouseCoopers LLP and the report of such firm follows the
      notes to the condensed consolidated financial statements.
      PricewaterhouseCoopers LLP is not subject to the liability provisions of
      Section 11 of the Securities Act of 1933 (the "Act") for its report on the
      condensed consolidated financial statements because that report is not a
      "report" within the meaning of Sections 7 and 11 of the Act.

                                       6



2.    STOCK-BASED COMPENSATION

      The Company reports stock-based compensation through the disclosure-only
      requirements of Statement of Financial Accounting Standards ("SFAS") No.
      123, "Accounting for Stock-Based Compensation," as amended by SFAS No.
      148, "Accounting for Stock-Based Compensation-Transition and Disclosure
      -an Amendment of FASB Statement No. 123," but elects to measure
      compensation expense using the intrinsic value method in accordance with
      Accounting Principles Board Opinion No. 25, "Accounting for Stock Issued
      to Employees." Accordingly, no compensation expense for options has been
      recognized as all options are granted at fair market value at the grant
      date. The Company does recognize compensation expense related to
      restricted share awards. If compensation expense related to options for
      the thirteen week periods ended May 1, 2004, and May 3, 2003 had been
      determined based on the estimated fair value of options granted,
      consistent with the methodology in SFAS No. 123, the pro forma effect on
      net income and net income per basic and diluted share would have been as
      follows:

      (Thousands except per share amounts)



                                                           Thirteen Weeks Ended
                                                       ----------------------------
                                                       May 1, 2004      May 3, 2003
                                                       -----------      -----------
                                                                  
Net income:

   As reported                                         $    29,676      $    25,551

   Stock-based compensation expense included in
   reported net income, net of tax                           1,162              794

   Stock-based compensation expense determined
   under fair value based method, net of tax(1)             (6,171)          (6,885)
                                                       -----------      -----------
   Pro forma                                           $    24,667      $    19,460
                                                       ===========      ===========
   Basic earnings per share:

        As reported                                    $      0.31      $      0.26
        Pro forma                                      $      0.26      $      0.20

   Diluted earnings per share:

        As reported                                    $      0.31      $      0.26
        Pro forma                                      $      0.26      $      0.20


(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 first
      quarter of fiscal 2004 and fiscal 2003 were $12.64 and $13.91,
      respectively. The fair value of each option, which is included in the pro
      forma results above, was estimated using the Black-Scholes option-pricing
      model. For purposes of the valuation, the following weighted-average
      assumptions were used: a 1.43% dividend yield in 2004 and no expected
      dividends in 2003; price volatility of 60% in 2004 and 63% in 2003;
      risk-free interest rates of 2.6% in 2004 and 2.9% in 2003; assumed
      forfeiture rates of 23% in 2004 and 2003, and expected lives of 4 years in
      2004 and 2003.

                                       7



3.    EARNINGS PER SHARE

      Weighted-Average Shares Outstanding (in thousands):



                                                       May 1, 2004      May 3, 2003
                                                       -----------      -----------
                                                                  
Shares of Class A Common Stock issued                      103,300          103,300
Treasury shares                                             (8,591)          (5,666)
                                                       -----------      -----------
Basic shares                                                94,709           97,634

Dilutive effect of options and restricted shares             2,163            2,201
                                                       -----------      -----------
Diluted shares                                              96,872           99,835
                                                       ===========      ===========


      Options to purchase 5,580,000 and 5,762,000 shares of Class A Common Stock
      during the thirteen week periods ended May 1, 2004 and May 3, 2003,
      respectively, were outstanding but were not included in the computation of
      net income per diluted share because the options' exercise prices were
      greater than the average market price of the underlying shares.

4.    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 inventory reserve for markdowns and valuations was $18.2 million, $4.7
      million, and $16.8 million at May 1, 2004, January 31, 2004, and May 3,
      2003, respectively. The shrink reserve was $10.9 million, $3.3 million,
      and $11.7 million at May 1, 2004, January 31, 2004, and May 3, 2003,
      respectively. These inventory valuations are seasonal and the amounts at
      the end of the first quarter of 2004 and 2003 reflect adjustments for
      inventory markdowns for the total selling season. The inventory valuations
      at January 31, 2004 reflect adjustments for inventory markdowns for the
      end of the fall season.

                                       8



5.    PROPERTY AND EQUIPMENT, NET

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



                                                         May 1,         January 31,
                                                          2004             2004
                                                       -----------      -----------
                                                                  
Property and equipment, at cost                        $   686,941      $   676,172
Accumulated depreciation and amortization                 (236,787)        (230,216)
                                                       -----------      -----------
Property and equipment, net                            $   450,154      $   445,956
                                                       ===========      ===========


6.    INCOME TAXES

      The provision for income taxes is based on the current estimate of the
      annual effective tax rate. Income taxes paid during the thirteen weeks
      ended May 1, 2004 and May 3, 2003, approximated $35.1 million and $33.0
      million, respectively.

7.    LONG-TERM DEBT

      The Company entered into a $250 million syndicated unsecured credit
      agreement (the "Credit Agreement") on November 14, 2002. The primary
      purposes of the Credit Agreement are for trade and stand-by letters of
      credit and working capital. The Credit Agreement is due to expire on
      November 14, 2005. The Credit Agreement has several borrowing options,
      including interest rates that are based on the agent bank's "Alternate
      Base Rate," or a 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 $31.7 million and $39.1 million
      were outstanding under the Credit Agreement at May 1, 2004 and at May 3,
      2003, respectively. No borrowings were outstanding under the Credit
      Agreement at May 1, 2004 and at May 3, 2003.

                                       9



8.    RELATED PARTY TRANSACTIONS

      Shahid & Company, Inc. has provided advertising and design services for
      the Company since 1995. Sam N. Shahid, Jr., who serves on A&F's Board of
      Directors, has been President and Creative Director of Shahid & Company,
      Inc. since 1993. Fees paid to Shahid & Company, Inc. for services provided
      during the thirteen week periods ended May 1, 2004 and May 3, 2003 were
      approximately $0.6 million and $0.5 million, respectively. The amounts do
      not include reimbursements to Shahid & Company, Inc. for expenses incurred
      while performing these services.

9.    CONTINGENCIES

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

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

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

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

      In 2003, one action was filed on behalf of a purported class alleged to be
      discriminated against in hiring or employment decisions due to race and/or
      national origin. The plaintiffs in 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. Additionally, the EEOC is conducting nationwide investigations
      relating to allegations of discrimination based on race, national origin
      and gender.

                                       10



      The Company accrues amounts related to legal matters if reasonably
      estimable and reviews these amounts at least quarterly. During the first
      quarter of fiscal 2004, the Company recorded an $8.0 million charge (net
      of expected proceeds of $10 million from insurance) resulting from an
      increase in expected defense costs related to the purported class action
      employment discrimination suit. The Company does not believe it is
      feasible to predict the outcome of this proceeding and intends to
      vigorously defend against it. However, if judgment is rendered in this
      proceeding which is unfavorable to the Company, the amount could
      potentially be material to the financial statements.

      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.

10.   SUBSEQUENT EVENTS

      A&F announced on May 18, 2004, that Seth R. Johnson, Executive Vice
      President and Chief Operating Officer of A&F, will retire from the Company
      effective June 18, 2004. Under the terms of the Retirement Agreement (the
      "Agreement"), the Company will provide retirement benefits equal to his
      base salary immediately prior to his retirement date, less ordinary and
      necessary withholding taxes, in weekly installments over the two year
      period commencing on June 18, 2004 and ending June 18, 2006. In addition
      to the retirement benefits, the Agreement provides additional
      consideration in the form of: (a) a pro rata portion of Mr. Johnson's 2004
      Incentive Compensation Performance Plan (the "Plan") incentive payment
      attributable to the period commencing on the first day of fiscal 2004
      through June 18, 2004 (to be paid in normal course after calculations are
      finalized in accordance with the terms of the Plan); (b) a cash payment
      equal to the market value (at the close of the market on June 18, 2004) of
      Mr. Johnson's unvested restricted shares; (c) an additional cash payment
      to be paid on June 20, 2005 equal to the market value as of the close of
      the market on June 17, 2005 of 25,000 shares of Class A Common Stock of
      A&F appropriately adjusted for any stock splits or dividends; and (d) an
      additional cash payment to be paid on June 19, 2006 equal to the market
      value as of the close of the market on June 16, 2006, of 45,000 shares of
      Class A Common Stock of A&F appropriately adjusted for any stock splits or
      dividends. The Company anticipates the aggregate cost of the Agreement
      will be approximately $5.0 to $5.5 million. On May 28, 2004, the Company
      announced that Mr. Johnson resigned from the Board of Directors effective
      July 26, 2004.

      On May 20, 2004 the Company announced the declaration of a quarterly
      dividend, of $0.125 per share of Class A Common Stock, which will be paid
      on June 22, 2004 to stockholders of record as of June 1, 2004.

                                       11



             REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

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

We have reviewed the accompanying condensed consolidated balance sheet of
Abercrombie & Fitch Co. and its subsidiaries as of May 1, 2004, and the related
condensed consolidated statements of income for each of the thirteen week
periods ended May 1, 2004 and May 3, 2003 and the condensed consolidated
statements of cash flows for the thirteen week periods ended May 1, 2004 and May
3, 2003. These interim financial statements are the responsibility of the
Company's management.

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

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

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

/s/ PricewaterhouseCoopers LLP
Columbus, Ohio
May 11, 2004

                                       12



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

OVERVIEW

The Company operates three brands: Abercrombie & Fitch, a fashion-oriented
casual apparel business directed at men and women with a youthful lifestyle,
targeted at 18 to 22 year-old college students; abercrombie, fashion-oriented
casual apparel in the tradition of Abercrombie & Fitch style and quality,
targeted at 7 to 14 year-old boys and girls; and Hollister, a West Coast
oriented lifestyle brand targeted at 14 to 17 year-old high school guys and
girls, at lower price points than Abercrombie & Fitch. All three brands also
offer Web sites where products comparable to those carried at the corresponding
stores can be purchased.

RESULTS OF OPERATIONS

During the first quarter of the 2004 fiscal year, net sales increased 19% to
$411.9 million from $346.7 million in the first quarter of 2003. Operating
income improved to $47.3 million in the first quarter of 2004 from $40.3 million
in the first quarter of 2003. Net income increased to $29.7 million in the first
quarter of 2004 compared to $25.6 million in the first quarter of 2003. Net
income per diluted share was $.31 in the first quarter of 2004 compared to $.26
in the first quarter of 2003.

The following data represent the amounts shown in the Company's condensed
consolidated statements of income for the thirteen week periods ended May 1,
2004, and May 3, 2003, expressed as a percentage of net sales:



                                        May 1, 2004       May 3, 2003
                                        -----------       -----------
                                                    
NET SALES                                     100.0%            100.0%

Cost of Goods Sold, Occupancy and
   Buying Costs                                59.8              63.0
                                        -----------       -----------
GROSS INCOME                                   40.2              37.0

General, Administrative and Store
   Operating Expenses                          28.7              25.4
                                        -----------       -----------
OPERATING INCOME                               11.5              11.6

Interest Income, Net                           (0.2)             (0.3)
                                        -----------       -----------
INCOME BEFORE INCOME TAXES                     11.7              11.9

Provision for Income Taxes                      4.5               4.5
                                        -----------       -----------
NET INCOME                                      7.2%              7.4%
                                        ===========       ===========


                                       13



Financial Summary

The following summarized financial and statistical data compares the thirteen
week period ended May 1, 2004 to the comparable period of fiscal 2003:



                                                          Thirteen Weeks Ended
                                                     -----------------------------
                                                     May 1, 2004       May 3, 2003       % Change
                                                     -----------       -----------       --------
                                                                                
Net sales (millions)                                 $       412       $       347             19%

Increase/(decrease) in
    comparable store sales                                     -                (6)%

Retail sales increase
    attributable to new and
    remodeled stores, magazine,
    catalogue and Web sites                                   19%               17%

Retail sales per average gross                       $        76       $        76              -
    square foot

Retail sales per average store                       $       549       $       551              -
    (thousands)

Average store size at period-end                           7,174             7,296             (2)%
    (gross square feet)

Gross square feet at period-end                            5,065             4,392             15%
    (thousands)

Number of stores and gross square feet by brands

Abercrombie & Fitch:

   Stores at beginning of period                             357               340
      Opened                                                   4                 3
      Closed                                                  (2)               (1)
                                                     -----------       -----------
   Stores at end of period                                   359               342
                                                     ===========       ===========
   Gross square feet
      (thousands)                                          3,169             3,053
                                                     ===========       ===========
abercrombie:

   Stores at beginning of period                             171               164
      Opened                                                   1                 1
      Closed                                                  (2)                -
                                                     -----------       -----------
   Stores at end of period                                   170               165
                                                     ===========       ===========
   Gross square feet
      (thousands)                                            750               731
                                                     ===========       ===========
Hollister:

   Stores at beginning of period                             172                93
      Opened                                                   5                 2
      Closed                                                   -                 -
                                                     -----------       -----------
   Stores at end of period                                   177                95
                                                     ===========       ===========
   Gross square feet
      (thousands)                                          1,146               608
                                                     ===========       ===========


                                       14



Net Sales

Net sales for the first quarter of 2004 were $411.9 million, an increase of 19%
over last year's first quarter net sales of $346.7 million. Comparable store
sales, defined as sales in stores that have been open for at least one year,
were flat for the quarter.

By merchandise brand, comparable store sales for the quarter versus the same
quarter last year were as follows: Abercrombie & Fitch declined 2% with both
mens and womens comparable store sales declining by a low single-digit
percentage. In abercrombie, comparable store sales decreased 1% with girls
comparable store sales achieving a mid-single digit positive increase and boys
declining in the mid-teens. In Hollister, comparable store sales increased by 9%
with both girls and guys achieving a positive high-single digit increase for the
quarter.

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

In Abercrombie & Fitch, womens had comparable store sales increases in the first
quarter versus the comparable quarter last year in skirts and denim, which were
offset by decreases in shorts and graphic knits. The men's business improved
during the first quarter compared to the fiscal 2003 first quarter. Woven shirts
and polos had strong comparable store sales increases while graphic t-shirts and
shorts declined.

In the kids' business, girls comparable store sales increased during the first
quarter of 2004 compared to the same quarter last year in knits, skirts and
denim. These increases were somewhat offset by weak sales in graphic tees and
shorts. Boys had comparable store sales increases in denim, woven shirts, and
accessories, but these increases were not sufficient to offset other weaker
performing categories.

In Hollister, girls also achieved slightly stronger comparable store sales than
guys. In girls, tees, skirts and denim had significant comparable store sales
increases during the quarter, while comparable store sales in the graphic knits
and pants declined. In guys, sports shirts and denim had significant positive
comparable store sales increases; however, knit tops and shorts declined.

Sales in the e-commerce business grew by approximately 73% during the first
quarter of the 2004 fiscal year compared to the same period during the 2003
fiscal year. The direct to consumer business (which includes the Company's
catalogue and the Company's Web sites) accounted for 6.4% of net sales in the
first quarter of the 2004 fiscal year compared to 4.7% in the first quarter of
fiscal 2003. The first quarter 2004 results include sales from the Hollister Web
site that was launched during the 2003 back-to-school period.

Current Trends and Outlook

Although the Company is planning for comparable store sales to continue to
improve in the future, it cannot predict whether this will occur in the 2004
fiscal year or any subsequent year due to the uncertain competitive and economic
environment.

                                       15



The Company entered fiscal 2004 with a focus on driving top line revenue. In
order to offer customers more new items more frequently and achieve high
margins, inventory levels were kept tight in order to turn the inventory faster.
The Company also continued to have a less promotional look in the stores.
Markdowns were cleared in the normal course of business. During the first
quarter, the Company utilized its lifestyle-only direct mail, national magazine
ads, and billboards to promote the Abercrombie & Fitch brand. In addition to
emphasizing top line growth, management will continue to focus on operational
controls which have been an important factor in the Company's success.

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).

Gross income for the first quarter of the 2004 fiscal year was $165.6 million
compared to $128.2 million in the comparable period during the 2003 fiscal year.
The gross income rate (gross income divided by net sales) for the first quarter
of the 2004 fiscal year was 40.2%, up 320 basis points from last year's rate of
37.0%. The increase in gross income rate resulted largely from an increase in
initial markup (IMU), partially offset by a higher markdown rate as a percent of
net sales. Continued progress in sourcing efficiency has been an important
factor in improving IMU. All three brands had IMU improvements in excess of 300
basis points and are operating at similar margins.

The markdown rate, as a percentage of net sales, exceeded last year's rate
reflecting the Company's strategy to turn merchandise quickly enabling the
addition of more new items to the sales floor.

Due to a combination of the reduced cost in ending inventory from successful
sourcing efforts and a shift in the timing of the deliveries, the Company ended
the first quarter of the 2004 fiscal year with inventories, at cost, down 21%
per gross square foot versus the first quarter of the 2003 fiscal year.

                                       16



General, Administrative and Store Operating Expenses

General, administrative and store operating expenses during the first quarter of
the 2004 fiscal year were $118.3 million compared to $87.9 million during the
same period in the 2003 fiscal year. The first quarter of the 2004 fiscal year
general, administrative and store operating expense rate (general,
administrative and store operating expenses divided by net sales) was 28.7%
compared to 25.4% in the first quarter of the 2003 fiscal year. The increase in
rate versus the 2003 comparable period is primarily due to the following: higher
legal expense due to a charge of $ 8.0 million related to expected defense costs
in a legal proceeding (see Note 9 of the Notes to Condensed Consolidated
Financial Statements); higher home office expenses, largely due to higher bonus
accruals resulting from improved financial performance; and higher store
expenses due to an increase in aggregate payroll. Wage levels, in all three
brands, were held relatively flat compared to first quarter of 2003.

The distribution center achieved record level productivity during the first
quarter of the 2004 fiscal year. Productivity, as measured in units processed
per labor hour, was 12% higher than the first quarter of the 2003 fiscal year.
Costs related to the distribution center, excluding direct shipping costs
related to the e-commerce and catalogue sales, included in general,
administrative and store operating expenses were $4.5 million for the first
quarter of the 2004 fiscal year compared to $4.3 million for the first quarter
of the 2003 fiscal year.

Operating Income

Operating income for the first quarter of the 2004 fiscal year increased to
$47.3 million from $40.3 million in the 2003 fiscal year first quarter, an
increase of 17.4%. The increase was primarily due to sales increases due to new
stores and higher gross margin, partially offset by higher home office expenses
and store expenses. The operating income rate (operating income divided by net
sales) was 11.5% for the first quarter of the 2004 fiscal year compared to 11.6%
for the first quarter of the 2003 fiscal year. Higher general, administrative
and store operating expenses, expressed as a percentage of net sales, reduced
the operating income rate in the first quarter of 2004. This decline was
partially offset by higher merchandise margins during the quarter.

Interest Income and Income Tax Expense

First quarter net interest income was $1.0 million in 2004 which was flat versus
last year. The Company continued to invest in tax-free securities. The effective
tax rate for the first quarter was 38.6% compared to 38.1% for the 2003
comparable period.

Off-Balance Sheet Arrangements and Contractual Obligations

The Company does not have any off-balance sheet arrangements or debt
obligations. The contractual obligations of the Company as of May 1, 2004 have
not significantly changed from the ones disclosed in the Company's Annual Report
on Form 10-K for the fiscal year ended January 31, 2004. There have been changes
in the ordinary course of the Company's business during the quarterly period
ended May 1, 2004 in the Company's contractual obligations included within both
the "operating leases" category and the "purchase obligations and other"
category.

                                       17



FINANCIAL CONDITION

Liquidity and Capital Resources

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



                                                             January 31,
                                           May 1, 2004          2004
                                           -----------       -----------
                                                       
Working capital                            $   487,381       $   472,653
                                           ===========       ===========
Capitalization:
   Shareholders' equity                    $   888,280       $   871,257
                                           ===========       ===========


Net cash provided by operating activities, the Company's primary source of
liquidity, totaled $70.2 million for the thirteen weeks ended May 1, 2004 versus
$15.6 million in the comparable period of 2003. Cash was provided primarily by
current year net income adjusted for depreciation and amortization and by
decreases in inventories and increases in accrued expenses. Uses of cash
primarily consisted of increased cash outflows in income taxes payable, accounts
payable and other assets and liabilities.

Inventories decreased as a result of the reduced cost in ending inventory from
successful sourcing efforts and a shift in the timing of the deliveries which
caused more delivery flow in May versus April compared with last year. As a
result, the Company ended the first quarter of 2004 with inventories down 21%
per gross square foot compared to last year's first quarter. Accrued expenses
also increased for items such as payroll and property taxes, related primarily
to the growth in the store base and accrued expenses resulting from an increase
in expected defense costs related to pending litigation.

Income taxes payable decreased as a result of payments made during the first
quarter and accounts payable decreased as a result of the decrease in
inventories. Other assets and liabilities increased primarily as a result of an
increase in accounts receivables related to expected proceeds from an insurance
claim pertaining to legal expenses.

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

Cash outflows for investing activities were for capital expenditures (see the
discussion in the "Capital Expenditures" section below) related primarily to new
stores and construction in process. Cash inflows from investing activities
consisted of maturities of marketable securities. As of May 1, 2004, the Company
held $10.0 million of marketable securities with original maturities of greater
than 90 days.

                                       18



Financing activities for the first quarter of 2004 consisted of the repurchase
of 599 thousand shares of A&F's Class A Common Stock at an average cost of
$31.11 for a total of $18.6 million pursuant to a previously authorized stock
repurchase program. The repurchase during the first quarter completed the 5
million share repurchase authorized by the Board of Directors on August 8, 2002.
In addition to stock repurchases, financing activities in the first quarter of
2004 included $11.9 million for the payment of the first quarterly $0.125
dividend on March 30, 2004, $11.3 million received in connection with stock
option exercises and $1.9 million for cash overdrafts which are outstanding
checks reclassified from cash to accounts payable.

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.

Letters of credit totaling approximately $31.7 million and $39.1 million were
outstanding under the Credit Agreement at May 1, 2004 and May 3, 2003,
respectively. No borrowings were outstanding under the Credit Agreement at May
1, 2004 and May 3, 2003.

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.

Store Count and Gross Square Feet

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



                                         May 1, 2004                          May 3, 2003
                              -------------------------------      -------------------------------
                               Number          Gross Square         Number          Gross Square
                              of Stores      Feet (thousands)      of Stores      Feet (thousands)
                              ---------      ----------------      ---------      ----------------
                                                                      
Abercrombie & Fitch                 359                 3,169            342                 3,053
abercrombie                         170                   750            165                   731
Hollister                           177                 1,146             95                   608
                              ---------      ----------------      ---------      ----------------
Total                               706                 5,065            602                 4,392
                              =========      ================      =========      ================


                                       19



Capital Expenditures

Capital expenditures, net of construction allowances, totaled $32.8 million and
$16.4 million for the thirteen weeks ended May 1, 2004 and May 3, 2003,
respectively. Additionally, the non-cash accrual for construction in progress
decreased $11.9 million in the first quarter of the 2004 and increased $10.8
million in the first quarter of 2003. Capital expenditures related primarily to
new store construction, including the non-cash accrual for construction in
progress. The balance of capital expenditures related primarily to miscellaneous
store remodeling projects.

The Company anticipates spending $115.0 million to $125.0 million in the 2004
fiscal year for capital expenditures, of which $85.0 million to $95.0 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 700,000 gross square feet of store
space in the 2004 fiscal year, which will represent a 14% increase over year-end
2003. It is anticipated the increase will result from the addition of
approximately 11 new Abercrombie & Fitch stores, 8 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 $635,000 per store, net of landlord 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 $510,000 per store, net of landlord 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 $615,000 per store, net of landlord 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.

                                       20



Critical Accounting Policies and Estimates

The Company's significant and critical accounting policies and estimates can be
found in the Notes to Consolidated Financial Statements contained in Item 8 of
A&F's Annual Report on Form 10-K for the fiscal year ended January 31, 2004
(Note 2). Additionally, the Company believes that the following policies are
critical to the portrayal of the Company's financial condition and results of
operations for interim periods.

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

Inventory Valuation - Inventories are principally valued at the lower of average
cost or market, on a first-in first-out basis, utilizing the retail method. The
retail method of inventory valuation is an averaging technique applied to
different categories of inventory. At the Company, the averaging is determined
at the stock keeping unit ("SKU") level by averaging all costs for each SKU. An
initial markup 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.

                                       21



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.

                                       22



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-Q 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 for the fiscal year ended January 31, 2004, in
some cases have affected and in the future could affect the Company's financial
performance and could cause actual results for the 2004 fiscal year and beyond
to differ materially from those expressed or implied in any of the
forward-looking statements included in this Quarterly Report on Form 10-Q or
otherwise made by management:

            -     changes in consumer spending patterns and consumer
                  preferences;

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

            -     the impact of competition and pricing;

            -     changes in weather patterns;

            -     postal rate increases and changes;

            -     paper and printing costs;

            -     market price of key raw materials;

            -     ability to source product from its global supplier base;

            -     political stability;

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

            -     availability of suitable store locations at appropriate terms;

            -     ability to develop new merchandise; and

            -     ability to hire, train and retain associates.

Future economic and industry trends that could potentially impact revenue and
profitability are difficult to predict. Therefore, there can be no assurance
that the forward-looking statements included in this Quarterly Report on Form
10-Q 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.

                                       23



ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

The market risk of the Company's financial instruments as of May 1, 2004 has not
significantly changed since January 31, 2004. The Company's market risk profile
as of January 31, 2004 is disclosed in "Item 7A - Quantitative and Qualitative
Disclosures about Market Risk" of A&F's Annual Report on Form 10-K for the
fiscal year ended January 31, 2004.

                                       24



ITEM 4. CONTROLS AND PROCEDURES

Evaluation of Disclosure Controls and Procedures

With the participation of the Chairman and Chief Executive Officer (the
principal executive officer) and the Senior Vice President - Chief Financial
Officer (the principal financial officer) of Abercrombie & Fitch Co. ("A&F"),
A&F's management has evaluated the effectiveness of A&F's disclosure controls
and procedures (as defined in Rule 13a-15(e) under the Securities Exchange Act
of 1934, as amended (the "Exchange Act")) as of the end of the quarterly period
covered by this Quarterly Report on Form 10-Q. Based on that evaluation, A&F's
Chairman and Chief Executive Officer and A&F's Senior Vice President - Chief
Financial Officer have concluded that:

      -     information required to be disclosed by A&F in this Quarterly Report
            on Form 10-Q would be accumulated and communicated to A&F's
            management, including its principal executive officer and principal
            financial officer, as appropriate to allow timely decisions
            regarding required disclosure;

      -     information required to be disclosed by A&F in this Quarterly Report
            on Form 10-Q would be recorded, processed, summarized and reported
            within the time periods specified in the SEC's rules and forms; and

      -     A&F's disclosure controls and procedures are effective as of the end
            of the quarterly period covered by this Quarterly Report on Form
            10-Q to ensure that material information relating to A&F and its
            consolidated subsidiaries is made known to them, particularly during
            the period for which the periodic reports of A&F, including this
            Quarterly Report on Form 10-Q, are being prepared.

Changes in Internal Control over Financial Reporting

There were no changes in A&F's internal control over financial reporting (as
defined in Rule 13a-15(f) under the Exchange Act) that occurred during A&F's
fiscal quarter ended May 1, 2004, that have materially affected, or are
reasonably likely to materially affect, A&F's internal control over financial
reporting.

                                       25



PART II - OTHER INFORMATION

ITEM 1.    LEGAL PROCEEDINGS

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

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

A&F is aware of six actions that have been filed on behalf of purported classes
of employees and former employees of the Company alleging that the Company
required its associates to wear and pay for a "uniform" in violation of
applicable law. In each case, the plaintiff, on behalf of his or her purported
class, seeks injunctive relief and unspecified amounts of economic and
liquidated damages. Two of these cases, Jennifer M. Solis v. Abercrombie & Fitch
Stores, Inc. and A&F California, LLC and Sarah Stevenson v. Abercrombie & Fitch
Co., allege violations of California law and were filed on February 10, 2003 and
February 4, 2003 in the California Superior Courts for Los Angeles County and
San Francisco County, respectively. An answer was filed in the Solis case on
March 26, 2003. Pursuant to a Petition for Coordination, the Solis and the
Stevenson cases were coordinated by order issued November 17, 2003. 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. 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.


                                       26


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 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. The case was transferred from the Western Division to the
Eastern Division of the Southern District of Ohio on April 21, 2004. A&F
subsequently renewed its motion to dismiss, which is pending.

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

A&F is aware of one action that has been filed on behalf of a purported class
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. During the first quarter of
fiscal 2004, the Company recorded an $8.0 million charge (net of expected
proceeds of $10 million from insurance) resulting from an increase in expected
defense costs related to this purported class action employment discrimination
suit. The Company does not believe it is feasible to predict the outcome of this
proceeding and intends to vigorously defend against it. However, if judgment is
rendered in this proceeding which is unfavorable to the Company, the amount
could potentially be material to the Company's financial statements. The parties
are in the process of discovery. In addition, the EEOC is conducting nationwide
investigations relating to allegations of discrimination based on race, national
origin and gender.


                                       27



ITEM 2. CHANGES IN SECURITIES, USE OF PROCEEDS AND ISSUER PURCHASES OF EQUITY
SECURITIES

(a) Not applicable

(b) Not applicable

(c) Not applicable

(d) Not applicable

(e) The following table provides information regarding A&F's purchase of its
Class A Common Stock during each fiscal month of the quarterly period ended May
1, 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)
-----------------------     ---------     ----------     -------------------    --------------------
                                                                    
February 1 through 28,
2004                           11,804(2)  $    27.18                       -                 599,000
February 29, 2004
through April 3, 2004         599,000     $    31.11                 599,000                       -
April 4 through May 1,
2004                                -     $        -                       -                       -
                            ---------     ----------     -------------------    --------------------
Total                         610,804     $    31.03                 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 be yet repurchased under A&F's
publicly announced stock repurchase authorization. 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. By January 31,
2004, the Company had repurchased 5,251,000 of the total shares authorized for
repurchase as of August 8, 2002. During the quarterly period ended May 1, 2004,
A&F repurchased the 599,000 shares of Class A Common Stock which remained
available under this stock repurchase authorization and, as a result, the
authorization has expired.

(2) Reflects shares of Class A Common Stock withheld from employees for payment
of taxes due upon the vesting of restricted share awards.

                                       28



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

On May 20, 2004, A&F held its annual meeting of shareholders at Abercrombie &
Fitch executive offices locates at 6301 Fitch Path, New Albany, Ohio. At the
close of business on the March 26, 2004 record date, 94,445,669 shares of Class
A Common Stock of A&F were outstanding and entitled to vote. At the Annual
Meeting, 87,410,124 or 92.55% of the outstanding shares of Class A Common Stock
entitled to vote were represented by proxy or in person. At the Annual Meeting,
Messrs. John A. Golden, Seth R. Johnson and Edward F. Limato were re-elected to
A&F's Board of Directors, each to serve for a three-year term expiring in 2007.
The vote on the election of directors was as follows:



                                          Votes        Broker Non-
                      Votes For         Withheld          Votes
                      ----------       ----------      -----------
                                              
John A. Golden        78,696,917        8,713,207                -
Seth R. Johnson       59,626,443       27,783,681                -
Edward F. Limato      84,308,567        3,101,557                -


The following individuals also continue to serve on the Board of Directors:
Messrs. James B. Bachmann, Russell M. Gertmenian, Archie M. Griffin, Michael S.
Jeffries, John W. Kessler, and Sam N. Shahid, Jr. and Ms. Lauren J. Brisky.

                                       29



Item 6. EXHIBITS AND REPORTS ON FORM 8-K

(a) Exhibits

3.    Certificate of Incorporation and Bylaws.

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

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

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

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

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

            3.6   Certificate regarding adoption of amendments to Sections 1.02,
                  1.06, 3.01, 3.05, 4.02, 4.03, 4.04, 4.05, 4.06, 6.01 and 6.02
                  of Amended and Restated Bylaws of A&F by Board of Directors on
                  May 20, 2004

            3.7   Amended and Restated Bylaws of A&F (reflecting amendments
                  through May 20, 2004) [for SEC reporting compliance purposes
                  only]

4.    Instruments Defining the Rights of Security Holders.

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

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

                                       30



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

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

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

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

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

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

                                       31



10.   Material Contracts.

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

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

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

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

            10.5  Amended and Restated Employment Agreement, dated as of January
                  30, 2003, by and between A&F and Michael S. Jeffries,
                  including as Exhibit A thereto the Supplemental Executive
                  Retirement Plan (Michael S. Jeffries), effective February 2,
                  2003, incorporated herein by reference to Exhibit 10.1 to
                  A&F's Current Report on Form 8-K dated February 11, 2003.
                  (File No. 1-12107)

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

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

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

            10.9  Retirement Agreement, executed on May 20, 2004, by and between
                  Seth R. Johnson and A&F


                                       32


      10.10     Employment Agreement, entered into as of May 17, 2004, by and
                between A&F and Robert S. Singer, including as Exhibit A thereto
                the Supplemental Executive Retirement Plan II (Robert S.
                Singer), effective May 17, 2004

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

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

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

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

(b) Reports on Form 8-K.

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

                                       33



                                   SIGNATURES

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

                              ABERCROMBIE & FITCH CO.

Date: June 9, 2004            By /s/ SUSAN J. RILEY
                                 -----------------------------------------------
                                 Susan J. Riley,
                                 Senior Vice President - Chief Financial Officer

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

                                       34



                                  EXHIBIT INDEX

Exhibit No.    Document

   3.6         Certificate regarding adoption of amendments to Sections 1.02,
               1.06, 3.01, 3.05, 4.02, 4.03, 4.04, 4.05, 4.06, 6.01 and 6.02 of
               Amended and Restated Bylaws of A&F by Board of Directors on May
               20, 2004

   3.7         Amended and Restated Bylaws of A&F (reflecting amendments through
               May 20, 2004) [for SEC reporting compliance purposes only]

   10.9        Retirement Agreement, executed on May 20, 2004, by and between
               Seth R. Johnson and A&F

   10.10       Employment Agreement, entered into as of May 17, 2004, by and
               between A&F and Robert S. Singer, including as Exhibit A thereto
               the Supplemental Executive Retirement Plan II (Robert S. Singer),
               effective May 17, 2004

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

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

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

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

                                       35