Abercrombie & Fitch
ANF
#3337
Rank
โ‚ฌ3.63 B
Marketcap
77,27ย โ‚ฌ
Share price
-0.70%
Change (1 day)
9.23%
Change (1 year)

Abercrombie & Fitch - 10-Q quarterly report FY


Text size:
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 November 2, 1996
----------------

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)


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


Four Limited Parkway East, Reynoldsburg, OH 43068
------------------------------------------------------
(Address of principal executive offices) (Zip Code)

Registrant's telephone number, including area code (614) 577-6500
-----------------------

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

<TABLE>
<S> <C>
Class A Common Stock Outstanding at December 2, 1996
- --------------------------------- -------------------------------------
$.01 Par Value 8,050,000 Shares

Class B Common Stock Outstanding at December 2, 1996
- --------------------------------- -------------------------------------
$.01 Par Value 43,000,000 Shares

</TABLE>
ABERCROMBIE & FITCH CO.

TABLE OF CONTENTS

<TABLE>
<CAPTION>


Page No.
--------
<S> <C>
Part I. Financial Information

Item 1. Financial Statements
Consolidated Statements of Income
Thirteen and Thirty-nine Weeks Ended
November 2, 1996 and October 28, 1995............... 3

Consolidated Balance Sheets
November 2, 1996 and February 3, 1996............... 4

Consolidated Statements of Cash Flows
Thirty-nine Weeks Ended
November 2, 1996 and October 28, 1995............... 5

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

Item 2. Management's Discussion and Analysis of
Results of Operations and Financial Condition.... 11


Part II. Other Information

Item 6. Exhibits and Reports on Form 8-K................... 16

</TABLE>

2
PART I - FINANCIAL INFORMATION

Item 1. FINANCIAL STATEMENTS

ABERCROMBIE & FITCH CO. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME

(Thousands except per share amounts)

(Unaudited)
<TABLE>
<CAPTION>

Thirteen Weeks Ended Thirty-nine Weeks Ended
------------------------- ------------------------
November 2, October 28, November 2, October 28,
1996 1995 1996 1995
----------- ----------- ---------- -----------
<S> <C> <C> <C> <C>
NET SALES $87,688 $57,222 $196,139 $129,267

Cost of Goods Sold, Occupancy
and Buying Costs 56,731 37,719 132,236 89,313
----------- ----------- ---------- -----------
GROSS INCOME 30,957 19,503 63,903 39,954

General, Administrative and
Store Operating Expenses 21,732 15,220 53,252 37,190
----------- ----------- ---------- -----------
OPERATING INCOME 9,225 4,283 10,651 2,764
Interest Expense 2,643 - 3,794 -
----------- ----------- ---------- -----------

INCOME BEFORE INCOME TAXES 6,582 4,283 6,857 2,764

Provision for Income Taxes 2,600 1,700 2,700 1,100
----------- ----------- ---------- -----------
NET INCOME $ 3,982 $ 2,583 $ 4,157 $ 1,664
=========== =========== ========== ===========
NET INCOME PER SHARE $.09 $.06 $.09 $.04
=========== =========== ========== ===========
WEIGHTED AVERAGE SHARES
OUTSTANDING 45,945 43,000 43,982 43,000
=========== =========== ========== ===========
</TABLE>

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

3
ABERCROMBIE & FITCH CO. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(Thousands)
<TABLE>
<CAPTION>

November 2, February 3,
1996 1996
----------- -----------
<S> <C> <C>
(Unaudited)
ASSETS
------
CURRENT ASSETS:
Cash $ 1,816 $ 874
Accounts Receivable 3,109 3,617
Inventories 51,339 30,388
Store Supplies 4,243 3,529
Other 961 448
----------- -----------

TOTAL CURRENT ASSETS 61,468 38,856

PROPERTY AND EQUIPMENT, NET 51,256 47,203

DEFERRED INCOME TAXES 1,218 1,624

OTHER ASSETS 6 10
----------- -----------

TOTAL ASSETS $ 113,948 $ 87,693
=========== ===========

LIABILITIES AND SHAREHOLDERS' EQUITY (DEFICIT)
---------------------------------------------

CURRENT LIABILITIES:
Accounts Payable $ 9,357 $ 4,359
Accrued Expenses 21,198 14,500
Intercompany Debt - 86,045
Credit Agreement 29,733 -
Working Capital Note 8,616 -
Income Taxes 1,485 4,892
----------- -----------

TOTAL CURRENT LIABILITIES 70,389 109,796

INTERCOMPANY PAYABLE 1,601 -

LONG-TERM MIRROR NOTE 50,000 -

OTHER LONG-TERM LIABILITIES 855 519

SHAREHOLDERS' EQUITY (DEFICIT):
Common Stock 511 -
Paid-in Capital 118,362 305
Retained Earnings (Deficit) (127,770) (22,927)
----------- -----------

TOTAL SHAREHOLDERS' EQUITY (DEFICIT) (8,897) (22,622)
----------- -----------

TOTAL LIABILITIES AND SHAREHOLDERS'
EQUITY (DEFICIT) $ 113,948 $ 87,693
=========== ===========

</TABLE>

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

4
ABERCROMBIE & FITCH CO. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Thousands)

(Unaudited)
<TABLE>
<CAPTION>

Thirty-nine Weeks Ended
------------------------
November 2, October 28,
1996 1995
----------- ------------
<S> <C> <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
Net Income $ 4,157 $ 1,664
Impact of Other Operating Activities on Cash Flows:
Depreciation and Amortization 8,423 6,706
Changes in Assets and Liabilities:
Inventories (20,951) (30,102)
Accounts Payable and Accrued Expenses 11,696 5,676
Income Taxes (3,001) (3,600)
Other Assets and Liabilities 56 (121)
---------- ---------

NET CASH PROVIDED FROM (USED FOR) OPERATING ACTIVITIES 380 (19,777)
---------- ---------

CASH USED FOR INVESTING ACTIVITIES
Capital Expenditures (12,910) (11,657)
---------- ---------

FINANCING ACTIVITIES:
Increase in Intercompany Payable 15,172 31,566
Repayment of Intercompany Debt (91,000) -
Repayment of Trademark Obligation (32,000) -
Dividend Paid to Parent (27,000) -
Proceeds from Borrowings Under Credit Agreement 150,000 -
Repayment of Borrowings Under Credit Agreement (120,267) -
Net Proceeds from Sale of Stock 118,567 -
Other Changes in Shareholders' Equity - 150
---------- ---------

NET CASH PROVIDED FROM FINANCING ACTIVITIES 13,472 31,716
---------- ---------

NET INCREASE IN CASH 942 282
Cash, Beginning of Year 874 592
---------- ---------

CASH, END OF PERIOD $ 1,816 $ 874
========== =========
</TABLE>

In the thirty-nine weeks ended November 2, 1996, non-cash financing activities
included the distribution of a note representing preexisting obligations of
Abercrombie & Fitch's operating subsidiary in respect of certain trademarks in
the amount of $32 million by Abercrombie & Fitch's trademark subsidiary to The
Limited Inc., distribution of the $50 million long-term mirror note and the
conversion of $8.6 million of intercompany debt into the working capital note.


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

5
ABERCROMBIE & FITCH CO. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

1. BASIS OF PRESENTATION

Abercrombie & Fitch Co. (the "Company") was incorporated on June 26, 1996,
and on July 15, 1996 acquired the stock of Abercrombie & Fitch Holdings,
the parent company of the Abercrombie & Fitch Business, and A&F Trademark,
Inc., in exchange for 43 million shares of Class B common stock issued to
The Limited, Inc. ("The Limited"). The Company is a specialty retailer of
high quality, casual apparel for men and women with an active, youthful
lifestyle. The business was established in 1892 and subsequently acquired
by The Limited in 1988.

An initial public offering of 8.05 million shares of the Company's Class A
common stock, including the sale of 1.05 million shares pursuant to the
exercise by the underwriters of their options to purchase additional shares
(the "Offering"), was consummated on October 1, 1996. As a result of the
Offering, approximately 84.2% of the outstanding common stock of the
Company is owned by The Limited.

Holders of Class A common stock generally have rights identical to holders
of Class B common stock except that holders of Class A common stock are
entitled to one vote per share while holders of Class B common stock are
entitled to three votes per share on all matters submitted to a vote of
shareholders. Under certain circumstances, each share of Class B common
stock is convertible into one share of Class A common stock, while held by
The Limited.

The net proceeds received by the Company from the Offering, approximating
$118.6 million, and cash from operations were used to partially repay the
borrowings under the $150 million credit agreement.

The accompanying consolidated financial statements include the historical
financial statements of, and transactions applicable to Abercrombie & Fitch
Co. and its subsidiaries and reflect the assets, liabilities, results of
operations and cash flows on a historical cost basis. The Company is a
direct subsidiary of The Limited. The common stock issued to The Limited
(43 million Class B shares) in connection with the incorporation of the
Company has been reflected as outstanding for all periods presented.

6
The consolidated financial statements as of and for the periods ended
November 2, 1996 and October 28, 1995 are unaudited and are presented
pursuant to the rules and regulations of the Securities and Exchange
Commission. Accordingly, these consolidated financial statements should be
read in conjunction with the consolidated financial statements and notes
thereto contained in the Company's Prospectus dated September 25, 1996. In
the opinion of management, the accompanying 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 consolidated financial statements as of November 2, 1996 and for the
thirteen and thirty-nine week periods ended November 2, 1996 and October
28, 1995 included herein have been reviewed by the independent public
accounting firm of Coopers & Lybrand L.L.P. and the report of such firm
follows the notes to consolidated financial statements.

1. ADOPTION OF ACCOUNTING STANDARD

In October 1995, the Financial Accounting Standards Board issued SFAS No.
123, "Accounting for Stock-Based Compensation." The Company will make the
required disclosures in its 1996 Annual Report.

3. INVENTORIES

The fiscal year of the Company and its subsidiaries is comprised of two
principal selling seasons: Spring (the first and second quarters) and Fall
(the third and fourth quarters). Valuation of finished goods inventories
is based principally upon the lower of average cost or market determined on
a first-in, first-out basis utilizing the retail method. Inventory
valuation at the end of the first and third quarters reflects adjustments
for inventory markdowns and shrinkage estimates for the total selling
season.

4. PROPERTY AND EQUIPMENT, NET

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

<TABLE>
<CAPTION>
November 2, February 3,
1996 1996
------------ -----------
<S> <C> <C>
Property and equipment, at cost $ 93,294 $ 80,867
Accumulated depreciation and
amortization (42,038) (33,664)
----------- -----------

Property and equipment, net $ 51,256 $ 47,203
=========== ===========

</TABLE>

7
5.   INCOME TAXES

The Company is included in The Limited's consolidated federal income tax
group for income tax purposes and is responsible for its proportionate
share of income taxes calculated upon its federal taxable income at a
current estimate of the Company's annual effective tax rate.

6. FINANCING ARRANGEMENTS

Short-term borrowings consist of the following at November 2, 1996
(thousands):

<TABLE>

<S> <C>
Credit Agreement $29,733
Working Capital Note 8,616
---------
$38,349
=========
</TABLE>

The credit agreement represents the remaining balance on $150 million
originally borrowed on July 2, 1996 under a bank credit agreement. The
LIBOR-related interest rate at November 2, 1996 was 5.92%. The agreement
places restrictions on mergers, consolidations, acquisitions, sales of
assets, transactions with affiliates, sale and leaseback transactions,
liens, restricted payments, debt and investments. It also contains an
interest and rental expense coverage ratio and a maximum ratio of debt to
earnings before income taxes, depreciation and amortization. The amounts
borrowed are repayable in nine consecutive semi-annual installments,
commencing on June 30, 1997. In addition, any outstanding borrowings must
be paid in full in the event that The Limited ceases to own directly at
least 80% of the outstanding stock of the Company. It is anticipated that
the remaining balance will be paid by cash provided from operations within
one year, and, accordingly, is classified as short-term borrowings. The
working capital note, which represents an obligation payable to The Limited
matures on January 31, 1997 and bears interest at an annual rate of 6.75%.

The long-term mirror note of $50 million represents a note distributed by
the Company's operating subsidiary to The Limited on July 2, 1996. The
7.8% interest rate and May 15, 2002 maturity of the mirror note parallels
that of the corresponding debt of The Limited.

Interest paid during the thirty-nine weeks ended November 2, 1996,
including interest on the intercompany cash management account (see Note
7), approximated $2.5 million.

8
7.   INTERCOMPANY RELATIONSHIP WITH PARENT

The Limited provides various services to the Company including, but not
limited to, store design and construction supervision, real estate
management, travel and flight support and merchandise sourcing. To the
extent expenditures are specifically identifiable they are charged to the
Company. All other related support expenses are charged to the Company and
other divisions of The Limited pro rata based upon various allocation
methods.

The Company participates in The Limited's centralized cash management
system whereby cash received from operations is transferred to The
Limited's centralized cash accounts and cash disbursements are funded from
the centralized cash accounts on a daily basis. After the initial
capitalization of the Company, the intercompany cash management account
became an interest earning asset or interest bearing liability of the
Company depending upon the level of cash receipts and disbursements.
Interest on the intercompany cash management account is calculated based on
the commercial paper rates for "AA" rated companies as reported in the
Federal Reserve's H.15 statistical release. The amount of the intercompany
payable under these arrangements to The Limited at November 2, 1996 is
approximately $1.6 million.

9
[LETTERHEAD OF COOPERS & LYBRAND]

REPORT OF INDEPENDENT ACCOUNTANTS

To The Board of Directors of
Abercrombie & Fitch Co.


We have reviewed the condensed consolidated balance sheet of Abercrombie & Fitch
Co. at November 2, 1996, and the related condensed consolidated statements of
income and cash flows for the thirteen-week and thirty-nine-week periods ended
November 2, 1996 and October 28, 1995. These financial statements are the
responsibility of the Company's management.


We conducted our review in accordance with standards established by the American
Institute of Certified Public Accountants. A review of interim financial
information consists principally of applying analytical procedures to financial
data and making inquiries of persons responsible for financial and accounting
matters. It is substantially less in scope than an audit conducted in accordance
with generally accepted auditing standards, 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 financial statements for them to be in conformity
with generally accepted accounting principles.

We have previously audited, in accordance with generally accepted auditing
standards, the consolidated balance sheet as of February 3, 1996, and the
related consolidated statements of income, shareholders' equity, and cash flows
for the year then ended (not presented herein); and in our report dated July 11,
1996, 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 February 3, 1996, is fairly stated,
in all material respects, in relation to the consolidated balance sheet from
which it has been derived.

/s/ COOPERS & LYBRAND L.L.P.
COOPERS & LYBRAND L.L.P.


Columbus, Ohio
December 11, 1996


10
Item  2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF
OPERATIONS AND FINANCIAL CONDITION

RESULTS OF OPERATIONS

During the third quarter of 1996, net sales increased 53% to $87.7 million from
$57.2 million a year ago. Third quarter operating income of $9.2 million more
than doubled last year's $4.3 million.

Earnings per share were $.09 in the third quarter of 1996 compared to $.06 in
1995. Year-to-date earnings per share were $.09 in 1996 compared to $.04 in
1995. On an adjusted basis, third quarter earnings per share were $.09 in 1996
compared to $.03 in 1995 and year-to-date earnings per share were $.08 in 1996
compared to a $(.02) loss in 1995. The adjusted results for the current and
prior year periods presented reflect: 1) 51.05 million shares outstanding; 2)
interest expense on the Company's ongoing capital structure, which excludes
interest expense on the Company's $150 million credit agreement that the Company
anticipates will be repaid in the fourth quarter of 1996; and 3) interest
expense on the Company's seasonal borrowings. Seasonal borrowings are provided
through The Limited's centralized cash management system and are reflected in
the Company's intercompany balances with The Limited.

Financial Summary
- -----------------

The following summarized statement of income data compares the adjusted thirteen
and thirty-nine week periods ended November 2, 1996 to the adjusted information
for the comparable 1995 periods (in thousands except per share data):

<TABLE>
<CAPTION>
Third Quarter
------------------------------------------------------------------------------------------------
As Reported Adjusted As Reported Adjusted
November 2, November 2, October 28, October 28,
1996 Adjustments 1996 1995 Adjustments 1995
------------ ----------- ----------- ------------- ------------ -----------
<S> <C> <C> <C> <C> <C> <C>
Operating income $ 9,225 - $ 9,225 $ 4,283 - $ 4,283
Interest expense (2,643) $1,300 (1,343) - $(1,556) (1,556)
------- ------ ------- ------- ------- -------
Income before income taxes 6,582 1,300 7,882 4,283 (1,556) 2,727
Provision for income taxes 2,600 550 3,150 1,700 (610) 1,090
------- ------ ------- ------- ------- -------
Net income $ 3,982 $ 750 $ 4,732 $ 2,583 $ (946) $ 1,637
======= ====== ======= ======= ======= =======

Net income per share $.09 $.09 $ .06 $.03
======= ======= ======= =======
Weighted average shares
outstanding 45,945 51,050 43,000 51,050
======= ======= ======= =======
</TABLE>

11
<TABLE>
<CAPTION>

Year-to-Date
------------------------------------------------------------------------------------------------
As Reported Adjusted As Reported Adjusted
November 2, November 2, October 28, October 28,
1996 Adjustments 1996 1995 Adjustments 1995
------------ ----------- ----------- ------------- ------------ -----------
<S> <C> <C> <C> <C> <C> <C>
Operating income $10,651 - $10,651 $ 2,764 - $ 2,764
Interest expense (3,794) $(97) (3,891) - $(4,241) (4,241)
------- ------ ------- ------- ------- -------
Income before income taxes 6,857 (97) 6,760 2,764 (4,241) 1,477
Provision for income taxes 2,700 - 2,700 1,100 (1,690) (590)
------- ------ ------- ------- ------- -------
Net income (loss) $ 4,157 $(97) $ 4,060 $ 1,664 $(2,551) $ (887)
======= ====== ======= ======= ======= =======
Net income (loss) per share $.09 $.08 $ .04 ($.02)
======= ======= ======= =======
Weighted average shares
outstanding 43,982 51,050 43,000 51,050
======= ======= ======= =======
</TABLE>

The following summarized financial and statistical data compares the thirteen
and thirty-nine week periods ended November 2, 1996 to the comparable 1995
periods:

<TABLE>
<CAPTION>
Third Quarter Year-to-Date
------------------------------ -----------------------------
1996 1995 % Change 1996 1995 % Change
------ ------ -------- ------ ------ --------
<S> <C> <C> <C> <C> <C> <C>
Increase in comparable store sales 19% 9% 17% 6%

Sales increase attributable to
new and remodeled stores 35% 40% 35% 37%

Sales per average selling square foot $99 $88 13% $227 $210 8%

Sales per average store (thousands) $779 $702 11% $1,791 $1,690 6%

Average store size at end of
quarter (selling square feet) 7,849 8,012 (2%)

Selling square feet at end of quarter
(thousands) 934 689 36%

Number of stores:

Beginning of period 106 77 100 67
Opened 13 9 19 19
Closed - - - -
----- ----- ----- -----
End of period 119 86 119 86
===== ===== ===== =====
</TABLE>

12
Net Sales
- ---------

Net sales for the third quarter of 1996 increased 53% to $87.7 million from
$57.2 million, an increase of $30.5 million. The increase was due to a
comparable store sales increase of 19%, combined with the addition of 33 new
stores as compared to the third quarter of 1995. Total selling square footage
increased by 245,000 square feet or 36%. Comparable store sales increases were
strong in both the men's and women's categories with women's sweaters and pants
and men's sweaters, pants and jeans among the best performing departments. Net
sales per selling square foot for the Company increased 13%.

Year-to-date net sales were $196.1 million, an increase of 52%, from $129.3
million for the same period in 1995. Sales growth came primarily from a
comparable store sales increase of 17% and the addition of new stores. Net
sales per selling square foot for the Company increased 8%.

Gross Income
- ------------

For the third quarter, gross income, expressed as a percentage of net sales, was
35.3%, which represented a 1.2% increase from the 34.1% level in the third
quarter of 1995. The increase was attributable to a decrease in buying and
occupancy costs, as a percentage of net sales, due to favorable expense
leveraging associated with increased comparable store sales. This more than
offset a decline in merchandise margins (representing gross income before the
deduction of buying and occupancy costs). The decline in merchandise margins
reflects higher markdowns in the third quarter of 1996 versus 1995, consistent
with the Company's strategy to introduce fresh merchandise for the holiday
selling period.

The 1996 year-to-date gross income, expressed as a percentage of net sales, was
32.6%, which represented a 1.7% increase from the 30.9% level in the comparable
period in 1995. Buying and occupancy costs declined as a percentage of net
sales, due to favorable expense leveraging associated with increased comparable
store sales. Merchandise margins were down slightly for the period due to
higher markdowns.

General, Administrative and Store Operating Expenses
- ----------------------------------------------------

General, administrative and store operating expenses, expressed as a percentage
of net sales, were 24.8% in the third quarter of 1996 and 26.6% for the same
period in 1995. The decline is attributable to expense leverage associated with
the strong comparable store sales growth and continued improvement in the
management of store payroll.

General, administrative and store operating expenses, expressed as a percentage
of net sales, were 27.2% and 28.8% for the year-to-date periods in 1996 and
1995, respectively. The improvement resulted from management's continued
emphasis on expense control and the favorable leveraging of store and home
office expenses over higher sales volume.

Operating Income
- ----------------

Third quarter and year-to-date operating income, expressed as a percentage of
net sales, were 10.5% and 5.4%, respectively in 1996, up from 7.5% and 2.1% for
the comparable periods in 1995. The improvement in operating income in these
periods is a result of both higher gross income and lower general,
administrative and store operating expenses, expressed as a percentage of net
sales.

13
Interest Expense
- ----------------

Third quarter adjusted interest expense of $1.3 million was down $.2 million
from adjusted interest expense for 1995. Year-to-date 1996, the Company's
adjusted interest expense was $3.9 million, down from $4.2 million in 1995.
Adjusted interest expense was lower in 1996 principally due to higher cash flows
generated from operations during 1996. Historical interest expense of $2.6
million for the third quarter and $3.8 million for the year-to-date period in
1996 reflects interest on the $150 million credit agreement from June 30, 1996
through the end of September and interest on the remaining balance of $29.7
million for October, interest on the $50 million mirror notes and $300,000 in
financing fees relating to the credit agreement.

FINANCIAL CONDITION

Liquidity and Capital Resources
- -------------------------------

Cash provided from operating activities and cash funding from The Limited's
centralized cash management system provide the resources to support operations,
including seasonal requirements and capital expenditures. A summary of the
Company's working capital position and long-term ongoing capitalization follows
(thousands):

<TABLE>
<CAPTION>
November 2, 1996 February 3, 1996
---------------- ----------------
<S> <C> <C>
Working capital $(8,921) (1) $(70,940) (2)

Intercompany payable $ 1,601 -

Capitalization:
Long-term debt $50,000 -
Deferred income tax asset (1,218) $ (1,624)
Shareholders' equity (deficit) (8,897) (22,622)
------- --------

Total capitalization $39,885 $(24,246)
======= ========
</TABLE>

(1) Includes the $8.6 million working capital note due The Limited.
(2) Includes $86.0 million of intercompany debt due The Limited.

Net cash provided from operating activities totaled $.4 million for the thirty-
nine weeks ended November 2, 1996 versus net cash used for operating activities
of $(19.8) million in the comparable period in 1995. Inventories increased 10%
to $51.3 million in 1996 compared to the same period in 1995 causing a use of
cash to support current year sales growth. Commensurate with the growth in sales
and inventories, accounts payable and accrued expenses also increased.

Investing activities were all for capital expenditures, which are primarily for
new stores.

14
The $150 million credit agreement, of which $29.7 million was outstanding at
November 2, 1996, is classified as a short-term obligation. It is currently
anticipated that all of the borrowings under the credit agreement will be
repaid by cash provided by operations in the fourth quarter of the 1996 fiscal
year.

Financing activities were primarily due to intercompany transactions as
discussed in Note 7 to the quarterly financial statements. In addition,
financing activities during 1996 included proceeds of $150 million from the
credit agreement which were used to repay $91 million of intercompany debt and
$32 million of Trademark Obligations and fund a $27 million dividend to The
Limited.

Abercrombie & Fitch's operations are seasonal in nature and are comprised of
two principal selling seasons: Spring (the first and second quarters) and Fall
(the third and fourth quarters), with the fourth quarter, including the
holiday season, accounting for approximately 45% of net sales in each of the
last two years. Accordingly, cash requirements are highest in the third
quarter as the Company's inventory builds in anticipation of the holiday
selling season.

Capital Expenditures
--------------------

Capital expenditures, primarily for new and remodeled stores, totaled $12.9
million for the thirty-nine weeks ended November 2, 1996 compared to $11.7
million for the comparable period of 1995. The Company anticipates spending
$21 - $25 million in 1996 for capital expenditures, of which $18 - $22
million will be for new stores, the relocation and expansion of existing
stores and related improvements for the retail business.

The Company has announced its intention to add approximately 214,000 net
selling square feet in 1996, which will represent a 27% increase over year-end
1995. It is anticipated that the increase will result from the addition of 29
new stores and the remodeling of one store. The Company expects that future
capital `expenditures will be funded principally by net cash provided by
operating activities.

Safe Harbor Statement under the Private Securities Litigation Reform Act of
---------------------------------------------------------------------------
1995
----
All forward-looking statements made by the Company involve material risks and
uncertainties and are subject to change based on various important factors
which may be beyond the Company's control. Accordingly, the Company's future
performance and financial results may differ maerially from those expressed or
implied in any such forward-looking statements. Such factors include, but are
not limited to, changes in consumer spending patterns, consumer preferences
and overall economic conditions, the impact of competition and pricing,
changes in weather patterns, political stability, currency and exchange risks
and changes in existing or potential duties, tariffs or quotas, availability
of suitable store locations on appropriate terms, ability to develop new
merchandise and ability to hire and train associates, and other factors that
may be described in the Company's filings with the Securities and Exchange
Commission. The Company does not undertake 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.

15
PART II - OTHER INFORMATION

Item 6. EXHIBITS AND REPORTS ON FORM 8-K

(a) Exhibits
--------

3. Articles of Incorporation and Bylaws

3.1 Amended and Restated Certificate of Incorporation of the Company.

3.2 Bylaws of the Company.

4. Instruments Defining the Rights of Security Holders

4.1 Specimen Certificate of Class A Common Stock of the Company
incorporated by reference to Exhibit 4.1 to the Company's
Registration Statement on Form S-1 (File No. 333-8231) (the
"Form S-1").

4.2 Certificate of Incorporation of The Limited incorporated by
reference to Exhibit 4.2 to the Company's Form S-1.

4.3 Bylaws of The Limited incorporated by reference to Exhibit 4.3 to
the Company's Form S-1.

4.4 Credit Agreement dated as of June 28, 1996 among Abercrombie &
Fitch Stores, Inc., Abercrombie & Fitch Trademark, Inc., the
banks listed therein and Chase Manhattan Bank, N.A. as Agent
incorporated by reference to Exhibit 10.1 to the Company's
Registration Statement on Form S-1.

10. Material Contracts

10.1 Services Agreement, dated September 27, 1996, by and between
Abercrombie & Fitch Co. and The Limited.

10.2 Shared Facilities Agreement, dated September 27, 1996, by and
between The Limited London-Paris-New York, Inc. and Abercrombie &
Fitch Co.

10.3 Shared Facilities Agreement, dated September 27, 1996, by and
between Express, Inc. and Abercrombie & Fitch Co.

10.4 Tax Sharing Agreement, dated September 27, 1996, by and between
Abercrombie & Fitch Co. and The Limited.

10.5 Corporate Agreement, dated October 1, 1996, by and between
Abercrombie & Fitch Co. and The Limited.

10.6 Abercrombie & Fitch Co. Incentive Compensation Plan.

10.7 Abercrombie & Fitch Co. 1996 Stock Option and Performance
Incentive Plan incorporated by reference to Exhibit 4.3 to the
Company's Registration Statement of Form S-8 (File No.
333-15945).

10.8 Abercrombie & Fitch Co. 1996 Stock Plan for Non-Associate
Directors incorporated by reference to Exhibit 4.3 to the
Company's Registration Statement on Form S-8 (File No.
333-15941).

16
15. Letter re:  Unaudited Interim Financial Information to Securities and
Exchange Commission re: Incorporation of Report of Independent
Accountants

27. Financial Data Schedule


(b) Reports on Form 8-K
-------------------

None.

17
SIGNATURE
---------


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.
(Registrant)



By /s/ Seth R. Johnson
________________________
Seth R. Johnson,
Vice President and Chief
Financial Officer*


Date: December 13, 1996

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

* Mr. Johnson is the principal financial officer and has been duly authorized
to sign on behalf of the Registrant.

18
EXHIBIT INDEX
-------------



Exhibit No. Document
- ----------- ----------------------------------------------------------------

3.1 Amended and Restated Certificate of Incorporation of the Company.

3.2 Bylaws of the Company.

10.1 Services Agreement, dated as of September 27, 1996, by and between
Abercrombie & Fitch Co. and The Limited.

10.2 Shared Facilities Agreement, dated September 27, 1996, by and
between The Limited London-Paris-New York, Inc. and Abercrombie
& Fitch Co.

10.3 Shared Facilities Agreement, dated September 27, 1996, by and
between Express, Inc. and Abercrombie & Fitch Co.

10.4 Tax Sharing Agreement, dated September 27, 1996, by and between
Abercrombie & Fitch Co. and The Limited.

10.5 Corporate Agreement, dated October 1, 1996, by and between
Abercrombie & Fitch Co. and The Limited.

10.6 Abercrombie & Fitch Co. Incentive Compensation Plan.

15 Letter re: Unaudited Interim Financial Information to Securities
and Exchange Commission re: Incorporation of Independent
Accountants' Report.

27 Financial Data Schedule.