ABERCROMBIE & FITCH CO /DE/
S-4/A, 1998-04-02
FAMILY CLOTHING STORES
Previous: INGRAM MICRO INC, DEF 14A, 1998-04-02
Next: T F PURIFINER INC, NT 10-K, 1998-04-02



   
     As filed with the Securities and Exchange Commission on April 2, 1998
                                                    Registration No. 333-46423
    
==============================================================================

                    SECURITIES AND EXCHANGE COMMISSION
                          Washington, D.C.  20549

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

                            Amendment No. 1 to
                                 FORM S-4
                          REGISTRATION STATEMENT
                                   UNDER
                        THE SECURITIES ACT OF 1933

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

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

<TABLE>
<S>                                               <C>                                            <C>
                   Delaware                                          5651                                    31-1469076
        ------------------------------                    ---------------------------                   -------------------
          (State or jurisdiction of                      (Primary Standard Industrial                     (I.R.S. Employer
        incorporation or organization)                    Classification Code Number)                   Identification No.)

                         Four Limited Parkway East
                          Reynoldsburg, OH 43068
                              (614) 577-6500
            (Address, including zip code, and telephone number,
     including area code, of Registrant's principal executive offices)
</TABLE>
                              Seth R. Johnson
                         Four Limited Parkway East
                          Reynoldsburg, OH 43068
                              (614) 577-6500
(Name, address, including zip code, and telephone number, including area code,
 of agent for service)

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

                                COPIES TO:

                           David L. Caplan, Esq.
                           Davis Polk & Wardwell
                           450 Lexington Avenue
                         New York, New York 10017
                              (212) 450-4000

               Approximate date of commencement of proposed sale to the
public:  As promptly as practicable after this Registration Statement becomes
effective and the other conditions to the commencement of the Exchange Offer
described herein have been satisfied or waived.

               If any of the securities being registered on this form are to
be offered in connection with the formation of a holding company and there is
compliance with General Instruction G, check the following box. [ ]

               If this form is filed to register additional securities for an
offering pursuant to Rule 462(b) under the Securities Act, check the following
box and list the Securities Act registration statement number of the earlier
effective registration  statement for the same offering. [ ]

               If this form is a post-effective amendment filed pursuant to
Rule 462(d) under the Securities Act, check the following box and list the
Securities Act registration statement number of the earlier effective
registration statement for the same offering. [ ]

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

<TABLE>
<CAPTION>
                                                CALCULATION OF REGISTRATION FEE
   
                                                               Proposed               Proposed
     Title of  Each Class of            Amount to be       Maximum Offering       Maximum Aggregate      Amount of Registration
   Securities to be Registered         Registered(1)        Price Per Unit         Offering Price                  Fee
=============================================================================[====================================================
<S>                                  <C>                   <C>                  <C>                      <C>

Class A Common Stock, par value      43,000,000 shares        $29.125(2)        $1,252,375,000.00(2)         $369,451.00(4)
 $.01 per share..................       600,000 shares        $28,782(3)           $17,269,200.00(3)           $5,094.41(5)
=================================================================================================================================
</TABLE>

(1) The maximum number of shares of Class A common stock ("A&F Common Stock")
    of Abercrombie & Fitch Co.  ("A&F") offered in exchange for shares of
    the common stock ("Limited Common Stock") of The Limited, Inc.  ("The
    Limited"), as described in the Offering Circular-Prospectus filed as
    part of this Registration Statement.

(2) Estimated solely for purposes of calculating the registration fee and
    computed pursuant to Rule 457(f)(1) under the Securities Act of 1933,
    as amended, based on $29.125, the average of the high and low per share
    trading prices reported on the New York Stock Exchange Composite Tape
    on February 9, 1998 for the Limited Common Stock to be purchased by The
    Limited in exchange for shares of A&F Common Stock.

(3) Estimated solely for purposes of calculating the registration fee and
    computed pursuant to Rule 457(f)(1) under the Securities Act of 1933,
    as amended, based on $28.782, the average of the high and low per share
    trading prices reported on the New York Stock Exchange Composite Tape
    on March 31, 1998 for the Limited Common Stock to be purchased by The
    Limited in exchange for shares of A&F Common Stock.

(4) Previously paid.

(5) Paid herewith.
    

               THE REGISTRANT HEREBY AMENDS THIS REGISTRATION STATEMENT
ON SUCH DATE OR DATES AS MAY BE NECESSARY TO DELAY ITS EFFECTIVE DATE UNTIL
THE REGISTRANT SHALL FILE A FURTHER AMENDMENT WHICH SPECIFICALLY STATES THAT
THIS REGISTRATION STATEMENT SHALL THEREAFTER BECOME EFFECTIVE IN ACCORDANCE
WITH SECTION 8(A) OF THE SECURITIES ACT OR UNTIL THE REGISTRATION STATEMENT
SHALL BECOME EFFECTIVE ON SUCH DATE AS THE COMMISSION, ACTING PURSUANT TO SAID
SECTION 8(A), MAY DETERMINE.
==============================================================================


AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON April 2, 1998 --
SUBJECT TO COMPLETION.
                                  [LTD LOGO]
                          EXCHANGE OFFER - IMPORTANT

Dear Limited Stockholders:

   
The Limited has announced a plan to establish its Abercrombie & Fitch
subsidiary as a fully independent public company.   In order to implement this
plan and distribute its A&F shares, The Limited is offering you, as a
stockholder, the opportunity to exchange (on a tax free basis) shares of The
Limited which you own for shares of A&F.  The Limited currently owns
43,600,000 A&F shares.
    

This Exchange Offer will be conducted as a modified "Dutch auction".  What
that means is that you will be able to select, from within a range, the
exchange ratio at which you are willing to exchange some or all of your Limited
shares for shares of A&F.  This exchange ratio range is not more than ___ nor
less than ___ of a share of A&F for each share of The Limited.

Based on the exchange ratios selected by fellow tendering stockholders, The
Limited will select as the final exchange ratio the lowest exchange ratio that
will permit the maximum number of shares of A&F owned by The Limited to be
exchanged.  This final exchange ratio would apply to all Limited shares
accepted for exchange.

In order to facilitate a successful distribution of A&F shares, The Limited
anticipates that the final exchange ratio will provide tendering stockholders
with shares of A&F having a market value greater than the market value of the
Limited shares tendered.  We will refer to this greater value in this document
as the "Anticipated Premium."   Based on the trading prices for A&F and
Limited shares on _____, 1998, the Anticipated Premium would be approximately
___% using the minimum exchange ratio and approximately ___% using the maximum
exchange ratio.  We cannot, however, predict what the amount of any
Anticipated Premium will be.

   
If the collective response of stockholders is such that more than 43,600,000
shares of A&F would be exchanged at the final exchange ratio, then the number
of Limited shares to be accepted from each stockholder who tendered shares at
or below the final exchange ratio will be reduced on a pro rata basis.   If
fewer than 43,600,000 but more than 39,240,000 shares of A&F would be
exchanged, The Limited will accept all shares tendered at or below the final
exchange ratio, and will distribute its remaining A&F shares to its
stockholders at the time on a pro rata basis through a "spin-off" transaction.
    

Whether you should participate in the Exchange Offer depends on many factors.
You should consider, among other things, (i) your view of the relative values
of a single Limited share and a single A&F share, (ii) the opportunity to
receive the Anticipated Premium and (iii) your investment strategy with regard
to the two stocks.  Neither The Limited nor A&F nor any of their respective
directors makes any recommendation as to whether you should tender shares.
You must make your own decision after reading this document and consulting
with your advisors based on your own financial position and requirements.  We
urge you to read this Offering Circular-Prospectus very carefully.

   
The Exchange Offer is subject to certain conditions, including that enough
Limited shares are tendered so that at least 90% of the A&F shares owned by
The Limited (39,240,000 out of a total of 43,600,000 shares) can be exchanged
for Limited shares.  The Exchange Offer, proration period and withdrawal
rights will expire at 12:00 midnight, New York City time, on _____________,
1998, unless extended.

The Limited has retained the services of D.F. King & Co., as Information
Agent, and Goldman, Sachs & Co., as Dealer Managers, to assist you in
connection with the Exchange Offer.  You may call either the Information Agent
(1-800-549-6864, toll-free) or the Dealer Managers (1-800-323-5678, toll-
free) directly to request additional documents and to ask any questions.

                               /s/ Leslie Wexner
                          ---------------------------
                               Leslie H. Wexner
                          Chairman, CEO and President
                               The Limited, Inc.
    

NEITHER THE SECURITIES AND EXCHANGE COMMISSION NOR ANY STATE SECURITIES
REGULATORS HAVE APPROVED THE ABERCROMBIE & FITCH COMMON STOCK TO BE ISSUED IN
THE EXCHANGE OFFER OR DETERMINED IF THIS OFFERING CIRCULAR-PROSPECTUS IS
ACCURATE OR ADEQUATE.  ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL
OFFENSE.


               The Dealer Managers for this Exchange Offer are:
                             Goldman, Sachs & Co.
             Offering Circular-Prospectus, dated __________, 1998


INFORMATION CONTAINED IN THIS OFFERING CIRCULAR-PROSPECTUS IS SUBJECT TO
COMPLETION OR AMENDMENT.  A REGISTRATION STATEMENT RELATING TO THE A&F COMMON
STOCK HAS BEEN FILED WITH THE SECURITIES AND EXCHANGE COMMISSION.  THE A&F
COMMON STOCK MAY NOT BE SOLD NOR MAY OFFERS TO BUY BE ACCEPTED PRIOR TO THE
TIME THE REGISTRATION STATEMENT BECOMES EFFECTIVE.  THIS PROSPECTUS SHALL NOT
CONSTITUTE AN OFFER TO BUY NOR SHALL THERE BE ANY SALE OF A&F COMMON STOCK IN
ANY STATE IN WHICH SUCH OFFER, SOLICITATION OR SALE WOULD BE UNLAWFUL PRIOR TO
REGISTRATION OR QUALIFICATION UNDER THE SECURITIES LAWS OF ANY SUCH STATE.




                                  [PICTURES]






                               TABLE OF CONTENTS

                                                                          Page
                                                                          ----

   
QUESTIONS AND ANSWERS ABOUT THE EXCHANGE OFFER...............................1

SUMMARY......................................................................6
The Companies................................................................6
Background and The Limited's Reasons for the Exchange Offer..................6
The Exchange Offer Generally.................................................7
The Exchange Offer...........................................................7
The Exchange Agent...........................................................9
The Information Agent........................................................9
The Dealer Managers..........................................................9
The Spin-Off.................................................................9
Comparative Per Share Market Price Information...............................9
Summary Historical Consolidated Financial Data of The Limited...............10
Summary Unaudited Pro Forma Condensed Consolidated Financial Data...........12
Summary Historical Consolidated Financial Data of A&F.......................14
Summary Unaudited Pro Forma Condensed Consolidated Financial Data of A&F....15

RISK FACTORS................................................................16
Risk Factors Regarding A&F..................................................16
Risk Factor Regarding the Anticipated Premium...............................18

THE TRANSACTIONS............................................................19
Background and Purpose......................................................19
Effects.....................................................................21
No Appraisal Rights.........................................................21
Regulatory Approvals........................................................21
Accounting Treatment........................................................21
Forward-Looking Statements May Prove Inaccurate.............................22

THE EXCHANGE OFFER..........................................................23
Terms of the Exchange Offer.................................................23
Exchange of Shares of Limited Common Stock..................................25
Determining to Participate in the Exchange Offer............................26
Procedures for Tendering Shares of Limited Common Stock.....................28
Guaranteed Delivery Procedure...............................................30
Special Procedures for Participants in the Savings and Retirement
  Plan and the Stock Purchase Plan..........................................31
Withdrawal Rights...........................................................32
Extension of Tender Period; Termination; Amendment..........................32
Conditions to Consummation of the Exchange Offer............................33
Fees and Expenses...........................................................35

THE SPIN-OFF................................................................37

MARKET PRICES, TRADING AND DIVIDEND INFORMATION.............................38
Limited Common Stock........................................................38
A&F Common Stock............................................................38

CAPITALIZATION..............................................................40

UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL STATEMENTS.......................41
The Limited.................................................................42
Abercrombie & Fitch.........................................................47

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
  OPERATIONS OF THE LIMITED.................................................50
Financial Summary...........................................................53
Net Sales...................................................................55
Gross Income................................................................55
General, Administrative and Store Operating Expenses........................56
Special and Nonrecurring Items..............................................57
Operating Income............................................................57
Interest Expense............................................................57
Other Income................................................................58
Gains in Connection with IPO................................................58
Acquisition.................................................................58
Financial Condition.........................................................58
Information Systems and "Year 2000" Compliance..............................61
Impact of Inflation.........................................................62
Adoption of New Accounting Standards........................................62

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
  OPERATIONS OF A&F.........................................................63
Financial Summary...........................................................63
Net Sales...................................................................64
Gross Income................................................................64
General, Administrative and Store Operating Expenses........................65
Operating Income............................................................65
Interest Expense............................................................65
Financial Condition.........................................................66
Information Systems and "Year 2000" Compliance..............................67
Impact of Inflation.........................................................67
Adoption of New Accounting Standards........................................68

BUSINESS OF A&F.............................................................69
Business Strengths..........................................................69
Growth Strategy.............................................................70
A&F Stores..................................................................71
Merchandising...............................................................72
Marketing and Promotion.....................................................73
Associates..................................................................74
Sourcing....................................................................74
Central Store Planning......................................................74
Central Real Estate Management..............................................75
Merchandise Distribution....................................................75
Management Information Systems..............................................76
Trademarks and Servicemarks.................................................76
Competition.................................................................77
Properties..................................................................77

BUSINESS OF THE LIMITED.....................................................79

MANAGEMENT OF A&F...........................................................81
Board of Directors..........................................................81

SHARES ELIGIBLE FOR FUTURE SALE.............................................82

COMPARISON OF RIGHTS OF HOLDERS OF LIMITED COMMON STOCK AND A&F COMMON
  STOCK.....................................................................83
Number of Directors.........................................................83
Business Combinations.......................................................83
Authorized Shares of Stock..................................................84
Transactions with Interested Parties........................................84

RELATIONSHIP BETWEEN THE LIMITED AND A&F....................................85
Services Agreements.........................................................85
Sublease Agreements.........................................................85
Shared Facilities Agreements................................................85
Tax-Separation Agreement....................................................86

CERTAIN FEDERAL INCOME TAX CONSEQUENCES.....................................87

LEGAL MATTERS...............................................................88

EXPERTS.....................................................................88

WHERE YOU CAN FIND MORE INFORMATION.........................................89

LIST OF DEFINED TERMS.......................................................91

INDEX TO THE CONSOLIDATED FINANCIAL STATEMENTS OF THE LIMITED...........F(L)-1

INDEX TO THE CONSOLIDATED FINANCIAL STATEMENTS OF A&F...................F(A)-1
    


                QUESTIONS AND ANSWERS ABOUT THE EXCHANGE OFFER

Q1: Why has The Limited decided to separate A&F from the rest of the company?

A1: For the past several years, we have been reviewing The Limited's
organizational structure to better address the management requirements of a
large, multi-division, specialty retail company.  We have taken a number of
significant steps to address these organizational and management issues and to
better position The Limited's retail businesses to realize their full
potential.  At the same time, we have also taken actions intended to maximize
stockholder value because we believe that the price of Limited shares has not
reflected the inherent value of The Limited's various businesses.  To further
these objectives, we determined after much consideration that the complete
separation of A&F from The Limited would be in the best interests of A&F, The
Limited and their respective stockholders.  This transaction is intended to
allow A&F, which has demonstrated that it has an established brand and a proven
and profitable growth strategy, to grow as an independent company.  At the
same time, the separation of A&F allows The Limited to focus its resources on
brands where we can add more value.

Q2: Why did The Limited choose the Exchange Offer as the way to separate A&F?

   
A2:  We chose the Exchange Offer because we believe it is a tax efficient way
to distribute value to you, gives you a choice to adjust your investment
between The Limited and A&F on a tax-free basis, provides you with the
opportunity to receive the Anticipated Premium and is expected to have the
effect of increasing The Limited's earnings per share.  Furthermore, the
Board's decision to invest in The Limited by using A&F shares to repurchase
Limited shares demonstrates our confidence in The Limited's future prospects.
In deciding to pursue the Exchange Offer, we considered, among other things,
the advice of our financial advisors, Goldman, Sachs & Co. and NationsBanc
Montgomery Securities.

Q3: What other alternatives did The Limited consider before choosing the
Exchange Offer?

A3: We considered two principal alternatives for the separation of A&F from
The Limited: the Exchange Offer and a pro rata spin-off.  We decided, however,
that the spin-off was not the preferred alternative because it would not
achieve the objectives described in Answer 2 above other than permitting the
separation of A&F from The Limited on a tax-free basis..

Q4:  What is a modified "Dutch auction"?

A4:  A modified "Dutch auction" means that you pick the exchange ratio at
which you are willing to exchange some or all of your Limited shares for
shares of A&F from within the specified range of not more than ___ nor less
than ___ of a share of A&F for each share of The Limited.

Q5:  What is the "exchange ratio"?

A5: The exchange ratio represents the number of A&F shares which Limited
stockholders will receive for each Limited share tendered in the Exchange
Offer.

Q6: How will The Limited decide on the final exchange ratio?

A6:  The Limited will select as the final exchange ratio the lowest exchange
ratio within the exchange ratio range that would permit the maximum number of
the shares of A&F owned by The Limited to be exchanged in the Exchange Offer.
The final exchange ratio will apply to all tendering stockholders whose
Limited shares are accepted for exchange.

Q7: How do I decide whether to participate in the Exchange Offer?

A7: Whether you should participate in the Exchange Offer depends on many
factors.  You should consider, among other things, (i) your view of the
relative values of a single Limited share and a single A&F share, (ii) the
opportunity to receive the Anticipated Premium and (iii) your investment
strategy with regard to the two stocks.  In addition, you should consider all
of the factors described under "Risk Factors" starting at page 16.  Neither
The Limited nor A&F nor any of their respective directors makes any
recommendation as to whether you should tender your Limited shares.  You must
make your own decision after reading this document and consulting with your
advisors based on your own financial position and requirements.

Q8: What is the Anticipated Premium?

A8:  Based on the closing trading prices for Limited (NYSE/LSE: LTD) and A&F
shares (NYSE: ANF) on ______, 1998, any of the designated exchange ratios
would result in a Limited stockholder receiving A&F shares with a market value
greater than the market value of the Limited shares tendered for exchange.  We
cannot, however, predict what the amount of the Anticipated Premium, if any,
will be or the prices at which A&F or Limited shares will trade over time.

You can calculate the Anticipated Premium using the following formula:



    Exchange Ratio  x  Price of one A&F share
    ----------------------------------------- = 1
            Price of one Limited share

For example: Assume a price of $____ for a Limited share and a price of $____
for an A&F share (the closing trading prices of Limited and A&F shares on
__________, 1998).  At an exchange ratio of ____ of a share of A&F for each
Limited share (the midpoint of the range of exchange ratios), the Anticipated
Premium would be approximately ___%.  At the minimum exchange ratio of ___,
the Anticipated Premium would be approximately ___%.  At the maximum exchange
ratio of ___, the Anticipated Premium would be approximately ___%.

Q9: Can I participate with only a portion of my Limited shares in the Exchange
Offer?

A9: Yes, you may tender some or all of your Limited shares.

Q10: Do I do anything if I want to retain my Limited shares?

A10: No.  If you want to retain your Limited shares, you do not need to take
any action.

Q11: If I decide to participate in the Exchange Offer, how do I select an
appropriate exchange ratio?

A11:  In selecting an exchange ratio, you should consider your view of the
value of one share of Limited compared to that of one share of A&F, as well as
the level of certainty that you desire that your tender will be accepted in the
Exchange Offer.  The higher your exchange ratio, the lower the likelihood that
your shares will be accepted for exchange.  In other words, a tender at an
exchange ratio greater than the final exchange ratio will not be accepted.
Conversely, the lower your exchange ratio, the higher the likelihood that your
shares will be accepted for exchange.  See "The Exchange Offer--Determining to
Participate in the Exchange Offer--Selecting an Exchange Ratio", page 27.

Q12: What happens if I select an exchange ratio higher than the final exchange
ratio?

A12: You will not participate in the Exchange Offer and the Limited shares you
tendered will be returned to you.

Q13: What happens if I select either the exchange ratio selected by the Dutch
Auction procedure or a specific exchange ratio which is equal to or lower than
the final exchange ratio?

A13: You will participate in the Exchange Offer at the final exchange ratio,
but the actual number of your Limited shares accepted for exchange will depend
on whether the Exchange Offer is oversubscribed.

Q14: How can I make sure that I will participate in the Exchange Offer?

A14: To ensure participation in the Exchange Offer, you should check the box
marked "Shares Tendered at Exchange Ratio Determined by Dutch Auction" in Box
#2 on the Letter of Transmittal indicating that you will accept whatever the
final exchange ratio is determined to be.  In this case you will participate
in the Exchange Offer, but the actual number of your Limited shares accepted
for exchange will depend on whether the Exchange Offer is oversubscribed.  If
the Exchange Offer is oversubscribed, you will participate on a pro rata
basis.

Q15: Can I select more than one exchange ratio?

A15: The same shares may not be tendered at more than one exchange ratio.  You
may, however, tender different portions of your Limited shares at different
exchange ratios, but you must complete separate Letters of Transmittal for
each exchange ratio selected.

Q16: What is proration?

A16: Proration will occur if the Exchange Offer is oversubscribed; that is, if
the number of Limited shares tendered multiplied by the final exchange ratio
exceeds the number of A&F shares available for exchange at the final exchange
ratio.  In this case, all Limited shares that are tendered at or below the
final exchange ratio will be accepted for exchange on a pro rata basis at the
final exchange ratio.

Q17: Will Leslie Wexner be tendering his Limited shares in the Exchange Offer?

A17: No.  Consistent with the goal of completely separating A&F from The
Limited, Mr. Wexner has decided not to tender his Limited shares.  Trusts
created by Mr. Wexner have disposed of approximately 5.5 million Limited
shares since the announcement of the Exchange Offer on February 17, 1998.  The
decision to dispose of such shares was made by the trustees of the trusts in
order to diversify their investments.

Q18:  How do I participate in the Exchange Offer?

A18:  Complete and sign the Letter of Transmittal designating the number of
Limited shares you wish to tender and either your willingness to accept the
final exchange ratio determined by Dutch auction or the specific exchange
ratio at which you are tendering.  Send it, together with your share
certificates and any other documents required by the Letter of Transmittal, by
registered mail, return receipt requested, so that it is received by the
Exchange Agent at one of the addresses set forth on the back cover of this
Offering Circular-Prospectus before the expiration of the Exchange Offer.
Do not send your certificates to The Limited, A&F, the Dealer Managers
(Goldman, Sachs & Co.), any soliciting dealer or the Information Agent
(D.F.  King).

Q19:  Will participants in The Limited's Dividend Reinvestment Plan be able to
participate in the Exchange Offer?

A19:  Yes.  Each participant in the Dividend Reinvestment Plan may tender some
or all of the Limited shares attributable to his or her plan account.

Q20:  Will participants in The Limited's Savings and Retirement Plan be able to
participate in the Exchange Offer?

A20:  Yes.  Each participant in the Savings and Retirement Plan may instruct
the trustee of the plan to tender some or all of the Limited shares
attributable to his or her plan account.  Separate forms will be sent to each
plan participant for use in directing the trustee.

Q21:  Will participants in The Limited's Stock Purchase Plan be able to
participate in the Exchange Offer?

A21:  Yes.  Each participant in the Stock Purchase Plan may instruct the agent
for such plan to tender some or all of the Limited shares attributable to his
or her plan account.  Separate forms will be sent to each plan participant for
use in directing the agent.

Q22: My shares are held by my broker. What should I do if I want to
participate in the Exchange Offer?

A22:  If your shares are held by your broker and are not certificated in your
name (i.e., your shares are in "street name"), you should receive instructions
from your broker on how to participate.  In this situation, you do not need to
complete the Letter of Transmittal.  If you have not yet received instructions
from your broker, please contact your broker directly.

Q23: Can I change my mind after I tender my Limited shares?

A23: Yes.  You may withdraw tenders of your shares any time before the
expiration of the Exchange Offer.  If you change your mind again, you can
retender your Limited shares by following the tender procedures again prior to
the expiration of the Exchange Offer.

Q24: Are there any conditions to the Limited's obligation to complete the
Exchange Offer?

A24: Yes, The Limited's obligation to complete the Exchange Offer is subject
to the conditions outlined on page 33.  In particular, we will not close the
Exchange Offer unless enough Limited shares are tendered so that at least
39,240,000 shares of A&F stock can be distributed to Limited stockholders.  We
refer to the number of Limited shares that must be tendered to produce this
result as the "Trigger Amount".  The Limited may waive any or all of the
conditions to the Exchange Offer in its reasonable discretion.

Q25: What happens if the number of Limited shares tendered is such that more
than 39,240,000 A&F shares, but fewer than 43,600,000 A&F shares, would be
exchanged?

A25: A&F shares held by The Limited after completion of the Exchange Offer
will be distributed to its stockholders on a pro rata basis.  We refer to this
distribution as the "Spin-Off".  For more details, see "The Spin-Off" on
page 37.

Q26: What happens if the number of Limited shares tendered is such that more
than 43,600,000 shares of A&F would be exchanged, i.e., the Exchange Offer is
oversubscribed?

A26: All Limited shares which are tendered at or below the final exchange
ratio will be accepted for exchange on a pro rata basis at the final exchange
ratio.  Any shares not accepted for exchange will be returned to tendering
stockholders.

Q27: When does the Exchange Offer expire?

A27:  The Exchange Offer, proration period and withdrawal rights will expire
at 12:00 midnight, New York City time, on__________, 1998, unless extended.
Your instructions and other required documents must be received before then in
order to participate in the Exchange Offer.

Q28: When will tendering stockholders know the outcome of the Exchange Offer?

A28:  Preliminary results of the Exchange Offer, including any preliminary
proration factor, will be announced by press release promptly after the
expiration of the Exchange Offer.  Announcement of any final proration factor
should occur approximately seven business days after the expiration of the
Exchange Offer.

Q29: Will I be taxed on the shares of A&F that I receive in the Exchange Offer?

A29: The Limited has received a private letter ruling from the Internal
Revenue Service to the effect that the Exchange Offer (and the subsequent
Spin-Off, if any) will generally be tax-free to The Limited and its
stockholders.  The receipt of cash for a fractional A&F share will be taxable
as a capital gain or loss if your Limited shares were held as a capital asset.
Each stockholder should consult his or her tax advisor as to the particular
consequences of the Exchange Offer and Spin-Off to such stockholder.

Q30:  What will be the tax basis and holding period of A&F shares I receive in
exchange for my Limited shares?

A30:  If you tender all of your Limited shares and they are all accepted for
exchange, the tax basis in the A&F shares you receive will equal your tax
basis in your Limited shares before the exchange.

If you tender fewer than all of your Limited shares or fewer than all of your
Limited shares are accepted for exchange, the total tax basis in the Limited
and A&F shares that you hold immediately after the exchange will equal your
tax basis in your Limited shares before the exchange; however, the basis of
the A&F shares you receive will not necessarily equal the basis of the Limited
shares that are accepted for exchange.  The portion of your total tax basis
allocated to the A&F shares you receive in the Exchange Offer will equal your
old tax basis in the Limited shares multiplied by a fraction.  The fraction
will be equal to (i) the aggregate market value of the A&F shares you receive
in the Exchange Offer divided by (ii) the market value of the A&F shares
received in the Exchange Offer plus the market value of the Limited shares
held immediately after the Exchange Offer.

Stated as a formula, the basis in your A&F shares received in the Exchange
Offer may be determined as follows:


                                      Market value of A&F
Basis in A&F   Basis in          received in the Exchange Offer
received in    The Limited    ------------------------------------
the Exchange = prior to the x Market value       Market value of
Offer          Exchange       of A&F           + The Limited held
               Offer          received in the    immediately
                              Exchange           after the
                              Offer              Exchange Offer.

If additional shares of A&F are received in the Spin-Off, the same calculation
must be repeated using the basis in the Limited shares, as determined
following the Exchange Offer as the starting point in the calculation.

Your holding period in the A&F shares you receive in the Transactions
generally will include your holding period for Limited shares.

Q31: What will be the tax basis in Limited shares that are not exchanged
pursuant to the Exchange Offer?

A31:  If you tender fewer than all of your Limited shares, or fewer than all
of your Limited shares are accepted for exchange, the total tax basis in your
remaining Limited shares will equal your total tax basis in Limited shares
before the exchange, less the basis allocated to A&F shares as determined
under the calculation described in the answer to the preceding question.

Q32: Doesn't A&F have two classes of stock?  How will they be affected by the
Transactions?

A32:  A&F currently has two classes of common stock, Class A, which is
publicly held, and Class B, which is all held by The Limited.  All Class B
shares will be converted into Class A shares prior to the completion of the
Exchange Offer.  As a result, there will be no Class B shares after the
consummation of the Exchange Offer.  Accordingly, we have referred to the
Class A shares as the A&F shares or the A&F Common Stock in this document.

Q33: What happens to my Limited dividend in light of the Exchange Offer?

A33: If you tender your Limited shares, after the Exchange Offer, you will not
receive a Limited dividend for any Limited shares exchanged in the Exchange
Offer because you will no longer own such shares.  You would continue to
receive the regular Limited dividend for your Limited shares that are not
exchanged in the Exchange Offer.  A&F does not currently pay a dividend on its
shares.

Q34: Have other companies pursued such an exchange offer?

A34: Yes.  Examples of similar exchange offers include recent transactions
involving Lockheed Martin Corporation, Eli Lilly and Company and Viacom
International Inc.

Q35: Who should I call if I have questions or want copies of additional
documents?

A35:  You may call either the Information Agent (1-800-549-6864, toll-free) or
the Dealer Managers (1-800-323-5678, toll-free) directly to request additional
documents and to ask any questions.
    


                                  SUMMARY

   
               This summary highlights selected information from this Offering
Circular-Prospectus and may not contain all the information that is important
to you.  To understand the Exchange Offer fully and for a more complete
description of the legal terms of the Exchange Offer, you should read
carefully this entire document and the documents to which we have referred
you.  See "Where You Can Find More Information" on page 89.  We have included
page references in parentheses to direct you to a more complete description of
the topics presented in this summary.
    


                                 The Companies

The Limited, Inc.
Three Limited Parkway
P.O. Box 16000
Columbus, Ohio 43230
(614) 479-7000

   
               The Limited is engaged in the purchase, distribution and sale
of women's apparel, lingerie, men's apparel, personal care products,
children's apparel and a wide variety of sporting goods.  The Limited operates
an integrated distribution system which supports its retail activities.  These
activities are conducted under various trade names through the retail stores
and catalogue businesses of The Limited.  Merchandise is targeted to appeal to
customers in specialty markets who have distinctive consumer characteristics.
The Limited's women's apparel businesses offer regular and special-sized
fashion apparel at various price levels, including shirts, blouses, sweaters,
pants, skirts, coats and dresses.  In addition, The Limited offers lingerie
and accessories, men's apparel, fragrances, bath, personal care products,
specialty gift items, children's apparel and a wide variety of sporting goods.
The Limited conducts its principal operations through wholly-owned
subsidiaries, its 83% owned-subsidiary, Intimate Brands, Inc., and A&F.
For more detail on the business of The Limited, see page 79.
    

   
Abercrombie & Fitch Co.
Four Limited Parkway East
P.O. Box 182168
Reynoldsburg, Ohio 43068
(614) 577-6500

               Abercrombie & Fitch is engaged in the purchase, distribution
and sale of men's and women's casual apparel.  A&F's retail activities are
conducted through retail stores bearing the Abercrombie & Fitch name.
Merchandise is targeted to appeal to customers in specialty markets who have
distinctive consumer characteristics.  An initial public offering of 8,050,000
shares of A&F's Class A common stock was completed on October 1, 1996 and, as
a result, approximately 84% of the outstanding common stock of A&F is owned by
The Limited.  For more detail on the business of A&F, see page 69.
    

Background and The Limited's Reasons for the Exchange Offer

   
               For the past several years, we have been reviewing The
Limited's organizational structure to better address the management
requirements of a large, multi-division, specialty retail company.  We have
taken a number of significant steps to address these organizational and
management issues and to better position The Limited's retail businesses to
realize their full potential.  At the same time, we have also attempted to
take actions intended to maximize stockholder value because we believe that the
price of Limited shares has not reflected the inherent value of The Limited's
various businesses.  To further these objectives, we determined after much
consideration that the complete separation of A&F from The Limited would be in
the best interests of A&F, The Limited and their respective stockholders.  The
Exchange Offer is intended to allow A&F, which has demonstrated that it has an
established brand and a proven and profitable growth strategy, to grow as an
independent company.  At the same time, the separation of A&F allows The
Limited to focus its resources on brands where it can add more value.  We
chose the Exchange Offer because we believe it is a tax efficient way to
distribute value to you, gives you a choice to adjust your investment between
The Limited and A&F on a tax-free basis, provides you with the opportunity to
receive the Anticipated Premium and is expected to have the effect of
increasing The Limited's earnings per share.  Furthermore, the Board's
decision to invest in The Limited by using A&F shares to repurchase Limited
shares demonstrates our confidence in The Limited's future prospects.  In
deciding to pursue the Exchange Offer, we considered, among other things, the
advice of our financial advisors, Goldman, Sachs & Co. and NationsBanc
Montgomery Securities

               To review the reasons for the Exchange Offer in greater detail,
see page 19.
    

The Exchange Offer Generally

               Effects of the Exchange Offer

               Limited stockholders will be affected by the Exchange Offer
regardless of whether they tender their Limited shares in the Exchange Offer.
Stockholders who tender all their Limited shares will, if all such shares are
accepted for exchange, no longer have an ownership interest in The Limited and
will no longer participate in any change in the value of The Limited.
Stockholders who exchange some, but not all, of their Limited shares in the
Exchange Offer will have a diminished ownership interest in The Limited and an
increased ownership interest in A&F. Stockholders who do not tender any of
their Limited shares will receive shares of A&F only as a result of the
Spin-Off, and will continue to have an ownership interest in The Limited,
which ownership interest will have increased on a percentage basis as a result
of the Exchange Offer.

               The Position of The Limited and A&F on the Exchange Offer

   
               Neither The Limited nor A&F nor any of their respective
directors makes any recommendation as to whether you should tender your
Limited shares. Among the factors which you should consider when deciding
whether to tender your Limited shares are (i) your view of the relative value
of a single share of The Limited and A&F, (ii) the opportunity to receive the
Anticipated Premium and (iii) your investment strategy with regard to the two
stocks.  Based on the New York Stock Exchange closing trading prices of A&F and
Limited shares on _________, 1998, the Anticipated Premium would be
approximately ___% using the minimum exchange ratio and approximately ___%
using the maximum exchange ratio.  We cannot, however, predict what the amount
of the Anticipated Premium will be or whether in fact there will be a premium
at the expiration of the Exchange Offer or the prices at which A&F or Limited
shares will trade over time. You must make your own decision as to whether to
tender, and, if so, how many shares and at what exchange ratio to tender after
reading this Offering Circular-Prospectus and consulting with your advisors
based on your own financial position and requirements.  We urge you to read
this document very carefully.
    

               No Appraisal Rights

               No appraisal rights are available to stockholders of The
Limited in connection with the Exchange Offer or the Spin-Off.

   
               Certain Federal Income Taxes (See page 87)

               The Limited has received a private letter ruling from the
Internal Revenue Service to the effect that the Exchange Offer (and the
subsequent Spin-Off, if any) generally will be tax-free to The Limited and its
stockholders.  The receipt of cash for a fractional A&F share will be taxable
as a capital gain or loss if the Limited shares tendered were held as a capital
asset.  Each stockholder should consult his or her tax advisor as to the
particular consequences of the Exchange Offer and Spin-Off to such
stockholder.
    

The Exchange Offer

   
               Terms of the Exchange Offer (See page 23)

               The Limited is offering to exchange up to 43,600,000 A&F shares
for Limited shares at an exchange ratio not greater than ___ nor less than ___
of a share of A&F for each share of The Limited.  The Exchange Offer will be
conducted as a modified "Dutch auction" which means that you pick the exchange
ratio at which you are willing to exchange some or all of your Limited shares
for shares of A&F from within the specified range.  Whether, and to what
extent, your Limited shares will be accepted for exchange will depend on how
your exchange ratio compares to the exchange ratios selected by other
tendering stockholders. So, a "Dutch auction" is basically a competitive bid
between you and other Limited stockholders. Your exchange ratio must be within
the range set by The Limited.  If you wish to maximize the chance that your
Limited shares will be exchanged for A&F shares, you may check the box marked
"Shares Tendered at Exchange Ratio Determined by Dutch Auction" in Box #2 on
the Letter of Transmittal indicating that you will accept whatever the final
exchange ratio is determined to be.  Limited shares tendered at exchange
ratios above the final exchange ratio will not be accepted for exchange.

               After the expiration of the Exchange Offer, The Limited will
select as the final exchange ratio the lowest exchange ratio within the
exchange ratio range which would permit the maximum number of the shares of
A&F owned by The Limited to be exchanged in the Exchange Offer.
    

               All Limited shares properly tendered and not withdrawn, at
exchange ratios at or below the final exchange ratio will be exchanged at the
final exchange ratio, on the terms and subject to the conditions of the
Exchange Offer, including the proration provisions.   Any Limited shares not
accepted for exchange will be returned to stockholders promptly following the
expiration of the Exchange Offer.

   
               Expiration Date; Extension; Termination (See page 32)

               The Exchange Offer, proration period and withdrawal rights will
expire at 12:00 midnight, New York City time, on ________, 1998, unless
extended.  You must tender your Limited shares prior to such expiration date
if you wish to participate in the offer.  The Exchange Offer may also
terminate or be terminable in certain circumstances.

               Withdrawal Rights (See page 32)
    

               You may withdraw tenders of Limited shares any time before the
expiration of the Exchange Offer.  If you change your mind again, you may
retender your Limited shares by following the tender procedures again prior to
the expiration of the Exchange Offer.

   
               Conditions of the Exchange Offer (See page 33)

               The Exchange Offer is subject to certain conditions, including
that enough Limited shares are tendered so that at least 90%, or 39,240,000
shares, of A&F owned by The Limited can be exchanged, and the receipt of a
private letter ruling from the Internal Revenue Service to the effect that the
Exchange Offer (and the subsequent Spin-Off, if any) will generally be
tax-free to The Limited and its stockholders.

               Procedures for Tendering (See pages 28 and 29)

               Complete and sign the Letter of Transmittal designating the
number of Limited shares you wish to tender and either your willingness to
accept the exchange ratio selected by the Dutch auction, or the specific
exchange ratio at which you are tendering.  Send it, together with your share
certificates and any other documents required by the Letter of Transmittal, by
registered mail, return receipt requested, so that it is received by the
Exchange Agent at one of the addresses set forth on the back cover of this
Offering Circular-Prospectus before the expiration of the Exchange Offer.  You
may also comply with the procedures for guaranteed delivery.  Do not send your
certificates to The Limited, A&F, the Dealer Managers (Goldman, Sachs & Co.),
any Soliciting Dealer or the Information Agent (D.F. King).  If your shares
are held by your broker and are not certificated in your name (i.e., your
shares are in "street name"), you should receive instructions from your broker
on how to participate.  In this situation, you do not need to complete the
Letter of Transmittal.  If you have not yet received instructions from your
broker, please contact your broker directly.  Certain financial institutions
may also effect tenders by book-entry transfer through the book-entry transfer
facility.
    

               If you are a participant in The Limited's Savings and
Retirement Plan or Stock Purchase Plan you will receive separate forms to be
used to tender Limited shares held in your accounts under the relevant plan.
You may not use the Letter of Transmittal to tender shares held under either
plan.

               Proration

   
               If the number of Limited shares tendered is such that more than
43,600,000 shares of A&F would be exchanged for those Limited shares, The
Limited will accept all Limited shares that are validly tendered at or below
the final exchange ratio on a pro rata basis. The preliminary proration factor
will be announced by press release promptly after the expiration of the
Exchange Offer.  Announcement of any final proration factor should occur
approximately seven business days after the expiration date.
    

               No Fractional Shares

               No fractional shares of A&F will be distributed. The Exchange
Agent, acting as your agent, will aggregate any fractional shares and sell
them for your accounts. Any proceeds realized by the Exchange Agent on the
sale of fractional shares will be distributed on a pro rata basis, net of
commissions.

The Exchange Agent

               First Chicago Trust Company of New York is serving as the
Exchange Agent in connection with the Exchange Offer.

The Information Agent

   
               D.F. King & Co., Inc. is serving as the Information Agent in
connection with the Exchange Offer.  D.F. King's telephone number is (800)
594-6864.
    

The Dealer Managers

   
               Goldman, Sachs & Co. is serving as the Dealer Managers for the
Exchange Offer.  Goldman Sachs' telephone number is (800) 323-5678.

The Spin-Off (See page 37)

               If the number of Limited shares tendered is such that fewer
than 43,600,000 A&F shares would be exchanged for Limited shares, The Limited
will accept all shares tendered at or below the final exchange ratio, and
promptly after the completion of the Exchange Offer, will distribute its
remaining A&F shares to its then remaining stockholders on a pro rata basis.

Comparative Per Share Market Price Information (See page 38)

               Limited shares and A&F shares are listed and traded on the New
York Stock Exchange.  On February 17, 1998, the last trading day before
announcement of the Exchange Offer, the closing sale price per Limited share
on the NYSE was $31 1/2, and the closing sale price per A&F share on the NYSE
was $37 1/8.  On _______, 1998, the last trading day before the start of the
Exchange Offer, the closing sale price per Limited share and the closing sale
price per A&F share on the NYSE was $_____ and $____, respectively.

               For historical and pro forma earnings per share and dividends
per share information, see pages 10 and 14.
    

                Summary Historical Consolidated Financial Data of The Limited

   
               The following table contains certain summary historical
consolidated financial data of The Limited.  This data has been derived from
and should be read in conjunction with the audited consolidated financial
statements (and the related notes) of The Limited for the three years ended
January 31, 1998 included herein and other information that The Limited has
filed with the Securities and Exchange Commission (the "SEC").  See "Where You
Can Find More Information" on page 89.
    


                             The Limited, Inc.
              (in thousands, except per share and ratio data)

<TABLE>
<CAPTION>
                                                                              Fiscal year ended
                                           ------------------------------------------------------------------------------------
                                           January 29,       January 28,     February 3,        February 1,         January 31,
                                             1994(1)             1995        1996(1)(2)(3)          1997                1998
                                           -----------       -----------     -------------      -----------         -----------
<S>                                        <C>               <C>             <C>                <C>                 <C>
Summary of Operations:

Net sales...............................   $ 7,245,088       $ 7,320,792     $ 7,881,437        $ 8,644,791         $ 9,188,804
Operating income........................   $   701,556(4)    $   798,989     $   613,349(5)     $   636,067(6)      $   480,099(8)
Gain in connection with
  initial public offerings..............            --                --     $   649,467        $   118,178         $     8,606
Net income..............................   $   390,999       $   448,343     $   961,511        $   434,208         $   217,390(8)
Net income, excluding
  gains in connection
 with initial public offerings(7).......   $   390,999       $   448,343     $   312,044        $   316,030         $   211,784
Pro forma net income....................            --                --                                            $   174,558
Net income per basic  share.............   $      1.09       $      1.25     $      2.69        $      1.55         $      0.80
Net income per diluted share............   $      1.08       $      1.25     $      2.68        $      1.54         $      0.79
Net income per diluted share,
  excluding gains in connection
  with initial public offerings.........   $      1.08       $      1.25     $      0.87        $      1.12         $      0.77
Pro forma net income per basic
  share.................................                                                                  *
Pro forma net income per diluted
  share.................................                                                                  *
Dividends per share.....................   $      0.36       $      0.36     $      0.40        $      0.40         $      0.48
Basic weighted average shares
  outstanding...........................       360,225           357,703         357,592            280,699             271,898
Diluted weighted average shares
 outstanding............................       363,234           358,601         358,371            282,053             274,483
Pro forma basic weighted
  average shares outstanding............                                                                                      *
Pro forma diluted weighted
  average shares outstanding............                                                                                      *
Ratio of earnings to fixed
  charges...............................         3.53x             3.76x           5.01x              3.30x               2.44x

Condensed Consolidated Balance Sheets:

Assets:
 Total current assets...................   $ 2,220,625       $ 2,547,666     $ 2,834,311        $ 1,545,097         $ 2,031,151
 Total assets...........................   $ 4,135,105       $ 4,570,077     $ 5,266,563        $ 4,120,002         $ 4,300,761
 Total assets less intangible
  assets................................   $ 4,005,171       $ 4,445,720     $ 5,116,865        $ 3,991,836         $ 4,172,381
Liabilities and shareholders'
  equity:
 Total current liabilities..............   $   707,444       $   797,555     $   815,351        $   906,893         $ 1,093,412
 Long-term debt.........................   $   650,000       $   650,000     $   650,000        $   650,000         $   650,000
 Total liabilities......................   $ 1,693,812       $ 1,809,121     $ 2,065,522        $ 2,197,420         $ 2,255,804
 Shareholders' equity...................   $ 2,441,293       $ 2,760,956     $ 3,201,041        $ 1,922,582         $ 2,044,957
 Book value per share outstanding
   at end of period.....................   $      6.82       $      7.72     $      9.01        $      7.09         $      7.50
 Shares outstanding at end of
  period................................       357,801           357,604         355,366            271,071             272,800
</TABLE>

- ---------------
(1) Includes the results of companies disposed of up to the disposition date.
    Effective August 31, 1993 The Limited sold 60% of its interest in its
    Brylane mail order business and effective January 31, 1996 The Limited sold
    60% of its interest in World Financial Network National Bank.

(2) Includes the results of Galyan's subsequent to the July 2, 1995
    acquisition date.

(3) Fifty-three week year.

(4) Includes a pretax gain of $203 million for the sale of a 60% interest in
    The Limited's Brylane mail order business offset by a $200 million charge
    for the remodeling, downsizing and closing of retail stores, as well as a
    write-down in the carrying value of certain fixed and intangible assets.

(5) Includes pretax gain of $73 million for the sale of a 60% interest in
    World Financial Network National Bank, a credit card bank formerly
    wholly-owned by The Limited, partially offset by $72 million of special and
    nonrecurring charges representing write-downs to net realizable value of
    certain assets and accelerated closing and downsizing of retail stores.

(6) Includes a $12 million special and nonrecurring charge in connection with
    the sale of The Limited's Penhaligon's business.

(7) In 1995, The Limited recognized a $649.5 million gain resulting from the
    initial public offering (IPO) of 16.9% of the stock of Intimate Brands,
    Inc.  In 1996, The Limited recognized a $118.2 million gain from the
    initial public offering of a 15.8% interest in Abercrombie & Fitch. In
    1997, The Limited recognized a $8.6 million gain on the initial public
    offering of Brylane Inc.

(8) Includes $213 million in special and nonrecurring charges comprised of the
    following:

    o $68 million in charges for the closing of the 118-store Cacique
      business effective January 31, 1998.

    o $82 million in charges related to streamlining the Henri Bendel
      business.

    o $86 million of impaired asset charges, related principally to the
      women's apparel businesses.

    o A $28 million provision for closing and downsizing approximately 80
      oversized stores and a $12 million write-down to net realizable value of
      a real estate investment previously acquired in connection with closing
      and downsizing certain stores.

    o These charges were partially offset by a third quarter net gain of
      $62.8 million related principally to The Limited's sale of approximately
      one-half of its investment in Brylane and a first quarter gain of $8.6
      million from the initial public offering of Brylane, Inc.

    In addition, The Limited recognized a $13 million cost of sales charge in
    the fourth quarter for inventory liquidation at Henri Bendel.

*   Indicates calculations to be completed upon determination of the Exchange
    Ratio Range.


   Summary Unaudited Pro Forma Condensed Consolidated Financial Data of The
                                    Limited

   
                The following unaudited pro forma information is provided to
you to aid in your analysis of the financial aspects of the Transactions.
This information was derived from the audited consolidated financial statements
of The Limited for the fiscal year ended January 31, 1998 included herein.
This information is only a summary and you should read it in conjunction with
the historical consolidated financial statements of The Limited that have been
filed with the SEC and the more detailed pro forma financial information
included elsewhere in this document.  See "Where You Can Find More
Information" on page 89 and "Unaudited Pro Forma Consolidated Financial
Statements" on page 41.

               The Limited Unaudited Pro Forma Consolidated Financial
Statements give effect to the following transactions and events: (1) the
split-off of A&F which results in deconsolidation of A&F from The Limited's
consolidated financial statements, (2) the elimination of A&F minority
interest in The Limited's consolidated financial statements and (3) the
repayment of a $50 million obligation due to The Limited by A&F through
issuance of 600,000 shares of A&F Common Stock to The Limited and a cash
payment.  The Pro Forma Consolidated Statement of Income Data assumes that
these transactions occurred on February 2, 1997 and the Pro Forma Consolidated
Balance Sheet Data assumes that these transactions and certain dated actions
occurred on January 31, 1998.
    

               This information is presented to show you what The Limited
might have looked like if the Transactions had occurred at the times outlined
above.  You should not rely on the pro forma information as being indicative
of the historical results that would have been achieved or the future results
that The Limited will experience after the Transactions.


                                The Limited
                   (in thousands, except per share data)


<TABLE>
<CAPTION>
                                                                  Fiscal year ended
                                                                  January 31, 1998
                                                                  -----------------
<S>                                                               <C>
Pro Forma Consolidated Statement of Income Data:
Net sales......................................................     $   8,667,187
Gross income...................................................         2,616,897
Operating income(1)............................................           395,974
Income before income taxes.....................................           327,491
Net income.....................................................           174,558
 Basic net income per share....................................
 Diluted net income per share(2)...............................
 Diluted net income per share, excluding gains in connection
   with initial public offerings(2)............................

Pro Forma Consolidated Balance Sheet Data:
Current assets.................................................     $   1,947,189
Total assets...................................................         4,142,523
Current liabilities............................................         1,026,450
Long-term debt.................................................           650,000
Shareholders' equity...........................................
</TABLE>

- ---------------
(1) Includes $213 million in special and nonrecurring charges related to: (i)
    the closure of the Cacique business, (ii) the streamlining of Henri Bendel,
    (iii) closing and downsizing of certain store locations and write-down to
    net realizable value of a real estate investment previously acquired in
    connection with closing and downsizing certain stores and (iv) impairment
    of assets, principally related to stores, all of which were offset in part
    by a $62.8 million pre-tax gain from special and nonrecurring items in the
    third quarter of 1997, principally due to the net gain from the sale of
    Brylane, Inc. stock (an equity investment), and an $8.6 million gain from
    the initial public offering of Brylane, Inc. in the first quarter of 1997.

    In addition, The Limited recognized a $13 million cost of sales charge in
    the fourth quarter for inventory liquidation at Henri Bendel.

(2) The pro forma consolidated net income per share, presented on a diluted
    basis, is based upon the pro forma weighted average number of common and
    common equivalent shares outstanding of The Limited after the Exchange
    Offer.


            Summary Historical Consolidated Financial Data of A&F

   
               The following table contains certain summary historical
consolidated financial data of A&F.  This data has been derived from and
should be read in conjunction with the audited consolidated financial
statements (and the related notes) of A&F for the three years ended January
31, 1998 included herein and data contained in such reports and other
information that A&F has filed with the SEC.  See "Where You Can Find More
Information" on page 89.
    


                          Abercrombie & Fitch Co.
                   (in thousands, except per share data)


<TABLE>
<CAPTION>
                                                                            Fiscal year ended
                                                --------------------------------------------------------------------------
                                                January 29,     January 28,     February 3,     February 1,    January 31,
                                                    1994            1995          1996(1)          1997           1998
                                                -----------     -----------     -----------     -----------    -----------
<S>                                             <C>             <C>             <C>             <C>            <C>
Summary of Operations:

Net sales...................................    $   110,952     $   165,463     $   235,659     $   335,372    $   521,617
Operating income (loss).....................    $    (4,064)    $    13,751     $    23,798     $    45,993    $    84,125
Net income (loss)...........................    $    (2,464)    $     8,251     $    14,298     $    24,674    $    48,322
Pro forma net income........................                                                                   $    49,837
Basic net income (loss) per share...........    $     (0.06)    $      0.19     $      0.33     $     0.54     $      0.95
Diluted net income (loss) per share.........    $     (0.06)    $      0.19     $      0.33     $     0.54     $      0.94
Pro forma basic net income per share........                                                                   $      0.97
Pro forma diluted net income per share......                                                                   $      0.96
Dividends per share(2)
Basic weighted average shares outstanding...         43,000          43,000          43,000          45,749         51,011
Diluted weighted average shares outstanding.         43,000          43,000          43,000          45,760         51,478
Pro forma basic weighted average shares
 outstanding................................                                                                        51,611
Pro forma diluted weighted average shares
 outstanding................................                                                                        52,078

Condensed Consolidated Balance Sheets:

Assets:
 Total current assets.......................    $    15,602     $    23,106     $    38,856     $    44,878    $   108,962
 Total assets...............................    $    48,882     $    58,018     $    87,693     $   105,761    $   183,238
 Total assets less intangible assets........    $    48,794     $    57,950     $    87,645     $   105,733    $   183,230
Liabilities and shareholders' equity
 Total current liabilities..................    $    10,673     $    18,224     $   109,796     $    43,590    $    66,962
 Long-term debt.............................             --              --              --     $    50,000    $    50,000
 Total liabilities..........................    $    94,223     $    95,088     $   110,315     $    94,523    $   124,463
 Shareholders' equity (deficit).............    $   (45,341)    $   (37,070)    $   (22,622)    $    11,238    $    58,775
 Book value per share outstanding at end of
   period...................................    $     (1.05)     $    (0.86)     $     (0.53)    $      0.22    $      1.15
 Shares outstanding at end of period........         43,000          43,000           43,000         51,050         51,009
</TABLE>

- ---------------
(1) Fifty-three week year.

(2) No dividends have been paid to shareholders of A&F Common Stock


   
   Summary Unaudited Pro Forma Condensed Consolidated Financial Data of A&F

                The following unaudited pro forma information is provided to
you to aid in your analysis of the financial aspects of the Transactions.
This information was derived from the audited consolidated financial statements
of A&F for the fiscal year ended January 31, 1998 included herein.  This
information is only a summary and you should read it in conjunction with the
consolidated historical financial statements of A&F contained herein and the
more detailed pro forma financial information included elsewhere in this
document.  See "Where You Can Find More Information" on page 89 and "Unaudited
Pro Forma Consolidated Financial Statements" on page 41.

               The A&F Unaudited Pro Forma Consolidated Financial Statements
give effect to the following transactions and events: (1) the repayment of a
$50 million obligation due to The Limited by A&F through issuance of 600,000
shares of A&F Common Stock to The Limited and cash and (2) the elimination of
interest expense from the A&F statement of income due to the repayment of its
debt obligation to The Limited.  The Pro Forma Consolidated Statement of
Income Data assumes that these transactions occurred on February 2, 1997, and
the Pro Forma Consolidated Balance Sheet Data assumes that these transactions
occurred on January 31, 1998.

               This information is presented to show you what A&F might have
looked like if the Transactions had occurred at the times outlined above.  You
should not rely on the pro forma information as being indicative of the
historical results that would have been achieved or the future results that
A&F will experience after the Transactions.
    


                          Abercrombie & Fitch Co.
                   (in thousands, except per share data)


<TABLE>
<CAPTION>
                                                          Fiscal year ended
                                                          January 31, 1998
                                                          -----------------
<S>                                                         <C>
Pro Forma Consolidated Statement of Income Data:
Net sales............................................         $  521,617
Gross income.........................................            201,080
Operating income.....................................             84,125
Income before income taxes...........................             83,067
Net income...........................................             49,837
 Basic net income per share..........................               0.97
 Diluted net income per share........................               0.96

Pro Forma Consolidated Balance Sheet Data:
Current assets.......................................         $   83,962
Total assets.........................................            158,238
Current liabilities..................................             66,962
Long-term debt.......................................                --
Shareholders' equity.................................             83,775
</TABLE>


                                 RISK FACTORS

   
               In considering whether or not to tender shares of Limited
Common Stock pursuant to the Exchange Offer, you should consider carefully all
of the information set forth or incorporated in this Offering Circular-
Prospectus and, in particular, the following risk factors.  In addition, for a
discussion of certain additional uncertainties associated with (i) the
businesses of The Limited and A&F, as well as (ii) forward-looking statements
in this Offering Circular-Prospectus, please see "Forward-Looking Statements
May Prove Inaccurate" on page 22.
    

Risk Factors Regarding A&F

                Termination of Subsidiary Relationship With The Limited

               As a subsidiary of The Limited, A&F has been able to benefit
from The Limited's financial strength, extensive network of business
relationships with companies and government contacts around the world.  A&F
has drawn on this resource in developing its own contacts and relationships.
After completion of the Exchange Offer and the Spin-Off, if any (collectively,
the "Transactions"), A&F will be a stand-alone company and thus will no longer
be able to benefit from The Limited's relationships to the same extent that it
could as a majority-owned subsidiary of The Limited.  Although The Limited and
A&F will enter into certain intercompany agreements in connection with the
Transactions pursuant to which The Limited will continue to provide certain
services to A&F, such agreements will be of short duration (generally one
year) and will require A&F to begin promptly to replace services currently
being provided by The Limited.  There can be no assurance that A&F will be
able to replace such services on terms at least as favorable as those
negotiated with The Limited or that the termination of The Limited's
relationship with A&F will not adversely affect A&F.

               Competition With The Limited

               The Limited is one of the largest specialty retailers in the
United States.  The Limited is not restricted in any manner from competing
with A&F and currently markets merchandise similar to that sold by A&F through
certain of its other subsidiaries. Although The Limited was permitted to--and
did--compete with A&F prior to the consummation of the Transactions, this
competition may increase once The Limited no longer holds an equity interest
in A&F.  There can be no assurance that The Limited will not expand, through
development of new lines of products or businesses, acquisition or otherwise,
its operations that compete with A&F.

               Dependence on Key Personnel

               A&F believes that it has benefitted substantially from the
leadership of Leslie H. Wexner, Chairman, President and Chief Executive
Officer of The Limited and Chairman of the Board of A&F, and Michael S.
Jeffries, President and Chief Executive Officer of A&F. Mr. Wexner's service
with A&F will terminate after the consummation of the Exchange Offer.  In
addition, the loss of any of the services of Mr. Jeffries could have a
material adverse effect on A&F's business and prospects.

               Market Uncertainties With Respect to A&F Common Stock

               The Transactions will increase the number of publicly held
shares of A&F Common Stock and the number of A&F stockholders.  If significant
numbers of holders of Limited Common Stock who receive shares of A&F Common
Stock pursuant to the Transactions sell A&F Common Stock shortly after the
Transactions, the market price for A&F Common Stock could be adversely
affected.

               No Assurance That Growth May Be Sustained

               A&F has grown rapidly over the past several years. A&F's future
growth prospects are dependent upon a number of factors, including, among
other things, the availability of suitable store locations, the ability to
develop new merchandise and the ability to hire and train qualified
associates. There is no assurance that A&F will be able to continue to grow
profitably or at rates consistent with the recent past.

               Seasonality

               A&F experiences seasonal fluctuations in its net sales and net
income, with a disproportional amount of A&F's net sales and a majority of its
net income typically realized during the fourth quarter.  Net sales and net
income are generally weakest during the first quarter.  A&F's quarterly
results of operations may also fluctuate significantly as a result of a
variety of other factors, including the timing of new store openings and the
net sales contributed by new stores, merchandise mix and the timing and level
of markdowns.  The Limited also experiences similar seasonal fluctuations and
is therefore subject to similar risks.

               Company Results of Operations Subject to Variable Influences;
Intense Competition

   
               A&F's business is sensitive to changes in consumer spending
patterns, consumer preferences and overall economic conditions. A&F is also
subject to fashion trends affecting the desirability of its merchandise.  In
addition, A&F competes with a broad range of other retailers, including The
Limited and its other subsidiaries, some of which have greater financial
resources than A&F.  A&F's future performance will be subject to such factors,
which are beyond its control.  There can be no assurance that such factors
would not have a material adverse effect on A&F's results of operations.  The
Limited's business is also subject to these influences.
    

               Reliance on Foreign Sources of Production

   
               In 1997, approximately 39% of A&F's merchandise was sourced
from independent foreign factories located primarily in the Far East. A&F has
no long-term merchandise supply contracts and many of its imports are subject
to existing or potential duties, tariffs or quotas that may limit the quantity
of certain types of goods which may be imported into the United States from
countries in that region. A&F competes with other companies, including The
Limited and its other subsidiaries, for production facilities and import quota
capacity. A&F's business is also subject to a variety of other risks generally
associated with doing business abroad, such as political instability, currency
and exchange risks and local political issues. A&F's future performance will
be subject to such factors, which are beyond its control, and although a
diverse domestic and international market exists for the kinds of merchandise
sourced by A&F, there can be no assurance that such factors would not have a
material adverse effect on A&F's results of operations.  The Limited faces
similar risks with respect to its foreign sources of production.
    

               Anti-Takeover Provisions

   
               A&F's Certificate of Incorporation and Bylaws contain a number
of provisions that could impede a merger, consolidation, takeover or other
business combination involving A&F or discourage a potential acquiror from
making a tender offer or otherwise attempting to obtain control of A&F. Those
provisions include (i) a requirement that a vote of the holders of at least
75% of the common stock of A&F held by stockholders, other than any person or
entity owning 5% or more of the common stock of A&F, is required to effect a
merger or consolidation with such person or entity, a sale of all or
substantially all of the assets of A&F to such person or entity and certain
other control transactions (unless such transaction shall have been approved
by a majority of Continuing Directors (as defined in A&F's Certificate of
Incorporation)); (ii) a classified board; and (iii) a requirement that certain
provisions of A&F's Certificate of Incorporation and Bylaws may be amended,
and directors may be removed, only with the approval of the holders of at
least 75% of the outstanding common stock of A&F.  See "Comparison of the
Rights of Holders of Limited Common Stock and A&F Common Stock" on page 83.
    

Risk Factor Regarding the Anticipated Premium

               The amount of the Anticipated Premium to be received by Limited
stockholders participating in the Exchange Offer will depend on the prices for
shares of Limited Common Stock and A&F Common Stock and the Final Exchange
Ratio.  While The Limited anticipates that its stockholders will receive A&F
Common Stock having a market value greater than the recent market value of the
Limited Common Stock being tendered, The Limited cannot predict what the
amount of the Anticipated Premium will be or whether in fact there will be a
premium at the end of the Exchange Offer or the prices at which shares of A&F
Common Stock or Limited Common Stock will trade over time.  Accordingly, there
can be no assurance as to the amount, if any, of the Anticipated Premium.


                             THE TRANSACTIONS

   
Background and Purpose
    

               For the past several years, The Limited's Board of Directors
and senior management have been engaged in a comprehensive review of The
Limited's organizational structure in order to better address the management
requirements of a large, multi-division, specialty retail company. In their
review, the Board and management sought to address various issues which have
arisen as a result of the substantial growth experienced by The Limited. In
particular, the Board and management concluded that (i) certain of The
Limited's businesses would benefit from separate management and ownership
structures, thereby providing greater incentives to divisional management and
greater accountability to public investors, and (ii) divesting or closing
certain operations would create a more focused and stronger specialty retail
enterprise.  In addition, the Board and management believe that the price of
Limited Common Stock has not reflected the inherent value of The Limited's
various businesses because of the differing characteristics of the businesses
in which The Limited is engaged and, at the same time, has evaluated numerous
alternatives intended to maximize stockholder value.

               To further these objectives, The Limited has taken a number of
significant actions during the last three years:

   
              (i) The 1995 initial public offering of common stock of Intimate
Brands, Inc. ("Intimate Brands"), which consisted of The Limited's Victoria's
Secret Stores, Victoria's Secret Catalogue, Bath & Body Works, Cacique,
Penhaligon's and Gryphon businesses (the "Intimate Brands IPO"). The Intimate
Brands IPO resulted in proceeds of approximately $677 million (net of
underwriting fees, commissions and discounts and all other expenses related to
the offering). Pursuant to the Intimate Brands IPO, The Limited retained
approximately 83% of the economic interests in, and approximately 94% of the
total voting power of, Intimate Brands.

             (ii) The 1995 sale of a 60% interest in World Financial Network
National Bank ("WFN"), The Limited's credit card bank, to an affiliate of
Welsh, Carson, Anderson and Stowe VII, L.P. ("WCAS") for approximately $165
million in cash (the "WFN Sale").
    

            (iii) The securitization (the "Receivables Securitization") of
approximately $1.3 billion of credit card accounts receivable owned by WFN.
The Receivables Securitization was consummated in January 1996 and resulted in
net proceeds of approximately $1.2 billion.

             (iv) A distribution of cash made available as a result of the
foregoing transactions in The Limited's March 1996 $1.6 billion issuer tender
offer.

              (v) The 1996 initial public offering (the "A&F IPO") of
8,050,000 shares of the Class A common stock, par value $.01 per share, of A&F
(the "A&F Common Stock").  The A&F IPO resulted in proceeds of approximately
$118 million (net of underwriting fees, commissions and discounts and all other
expenses related to the offering).  Pursuant to the A&F IPO, The Limited
retained approximately 84% of the economic interests in, and approximately 94%
of the total voting power of, A&F.

   
             (vi) The 1997 public offering of a significant portion of The
Limited's interest in Brylane, Inc. ("Brylane"), the catalogue operations of
The Limited's Lerner and Lane Bryant retail businesses, and the 1998 sale of
The Limited's remaining interest in Brylane for approximately $132 million.
These actions follow the 1993 sale by The Limited of 60% of its interest in
Brylane to an affiliate of Freeman, Spogli, L.P.

            (vii) The 1997 sales of The Limited's interests in (x) the Newport
Office Tower in Jersey City, New Jersey to TrizecHahn Office Properties for
approximately $159 million and (y) The Mall at Tuttle Crossing in Columbus,
Ohio to a unit of Taubman Centers Inc. for approximately $76 million.
    

          (viii) The 1997 sale of Intimate Brands' Penhaligon's business and
the January 1998 closure of Intimate Brands' Cacique business.

   
            (ix)  The January 1998 decision that The Limited's Henri Bendel
business would become a single store concept, with the closure of all Henri
Bendel locations other than its New York City store.

               Beginning in the second half of 1997, the Board of Directors,
with the assistance of its financial advisors, Goldman, Sachs & Co. ("Goldman
Sachs") and NationsBanc Montgomery Securities ("NMSI"), and its legal
advisors, began an analysis of various alternatives with respect to The
Limited's remaining interest in A&F.  This analysis resulted from both The
Limited's ongoing consideration of strategic alternatives as well as a desire
on the part of A&F to adopt compensation practices different from those of The
Limited.  In January 1998, The Limited's Board approved the separation of A&F
from The Limited.  This decision was based on several factors.  First, the
Board of Directors concluded that A&F's continued success required that A&F
adopt compensation practices different from those of The Limited and that,
absent a separation, A&F's practices would materially interfere with The
Limited's management of its other businesses.  Second, The Limited determined
that its continued ownership of A&F, including The Limited's need to evaluate
strategic decisions on an overall basis, might inhibit A&F's ability to
maximize its potential.  Finally, The Limited determined that the distribution
of A&F would further the various objectives outlined above and that the
complete separation of A&F from The Limited would be in the best interests of
A&F, The Limited and their respective stockholders.  The Transactions are
intended to allow A&F, which has demonstrated that it has an established brand
and a proven and profitable growth strategy, to grow as an independent
company.  At the same time, the separation of A&F allows The Limited to focus
its resources on brands where it can add more value.

               As part of its analysis of a separation of A&F, the Board, in
consultation with its financial advisors, Goldman Sachs and NMSI, and its
legal advisors, considered two alternative methods of disposing of The
Limited's holdings in A&F: a spin-off and the Transactions.  The Board
determined to pursue the Transactions because, in its view, the Transactions
were superior to the other alternative.  In reaching this determination, the
Board (i) believed that the Transactions address the business goals discussed
above, (ii) considered the Transactions to be a tax efficient way to
distribute value to The Limited's stockholders, (iii) recognized that the
Exchange Offer (as opposed to a spin-off of A&F Common Stock) would give
Limited stockholders a choice to adjust their investment between The Limited
and A&F based on individual financial considerations on a tax-free basis, (iv)
believed that the Transactions would provide the stockholders of The Limited
with the opportunity to receive the Anticipated Premium, (v) believed that the
Exchange Offer, which is effectively a repurchase of Limited Common Stock
using A&F Common Stock as the currency for the repurchase and an investment in
The Limited's future prospects, demonstrates the confidence of the Board of
Directors in The Limited and (vi) recognized that the Exchange Offer is
expected to have the effect of increasing earnings per share of Limited Common
Stock outstanding after consummation of the Exchange Offer.  These were the
material factors considered by the Board of Directors of The Limited.  In view
of the range of factors considered in connection with its evaluation of the
Transactions and the complexity of these matters, the Board of Directors of
The Limited did not attempt to quantify, rank or otherwise assign relative
weights to these factors.  In considering the factors described above,
individual members of the Board may have given different weight to different
factors.

               Mr. Leslie H. Wexner, Chairman, Chief Executive Officer and
President of The Limited, has informed the Board that he will not tender
shares of Limited Common Stock in the Exchange Offer.  Mr. Wexner has informed
the Board that he made this decision to ensure that A&F is fully independent
of The Limited after the consummation of the Transactions.  Although Mr.
Wexner will not participate in the Exchange Offer, he would receive shares of
A&F Common Stock in the Spin-Off, if any.  Trusts created by Mr. Wexner have
disposed of approximately 5.5 million shares of Limited Common Stock since the
announcement of the Exchange Offer on February 17, 1998.  The decision to
dispose of such shares was made by the trustees of the trusts in order to
diversify their investments.
    

Effects

   
               Holders of shares of Limited Common Stock will be affected by
the Transactions regardless of whether such holders tender their shares of
Limited Common Stock for exchange pursuant to the Exchange Offer.  Holders of
shares of Limited Common Stock who tender all of their shares for exchange
pursuant to the Exchange Offer will, if all such shares are accepted for
exchange, no longer have an ownership interest in The Limited and will no
longer participate in any change in the value of The Limited. Holders of
shares of Limited Common Stock who exchange some, but not all, of their
Limited Common Stock in the Exchange Offer will have a diminished ownership
interest in The Limited and an increased ownership interest in A&F. Holders of
shares of Limited Common Stock who do not tender any of their shares for
exchange pursuant to the Exchange Offer will receive shares of A&F Common
Stock only as a result of the Spin-Off, if any, and will continue to have an
ownership interest in The Limited, which ownership interest will have
increased on a percentage basis as a result of the Exchange Offer.
    

No Appraisal Rights

               Because neither an exchange offer nor a spin-off is a merger or
consolidation giving rise to appraisal rights under Section 262 of the
Delaware General Corporation Law (the "DGCL"), no appraisal rights are
available to stockholders of The Limited in connection with the Transactions.

Regulatory Approvals

               No filings under the Hart Scott Rodino Antitrust Improvements
Act of 1976 (the "HSR Act") are required in connection with the Exchange Offer
generally. To the extent that certain stockholders of The Limited decide to
participate in the Exchange Offer and thereby acquire a number of shares of
A&F Common Stock that exceeds any threshold stated in the regulations under
the HSR Act, and if an exemption under those regulations does not apply, such
stockholders and The Limited would be required to make filings under the HSR
Act, and the waiting period under the HSR Act would have to expire or be
terminated before any exchanges of shares with those particular stockholders
could be effected.

               The Limited and A&F do not believe that any other material
federal or state regulatory approvals will be necessary to consummate the
Transactions.

Accounting Treatment

               The shares of Limited Common Stock received by The Limited
pursuant to the Exchange Offer will be recorded as a decrease in stockholders'
equity, reflecting the decrease in common stock outstanding at the market
value of the shares of A&F Common Stock distributed on the Expiration Date.
The Exchange Offer will result in a net gain to The Limited, after direct
expenses of the disposition, and will be reported as a gain on the disposal of
the business. The gain from the Exchange Offer will result from the difference
between the market value and the carrying value of the shares of A&F Common
Stock distributed.

               Neither the exchange of shares of Limited Common Stock for A&F
Common Stock pursuant to the Exchange Offer nor the distribution of shares of
A&F Common Stock in the Spin-Off will affect the financial position or results
of operations of A&F.

   
               Any remaining shares of A&F Common Stock that are distributed
through the Spin-Off will be accounted for as a dividend through a direct
charge to retained earnings. The amount of the dividend will be equal to The
Limited's carrying value of the shares of A&F Common Stock distributed.

Forward-Looking Statements May Prove Inaccurate

               This document (including documents that are incorporated herein
by reference) contains forward-looking statements about The Limited, A&F and
the effects of the Transactions which are subject to certain risks and
uncertainties.  Forward-looking statements are those statements preceded by,
followed by, or that otherwise include the words "believes", "expects",
"anticipates", "intends", "estimates" or similar expressions, including,
without limitation, such statements in "Questions and Answers About the
Exchange Offer", "Summary", "--Background and Purpose", "Business of A&F" and
"Business of The Limited".  A&F and The Limited caution that any
forward-looking statements contained in this Offering Circular-Prospectus or
made by management of The Limited or A&F involve risks and uncertainties, and
are subject to change based on various important factors.  The following
factors, among others, in some cases have affected, and in the future could
affect, The Limited's or A&F's financial performance and actual results and
could cause actual results for 1998 and beyond to differ materially from those
expressed or implied in any such forward-looking statements: 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 at appropriate terms, ability to develop new merchandise and
ability to hire and train management and associates.  Additional factors that
may affect The Limited's or A&F's performance or the Transactions are set
forth in "Risk Factors."
    


                            THE EXCHANGE OFFER

Terms of the Exchange Offer

   
               Upon the terms and subject to the conditions set forth in this
Exchange Offer, The Limited is offering hereby to exchange up to 43,600,000
shares of A&F Common Stock for shares of the common stock, par value $.50 per
share, of The Limited (the "Limited Common Stock") that are validly tendered
by the Expiration Date and not deemed withdrawn, as set forth below under
"--Withdrawal Rights" on page 32, at an Exchange Ratio (determined in the
manner set forth below) not greater than ____ (the "Maximum Exchange Ratio")
nor less than _____ (the "Minimum Exchange Ratio") of a share of A&F Common
Stock for each share of Limited Common Stock tendered. The range of exchange
ratios between the Minimum Exchange Ratio and the Maximum Exchange Ratio is
referred to throughout this Offering Circular-Prospectus as the "Exchange
Ratio Range".  That portion of a share of A&F Common Stock which a Limited
stockholder is willing to accept in exchange for each share of Limited Common
Stock tendered is referred to throughout this Offering Circular-Prospectus
as the "Exchange Ratio".  The term "Expiration Date" shall mean 12:00
Midnight, New York City time, on __________, 1998, unless extended in
accordance with applicable law and the terms of the Exchange Offer itself,
in which event the term "Expiration Date" shall mean the latest time and
date at which the Exchange Offer, as so extended, shall expire.  See "--
Extension of Tender Period;  Termination;  Amendment" on page 32.  The
maximum number of shares of Limited Common Stock which will be accepted for
exchange will be that number of shares which, when multiplied by the final
exchange ratio (determined in the manner set forth below), equals
43,600,000 shares of A&F Common Stock.  If more than such maximum number of
shares of Limited Common Stock are tendered at an Exchange Ratio at or
below the Final Exchange Ratio, the Exchange Offer will be oversubscribed,
and shares of Limited Common Stock tendered at or below the Final Exchange
Ratio will be subject to proration.  The proration period will also expire
on the Expiration Date.

               The Exchange Offer will be conducted as a modified "Dutch
auction" in which each holder of Limited Common Stock will be able to specify
the fraction of a share of A&F Common Stock (in increments of ________) that
such holder is willing to receive in exchange for a share of Limited Common
Stock. Whether and to what extent a tendering stockholder of The Limited will
have his or her tendered shares accepted for exchange in the Exchange Offer
will depend on how the Exchange Ratio specified by such stockholder compares
to Exchange Ratios specified by other tendering stockholders of The Limited.
In other words, a "Dutch auction" is a competitive bid among stockholders of
The Limited.  The Exchange Ratio specified by each tendering stockholder of
The Limited must be within the Exchange Ratio Range. The Minimum Exchange
Ratio and Maximum Exchange Ratio were established by The Limited based on
discussions with the Dealer Managers.  The Limited will, upon the terms and
subject to the conditions of the Exchange Offer, determine the final exchange
ratio, taking into account the number of shares of Limited Common Stock
tendered and the fraction of a share of A&F Common Stock specified by
tendering stockholders. The Limited will select as the final exchange ratio
the lowest Exchange Ratio from within the Exchange Ratio Range which would
permit the maximum number of the shares of A&F Common Stock owned by The
Limited to be exchanged in the Exchange Offer (the "Final Exchange Ratio").
The Final Exchange Ratio will be announced by press release by The Limited
promptly after the Expiration Date.

               At the expiration of the Exchange Offer, The Limited will
calculate the number of shares of Limited Common Stock validly tendered at
Exchange Ratios within the Exchange Ratio Range, beginning with shares
tendered at the Minimum Exchange Ratio and ending, if necessary, at the
Maximum Exchange Ratio. When the aggregate number of shares of A&F Common
Stock to be exchanged for shares of Limited Common Stock tendered in ascending
order of Exchange Ratios is equal to or greater than 39,240,000 shares, The
Limited will become obligated to accept, on a pro rata basis, the shares of
Limited Common Stock of all stockholders who tendered at or below the lowest
Exchange Ratio; provided that the highest of such Exchange Ratios is less than
the Maximum Exchange Ratio and that the other conditions set forth in
"Conditions to Consummation of the Exchange Offer" on page 33 are satisfied.
The number of shares of Limited Common Stock that must be tendered to result
in at least 39,240,000 shares of A&F Common Stock being exchanged pursuant to
the Exchange Offer is referred to herein as the "Trigger Amount".

               All shares of Limited Common Stock properly tendered and not
withdrawn or deemed withdrawn at Exchange Ratios at or below the Final
Exchange Ratio will be exchanged at the Final Exchange Ratio, on the terms and
subject to the conditions of the Exchange Offer, including the proration
provisions described herein. If the result of the Exchange Offer is such that
more than 43,600,000 shares of A&F Common Stock would need to be exchanged for
shares of Limited Common Stock which have been validly tendered for exchange
at or below the Final Exchange Ratio and are not properly withdrawn prior to
the Expiration Date (if all such validly tendered shares were accepted), The
Limited will exchange shares of A&F Common Stock for such tendered shares of
Limited Common Stock on a pro rata basis (with appropriate adjustments to avoid
acceptance for exchange of fractional shares of Limited Common Stock). All
shares which are tendered but not exchanged pursuant to the Exchange Offer,
including shares tendered at Exchange Ratios greater than the Final Exchange
Ratio and shares not exchanged because of proration, will be returned to
tendering stockholders promptly following the Expiration Date. Shares accepted
for exchange will be held by The Limited as treasury shares. If the result of
the Exchange Offer is such that fewer than 43,600,000 shares but more than
39,240,000 shares of A&F Common Stock are exchanged pursuant to the Exchange
Offer, promptly after the consummation of the Exchange Offer, The Limited will
distribute its remaining shares of A&F Common Stock to the remaining holders
of Limited Common Stock pro rata based on their then respective holdings of
Limited Common Stock. See "The Spin-Off" on page 37.
    

               The Exchange Offer, proration period and withdrawal rights will
expire on the Expiration Date, as may be extended.

               If proration of tendered shares of Limited Common Stock is
required, The Limited does not expect that it would be able to announce the
final proration factor or to commence delivery of any shares of A&F Common
Stock pursuant to the Exchange Offer until approximately seven business days
after the Expiration Date. This delay results from the difficulty in
determining the number of shares of Limited Common Stock validly tendered for
exchange (including shares of Limited Common Stock tendered for exchange
pursuant to the guaranteed delivery procedure described in "--Guaranteed
Delivery Procedure" on page 30) and not properly withdrawn prior to the
Expiration Date. Preliminary results of proration will be announced by press
release as promptly as practicable after the Expiration Date. Holders of
shares of Limited Common Stock may obtain such preliminary information from
the Information Agent and Dealer Managers and may also be able to obtain such
information from their brokers.

   
               No fractional shares of A&F Common Stock will be distributed
pursuant to the Exchange Offer. The Exchange Agent, acting as agent for
stockholders of The Limited otherwise entitled to receive fractional shares of
A&F Common Stock, will aggregate all fractional shares and sell them for the
accounts of such stockholders. Such proceeds as may be realized by the
Exchange Agent upon the sale of such fractional shares will be distributed,
net of commissions, to such stockholders on a pro rata basis. Any such cash
payments will be made through the Exchange Agent if the related shares of
Limited Common Stock are tendered to the Exchange Agent or, if such shares of
Limited Common Stock are tendered through the Book-Entry Transfer Facility,
through such Book-Entry Transfer Facility. NONE OF THE EXCHANGE AGENT, THE
LIMITED, A&F, THE SOLICITING DEALERS OR THE DEALER MANAGERS WILL GUARANTEE ANY
MINIMUM PROCEEDS FROM THE SALE OF SHARES OF A&F COMMON STOCK, AND NO INTEREST
WILL BE PAID ON ANY SUCH PROCEEDS.

               If the Trigger Amount is reached and the conditions set forth
in "--Conditions to Consummation of the Exchange Offer" on page 33 are met,
The Limited will become obligated to consummate the Exchange Offer. If any
such conditions are not satisfied, The Limited may (a) terminate the Exchange
Offer and as promptly as practicable return all tendered shares of Limited
Common Stock to tendering stockholders, (b) extend the Exchange Offer and,
subject to the withdrawal rights described in "--Withdrawal Rights" on page
32, retain all such shares of Limited Common Stock until the expiration of the
Exchange Offer as so extended, (c) waive any such condition and, subject to
any requirement to extend the period of time during which the Exchange Offer
is open, exchange all shares of Limited Common Stock validly tendered for
exchange by the Expiration Date and not properly withdrawn or (d) delay the
Expiration Date until satisfaction or waiver of all such conditions to the
Exchange Offer. The Limited's right to delay acceptance for exchange or to
delay exchange of shares of Limited Common Stock tendered pursuant to the
Exchange Offer is subject to the provisions of applicable law, including, to
the extent applicable, Rule 13e-4(f)(5) promulgated under the Securities
Exchange Act of 1934, as amended (the "Exchange Act"), which requires that The
Limited pay the consideration offered or return the shares of Limited Common
Stock deposited by or on behalf of stockholders of The Limited promptly after
the termination or withdrawal of the Exchange Offer. For a description of The
Limited's right to extend the period of time during which the Exchange Offer
is open and to amend, delay or terminate the Exchange Offer, see "--Extension
of Tender Period; Termination; Amendment" on page 32.
    

               This Offering Circular-Prospectus and the Letter of Transmittal
are being sent to persons who were holders of record of Limited Common Stock
at the close of business on________, 1998. As of such date, there were _____
shares of Limited Common Stock outstanding. This Offering Circular-Prospectus
and related Letter of Transmittal will also be furnished to brokers, banks and
similar persons whose names or the names of whose nominees appear on the
stockholder list of The Limited or, if applicable, who are listed as
participants in a clearing agency's security position listing for subsequent
transmittal to beneficial owners of shares of Limited Common Stock.

Exchange of Shares of Limited Common Stock

   
               Upon the terms and subject to the satisfaction or waiver of the
conditions of the Exchange Offer, The Limited will accept for exchange, and
shares of A&F Common Stock will be exchanged for, shares of Limited Common
Stock that have been validly tendered and not properly withdrawn or deemed
withdrawn prior to the Expiration Date. In addition, The Limited reserves the
right, in its sole discretion (subject to Rule 13e-4(f)(5) under the Exchange
Act), to delay the acceptance for exchange or to delay exchange of any shares
of Limited Common Stock in order to comply in whole or in part with any
applicable law. For a description of The Limited's right to terminate the
Exchange Offer and not accept for exchange or exchange any shares of Limited
Common Stock or to delay acceptance for exchange or to delay exchange of any
shares of Limited Common Stock, see "--Extension of Tender Period;
Termination; Amendment" on page 32.

               For purposes of the Exchange Offer, The Limited shall be
deemed, subject to the proration provisions of the Exchange Offer, to have
accepted for exchange and exchanged shares of Limited Common Stock validly
tendered for exchange when, as and if The Limited gives oral or written notice
to the Exchange Agent of its acceptance of the tenders of such shares of
Limited Common Stock for exchange. Exchange of shares of Limited Common Stock
accepted for exchange pursuant to the Exchange Offer will be made on the first
business day following announcement by The Limited of the final proration
factor (which first business day in no event shall be more than ten business
days after the Expiration Date and which first business day shall be
hereinafter referred to as the "Exchange Time") by deposit of tendered shares
of Limited Common Stock with the Exchange Agent, which will act as agent for
the tendering stockholders for the purpose of receiving shares of A&F Common
Stock and transmitting such shares to tendering stockholders. The date on which
the Exchange Time occurs is referred to as the "Exchange Date".  In all cases,
tendered shares of Limited Common Stock accepted for exchange pursuant to the
Exchange Offer will be exchanged only after timely receipt by the Exchange
Agent of (i) certificates for such shares of Limited Common Stock (or of a
confirmation of a book-entry transfer of such shares of Limited Common Stock
into the Exchange Agent's account at the Book-Entry Transfer Facility) and
(ii) a properly completed and duly executed Letter of Transmittal (or manually
signed facsimile thereof) or an Agent's Message in connection with a book-entry
transfer of shares, together with any other documents required by the Letter
of Transmittal. For a description of the procedures for tendering shares of
Limited Common Stock pursuant to the Exchange Offer, see "--Procedures for
Tendering Shares of Limited Common Stock" on page 28 and "Special Procedures
for Participants in the Savings and Retirement Plan and the Stock Purchase
Plan on page 31. Under no circumstances will interest be paid by The Limited
pursuant to the Exchange Offer, regardless of any delay in making such
exchange.
    

               If any tendered shares of Limited Common Stock are not
exchanged pursuant to the Exchange Offer for any reason, or if certificates
are submitted for more shares of Limited Common Stock than are (i) tendered
for exchange or (ii) accepted for exchange due to the proration provisions,
certificates for such unexchanged or untendered shares of Limited Common Stock
will be returned (or, in the case of shares of Limited Common Stock tendered
by book-entry transfer, such shares of Limited Common Stock will be credited
to an account maintained at the Book-Entry Transfer Facility), without expense
to the tendering stockholder, as promptly as practicable following the
expiration or termination of the Exchange Offer.

               The Limited will pay all stock transfer taxes, if any, payable
on the transfer to it of shares of Limited Common Stock and the transfer to
tendering stockholders of shares of A&F Common Stock pursuant to the Exchange
Offer. If, however, the exchange of shares is to be made to, or (in the
circumstances permitted by the Exchange Offer) if shares of Limited Common
Stock that are not tendered or not accepted for exchange are to be registered
in the name of or delivered to any person other than the registered owner, or
if tendered certificates are registered in the name of any person other than
the person signing the Letter of Transmittal, the amount of all stock transfer
taxes, if any (whether imposed on the registered owner or such other person),
payable on account of the transfer to such person must be paid by the
tendering stockholder unless evidence satisfactory to The Limited of the
payment of such taxes or exemption therefrom is submitted.

Determining to Participate in the Exchange Offer

                Whether to Participate in the Exchange Offer

               Whether you should participate in the Exchange Offer depends on
many factors.  Stockholders of The Limited should consider, among other
things, (i) their view of the relative values of a single share of Limited
Common Stock and a single share of A&F Common Stock, (ii) the opportunity to
receive the Anticipated Premium and (iii) their individual investment strategy
with regard to the two stocks.  In addition, a stockholder of The Limited
should consider all of the factors described under "Risk Factors" on page 16.

   
               The Limited anticipates that the Final Exchange Ratio will
provide stockholders with the opportunity to receive A&F Common Stock having a
market value greater than the recent market value of Limited Common Stock
being tendered.  Based on the closing trading prices for Limited Common Stock
and A&F Common Stock on the New York Stock Exchange ("NYSE") on ___________,
1998, any of the Exchange Ratios in the Exchange Ratio Range would result in a
Limited stockholder receiving A&F Common Stock with a market value greater
than Limited Common Stock tendered for exchange.  This greater market value is
referred to in this Offering Circular-Prospectus as the "Anticipated Premium".
Based on such closing trading prices, the Anticipated Premium would be
approximately ____%, assuming the Minimum Exchange Ratio, and ___%, assuming
the Maximum Exchange Ratio.  The Limited cannot, however, predict what the
amount of the Anticipated Premium will be or whether in fact there will be a
premium at the end of the Exchange Offer or the prices at which shares of A&F
Common Stock or Limited Common Stock will trade over time.
    

               Stockholders can calculate the Anticipated Premium using the
following formula:

<TABLE>
<S>                     <C> <C>                                                     <C>

                            Exchange Ratio x Price of one share of A&F Common Stock
The Anticipated Premium =   ------------------------------------------------------- -- 1
                            Price of one share of Limited Common Stock
</TABLE>

   
               For example:  Assume that the price of one share of Limited
Common Stock is $____ and the price for one share of A&F Common Stock is $____
(the closing trading prices of Limited Common Stock and A&F Common Stock on
the NYSE on __________, 1998).  At an exchange ratio of____ of a share of A&F
Common Stock for each share of Limited Common Stock, the midpoint of the
Exchange Ratio Range, the Anticipated Premium would be approximately ____%.
At the Minimum Exchange Ratio (_____ of a share of A&F Common Stock for each
share of Limited Common Stock tendered), the Anticipated Premium would be
approximately___%.  At the Maximum Exchange Ratio (___ of a share of A&F
Common Stock for each share of Limited Common Stock tendered), the Anticipated
Premium would be approximately ___%.

               The Anticipated Premium depends on the prevailing stock prices
for Limited Common Stock and A&F Common Stock.  The tables below show the
Anticipated Premium at exchange ratios of ___ (the midpoint of the Exchange
Ratio Range), ___ (the Minimum Exchange Ratio) and _____ (the Maximum Exchange
Ratio).
    

<TABLE>
<S>                    <C>                  <C>                  <C>                  <C>                  <C>
                     Anticipated Premium at the Exchange Ratio of ___ (the midpoint of the Exchange Ratio Range)
                     -------------------------------------------------------------------------------------------
                                                                   Limited Common Stock Price
                                            --------------------------------------------------------------------
                                            $___                 $___                 $___                 $___
                                            --------------------------------------------------------------------
A&F Common             $___                 ___%                 ___%                 ___%                 ___%
Stock Price            $___                 ___%                 ___%                 ___%                 ___%
                       $___                 ___%                 ___%                 ___%                 ___%
                       $___                 ___%                 ___%                 ___%                 ___%


                                  Anticipated Premium at the Minimum Exchange Ratio of ___
                     -------------------------------------------------------------------------------------------
                                                                  Limited Common Stock Price
                                            --------------------------------------------------------------------
                                            $___                 $___                 $___                 $___
                                            --------------------------------------------------------------------
A&F Common             $___                 ___%                 ___%                 ___%                 ___%
                     -------------------------------------------------------------------------------------------
Stock Price            $___                 ___%                 ___%                 ___%                 ___%
                       $___                 ___%                 ___%                 ___%                 ___%
                       $___                 ___%                 ___%                 ___%                 ___%



                                  Anticipated Premium at the Maximum Exchange Ratio of ___
                     -------------------------------------------------------------------------------------------
                                                                    Limited Common Stock Price
                                            --------------------------------------------------------------------
                                                  $___                 $___                 $___                 $___
                                            --------------------------------------------------------------------
A&F Common                   $___                 ___%                 ___%                 ___%                 ___%
                     -------------------------------------------------------------------------------------------
Stock Price                  $___                 ___%                 ___%                 ___%                 ___%
                             $___                 ___%                 ___%                 ___%                 ___%
                             $___                 ___%                 ___%                 ___%                 ___%

</TABLE>

               NONE OF THE LIMITED, A&F, THE DEALER MANAGERS, THE SOLICITING
DEALERS, THE BOARD OF DIRECTORS OF THE LIMITED OR THE BOARD OF DIRECTORS OF
A&F MAKES ANY RECOMMENDATION TO ANY STOCKHOLDER OF THE LIMITED AS TO WHETHER
TO TENDER OR REFRAIN FROM TENDERING SHARES OF LIMITED COMMON STOCK PURSUANT TO
THE EXCHANGE OFFER.  EACH STOCKHOLDER OF THE LIMITED MUST MAKE HIS OR HER OWN
DECISION WHETHER TO TENDER SHARES OF LIMITED COMMON STOCK PURSUANT TO THE
EXCHANGE OFFER AND, IF SO, HOW MANY SHARES TO TENDER AND AT WHAT EXCHANGE
RATIO TO TENDER SUCH SHARES AFTER READING THIS OFFERING CIRCULAR-PROSPECTUS
AND CONSULTING WITH HIS OR HER ADVISORS BASED ON HIS OR HER OWN FINANCIAL
POSITION AND REQUIREMENTS.

               Selecting an Exchange Ratio

   
               In the event a stockholder of The Limited determines to
participate in the Exchange Offer, in deciding at which Exchange Ratio to
tender, such stockholder should consider not only his or her view of the value
of a single share of Limited Common Stock and a single share of A&F Common
Stock but also the level of certainty that he or she desires that his or her
tender will be accepted in the Exchange Offer.  STOCKHOLDERS WISHING TO
MAXIMIZE THE CHANCE THAT THEIR SHARES WILL BE ACCEPTED FOR EXCHANGE IN THE
EXCHANGE OFFER MAY CHECK THE BOX MARKED "SHARES TENDERED AT EXCHANGE RATIO
DETERMINED BY DUTCH AUCTION" IN BOX #2 ON THE LETTER OF TRANSMITTAL INDICATING
THAT SUCH STOCKHOLDER WILL ACCEPT WHATEVER THE FINAL EXCHANGE RATIO IS
DETERMINED TO BE BY THE DUTCH AUCTION.  SOLELY FOR PURPOSES OF DETERMINING THE
FINAL EXCHANGE RATIO, THE LIMITED WILL DEEM SHARES OF LIMITED COMMON STOCK
TENDERED USING THIS OPTION TO HAVE BEEN TENDERED AT THE MINIMUM EXCHANGE RATIO.

               In selecting an Exchange Ratio at which to tender a share of
Limited Common Stock, a stockholder of The Limited should also remember that
the market value of a share of A&F Common Stock may be different from his or
her view of the value of such a share. If the market value of a share of A&F
Common Stock is lower than the value assumed by a stockholder of The Limited
in selecting the Exchange Ratio at which to tender (and assuming all other
things remain the same), each share of A&F Common Stock received will have
less value than such stockholder of The Limited thought it would have at the
Exchange Ratio selected.  For example, if a Limited stockholder selected an
Exchange Ratio of ___ based on a market price of $___ per share of the A&F
Common Stock and the market price becomes $___, such stockholder would have
only received A&F Common Stock having a market price of $___ rather than $___
for each share of Limited Common Stock which was accepted for exchange.
    

Procedures for Tendering Shares of Limited Common Stock

   
               To tender shares of Limited Common Stock pursuant to the
Exchange Offer, either (i) a properly completed and duly executed Letter of
Transmittal (or manually signed facsimile thereof) with any required signature
guarantees, or an Agent's Message in the case of a book-entry transfer of
shares, and any other documents required by the Letter of Transmittal must be
received by the Exchange Agent at one of its addresses set forth on the back
cover of this Offering Circular-Prospectus prior to the Expiration Date, and
either (a) certificates for the shares of Limited Common Stock to be tendered
must be transmitted to and received by the Exchange Agent at one of such
addresses prior to such time or (b) such shares of Limited Common Stock must
be delivered pursuant to the procedures for book-entry transfer described
below (and a confirmation of such delivery received by the Exchange Agent), in
each case by the Expiration Date, or (ii) the guaranteed delivery procedure
described below must be complied with.  Participants in the Savings and
Retirement Plan and the Stock Purchase Plan of The Limited may also
participate in this Exchange Offer and should follow the procedures set forth
in the "Special Procedures for Participants in the Savings and Retirement Plan
and the Stock Purchase Plan" on page 31 to tender their Limited Common Stock.
Stockholders who are participants in the Dividend Reinvestment Plan of The
Limited (the "DRP") who wish to tender some or all of the shares of Limited
Common Stock attributable to their plan accounts may do so by so indicating on
the Letter of Transmittal and by following the procedures outlined in this
section, "Procedures for Tendering Shares of Limited Common Stock".  Such
participants in the DRP should also see Instruction 6 of the Letter of
Transmittal.  Stockholders who are participants in employee benefit plans not
affiliated with The Limited but who hold shares of Limited Common Stock and
would like to participate in the Exchange Offer may follow the general
instructions described in this section, subject to the requirements of such
other employee benefit plans.

               As specified in Instruction 3 of the Letter of Transmittal,
each stockholder desiring to tender shares of Limited Common Stock pursuant to
the Exchange Offer must either (a) check the box in the section of Box #2 on
the Letter of Transmittal captioned "Shares Tendered at Exchange Ratio
Determined by Dutch Auction" or (b) check one of the boxes in the section of
Box #2 on the Letter of Transmittal captioned "Shares Tendered at Exchange
Ratio Determined by Stockholder".  A STOCKHOLDER WHO WISHES TO MAXIMIZE THE
CHANCE THAT HIS OR HER SHARES WILL BE EXCHANGED SHOULD CHECK THE BOX ON THE
LETTER OF TRANSMITTAL MARKED, "SHARES TENDERED AT EXCHANGE RATIO DETERMINED BY
DUTCH AUCTION".  NOTE THAT THIS ELECTION COULD RESULT IN SUCH STOCKHOLDER'S
SHARES BEING EXCHANGED AT THE MINIMUM EXCHANGE RATIO OF___ OF A SHARE OF A&F
COMMON STOCK PER SHARE OF LIMITED COMMON STOCK.  A STOCKHOLDER WHO WISHES TO
INDICATE A SPECIFIC EXCHANGE RATIO AT WHICH SUCH STOCKHOLDER'S SHARES ARE
BEING TENDERED MUST CHECK A BOX UNDER THE SECTION CAPTIONED "SHARES TENDERED
AT EXCHANGE RATIO DETERMINED BY STOCKHOLDER" ON THE LETTER OF TRANSMITTAL IN
BOX #2.
    

               A TENDER OF SHARES WILL BE PROPER IF, AND ONLY IF, ON THE
APPROPRIATE LETTER OF TRANSMITTAL EITHER THE BOX IN THE SECTION CAPTIONED
"SHARES TENDERED AT EXCHANGE RATIO DETERMINED BY DUTCH AUCTION" OR ONE OF THE
BOXES IN THE SECTION CAPTIONED "SHARES TENDERED AT EXCHANGE RATIO DETERMINED
BY STOCKHOLDER" IS CHECKED.

   
               STOCKHOLDERS DESIRING TO TENDER SHARES AT MORE THAN ONE
EXCHANGE RATIO MUST COMPLETE SEPARATE LETTERS OF TRANSMITTAL FOR EACH EXCHANGE
RATIO AT WHICH SUCH STOCKHOLDER IS TENDERING SHARES, EXCEPT THAT THE SAME
SHARES CANNOT BE TENDERED (UNLESS PROPERLY WITHDRAWN PREVIOUSLY IN ACCORDANCE
WITH THE TERMS OF THE EXCHANGE OFFER) AT MORE THAN ONE EXCHANGE RATIO.  IN
ORDER TO TENDER SHARES PROPERLY, ONE AND ONLY ONE EXCHANGE RATIO MUST BE
INDICATED IN BOX #2 OF EACH LETTER OF TRANSMITTAL.
    

               LETTERS OF TRANSMITTAL AND CERTIFICATES FOR SHARES OF LIMITED
COMMON STOCK SHOULD NOT BE SENT TO THE LIMITED, A&F, THE DEALER MANAGERS, ANY
SOLICITING DEALER OR THE INFORMATION AGENT.  DELIVERY OF ANY OF THE
AFOREMENTIONED REQUIRED DOCUMENTS TO ANY ADDRESS OTHER THAN AS SET FORTH
HEREIN WILL NOT CONSTITUTE VALID DELIVERY THEREOF.

               It is a violation of Rule 14e-4 promulgated under the Exchange
Act for a person to tender shares of Limited Common Stock for such person's
own account unless the person so tendering (i) owns such shares of Limited
Common Stock or (ii) owns other securities convertible into or exchangeable
for such shares of Limited Common Stock or owns an option, warrant or right to
purchase such shares of Limited Common Stock and intends to acquire shares of
Limited Common Stock for tender by conversion or exchange of such securities
or by exercise of such option, warrant or right. Rule 14e-4 provides a similar
restriction applicable to the tender or guarantee of a tender on behalf of
another person.

               A tender of shares of Limited Common Stock made pursuant to any
method of delivery set forth herein and the acceptance by The Limited for
exchange of such shares pursuant to the procedures described herein and in the
Letter of Transmittal will constitute a binding agreement between the
tendering stockholder and The Limited upon the terms and subject to the
conditions of the Exchange Offer, including the tendering stockholder's
representation that (i) such stockholder owns the shares of Limited Common
Stock being tendered within the meaning of Rule 14e-4 promulgated under the
Exchange Act and (ii) the tender of such shares of Limited Common Stock
complies with Rule 14e-4.

   
               The Exchange Agent will establish an account with respect to
shares of Limited Common Stock at The Depository Trust Company (the
"Book-Entry Transfer Facility") for purposes of the Exchange Offer within two
business days after the date of this Offering Circular-Prospectus, and any
financial institution that is a participant in the system of the Book-Entry
Transfer Facility may make delivery of shares of Limited Common Stock by
causing such Book-Entry Transfer Facility to transfer such shares of Limited
Common Stock into the Exchange Agent's account in accordance with the
procedures of such Book-Entry Transfer Facility. Although delivery of shares
of Limited Common Stock may be effected through book-entry transfer to the
Exchange Agent's account at the Book-Entry Transfer Facility, a properly
completed and duly executed Letter of Transmittal (or manually signed
facsimile thereof) and any other required documents, or an Agent's Message
must, in any case, be transmitted to and received or confirmed by the Exchange
Agent at one of its addresses set forth on the back cover of this Offering
Circular-Prospectus prior to the Expiration Date, or the guaranteed delivery
procedure described below must be complied with.  "Agent's Message" means a
message transmitted through electronic means by the Book-Entry Transfer
Facility to and received by the Exchange Agent and forming a part of a
book-entry confirmation, which states that such Book-Entry Transfer Facility
has received an express acknowledgment from the participant in such Book-Entry
Transfer Facility tendering the shares that such participant has received and
agrees to be bound by the Letter of Transmittal. DELIVERY OF DOCUMENTS TO THE
BOOK-ENTRY TRANSFER FACILITY IN ACCORDANCE WITH ITS PROCEDURES DOES NOT
CONSTITUTE DELIVERY TO THE EXCHANGE AGENT AS REQUIRED HEREBY.
    

               Signatures on a Letter of Transmittal must be guaranteed by an
Eligible Institution unless the shares of Limited Common Stock tendered
pursuant to the Letter of Transmittal are tendered (i) by the registered holder
of the shares of Limited Common Stock tendered therewith and such holder has
not completed the box entitled "Special Issuance Instructions" or "Special
Delivery Instructions" on the Letter of Transmittal or (ii) for the account of
an Eligible Institution. An "Eligible Institution" means a participant in the
Security Transfer Agents Medallion Program or the New York Stock Exchange
Medallion Signature Guarantee Program or the Stock Exchange Medallion Program.
A verification by a notary public alone is not acceptable. If a certificate
representing shares of Limited Common Stock is registered in the name of a
person other than the signer of a Letter of Transmittal, or if delivery of
shares of A&F Common Stock is to be made or shares of Limited Common Stock not
tendered or not accepted for exchange are to be returned to a person other
than the registered owner, the certificate must be endorsed or accompanied by
an appropriate stock power, and the signature on such certificate or stock
power must appear exactly as the name of the registered owner appears on the
certificate with the signature on the certificate or stock power guaranteed by
an Eligible Institution.

               If the Letter of Transmittal or Notice of Guaranteed Delivery
or any certificates or stock powers are signed by trustees, executors,
administrators, guardians, attorneys-in-fact, officers of corporations or
others acting in a fiduciary or representative capacity, such persons should
so indicate when signing, and, unless waived by The Limited, proper evidence
satisfactory to The Limited of their authority so to act must be submitted.

               If any certificate representing shares of Limited Common Stock
has been mutilated, destroyed, lost or stolen, the stockholder must (i)
furnish to the Exchange Agent evidence, satisfactory to it in its discretion,
of the ownership of and the destruction, loss or theft of such certificate,
(ii) furnish to the Exchange Agent indemnity, satisfactory to it in its
discretion and (iii) comply with such other reasonable regulations as the
Exchange Agent may prescribe.

Guaranteed Delivery Procedure

   
               If a stockholder desires to tender shares of Limited Common
Stock pursuant to the Exchange Offer and if the certificates for such shares
of Limited Common Stock are not immediately available, the procedure for
delivery by book-entry transfer cannot be completed on a timely basis or time
will not permit all required documents to reach the Exchange Agent prior to
the Expiration Date, such shares of Limited Common Stock may nevertheless be
tendered if all of the following conditions are met:
    

              (i) such tender is made by or through an Eligible Institution;

             (ii) a properly completed and duly executed Notice of Guaranteed
Delivery substantially in the form provided by The Limited setting forth the
name and address of the holder and the number of shares of Limited Common
Stock tendered, stating that the tender is being made thereby and guaranteeing
that, within three business days after the date of the Notice of Guaranteed
Delivery, the certificate(s) representing the shares of Limited Common Stock
accompanied by all other documents required by the Letter of Transmittal will
be deposited by the Eligible Institution with the Exchange Agent, is received
by the Exchange Agent (as provided below) prior to the Expiration Date; and

            (iii) the certificate(s) for such shares of Limited Common Stock
(or a confirmation of a book-entry transfer of such shares of Limited Common
Stock into the Exchange Agent's account at the Book-Entry Transfer
Facilities), together with a properly completed and duly executed Letter of
Transmittal (or a manually signed facsimile thereof) and any required
signature guarantees, or an Agent's Message in connection with a book-entry
transfer, and any other documents required by the Letter of Transmittal, are
received by the Exchange Agent within three business days after the date of
the Notice of Guaranteed Delivery.

               The Notice of Guaranteed Delivery may be delivered by hand,
telegram, facsimile transmission or mail to the Exchange Agent and must
include a guarantee by an Eligible Institution in the form set forth in such
Notice.

   
               THE METHOD OF DELIVERY OF SHARES OF LIMITED COMMON STOCK AND
ALL OTHER REQUIRED DOCUMENTS IS AT THE OPTION AND RISK OF THE TENDERING
STOCKHOLDER. IF CERTIFICATES REPRESENTING SHARES OF LIMITED COMMON STOCK ARE
SENT BY MAIL, IT IS RECOMMENDED THAT TENDERING STOCKHOLDERS USE REGISTERED
MAIL, WITH RETURN RECEIPT REQUESTED, AND ALLOW SUFFICIENT TIME TO ENSURE
TIMELY RECEIPT.

               All questions as to the form of documents (including notices of
withdrawal) and the validity, form, eligibility (including time of receipt)
and acceptance for exchange of any tender of shares of Limited Common Stock
will be determined by The Limited in its sole discretion, which determination
will be final and binding on all tendering stockholders. The Limited reserves
the absolute right to reject any or all tenders of shares of Limited Common
Stock determined by it not to be in proper form or the acceptance for exchange
of shares of Limited Common Stock which may, in the opinion of the counsel of
The Limited, be unlawful. The Limited also reserves the absolute right to
waive any defect or irregularity in any tender of shares of Limited Common
Stock. None of The Limited, A&F, the Exchange Agent, the Dealer Managers, the
Soliciting Dealers, the Information Agent and any other person will be under
any duty to give notification of any defect or irregularity in tenders or
notices of withdrawal or incur any liability for failure to give any such
notification.

Special Procedures for Participants in the Savings and Retirement Plan and the
Stock Purchase Plan

               Participants in the Savings and Retirement Plan who wish to
participate in the Exchange Offer may instruct the trustee of such plan to
tender shares of Limited Common Stock attributable to their plan accounts by
completing, executing and returning to such trustee the election form included
in the Letter to Participants in the Savings and Retirement Plan sent to such
participants.  Participants in the Stock Purchase Plan who wish to participate
in the Exchange Offer may instruct the agent for such plan (Merrill, Lynch,
Pierce, Fenner & Smith) to tender shares of Limited Common Stock attributable
to their plan accounts by notifying such agent of the election as provided in
the Notice to Participants in the Stock Purchase Plan sent to such
participants.  Holders of vested but unexercised options to purchase Limited
Common Stock may exercise such options for cash in accordance with the terms
of the stock option plans of The Limited and tender the shares of Limited
Common Stock received upon such exercise pursuant to the general instructions
for tendering shares discussed in "Procedures for Tendering Shares of Limited
Common Stock" on page 28.  PARTICIPANTS IN THE STOCK PURCHASE PLAN OR THE
SAVINGS AND RETIREMENT PLAN MAY NOT USE THE LETTER OF TRANSMITTAL TO DIRECT
THE TENDER OF SHARES OF LIMITED COMMON STOCK, BUT MUST USE THE SEPARATE
ELECTION FORM SENT TO THEM.  STOCK PURCHASE PLAN AND SAVINGS AND RETIREMENT
PLAN PARTICIPANTS ARE URGED TO READ THE SEPARATE ELECTION FORM AND RELATED
MATERIALS CAREFULLY.

               Stockholders who are participants in employee benefit plans not
affiliated with The Limited which hold shares of The Limited may tender some
or all of such shares pursuant to the instructions described above under
"Procedures for Tendering Shares of Limited Common Stock" on page 28, subject
to the requirements of such other plans.  To the extent required under any
such plan, participants will receive separate instructions from the
administrators of such other plans to be followed in connection with any
tender.
    

Withdrawal Rights

   
               Tenders of shares of Limited Common Stock may be withdrawn at
any time prior to the Expiration Date and, unless theretofore accepted for
exchange as provided in this Offering Circular-Prospectus, may also be
withdrawn after the expiration of 40 business days from the commencement of
the Exchange Offer.  If The Limited (i) extends the period of time during
which the Exchange Offer is open, (ii) is delayed in its acceptance of
shares of Limited Common Stock for exchange or (iii) is unable to accept
shares of Limited Common Stock for exchange pursuant to the Exchange Offer
for any reason, then, without prejudice to The Limited's rights under the
Exchange Offer, the Exchange Agent may, on behalf of The Limited, retain
all shares of Limited Common Stock tendered, and such shares of Limited
Common Stock may not be withdrawn except as otherwise provided herein,
subject to Rule 13e-4(f)(5) under the Exchange Act, which provides that the
person making an issuer exchange offer shall either pay the consideration
offered or return tendered securities promptly after the termination or
withdrawal of the Exchange Offer.

               To be effective, a written, telegraphic or facsimile
transmission notice of withdrawal must be timely received by the Exchange
Agent at one of its addresses set forth on the back cover of this Offering
Circular-Prospectus and must specify the name of the person who tendered
the shares of Limited Common Stock to be withdrawn and the number of shares
of Limited Common Stock to be withdrawn precisely as they appear in the
Letter of Transmittal.  If the shares of Limited Common Stock to be
withdrawn have been delivered to the Exchange Agent, a signed notice of
withdrawal with signatures guaranteed by an Eligible Institution must be
submitted prior to the release of such shares of Limited Common Stock
(except that such signature guarantee requirement is not applicable in the
case of shares of Limited Common Stock tendered by an Eligible
Institution).  In addition, such notice must specify, in the case of shares
of Limited Common Stock tendered by delivery of certificates, the name of
the registered holder (if different from that of the tendering stockholder)
and the serial numbers shown on the particular certificates evidencing the
shares of Limited Common Stock to be withdrawn or, in the case of shares of
Limited Common Stock tendered by book-entry transfer, the name and number
of the account at the Book-Entry Transfer Facility.  Withdrawals may not be
rescinded, and shares of Limited Common Stock withdrawn will thereafter be
deemed not validly tendered for purposes of the Exchange Offer.  However,
withdrawn shares of Limited Common Stock may be retendered by again
following one of the procedures described in "--Procedures for Tendering
Shares of Limited Common Stock" on page 28 or "Special Procedures for
Participants in the Savings and Retirement Plan and the Stock Purchase Plan
on page 31, at any time prior to the Expiration Date.

               All questions as to the form and validity (including time of
receipt) of any notice of withdrawal will be determined by The Limited, in its
sole discretion, which determination shall be final and binding. None of The
Limited, A&F, the Exchange Agent, the Dealer Managers, the Soliciting Dealers,
the Information Agent or any other person will be under any duty to give
notification of any defect or irregularity in any notice of withdrawal or
incur any liability for failure to give any such notification.
    

               Except as otherwise provided above, any tender of shares of
Limited Common Stock made pursuant to the Exchange Offer is irrevocable.

Extension of Tender Period; Termination; Amendment

   
               The Limited expressly reserves the right, at any time or from
time to time, in its sole discretion and regardless of whether any of the
conditions specified in "--Conditions to Consummation of the Exchange Offer"
beginning on page 33, shall have been satisfied, (i) to extend the period of
time during which the Exchange Offer is open by giving oral or written notice
of such extension to the Exchange Agent and by making a public announcement of
such extension or (ii) to amend the Exchange Offer in any respect by making a
public announcement of such amendment.

               If The Limited materially changes the terms of the Exchange
Offer or the information concerning the Exchange Offer, The Limited will
extend the Exchange Offer to the extent required by the Exchange Act. Certain
rules promulgated under the Exchange Act provide that the minimum period
during which an offer must remain open following material changes in the terms
of the offer or information concerning the offer (other than a change in
price, change in the soliciting dealer's fee or a change in percentage of
securities sought) will depend on the facts and circumstances, including the
relative materiality of such terms or information. The SEC has stated that, as
a general rule, it is of the view that an offer should remain open for a
minimum of five business days from the date that notice of such material
change is first published, sent or given, and that if material changes are
made with respect to information that approaches the significance of price and
share levels, a minimum of ten business days may be required to allow adequate
dissemination and investor response. Subject to the foregoing paragraph, if
(i) The Limited increases or decreases (a) the number of shares of A&F Common
Stock offered in exchange for shares of Limited Common Stock pursuant to the
Exchange Offer, (b) the number of shares of Limited Common Stock eligible for
exchange or (c) the Trigger Amount, and (ii) the Exchange Offer is scheduled
to expire at any time earlier than the expiration of a period ending on the
tenth business day from and including the date that notice of such increase or
decrease is first published, sent or given, the Exchange Offer will be
extended until the expiration of such period of ten business days. The term
"business day" shall mean any day other than Saturday, Sunday or a federal
holiday and shall consist of the time period from 12:01 a.m. through 12:00
Midnight, New York City time.

               The Limited also reserves the right, in its reasonable
discretion, in the event any of the conditions specified in "--Conditions to
Consummation of the Exchange Offer" on page 33 below shall not have been
satisfied and so long as shares of Limited Common Stock have not theretofore
been accepted for exchange, to delay the Expiration Date or to terminate the
Exchange Offer and not accept for exchange or exchange for any shares of
Limited Common Stock.

               If The Limited (i) extends the period of time during which the
Exchange Offer is open, (ii) is delayed in accepting for exchange or
exchanging any shares of Limited Common Stock or (iii) is unable to accept for
exchange or to exchange any shares of Limited Common Stock pursuant to the
Exchange Offer for any reason, then, without prejudice to rights of The
Limited under the Exchange Offer, the Exchange Agent may, on behalf of The
Limited, retain all shares of Limited Common Stock tendered and such shares of
Limited Common Stock may not be withdrawn except as otherwise provided in
"Withdrawal Rights" on page 32. The reservation by The Limited of the right to
delay acceptance for exchange or to delay exchange of any shares of Limited
Common Stock is subject to applicable law, which requires that The Limited pay
the consideration offered or return the shares of Limited Common Stock
deposited by or on behalf of stockholders promptly after the termination or
withdrawal of the Exchange Offer.
    

               Any extension, termination or amendment of the Exchange Offer
will be followed as promptly as practicable by a public announcement thereof.
Without limiting the manner in which The Limited may choose to make any public
announcement, The Limited will have no obligation (except as otherwise
required by applicable law) to publish, advertise or otherwise communicate any
such public announcement other than by making a release to the Dow Jones News
Service. In the case of an extension of the Exchange Offer, SEC regulations
require a public announcement of such extension no later than 9:00 a.m., New
York City time, on the next business day after the previously scheduled
Expiration Date.

Conditions to Consummation of the Exchange Offer

   
               Notwithstanding any other provisions of the Exchange Offer and
without prejudice to The Limited's other rights under the Exchange Offer, The
Limited shall not be required to accept for exchange or, subject to any
applicable rules and regulations of the SEC, including Rule 14e-1(c) under the
Exchange Act relating to The Limited's obligation to exchange or return
tendered shares of Limited Common Stock promptly after termination or
withdrawal of the Exchange Offer, exchange, any shares of Limited Common
Stock, and may terminate the Exchange Offer as provided in "--Extension of
Tender Period; Termination; Amendment" on page 32, if prior to the Expiration
Date, any of the following conditions exist:
    

              (i) the Trigger Amount shall not have been reached;

             (ii) (a) any action, proceeding or litigation seeking to enjoin,
make illegal or materially delay consummation of the Exchange Offer or
otherwise relating in any manner to the Exchange Offer shall have been
instituted before any court or other regulatory or administrative authority;
or (b) any order, stay, judgment or decree shall have been issued by any
court, government, governmental authority or other regulatory or
administrative authority and be in effect, or any statute, rule, regulation,
governmental order or injunction shall have been proposed, enacted, enforced
or deemed applicable to the Exchange Offer, any of which would or might
restrain, prohibit or delay consummation of the Exchange Offer or materially
impair the contemplated benefits of the Exchange Offer to The Limited or A&F;

            (iii) there shall have occurred (and the adverse effect of such
occurrence shall, in the reasonable judgment of The Limited, be continuing)
(a) any general suspension of trading in, or limitation on prices for,
securities on any national securities exchange or in the over-the-counter
market in the United States, (b) any extraordinary or material adverse change
in U.S. financial markets generally, including, without limitation, a decline
of at least 20% in either the Dow Jones average of industrial stocks or the
Standard & Poor's 500 Index from __________, 1998, (c) a declaration of a
banking moratorium or any suspension of payments in respect of banks in the
United States, (d) any limitation (whether or not mandatory) by any
governmental entity, on, or any other event that would reasonably be expected
to materially adversely affect, the extension of credit by banks or other
lending institutions, (e) a commencement of a war or armed hostilities or
other national or international calamity directly or indirectly involving the
United States, which would reasonably be expected to affect materially and
adversely (or to delay materially) the consummation of the Exchange Offer or
(f) in the case of any of the foregoing existing at the time of commencement
of the Exchange Offer, a material acceleration or worsening thereof;

   
             (iv) any tender or exchange offer with respect to some or all of
the outstanding Limited Common Stock (other than the Exchange Offer), or a
merger, acquisition or other business combination proposal for The Limited,
shall have been proposed, announced or made by any person or entity;

             (v) there shall have occurred any event or events that have
resulted, or may, in the sole judgment of The Limited, result, in an actual or
threatened change in the business, condition (financial or other), income,
operations, stock ownership or prospects of The Limited and its subsidiaries,
taken as a whole, or of A&F and its subsidiaries, taken as a whole; or

            (vi) (A) any person, entity or "group" (as that term is used in
Section 13(d)(3) of the Exchange Act) shall have acquired, or proposed to
acquire, beneficial ownership of more than 5% of the outstanding shares of
Limited Common Stock (other than a person, entity or group which had publicly
disclosed such ownership in a Schedule 13D or 13G (or an amendment thereto) on
file with the SEC prior to February 15, 1998), (B) any such person, entity or
group which had publicly disclosed such ownership prior to such date shall
have acquired, or proposed to acquire, beneficial ownership of additional
shares of Limited Common Stock constituting more than 2% of the outstanding
shares of Limited Common Stock (options for and other rights to acquire
Limited Common Stock which are so acquired, or proposed to be acquired, being
deemed for this purpose to be immediately exercisable) or (C) any new group
shall have been formed which beneficially owns more than 5% of the outstanding
shares of Limited Common Stock;

which in the reasonable judgment of The Limited in any such case, and
regardless of the circumstances, makes it inadvisable to proceed with the
Exchange Offer or with such acceptance for exchange of shares.

               The foregoing conditions are for the sole benefit of The
Limited and may be asserted by it with respect to all or any portion of the
Exchange Offer regardless of the circumstances giving rise to such conditions
or may be waived by The Limited in whole or in part at any time and from time
to time in its reasonable discretion. Any determination by The Limited
concerning the conditions described above will be final and binding upon all
parties.
    

               The failure by The Limited at any time to exercise any of the
foregoing rights shall not be deemed a waiver of any such right and each such
right shall be deemed an ongoing right which may be asserted at any time and
from time to time.

               In addition, The Limited will not accept any shares of Limited
Common Stock tendered, and no shares of A&F Common Stock will be exchanged for
any shares of Limited Common Stock, at any time at which there shall be a stop
order issued by the SEC which shall remain in effect with respect to the
Registration Statement.

   
Fees and Expenses

               Goldman Sachs is acting as the Dealer Managers in connection
with the Exchange Offer.  Goldman Sachs and NMSI are acting as co-financial
advisors to The Limited for the Transactions.  As Dealer Managers, Goldman
Sachs will receive a fee of $_____ for its services.  Goldman Sachs and NMSI
will receive additional advisory fees in addition to being reimbursed by The
Limited for their out-of-pocket expenses, including attorneys' fees, in
connection with the Exchange Offer.  Goldman Sachs has from time to time
provided investment banking services to The Limited, including acting as
co-lead manager of the Intimate Brands IPO and the lead manager of the A&F
IPO, for which Goldman Sachs has received customary compensation.  NMSI acted
as co-manager of the A&F IPO for which NMSI has received customary
compensation. The Limited has agreed to indemnify Goldman Sachs and NMSI
against certain liabilities, including civil liabilities under the federal
securities laws, and to contribute to payments which Goldman Sachs and NMSI
may be required to make in respect thereof.  Goldman Sachs and NMSI may from
time to time hold shares of Limited Common Stock in their respective
proprietary accounts, and to the extent they own such shares in such accounts
at the time of the Exchange Offer, Goldman Sachs and NMSI may tender such
shares into the Exchange Offer by checking the box marked "Shares Tendered at
Exchange Ratio Determined by Dutch Auction" on the Letter of Transmittal.

               The Limited will pay to a Soliciting Dealer a solicitation fee
of $1.00 per share, up to a maximum of 1,000 shares, for each share of Limited
Common Stock tendered and accepted for exchange pursuant to the Exchange Offer
if such Soliciting Dealer has affirmatively solicited and obtained such
tender, except that no solicitation fee shall be payable (i) in connection
with a tender of Limited Common Stock by a stockholder (A) tendering more than
10,000 shares of Limited Common Stock or (B) tendering from a country outside
of the United States; or (ii) to the Dealer Managers. "Soliciting Dealer"
includes (i) any broker or dealer in securities which is a member of any
national securities exchange in the United States or of the National
Association of Securities Dealers, Inc. or (ii) any bank or trust company
located in the United States. In order for a Soliciting Dealer to receive a
solicitation fee with respect to the tender of shares of Limited Common Stock,
the Exchange Agent must have received a properly completed and duly executed
Letter of Transmittal (including a completed box entitled "Notice of Solicited
Tenders" (Box #9)).
    

               No solicitation fee shall be payable to a Soliciting Dealer if
such Soliciting Dealer is required for any reason to transfer the amount of
such fee to a tendering holder (other than itself). Soliciting Dealers are not
entitled to a solicitation fee with respect to shares of Limited Common Stock
beneficially owned by such Soliciting Dealer or with respect to any shares
that are registered in the name of a Soliciting Dealer unless the shares are
held by such Soliciting Dealer as nominee and are tendered for the benefit of
beneficial holders identified in the Letter of Transmittal. No broker, dealer,
bank, trust company or fiduciary shall be deemed to be the agent of The
Limited, A&F, the Exchange Agent, the Dealer Managers or the Information Agent
for purposes of the Exchange Offer.

               The Limited has retained D.F. King & Co., Inc. (the
"Information Agent") to act as the Information Agent and First Chicago Trust
Company of New York (the "Exchange Agent")  to act as the Exchange Agent in
connection with the Exchange Offer. The Information Agent may contact holders
of shares of Limited Common Stock by mail, telephone, facsimile transmission
and personal interviews and may request brokers, dealers and other nominee
stockholders to forward materials relating to the Exchange Offer to beneficial
owners. The Information Agent and the Exchange Agent each will receive
reasonable and customary compensation for their respective services, will be
reimbursed for certain reasonable out-of-pocket expenses and will be
indemnified against certain liabilities in connection with their services,
including certain liabilities under the federal securities laws. Neither the
Information Agent nor the Exchange Agent has been retained to make
solicitations or recommendations in their respective roles as Information
Agent and Exchange Agent, and the fees to be paid to them will not be based on
the number of shares of Limited Common Stock tendered pursuant to the Exchange
Offer; however, the Exchange Agent will be compensated in part on the basis of
the number of Letters of Transmittal received and the number of stock
certificates distributed pursuant to the Exchange Offer.

               The Limited will not pay any fees or commissions to any broker
or dealer or any other person (other than the Dealer Managers, the Soliciting
Dealers, the Information Agent and the Exchange Agent) for soliciting tenders
of shares of Limited Common Stock pursuant to the Exchange Offer. Brokers,
dealers, commercial banks and trust companies will, upon request, be
reimbursed by The Limited for reasonable and necessary costs and expenses
incurred by them in forwarding materials to their customers.


                                 THE SPIN-OFF

   
               If the result of the Exchange Offer is such that fewer than
43,600,000 shares of A&F Common Stock are exchanged pursuant to the Exchange
Offer, and the Exchange Offer is consummated, The Limited will distribute all
remaining shares of A&F Common Stock owned by it pro rata to remaining holders
of record of shares of Limited Common Stock at the close of business on a
record date promptly after consummation of the Exchange Offer (the
"Spin-Off"). Such record date and the date of such distribution (which will be
as soon as practicable after such record date) will be publicly announced by
The Limited when they have been determined. If the Trigger Amount is not
reached, The Limited may, in its sole discretion, (i) decide not to consummate
the Exchange Offer, (ii) waive the Trigger Amount and consummate the
Transactions, (iii) spin-off all shares of A&F Common Stock owned by it or
(iv) review and implement other alternatives. See "The Exchange
Offer--Conditions to Consummation of the Exchange Offer" on page 33. If
43,600,000 shares of A&F Common Stock are exchanged pursuant to the Exchange
Offer, the Spin-Off will not be effected.

               No fractional shares of A&F Common Stock will be distributed
pursuant to the Spin-Off. The Exchange Agent, acting as agent for stockholders
of The Limited otherwise entitled to receive fractional shares, will aggregate
all fractional shares and sell them for the accounts of such stockholders.
Such proceeds as may be realized by the Exchange Agent upon the sale of such
fractional shares will be distributed, net of commissions, to such
stockholders on a pro rata basis. Any such cash payments will be paid by the
Exchange Agent. NONE OF THE EXCHANGE AGENT, THE LIMITED, A&F, THE SOLICITING
DEALERS OR THE DEALER MANAGERS WILL GUARANTEE ANY MINIMUM PROCEEDS FROM THE
SALE OF SHARES OF A&F COMMON STOCK, AND NO INTEREST WILL BE PAID ON ANY SUCH
PROCEEDS.
    


                MARKET PRICES, TRADING AND DIVIDEND INFORMATION

Limited Common Stock

                Price Range and Dividends

   
               The following table sets forth, for the calendar periods
indicated, the per share range of high and low sales prices for Limited Common
Stock, as reported on the NYSE Composite Tape.  Limited Common Stock is
listed and traded on the NYSE and the London Stock Exchange under the
symbol "LTD".
    

<TABLE>
<CAPTION>
                                        NYSE Market Price
                                        ------------------   Cash Dividend
                                          High       Low       Per Share
                                        -------     ------   -------------
<S>                                    <C>          <C>      <C>
Fiscal Year 1995
1st Quarter.....................        $23 1/4     16 5/8      $ .10
2nd Quarter.....................         22 7/8     20            .10
3rd Quarter.....................         21 1/2     17 7/8        .10
4th Quarter.....................         19 1/2     15 1/4        .10
Fiscal Year 1996
1st Quarter.....................        $20 3/4     16 5/8      $ .10
2nd Quarter.....................         22         18 1/4        .10
3rd Quarter.....................         20 1/4     17 3/4        .10
4th Quarter.....................         20 1/8     16 5/8        .10

Fiscal Year 1997
1st Quarter.....................        $20 1/8    $17          $ .12
2nd Quarter.....................         22 5/16    18 5/8        .12
3rd Quarter.....................         25 1/2     21 3/8        .12
4th Quarter.....................         27 1/4     23 9/16       .12

Fiscal Year 1998
1st Quarter
  (through __________, 1998)....                                $ .13
</TABLE>

               The number of holders of record of Limited Common Stock as of
__________, 1998 was _______.

   
               On February 17, 1998 (the last trading day prior to
announcement of the Exchange Offer), the closing sales price per share of
Limited Common Stock as reported on the NYSE Composite Tape was $31 1/2. On
____________, 1998, the last reported sale price per share of Limited Common
Stock as reported on the NYSE Composite Tape was ______. STOCKHOLDERS ARE
URGED TO OBTAIN CURRENT MARKET QUOTATIONS FOR SHARES OF LIMITED COMMON STOCK.
NO ASSURANCE CAN BE GIVEN CONCERNING THE MARKET PRICE OF LIMITED COMMON STOCK
BEFORE OR AFTER THE DATE ON WHICH THE EXCHANGE OFFER IS CONSUMMATED.
    

A&F Common Stock

                Price Range and Dividends

               The following table sets forth, for the calendar periods
indicated, the per share range of high and low sales prices for A&F Common
Stock, as reported on the NYSE Composite Tape.  A&F Common Stock is listed and
traded on the NYSE under the symbol "ANF".


                                        NYSE Market Price
                                        ------------------
                                        High         Low
                                        -------     ------
Fiscal Year 1996
3rd Quarter.....................        $26 1/4     $21 3/4
4th Quarter.....................         23 3/4      12 5/8

Fiscal Year 1997
1st Quarter.....................        $17 5/8     $12 7/8
2nd Quarter.....................         20 1/2      15 3/4
3rd Quarter.....................         27 1/4      19 1/4
4th Quarter.....................         34 11/16    25 11/16

Fiscal Year 1998
1st Quarter
  (through __________, 1998)....

   
               On February 17, 1998 (the last trading day prior to
announcement of the Exchange Offer), the closing sales price per share of A&F
Common Stock as reported on the NYSE Composite Tape was $37 1/8.  On
__________, 1998, the last reported sale price per share of A&F Common Stock
as reported on the NYSE Composite Tape was ________.  STOCKHOLDERS ARE URGED
TO OBTAIN CURRENT MARKET QUOTATIONS FOR SHARES OF A&F COMMON STOCK.  NO
ASSURANCE CAN BE GIVEN CONCERNING THE MARKET PRICE OF A&F COMMON STOCK BEFORE
OR AFTER THE DATE ON WHICH THE EXCHANGE OFFER IS CONSUMMATED.

               Dividend Policies

               The Limited currently pays a dividend of $0.13 per share of
Limited Common Stock on a quarterly basis.  After the consummation of the
Exchange Offer, stockholders whose shares of Limited Common Stock are
exchanged pursuant to this Exchange Offer will not be entitled to any dividend
on such shares.  Limited stockholders will continue to receive the regular
quarterly dividend with respect to shares of Limited Common Stock which are
not exchanged pursuant to the Exchange Offer.  A&F does not currently pay a
dividend on shares of A&F Common Stock.
    

               The payment of dividends by The Limited and A&F in the future
will depend upon business conditions, their respective financial conditions
and earnings and other factors.  There can be no assurance as to the payment
of dividends in the future, and the actual amount of dividends paid, if any,
may be more or less than the amount discussed above.


                                CAPITALIZATION

   
               The following table sets forth the pro forma
(post-Transactions) capitalization of The Limited as of January 31, 1998 based
on (i) the tender of approximately _______________ shares of Limited Common
Stock in exchange for approximately 43,600,000 shares of A&F Common Stock
(which were previously owned by The Limited) and (ii) an Exchange Ratio of ___
of a share of A&F Common Stock for each share of Limited Common Stock.  The
Transactions are accounted for as a $______________ tax-free gain by The
Limited with a corresponding $________________ increase in treasury shares
owned by The Limited.
    

<TABLE>
<CAPTION>
                                                                                            At January 31, 1998
                                                                                    -----------------------------------
                                                                                                        Pro forma after
                                                                                    Historical(1)        Transactions
                                                                                    -------------       ---------------
<S>                                                                                 <C>                 <C>
Short-term borrowings:
 Commercial paper..............................................................

Long-term debt.................................................................         $  650,000          $  650,000
Shareholders' equity(1):
 Preferred stock, 10,000,000 shares authorized, no shares issued and
   outstanding.................................................................                 --                  --
 Common stock, par value $.50 per share, 500,000,000 shares authorized,
   271,100,000 million prior to the Transactions and ___________ post
   Transactions, net of treasury shares........................................            180,352             180,352
 Paid-in capital...............................................................            148,018             148,018
 Retained earnings(2)..........................................................          3,613,514                   *
                                                                                        ----------          ----------
                                                                                         3,941,544
 Less treasury stock, at average cost(3).......................................         (1,896,587)                  *
                                                                                        ----------          ----------
Total shareholders' equity.....................................................         $2,044,957                   *
                                                                                        ==========          ==========
</TABLE>

- ---------------
(1) Represents amounts derived from the historical consolidated financial
    statements (and the related notes) of The Limited included in this Offering
    Circular-Prospectus.

(2) Represents the before and after Transactions balances in retained earnings
    which on a post Transactions basis reflects an increase of $___________
    billion as a result of a gain on the Transactions offset by the elimination
    of A&F earnings, net of minority interest, for the 1997 fiscal year-to-date
    period.

(3) Represents the basis in treasury shares acquired as a result of
    ____________ shares of Limited Common Stock tendered in exchange for the
    value of A&F Common Stock previously owned by The Limited.

*   Indicates calculations to be completed upon the determination of the
    Exchange Ratio Range.


   
             UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL STATEMENTS

               The following Unaudited Pro Forma Consolidated Financial
Statements of The Limited and A&F give effect to the transactions and events
described below and in the Notes to the Pro Forma Consolidated Financial
Statements as if the transactions and events were consummated at the beginning
of fiscal year 1997 (February 2, 1997) in the case of the Unaudited Pro Forma
Consolidated Statements of Income and as of January 31, 1998 in the case of
the Unaudited Pro Forma Consolidated Balance Sheets.

               The Limited Unaudited Pro Forma Consolidated Financial
Statements give effect to the following transactions and events: (1) the
split-off of A&F which results in deconsolidation of A&F from The Limited
financial statements, (2) the elimination of A&F minority interest in The
Limited financial statements and (3) the repayment of a $50 million obligation
due to The Limited by A&F through issuance of 600,000 shares of A&F Common
Stock to The Limited with the remainder paid in cash.

               The A&F Unaudited Pro Forma Consolidated Financial Statements
give effect to the following transactions and events: (1) the repayment of a
$50 million obligation due to The Limited by A&F through issuance of 600,000
shares of A&F Common Stock to The Limited with the remainder being paid in
cash and (2) the reduction of interest expense from the A&F statement of
income due to the repayment of its $50 million obligation to The Limited.

               The Limited and A&F believe the assumptions used provide a
reasonable basis on which to present the Unaudited Pro Forma Consolidated
Financial Statements.  The Unaudited Pro Forma Consolidated Financial
Statements should be read in conjunction with the historical financial
statements of The Limited and A&F, including the notes thereto, included
herein and other information filed by the companies with the SEC.  See "Where
You Can find More Information" on page 89.  The Unaudited Pro Forma
Consolidated Financial Statements are presented for illustrative purposes only
and should not be construed to be indicative of the financial position or
results of operations of future periods or the results that actually would
have been realized had the transactions and events occurred on the dates
assumed.
    

The accompanying notes are an integral part of these Unaudited Pro Forma
Consolidated Financial Statements.



                             The Limited, Inc.
                Pro Forma Consolidated Statement of Income
                                (Unaudited)
                   (in thousands, except per share data)


<TABLE>
<CAPTION>
                                                                               Fiscal year ended
                                                                                January 31, 1998
                                                              ------------------------------------------------
                                                               Historical       Adjustments(1)       Pro forma
                                                              -----------       --------------      ----------
<S>                                                           <C>               <C>                  <C>
Net sales................................................      $9,188,804           $521,617        $8,667,187
 Cost of goods sold, occupancy & buying costs............      (6,370,827)          (320,537)       (6,050,290)
                                                               ----------           --------        ----------
Gross income.............................................       2,817,977            201,080         2,616,897
 General, administrative & store operating expenses......      (2,124,663)          (116,955)       (2,007,708)
 Special & nonrecurring items, net.......................        (213,215)                --          (213,215)
                                                               ----------           --------        ----------
Operating income.........................................         480,099             84,125           395,974
 Interest expense........................................         (68,728)                             (68,728)
 Other income, net.......................................          36,886                 --            36,886
 Minority interest.......................................         (56,473)            (7,643)(2)       (48,830)
 Gain in connection with an initial public offering......           8,606                 --             8,606
                                                               ----------           --------        ----------
Income before income taxes...............................         400,390             76,482           323,908
  Provision for income taxes.............................        (183,000)           (33,650)         (149,350)
                                                               ----------           --------        ----------
Net income...............................................      $  217,390           $ 42,832        $  174,558
                                                               ==========           ========        ==========
 Net income per share:
 Basic(3)................................................      $     0.80                           $        *
                                                               ==========                           ==========
 Diluted(3)..............................................      $     0.79                           $        *
                                                               ==========                           ==========
Basic weighted average shares outstanding................         271,898                                    *
                                                                                                    ----------
Diluted weighted average diluted shares outstanding......         274,483                                    *
                                                                                                    ----------

</TABLE>
- ---------------
*  Indicates calculations to be completed upon determination of the Exchange
   Ratio Range.

The accompanying notes are an integral part of these Unaudited Pro Forma
Consolidated Financial Statements.


                             The Limited, Inc.
                   Pro Forma Consolidated Balance Sheet
                                (Unaudited)
                   (in thousands, except per share data)

<TABLE>
<CAPTION>
                                                                        At January 31, 1998
                                                                                    Pro forma                        Pro forma
                                                                                     before                            after
                        Historical                   Adjustments                  Transactions     Adjustments(3)   Transactions
                        ----------     ------------------------------------       ------------     --------------   ------------
                                        A&F(1)     Elimination       Other
                                       --------    -----------     --------
<S>                     <C>           <C>          <C>              <C>           <C>              <C>              <C>
Assets
    Current assets:
Cash and
equivalents..........   $  746,395     $(42,667)                    $25,000 (4)     $  704,943                          $704,943
                                                                    (23,785)(5)
Accounts receivable..       83,370       (1,695)                                        81,675                            81,675
Inventories..........    1,002,710      (33,927)                                       968,783                           968,783
Store supplies.......       99,167       (5,592)                                        93,575                            93,575
Intercompany
    receivable.......                   (23,785)                     23,785 (5)            --                               --
Other................       99,509       (1,296)                                        98,213                            98,213
                        ----------    ---------                                     ----------                        ----------
    Total current
    assets...........    2,031,151     (108,962)                                     1,947,189                         1,947,189
Property &
    equipment, net...    1,519,908      (70,517)                                     1,449,391                         1,449,391
Restricted cash......      351,600          --                                         351,600                           351,600
Deferred income
    taxes............       56,586       (3,759)                                        52,827                            52,827
Investment in A&F....                                                25,000 (4)         25,000     (25,000)(6)               --
Other assets.........      341,516          --         $50,000 (2)  (50,000)(4)        341,516                           341,516
                        ----------    ---------        -------      -------         ----------                        ----------
    Total assets.....   $4,300,761    $(183,238)       $50,000           --         $4,167,523                        $4,142,523
                        ==========    =========        =======      =======         ==========                        ==========



Liabilities & shareholders'
    equity
 Current liabilities:
Accounts payable.....     $300,703     $(15,968)                                      $284,735                          $284,735
Accrued expense......      676,715      (35,143)                                       641,572                           641,572
Income taxes.........      115,994      (15,851)                                       100,143                           100,143
                        ----------    ---------                                     ----------                        ----------
    Total current
      liabilities....    1,093,412      (66,962)                                     1,026,450                         1,026,450
Long-term debt.......      650,000      (50,000)        50,000 (2)                     650,000                           650,000
Other long-term
    liabilities......       58,720       (7,501)                                        51,219                            51,219
Minority interest....      102,072                      (8,694)(3)                      93,378                            93,378
Contingent stock
    redemption
    agreement........      351,600                                                     351,600                           351,600
Shareholders' equity:
Common stock.........      180,352                                                     180,352                           180,352
Paid-in capital......      148,018                                                     148,018                           148,018

Retained earnings....    3,613,174      (58,775)         8,694 (3)                   3,563,093     (25,000)*(6)                *
                        ----------    ---------        -------                      ----------     -------            ----------
                         3,941,544      (58,775)                                     3,891,463
    Less treasury
      stock, @
      cost...........   (1,896,587)                                                 (1,896,587)            *(6)
    Total
      shareholders'
      equity.........    2,044,957      (58,775)         8,694                       1,994,876                         1,994,876
                        ----------    ---------        -------                      ----------                        ----------
    Total liabilities
      & shareholders'
      equity.........   $4,300,761    $(183,238)       $50,000                      $4,167,523                        $4,142,523
                        ==========    =========        =======                      ==========                        ==========
</TABLE>

- ---------------
*  Indicates calculations to be completed upon determination of the Exchange
   Ratio Range.

The accompanying notes are an integral part of these Unaudited Pro Forma
Consolidated Financial Statements.



   
                             The Limited, Inc.
           Notes to Pro Forma Consolidated Financial Statements
                                (Unaudited)
    

1.  Basis of Presentation

               The following summary of pro forma adjustments are based on
available information and certain estimates and assumptions.  Therefore, it is
likely that the actual adjustments will differ from the pro forma adjustments.
A&F and The Limited believe that such assumptions provide a reasonable basis
for presenting all of the significant effects of the following transactions
and events and that the pro forma adjustments give appropriate effect to those
assumptions and are properly applied in the unaudited pro forma consolidated
financial statements.

   
               Historical amounts for The Limited were derived from the
historical consolidated financial statements of The Limited included in this
Offering Circular-Prospectus which are adjusted for the following:

2.    Pro Forma Consolidated Statement of Income

               (1) Amounts represent A&F's results of operations which will
not be consolidated in The Limited's financial statements subsequent to the
Transactions.

               (2) Represents minority interest in earnings of A&F for the
periods presented.

               (3) The pro forma consolidated net income per share, presented
on a diluted basis, is based upon the pro forma weighted average number of
common and common equivalent shares outstanding of A&F and The Limited at the
Exchange Ratio of ______ of a share of A&F Common Stock for each share of
Limited Common Stock.

               (4) The Limited will recognize a gain of approximately
$__________, net of expenses as a special and nonrecurring gain which will be
included as a component of operating income.  The gain will be calculated
based on the difference between carrying value of A&F by The Limited and fair
market value of A&F Common Stock.  Fair market value will be determined based
on the trading price of A&F Common Stock on the Expiration Date of the
Exchange Offer.

3.  Pro Forma Consolidated Balance Sheet

               (1) Amounts represent A&F balance sheet which will not be
included in The Limited financial statements subsequent to the Transactions.

               (2) The $50 million obligation due to The Limited by A&F is
reflected in other assets on The Limited's consolidated balance sheet after
the deconsolidation of A&F.  The $50 million adjustment to long-term debt
restores The Limited's long-term debt to $650 million.

               (3) Represents minority interest in the accumulated earnings of
A&F.

               (4) The $50 million obligation is assumed to be repaid by A&F
to The Limited.  The obligation is paid through issuance of 600,000 shares of
A&F Common Stock to The Limited at an assumed fair market value of $41.67 per
share.  The remainder of the obligation is assumed to be paid in cash.

               (5) Represents settlement of the intercompany account between
A&F and The Limited.

               (6) Represents the effect of ________________ shares of Limited
Common Stock  tendered in exchange for the market value of 43,600,000 shares
of A&F Common Stock previously owned by The Limited which is anticipated to
result in a gain of $________________ million to The Limited.
    




                          Abercrombie & Fitch Co.
                Pro Forma Consolidated Statement of Income
                                (Unaudited)
                   (in thousands, except per share data)

<TABLE>
<CAPTION>
                                                                                   Fiscal year ended
                                                                                    January 31, 1998
                                                              ------------------------------------------------------------
                                                                                                            Pro forma
                                                              Historical          Adjustments          after Transactions
                                                              ----------          -----------          -------------------
<S>                                                         <C>                   <C>                  <C>
Net sales...............................................      $  521,617                                         $521,617
      Cost of goods sold, occupancy & buying costs......        (320,537)                                        (320,537)
                                                              ----------                                         --------
Gross income............................................         201,080                                          201,080
      General, administrative & store operating expenses        (116,955)                                        (116,955)
                                                              ----------                                         --------
Operating income........................................          84,125                                           84,125
      Interest expense, net.............................          (3,583)            2,525 (1)                     (1,058)
                                                              ----------                                         --------
Income before income taxes..............................          80,542                                           83,067
      Provision for income taxes........................         (32,220)           (1,010)(2)                    (33,230)
                                                              ----------                                         --------
Net income..............................................      $   48,322                                         $ 49,837
                                                              ==========                                         ========
Net income per share:
      Basic.............................................        $   0.95                                         $   0.97
      Diluted...........................................        $   0.94                                         $   0.96
Basic weighted average shares outstanding...............          51,011                                           51,611
                                                              ----------                                         --------
Diluted weighted average shares outstanding.............          51,478                                           52,078
                                                              ----------                                         --------

The accompanying notes are an integral part of these Unaudited Pro Forma Consolidated Financial Statements.
</TABLE>


                          Abercrombie & Fitch Co.
                   Pro Forma Consolidated Balance Sheet
                                (Unaudited)
                   (in thousands, except per share data)


<TABLE>
<CAPTION>
                                                                        At January 31, 1998
                                                   -------------------------------------------------------------
                                                                                                   Pro forma
                                                   Historical           Adjustments           after Transactions
                                                   ----------           -----------          -------------------
<S>                                               <C>                    <C>                  <C>
Assets
      Current assets:
Cash and equivalents..........................        $ 42,667             $(25,000)(1)              $ 41,452
                                                                             23,785 (2)
Accounts receivable...........................           1,695                                          1,695
Inventories...................................          33,927                                         33,927
Store supplies................................           5,592                                          5,592
Intercompany receivable (payable).............          23,785              (23,785)(2)                    --
Other.........................................           1,296                                          1,296
                                                      --------                                       --------
      Total current assets....................         108,962                                         83,962

Property & equipment, net.....................          70,517                                         70,517
Deferred income taxes.........................           3,759                                          3,759
                                                      --------                                       --------
      Total assets............................        $183,238                                       $158,238
                                                      ========                                       ========
Liabilities & shareholders' equity

   Current liabilities:
Accounts payable..............................        $ 15,968                                       $ 15,968
Accrued expenses..............................          35,143                                         35,143
Income taxes..................................          15,851                                         15,851
                                                      --------                                       --------
      Total current liabilities...............          66,962                                         66,962

Long-term debt................................          50,000              (50,000)(1)                    --
Other long-term liabilities...................           7,501                                          7,501
   Shareholders' equity:
Common stock..................................             511                    6                       517
Paid-in capital...............................         117,972               24,994                   142,966
Retained earnings (deficit)...................         (58,931)                                       (58,931)
                                                      --------             --------                  --------
                                                        59,552               25,000 (1)                84,552
Less treasury stock at cost...................            (777)                                          (777)
                                                      --------                                       --------
      Total shareholders' equity..............          58,775                                         83,775
                                                      --------                                       --------
Total liabilities & shareholders' equity......        $183,238                                       $158,238
                                                      ========                                       ========

The accompanying notes are an integral part of these Unaudited Pro Forma Consolidated Financial Statements.
</TABLE>


   
                          Abercrombie & Fitch Co.
           Notes to Pro Forma Consolidated Financial Statements
                                (Unaudited)

1. Basis of Presentation

               The following summary of pro forma adjustments are based on
available information and certain estimates and assumptions.  Therefore, it is
likely that the actual adjustments will differ from the pro forma adjustments.
A&F and The Limited believe that such assumptions provide a reasonable basis
for presenting all of the significant effects of the following transactions
and events and that the pro forma adjustments give appropriate effect to those
assumptions and are properly applied in the unaudited pro forma consolidated
financial statements.

               Historical amounts for A&F were derived from the historical
consolidated financial statements of A&F included in this Offering
Circular-Prospectus which are adjusted for the following:

2.    Pro Forma Consolidated Statement of Income

               (1) Reflects elimination of interest expense on $50 million
obligation bearing interest at 7.8%, netted against interest expense incurred
on $25 million of borrowings at an assumed commercial paper rate of 5.5%.

               (2) Reflects the tax impact of adjustment (1) above.

               (3) The pro forma diluted consolidated net income per share is
based upon the pro forma diluted weighted average number of shares outstanding
of A&F.  The pro forma diluted weighted average shares is based on historical
diluted weighted average shares plus 600,000 shares of A&F Common Stock issued
as partial payment on the $50 million obligation.

3. Pro Forma Consolidated Balance Sheet

               (1) Repayment of $50 million obligation to The Limited.  The
obligation is assumed to be paid through issuance of 600,000 shares of A&F
Common Stock to The Limited at an assumed fair market value of $41.67 per
share.  The remainder of the obligation of $25 million is assumed to be paid
in cash.

               (2) Settlement of the intercompany account between A&F and The
Limited.



        MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                 AND RESULTS OF OPERATIONS OF THE LIMITED

               Net sales for the fourth quarter of 1997 grew 10% to $3.268
billion from $2.966 billion for the same period a year ago. Net income
(excluding special and nonrecurring items and inventory liquidation charges
associated with the closing of five Henri Bendel stores) was $252.5 million,
and earnings per diluted share (excluding special and nonrecurring items and
inventory liquidation charges) were $.91 versus $.81 in the fourth quarter of
1996.  After reflecting the special and nonrecurring charges, The Limited
earned $.31 per diluted share compared to last year's $.78.

               As a result of an ongoing review of The Limited's retail
businesses and investments as well as implementation of strategic brand
initiatives during the fourth quarter of 1997, The Limited recognized total
charges of $289 million (approximately $30 million after-tax cash impact) or
$.60 per diluted share, consisting of $276 million in special and nonrecurring
charges and a $13 million cost of sales charge for inventory liquidation of
Henri Bendel.  These charges included:

               o A $68 million charge for closing the 118 store Cacique
         lingerie business effective January 31, 1998.  The amount includes
         $38 million in cash charges relating to cancellations of merchandise
         on order and other exit costs such as severance, service contract
         termination fees and lease termination costs;

                o $95 million in charges related to Henri Bendel, which
         include an $82 million special and nonrecurring charge related to
         streamlining Henri Bendel from six stores to a one-store operation
         by September 1, 1998.  The amount includes $56 million in cash
         charges that are recorded in other current liabilities.  In addition,
         The Limited incurred a $13 million cost of sales charge for inventory
         liquidation.  The charge to cost of sales is in accordance with
         Emerging Issues Task Force ("EITF") Issue No. 96-9, "Classification
         of Inventory Markdowns and Other Costs Associated with a
         Restructuring;"

                o $86 million of impaired asset charges related principally to
         the women's apparel businesses, in accordance with Statement of
         Financial Accounting Standards ("SFAS") No. 121, "Accounting for the
         Impairment of Long-Lived Assets and for Long-Lived Assets to be
         Disposed Of."  This charge has no cash impact but is an SFAS No. 121
         required accounting adjustment to measure the fair value of store
         assets, and will provide a noncash benefit in future periods from
         reduced depreciation and amortization;

                o A $28 million provision for closing or downsizing
         approximately 80 oversized stores, primarily within The Limited, Lane
         Bryant, Lerner New York and Express women's businesses, and for a $12
         million write-down to net realizable value of a real estate
         investment previously acquired in connection with closing and
         downsizing certain stores.

               Net sales for the fiscal year ended January 31, 1998 increased
6% to $9.189 billion from sales of $8.645 billion for the same period ended
February 1, 1997. Net income (excluding special and nonrecurring items, gains
in connection with initial public offerings ("IPO") and inventory liquidation
charges) was $341.2 million, or $1.24 per diluted share, compared to $1.14 per
diluted share last year, an increase of 9%.  After reflecting the impact of
special and nonrecurring charges and IPO gains, The Limited earned $.79 per
diluted share compared to last year's $1.54.

               During the first quarter of 1997, The Limited recognized a
pretax gain of $8.6 million in connection with the IPO of Brylane, a 26% owned
(post-IPO) catalogue retailer.  During the third quarter of 1996, The Limited
recorded a gain of $118.2 million, or $.42 per diluted share, resulting from
the A&F IPO.

               Business highlights for 1997 include the following:

               o Intimate Brands, led by strong performances at Bath & Body
         Works and Victoria's Secret Stores, recorded earnings per diluted
         share of $1.30, an increase of 24% over last year's results,
         excluding special and nonrecurring charges in both years.

                o A&F delivered 1997 earnings per diluted share of $.94, a 74%
         increase over 1996 as comparable store sales increased 21% on top of
         13% for 1996.

               However, much of the gains from Intimate Brands and A&F were
offset by a decline in operating income for each of the women's businesses,
which finished the year with a pretax operating loss aggregating $68 million,
excluding special and nonrecurring charges and the $13 million inventory
liquidation charge related to the closing of five Henri Bendel stores.

               Limited Too led the emerging businesses with a significant
improvement in operating income and 20% comparable store sales gains.

               For the year, The Limited recognized a net $213.2 million of
special and nonrecurring charges related to the previously described fourth
quarter charges: 1) the closing of Cacique; 2) the closing of five out of six
Henri Bendel stores; 3) the impairment of assets, principally stores; and 4)
the closing and downsizing of certain store locations and for writing down a
real estate investment to net realizable value.  These charges were partially
offset by a third quarter net gain of $62.8 million related principally to the
sale of approximately one-half of The Limited's investment in Brylane.

               On February 17, 1998, a registration statement was filed with
the SEC in connection with a plan to establish A&F as a fully independent
company via a tax-free exchange offer pursuant to which The Limited
shareholders will be given an opportunity to tender some or all of their
shares of The Limited in return for shares of A&F.  The transaction is subject
to certain conditions, including receipt of a private letter ruling from the
Internal Revenue Service to the effect that the exchange offer will generally
be tax-free for The Limited and its shareholders.

               During the year, The Limited also completed the sales of its
interests in the Newport Office Tower in Jersey City, New Jersey and The Mall
at Tuttle Crossing in Columbus, Ohio and approximately one-half of its
interest in Brylane for cash proceeds of $343.2 million.

               On February 20, 1998, The Limited entered into a definitive
agreement with Pinault Printemps-Radoute to sell its remaining 2.6 million
shares of Brylane for $51 per share, generating net cash proceeds of $132
million.  The transaction is expected to close in April 1998.

               The Limited also recognized $12 million of special and
nonrecurring charges in 1996, as well as gains related to IPO in both
years.  In addition, The Limited repurchased 85 million of its common
shares via a self-tender consummated effective March 17, 1996.
Accordingly, to aid in the analysis of the fourth quarter and year ended
January 31, 1998 compared to the same periods in 1996, certain adjustments,
have been made to the 1997 and 1996 results as follows: 1) operating income
and minority interest have been adjusted to remove the impact of special
and nonrecurring items in 1997 and 1996 along with the $13 million Henri
Bendel inventory liquidation charge in 1997; 2) the impact of gains related
to IPO has been removed as an element of pretax income; 3) weighted average
shares outstanding has been reduced to reflect the 85 million share
repurchase as if it occurred at the beginning of 1996; 4) the 1996 full
year income statement has been adjusted to remove $10.5 million of interest
income earned on the temporary investment of the proceeds from Intimate
Brands and WFN Fall 1995 transactions that were used to consummate the
self-tender; and 5) the provision for income taxes has been adjusted for
the aforementioned transactions.  The adjusted summary income information
is presented below (thousands except per share data):

Summary Income Information:

<TABLE>
<CAPTION>
                                                                       Quarter ended
                                          -------------------------------------------------------------------
                                                   As reported                           Adjusted
                                          ------------------------------     --------------------------------
                                           January 31,       February 1,      January 31,        February 1,
                                              1998             1997             1998               1997
                                          ------------      ------------     ------------       ------------
<S>                                       <C>               <C>              <C>                <C>
Operating income......................      $  199,798       $  412,339       $  488,798 (1)    $  424,339 (1)
 Interest expense.....................         (17,984)         (19,461)         (17,984)          (19,461)
 Other income.........................          15,010           11,138           15,010            11,138
 Minority interest....................         (32,563)         (28,623)         (39,363)(1)       (29,823)(1)
                                            ----------       ----------       ----------        ----------
 Income before income taxes...........         164,261          375,393          446,461           386,193
 Provision for income taxes...........          79,000          162,000          194,000 (5)       166,000 (5)
                                            ----------       ----------       ----------        ----------
Net income............................      $   85,261       $  213,393       $  252,461        $  220,193
                                            ==========       ==========       ==========        ==========
Net income per share:
 Basic................................      $      .31       $      .79       $      .93        $      .81
                                            ==========       ==========       ==========        ==========
 Diluted..............................      $      .31       $      .78       $      .91        $      .81
                                            ==========       ==========       ==========        ==========
Weighted average shares outstanding:
 Basic................................         272,555          271,065          272,555           271,065
                                            ==========       ==========       ==========        ==========
 Diluted..............................         276,719          272,098          276,719           272,098
                                            ==========       ==========       ==========        ==========
</TABLE>



<TABLE>
<CAPTION>
                                                                    Fiscal year ended
                                          -------------------------------------------------------------------
                                                   As reported                           Adjusted
                                          -----------------------------      --------------------------------
                                           January 31,      February 1,      January 31,         February 1,
                                              1998             1997             1998                1997
                                          ------------      -----------      -----------         ------------
<S>                                       <C>              <C>              <C>                 <C>
Operating income......................      $ 480,099        $ 636,067        $ 706,314 (1)      $ 648,067 (1)
 Interest expense.....................        (68,728)         (75,363)         (68,728)           (75,363)
 Other income.........................         36,886           41,972           36,886             31,472 (4)
 Minority interest....................        (56,473)         (45,646)         (63,273)(1)        (46,686)(1)
 Gain in connection with IPOs.........          8,606          118,178              --  (2)            --  (2)
                                            ---------        ---------        ---------          ---------
Income before income taxes............        400,390          675,208          611,199            557,490
Provision for income taxes............        183,000          241,000          270,000 (5)        242,000 (5)
                                            ---------        ---------        ---------          ---------
Net income............................      $ 217,390        $ 434,208        $ 341,199          $ 315,490
                                            =========        =========        =========          =========
Net income per share:
 Basic................................      $     .80        $    1.55        $    1.25          $    1.16 (3)
                                            =========        =========        =========          =========
 Diluted..............................      $     .79        $    1.54        $    1.24          $    1.16
                                            =========        =========        =========          =========
Weighted average shares outstanding:
 Basic................................      $ 271,898        $ 280,699        $ 271,898          $ 270,891 (3)
                                            =========        =========        =========          =========
 Diluted..............................        274,483          282,053          274,483            272,245 (3)
                                            =========        =========        =========          =========

</TABLE>


Financial Summary

               The following summarized financial data compares 1997 to the
comparable periods for 1996 and 1995:

<TABLE>
<CAPTION>
                                                                                            % Change
                                                                                      ----------------------
                                         1997            1996           1995          1997-96        1996-95
                                        ------          ------         ------         -------        -------
 <S>                                     <C>             <C>            <C>            <C>            <C>
Net Sales (millions):
Express.............................    $1,189          $1,386         $1,445          (14%)           (4%)
Lerner New York.....................       946           1,045          1,005           (9%)            4%
Lane Bryant.........................       907             905            903            -              -
The Limited.........................       776             855            850           (9%)            1%
Henri Bendel........................        83              91             91           (9%)            -
                                        ------          ------         ------          ---            ---
Total Women's Brands................    $3,901          $4,282         $4,294           (9%)            -
                                        ------          ------         ------          ---            ---

Structure...........................       660             660            576            -             15%
Limited Too.........................       322             259            214           24%            21%
Galyan's Trading Co. (since 7/2/95).       160             108             45           48%           n/m
Other...............................         6               4             -           n/m            n/m
                                        ------          ------         ------          ---            ---
Total Emerging Brands...............    $1,148          $1,031           $835           11%            23%
                                        ------          ------         ------          ---            ---

Victoria's Secret Stores............     1,702           1,450          1,286           17%            13%
Victoria's Secret Catalogue.........       734             684            661            7%             3%
Bath & Body Works...................     1,057             753            475           40%            59%
Cacique.............................        95              88             80            8%            10%
Other...............................        30              22             15          n/m            n/m
                                        ------          ------         ------          ---            ---
Total Intimate Brands...............    $3,618          $2,997         $2,517           21%            19%
                                        ------          ------         ------          ---            ---

A&F.................................      $522            $335           $235           56%            43%
                                        ------          ------         ------          ---            ---
Total net sales.....................    $9,189          $8,645         $7,881            6%            10%
                                        ======          ======         ======          ===            ===
Operating Income (millions):
Women's Brands......................    $ (268)(a)         $64            $54 (e)      n/m             19%
Emerging Brands and Other...........       159 (b)          68            149 (f)      134%           (54%)
Intimate Brands.....................       505 (c)         458 (d)        386           10%            19%
A&F.................................        84              46             24           83%            92%
                                        ------          ------         ------          ---            ---
Total operating income..............    $  480          $  636         $  613          (25%)            4%
                                        ======          ======         ======          ===            ===
</TABLE>
- ---------------

(a) 1997 includes special and nonrecurring charges of approximately $187
    million relating to the closure of five out of six Henri Bendel stores and
    charges associated with asset valuation impairment and the closure and
    downsizing of certain stores, plus $13 million in inventory liquidation
    charges associated with the Henri Bendel closings.

(b) 1997 includes $42 million of special and nonrecurring income relating to
    the gain from the sale of approximately one-half of The Limited's interest
    in Brylane, offset by a valuation adjustment on an investment.

(c) 1997 includes a $68 million charge related to the closing of the Cacique
    business effective January 31, 1998.

(d) 1996 includes a special and nonrecurring charge of $12 million for
    revaluation of certain assets in connection with the sale of Penhaligon's
    in April 1997.

(e) 1995 includes a special and nonrecurring charge of approximately $48
    million, primarily for store closings and downsizings.

(f) 1995 includes 100% of WFN's operating income of $114 million before
    interest expense versus $4 million, representing 40% of net income of $11
    million in 1996; 1995 also includes an approximate $73 million gain from
    the sale of a 60% interest in WFN, partially offset by $23 million of
    special and nonrecurring charges representing write-downs to net realizable
    value of certain assets.


n/m not meaningful

               The following summarized financial data compares 1997 to the
comparable periods for 1996 and 1995:

<TABLE>
<CAPTION>
                                               1997          1996         1995
                                              ------        ------       ------
<S>                                            <C>           <C>          <C>
Comparable Store Sales:
Express.............................           (15%)          (6%)         (2%)
Lerner New York.....................            (5%)           8%          (1%)
Lane Bryant.........................             1%            0%          (8%)
The Limited.........................            (7%)           3%          (4%)
Henri Bendel........................           (13%)          (5%)          6%
                                               ----          ----         ----
 Total Women's Brands...............            (8%)           0%          (3%)
                                               ----          ----         ----

Structure...........................            (3%)           7%          (9%)
Limited Too.........................            20%            8%          (4%)
Galyan's Trading Co. (since 7/2/96).             0%           12%           -
                                               ----          ----         ----
 Total Emerging Brands..............             3%            7%          (8%)
                                               ----          ----         ----

Victoria's Secret Stores............            11%            5%          (1%)
Bath & Body Works...................            11%           11%          21%
Cacique.............................            10%            8%         (20%)
                                               ----          ----         ----
 Total Intimate Brands..............            11%            7%           1%
                                               ----          ----         ----

A&F.................................            21%           13%           5%
                                               ----          ----         ----
 Total comparable store sales
   increase (decrease)..............             0%            3%          (2%)
                                               ====          ====         ====
</TABLE>


<TABLE>
<CAPTION>

                                                                                          % Change
                                                                                    ----------------------
                                                                                     1997-96       1996-95
                                                                                    --------       -------
<S>                                            <C>          <C>          <C>        <C>           <C>
Store Data:
Retail sales increase attributable to new
 and remodeled stores.......................        6%           8%           9%
Retail sales per average selling square
 foot.......................................   $  295       $  285       $  272          4%            5%
Retail sales per average store
 (thousands)................................   $1,478       $1,453       $1,419          2%            2%
Average store size at end of year
 (selling square feet)......................    5,035        5,043        5,172          --           (2%)
Retail selling square feet at end of year
 (thousands)................................   28,400       28,405       27,403          --            4%

Number of Stores:
Beginning of year...........................    5,633        5,298        4,867
 Opened.....................................      315          470          504
 Acquired (sold)............................       (4)          --            6
 Closed.....................................     (304)        (135)         (79)
                                                -----        -----        -----
End of year.................................    5,640        5,633        5,298
                                                =====        =====        =====
</TABLE>


Net Sales

               Fourth quarter 1997 sales as compared to sales for the fourth
quarter 1996 increased 10% to $3.268 billion due to 5% comparable store sales
gains with the balance of the increase attributable to new and remodeled
stores and increased catalogue sales. Thirteen-week fourth quarter 1996 sales
as compared to sales for the fourteen-week fourth quarter 1995 increased 7% to
$2.966 billion due to a 9% increase in sales attributable to new and remodeled
stores and a 3% increase in comparable store sales, offset by a 5% decrease
due to the fifty-third week in 1995.

               The 1997 retail sales increase of 6% was attributable to The
Limited adding 315 new stores, remodeling 206 stores and closing 186 stores
(excluding closing 118 Cacique stores in January 1998 and the sale of four
Penhaligon's stores in the first quarter of 1997).  This net addition of 129
stores represents over 365,000 square feet of new retail selling space. For
the year, average sales productivity increased 4% to $295 per square foot.

               In 1997, Intimate Brands accounted for 114% of The Limited's
total net sales increase and 39% of total Limited sales.  Intimate Brands
posted a $620 million sales gain over the prior year due to the net addition
of 223 stores (before the impact of the Cacique store closings and the
Penhaligon's sale) representing over 650,000 new retail selling square feet,
an 11% increase in comparable store sales and an 18% increase in catalogues
mailed by Victoria's Secret Catalogue. Additionally, A&F reported a $186
million sales increase over the prior year, bolstered by a 21% increase in
comparable store sales, while Limited Too experienced a $63 million sales
increase over the prior year on a 20% increase in comparable store sales.
However, sales at the women's businesses in 1997 declined $382 million from
1996, primarily due to an 8% decrease in comparable store sales, as well as a
net decrease of 131 stores representing over 705,000 retail selling square
feet, due principally to closures of underperforming locations.

               The 1996 retail sales increase of 10% was attributable to an 8%
increase in sales due to The Limited adding 470 new stores, remodeling 252
stores and closing 135 stores and a 3% increase in comparable store sales,
offset by a 1% decrease due to the fifty-third week in 1995.  This net
addition of 335 stores represents approximately 1 million square feet of new
retail selling space. For the year, average sales productivity increased 5% to
$285 per square foot.

               In 1996, Intimate Brands accounted for 63% of the annual sales
increase, and nearly 35% of total Limited sales, posting a $480 million sales
increase over the prior year due to the net addition of 316 stores
representing over 817,000 selling square feet, a 7% increase in comparable
store sales and an 11% increase in catalogues mailed by Victoria's Secret
Catalogue. Sales at the women's businesses in 1996 were flat to 1995,
primarily due to flat comparable store sales. Disappointing results at
Express, which experienced a 6% decline in comparable store sales, were offset
by improved results at the Lerner New York and Limited businesses, which had
8% and 3% increases in comparable store sales. In addition, the overall sales
increase for The Limited included sales increases at Structure, A&F and
Limited Too, which experienced 7%, 13% and 8% increases in comparable store
sales.

Gross Income

               Gross income, exclusive of the $13 million Henri Bendel
inventory liquidation charge, increased to 35.8% as a percentage of sales for
the fourth quarter 1997 from 33.0% for the fourth quarter 1996. The merchandise
margin rate (representing gross income before deduction of buying and
occupancy costs), exclusive of the Henri Bendel inventory liquidation charge,
increased 2.7%, expressed as a percentage of sales, due principally to
improved initial markup ("IMU"), which was partially offset by a slightly
higher markdown rate.  Buying and occupancy costs, expressed as a percentage
of sales, were flat for the fourth quarter as compared to last year.

               Gross income, expressed as a percentage of sales, was 33.0% for
the fourth quarter 1996 compared to 29.2% for the fourth quarter 1995. The
merchandise margin rate increased 3.4%, expressed as a percentage of sales,
due principally to improved IMU and lower markdown rates, as The Limited was
less price-promotional than the year before. Buying and occupancy costs
decreased .4%, expressed as a percentage of sales, primarily due to sales
productivity associated with the 3% increase in comparable store sales.

               The Limited's 1997 gross income rate, exclusive of the Henri
Bendel inventory liquidation charge, increased 1.9% to 30.8% as compared to
1996. The merchandise margin rate, exclusive of the Henri Bendel inventory
liquidation charge, increased 1.9% due principally to improved IMU while
buying and occupancy costs, expressed as a percentage of sales, were flat to
last year.

               The 1996 gross income rate of 28.9% increased 2.4% as compared
to 1995.  Merchandise margins, expressed as a percentage of sales, increased
1.7%, due principally to improved IMU. Buying and occupancy costs decreased
 .7% as a percentage of sales, primarily due to sales productivity associated
with the 3% increase in comparable store sales.

General, Administrative and Store Operating Expenses

               General, administrative and store operating expenses increased
to 20.8%, expressed as a percentage of sales, in the fourth quarter of 1997
compared to 18.7% in the fourth quarter of 1996. This increase was
attributable to:  1) a 2.5% rate increase at Intimate Brands businesses
(discussed below) combined with an increase of Intimate Brands sales in the
total Limited mix to 42.7% from 39.1%; 2) the inability to leverage these
expenses at the women's businesses due to disappointing sales performance;
and 3) additional compensation charges for restricted stock plans.

               Intimate Brands's increase is primarily the result of
advertising costs at Victoria's Secret Stores, the growth of Bath & Body Works
in the overall mix of Intimate Brands net sales from 25.1% in fiscal year 1996
to 29.2% in fiscal year 1997 and an increase in restricted stock plan
compensation expense.  Due to an emphasis on point-of-sale marketing and sales
floor coverage for personal care products, Bath & Body Works has higher store
operating expenses as a percentage of net sales, which has been more than
offset by higher gross margins.

               The Limited anticipates that these expenses, expressed as a
percentage of sales, will increase slightly in 1998, since Intimate Brands
businesses, in particular Bath & Body Works, will represent a greater portion
of total Limited sales.

               General, administrative and store operating expenses, expressed
as a percentage of sales, increased to 18.7% in the fourth quarter of 1996
compared to 17.7% in the fourth quarter of 1995. This increase as a percentage
of sales was attributable to a 2.2% rate increase at Intimate Brands
businesses and the inability to leverage expenses due to disappointing sales
performance at the women's businesses, particularly Express.

               General, administrative and store operating expenses increased,
expressed as a percentage of sales, to 23.1% in 1997, compared to 21.4% in
1996. This increase was primarily attributable to the reasons discussed above
for the 1997 fourth quarter. These costs increased, expressed as a percentage
of sales, to 21.4% in 1996 compared to 20.0% in 1995, also primarily due to
reasons discussed above for fourth quarter 1996.

Special and Nonrecurring Items

               As described in Note 2 to the Consolidated Financial
Statements, The Limited recognized special and nonrecurring charges of $276
million during the fourth quarter of 1997 comprised of:  1) a $68 million
charge for the closing of the Cacique lingerie business effective January 31,
1998; 2) an $82 million charge related to streamlining the Henri Bendel
business from six stores to one store; 3) an $86 million impaired-asset charge
in accordance with SFAS No. 121, related principally to the women's apparel
businesses, covering certain store locations where the carrying values are
permanently impaired; and 4) a $28 million provision for closing and
downsizing approximately 80 oversized stores primarily within the Limited,
Lerner New York, Lane Bryant and Express women's businesses and for a $12
million write-down to net realizable value of real estate investment
previously acquired in connection with closing and downsizing certain stores.
Additionally, The Limited recognized a $13 million charge to cost of sales in
the fourth quarter of 1997 for inventory liquidation in accordance with EITF
Issue No. 96-9.  The Limited, in accordance with EITF Issue No. 94-3,
anticipates charges for severance and other associate termination costs for
Henri Bendel in the first quarter of 1998 (the period the associates are
notified).  Additionally, The Limited recognized a net $62.8 million pretax
gain during the third quarter of 1997 relating to the sale of approximately
one-half of its investment in Brylane, partially offset by valuation
adjustments on certain assets where the carrying values were permanently
impaired.

               In 1996 The Limited recorded a $12 million pretax, special and
nonrecurring charge in connection with the 1997 sale of Penhaligon's, a
U.K.-based subsidiary of Intimate Brands.  In the fourth quarter of 1995, The
Limited recognized a $73.2 million pretax gain in connection with the sale of
a 60% interest in The Limited's wholly-owned credit card bank, WFN.  In
addition, The Limited recognized a special and nonrecurring charge during the
fourth quarter of 1995 of approximately $71.9 million.  Of this amount, $25.8
million was provided for the closing of 26 stores and $19.8 million was
provided for the downsizing of 33 stores, primarily at Limited Stores and
Lerner New York.  The remaining charge of approximately $26.3 million
represented the write-down to market or net realizable value of certain assets
arising from nonoperating activities.  The net pretax gain from these special
and nonrecurring items was $1.3 million.

Operating Income

               Fourth quarter operating income, expressed as a percentage of
sales, before charges for special and nonrecurring items and the Henri Bendel
inventory liquidation charge, was 15.0% in 1997, compared to 14.3% in 1996,
and for the year was 7.7% in 1997, compared to 7.5% in 1996. These increases
were due to increases in the gross income rate, which more than offset the
general, administrative and store operating expense rate increase.

               The fourth quarter operating income rate increased 2.4% in
1996, from 11.5% on an adjusted basis in 1995, and for the year increased .9%
in 1996 from 6.5% on an adjusted basis in 1995.  The 1995 rates were adjusted
to reflect the 1995 sale of a 60% interest in WFN as if the sale was
consummated at the beginning of the year.   These increases were also due to
increases in gross income, which more than offset the general, administrative
and store operating expense rate increase.

Interest Expense


<TABLE>
<CAPTION>
                                                    Fourth Quarter                        Year
                                               ------------------------    -----------------------------------
                                                    1997           1996         1997         1996         1995
                                               ---------    -----------    ---------     --------    ---------
<S>                                            <C>          <C>            <C>          <C>          <C>
Average Daily Borrowings (millions)........    $   891.4    $   1,039.5    $   835.9    $   964.3    $   887.7
Average Effective Interest Rate............        8.07%          7.49%        8.22%        7.82%        8.73%
</TABLE>


               Interest expense decreased by $1.5 million in the fourth
quarter of 1997 and decreased by $6.6 million for the year. For the quarter,
lower average borrowing levels reduced interest expense by $2.8 million, offset
by a $1.3 million increase resulting from higher rates. For the year, lower
average borrowing levels reduced interest expense by $10.0 million, offset by
$3.4 million of increased expense due to higher interest rates.

Other Income

               The $5.1 million decrease in other income for 1997 compared to
1996 was primarily attributable to approximately $10.5 million of interest
income earned in the first quarter of 1996 which arose from $1.615 billion of
temporarily invested funds that were used to consummate The Limited's
self-tender in March 1996.  Excluding this $10.5 million in 1996, interest
earnings increased $5.4 million from higher temporary investments in 1997,
$3.5 million of which was realized in the fourth quarter.

Gains in Connection with IPO

               As discussed in Note 1 to the Consolidated Financial
Statements, The Limited recognized a pretax gain of $8.6 million during the
first quarter of 1997, in connection with the IPO of Brylane, Inc., a 26%
owned (post-IPO) catalogue retailer.  In 1996, The Limited recognized a
$118.2 million gain in connection with the A&F IPO.  In 1995, The Limited
recognized a $649.5 million gain in connection with the IPO of 16.9% (42.7
million shares) of the stock of Intimate Brands.  The gains recorded by The
Limited in 1996 and 1995 were not subject to tax.

Acquisition

               Effective July 2, 1995, The Limited acquired all of the
outstanding common stock of Galyan's for $18 million in cash and stock. The
Limited's financial statements include the results of operations of Galyan's
since the acquisition date.

Financial Condition

               The Limited's balance sheet at January 31, 1998, provides
continuing evidence of financial strength and flexibility. The Limited's
long-term debt-to-equity ratio declined to 32% at the end of 1997 from 34% in
1996, and working capital increased 47% over 1996 to $938 million. A more
detailed discussion of liquidity, capital resources and capital requirements
follows.

               Liquidity and Capital Resources

               Cash provided by operating activities, commercial paper backed
by funds available under committed long-term credit agreements, and The
Limited's capital structure continues to provide the resources to support
operations, projected growth, seasonal requirements and capital expenditures.

               A summary of The Limited's working capital position and
capitalization follows (thousands):

<TABLE>
<CAPTION>
                                                                                     Adjusted
                                                       1997            1996           1995 *           1995
                                                   ------------    ------------    ------------    ------------
<S>                                                <C>             <C>             <C>             <C>
Cash provided by operating activities..........      $  589,981      $  712,069      $  340,732      $  340,732
Working capital................................      $  937,739      $  638,204      $  403,960      $2,018,960
Capitalization:
 Long-term debt................................      $  650,000      $  650,000      $  650,000      $  650,000
 Shareholders' equity..........................       2,044,957       1,922,582       1,586,041       3,201,041
                                                     ----------      ----------      ----------      ----------
Total capitalization...........................      $2,694,957      $2,572,582      $2,236,041      $3,851,041
                                                     ----------      ----------      ----------      ----------
Additional amounts available under long-
  term credit agreements.......................      $1,000,000      $1,000,000      $1,000,000      $1,000,000
                                                     ==========      ==========      ==========      ==========
</TABLE>


*  Adjusted 1995 reflects the impact of the $1.615 billion repurchase of 85
   million shares of common stock.

               Net cash provided by operating activities totaled $590.0
million, $712.1 million and $356.7 million for 1997, 1996 and 1995 and
continued to serve as The Limited's primary source of liquidity.

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

<TABLE>
<CAPTION>
                                                                                       Adjusted
                                                                   1997      1996       1995 *       1995
                                                                   ----      ----      --------      ----
<S>                                                                <C>       <C>       <C>           <C>
Debt-to-Equity Ratio                                                32%       34%         41%         20%
(Long-term debt divided by shareholders' equity)..............
Debt-to-Capitalization Ratio
(Long-term debt divided by total capitalization)..............      24%       25%         29%         17%
Interest Coverage Ratio
(Income, excluding special and nonrecurring charges,
 gain in connection with IPO, before interest expense,
 depreciation, amortization and income taxes divided
 by interest expense).........................................      14x       12x         12x         12x
Cash Flow to Capital Investment
(Net cash provided by operating activities divided by
 capital expenditures)........................................      46%      174%         95%         95%
</TABLE>


*  Adjusted 1995 reflects the impact of the $1.615 billion repurchase of 85
   million shares of common stock.

               Net cash provided from operating activities in 1997 decreased
$122.1 million from the prior year principally due to an increase in income
tax payments, which was partially offset by slightly higher income from
operations adjusted for special and nonrecurring items and gains from IPO.

               Investing activities included capital expenditures of $405
million, about half of which was for new and remodeled stores. Investing
activities also included $235 million in net proceeds from the sales of the
Newport Tower, an office building in Jersey City, New Jersey and The Limited's
interest in The Mall at Tuttle Crossing in Columbus, Ohio and $108.3 million
of net proceeds from the third quarter sale of slightly less than one-half of
The Limited's investment in Brylane.  In 1996, $41.3 million was invested in
the Alliance Data Systems (formerly WFN) credit card venture. 1995 reflects
the acquisition of Galyan's, the proceeds from the securitization of WFN's
credit card receivables of $1.2 billion (see Note 3 of The Limited Consolidated
Financial Statements) and the transfer of $351.6 million to a restricted cash
account (see Note 6 of The Limited's Consolidated Financial Statements).

               Cash used for financing activities for 1997 reflects an
increase in the quarterly dividend to $.12 per share from $.10 per share in
1996.  Financing activities in 1996 include proceeds from and repayment of $150
million in short-term debt borrowed by A&F and net proceeds of $118.2 million
from the A&F IPO.  Financing activities also included $1.615 billion used to
repurchase 85 million shares of The Limited's common stock via the self-tender
consummated in March 1996. Cash dividends paid in 1996 and 1995 were $.40 per
share.

               At January 31, 1998, The Limited had available $1 billion under
its long-term credit agreement. The Limited also has the ability to offer up
to $250 million of additional debt securities under its shelf registration
statement.

               Stores and Selling Square Feet

               A summary of actual stores and selling square feet by business
for 1997 and 1996 and the 1998 goals by business (including the impact of the
estimated 280 stores that will be closed/downsized during the year) follows:

<TABLE>
<CAPTION>
                                                    End of Year                            Change Form
                                    --------------------------------------------      -----------------------
                                    Goal - 1998         1997            1996          1998-97        1997-96
                                    ------------    ------------      ----------      ---------      --------
<S>                                 <C>              <C>             <C>             <C>            <C>
Express
 Stores........................              712             753             753           (41)             -
 Selling Square Ft.............        4,481,000       4,739,000       4,726,000      (258,000)        13,000
Lerner New York
 Stores........................              668             746             784           (78)           (38)
 Selling Square Ft.............        5,041,000       5,698,000       5,984,000      (657,000)      (286,000)
Lane Bryant
 Stores........................              760             773             832           (13)           (59)
 Selling Square Ft.............        3,666,000       3,735,000       3,980,000       (69,000)      (245,000)
The Limited
 Stores........................              570             629             663           (59)           (34)
 Selling Square Ft.............        3,398,000       3,790,000       3,977,000      (392,000)      (187,000)
Henri Bendel
 Stores........................                1               6               6            (5)             -
 Selling Square Ft.............           35,000         113,000         113,000       (78,000)             -
Structure
 Stores........................              545             544             542             1              2
 Selling Square Ft.............        2,161,000       2,143,000       2,117,000        18,000         26,000
Limited Too
 Stores........................              317             312             308             5              4
 Selling Square Ft.............        1,002,000         979,000         967,000        23,000         12,000
Galyan's Trading Co.
 Stores........................               15              11               9             4              2
 Selling Square Ft.............        1,026,000         641,000         488,000       385,000        153,000
Victoria's Secret Stores
 Stores........................              874             789             736            85             53
 Selling Square Ft.............        3,795,000       3,555,000       3,326,000       240,000        229,000
Bath & Body Works
 Stores........................            1,101             921             750           180            171
 Selling Square Ft.............        2,183,000       1,773,000       1,354,000       410,000        419,000
Cacique
 Stores........................                -               -             119             -           (119)
 Selling Square Ft.............                -               -         365,000             -       (365,000)
Penhaligon's
 Stores........................                -               -               4             -             (4)
 Selling Square Ft.............                -               -           2,000             -         (2,000)
A&F
 Stores........................              186             156             127            30             29
 Selling Square Ft.............        1,453,000       1,234,000       1,006,000       219,000         228000
Abercrombie & Fitch (Kids)
 Stores........................               13               -               -            13              -
 Selling Square Ft.............           42,000               -               -        42,000              -
Total Retail Businesses
 Stores........................            5,762           5,640           5,633           122              7
 Selling Square Ft.............       28,283,000      28,400,000      28,405,000      (117,000)        (5,000)
</TABLE>


               Capital Expenditures

               Capital expenditures amounted to $404.6 million, $409.3 million
and $374.4 million for 1997, 1996 and 1995, of which $194.4 million, $235.7
million and $274.5 million was for new stores and remodeling and expanding
existing stores. In 1997 and 1996 The Limited expended $55.3 million and $53.1
million on land acquisition and development costs.  Also, in 1997 and 1996 The
Limited expended $30.2 million and $42.1 million in connection with the Bath &
Body Works distribution center.

               The Limited anticipates spending $480 to $500 million for
capital expenditures in 1998, of which $270 to $295 million will be for new
stores, the remodeling of existing stores and related improvements for the
retail businesses, $50 to $60 million will be for information technology
related to year 2000 expenditures and $30 to $40 million will be for land
acquisition and development costs, principally the Easton development project
in Columbus, Ohio. The Limited expects that substantially all 1998 capital
expenditures will be funded by net cash provided by operating activities.

               The Limited intends to reduce selling square footage by
approximately 117,000 selling square feet in 1998, which represents a .4%
decrease from year-end 1997.  It is anticipated that the decrease will result
from the addition of approximately 370 stores (over half of which are Bath &
Body Works stores averaging 2,300 square feet), the remodeling of
approximately 125 stores and the closing of 250 stores.

Information Systems and "Year 2000" Compliance

               The Limited recently completed a comprehensive review of its
information systems and is involved in an enterprise-wide program to update
computer systems and applications in preparation for the year 2000.  The
Limited will incur internal staff costs as well as outside consulting and
other expenditures related to this initiative.  Total expenditures related to
remediation, testing, conversion, replacement and upgrading system
applications are expected to range from $85 to $100 million from 1997 through
2000. Of the total, approximately $50 to $60 million will be capital
expenditures related to acquisition and implementation of new package systems.
The balance, approximately $35 to $40 million, will be expenses associated with
remediation and testing of existing systems. Total incremental expenses,
including depreciation and amortization of new package systems, remediation to
bring current systems into compliance and writing off legacy systems are not
expected to have a material impact on The Limited's financial condition during
any year during the conversion process from 1997 through 2000.  However,
incremental expenses could total approximately $30 to $35 million in 1998, of
which the majority will impact the first three fiscal quarters of 1998, at a
rate of $9 to $10 million per quarter.

               The Limited is attempting to contact vendors and others on whom
it relies to assure that their systems will be timely converted.  However,
there can be no assurance that the systems of other companies on which The
Limited's systems rely also will be timely converted or that any such failure
to convert by another company would not have an adverse effect on The
Limited's systems.  Furthermore, no assurance can be given that any or all of
The Limited's systems are or will be Year 2000 compliant, or that the ultimate
costs required to address the Year 2000 issue or the impact of any failure to
achieve substantial Year 2000 compliance will not have a material adverse
effect on The Limited's financial condition.

Impact of Inflation

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

Adoption of New Accounting Standards

               During the fourth quarter of 1997, The Limited adopted SFAS No.
128, "Earnings Per Share," which requires The Limited to disclose basic and
diluted earnings per share for all periods presented.

               In June 1997, the Financial Accounting Standards Board issued
SFAS No. 131, "Disclosures about Segments of an Enterprise and Related
Information."  While the standard has no impact in determining earnings and
earnings per share, The Limited will adopt the disclosure standards in 1998.


                   MANAGEMENT'S DISCUSSION AND ANALYSIS
          OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS OF A&F

               Net sales for the fourth quarter of 1997 were $212.1 million,
an increase of 52% from $139.2 million for the fourth quarter a year ago.
Operating income was $59.1 million, up 67% compared to $35.3 million last
year.  Diluted earnings per share were $.68, up 70%, from $.40 last year.

               Net sales for the fiscal year ended January 31, 1998, increased
56% to $521.6 million from $335.4 million last year. Operating income for the
year increased 83% to $84.1 million from $46.0 million in 1996. Diluted
earnings per share were $.94 compared to $.48 on an adjusted basis a year ago,
an increase of 96%.

               The results of operations shown below are adjusted for both the
historical number of shares outstanding to reflect post-A&F IPO shares
outstanding and interest expense to reflect A&F's ongoing capital structure
and seasonal borrowings.  The following assumptions were used to derive the
adjusted amounts: 1) 51.05 million post-A&F IPO shares outstanding for the
periods presented; prior to the A&F IPO, there were 43 million shares
outstanding; 2) interest expense on A&F's seasonal borrowings which were
funded from The Limited's intercompany cash management system; prior to July
11, 1996, the intercompany cash management account was noninterest bearing;
and 3) interest expense on A&F's ongoing capital structure which included
interest expense on a $50 million mirror note distributed to The Limited prior
to the A&F IPO but excluded interest expense on A&F's $150 million credit
agreement, entered into on July 2, 1996, and repaid in the fourth quarter of
1996.

<TABLE>
<CAPTION>
                                                     Year Ended
                                         Actual       Adjusted       Actual
                                       January 31,   February 1,   February 1,
                                          1998          1997          1997
                                       ------------  -----------   ----------
<S>                                    <C>           <C>           <C>
Operating income....................     $  84,125     $  45,993     $  45,993
Interest expense, net...............         3,583         5,016         4,919
                                         ---------     ---------     ---------
Income before income taxes..........        80,542        40,977        41,074
Provision for income taxes..........        32,220        16,400        16,400
                                         ---------     ---------     ---------
Net income..........................     $  48,322     $  24,577     $  24,674
                                         =========     =========     =========
Net income per share
     Basic..........................     $     .95     $     .48     $     .54
                                         =========     =========     =========
     Diluted........................     $     .94     $     .48     $     .54
                                         =========     =========     =========
Weighted average shares outstanding:
     Basic..........................        51,011        51,050        45,749
                                         =========     =========     =========
     Diluted........................        51,478        51,050        45,760
                                         =========     =========     =========
</TABLE>


Financial Summary

               The following summarized financial data compares 1997 to the
comparable periods for 1996 and 1995:

<TABLE>
<CAPTION>
                                                                                                     % Change
                                                                                                ---------------------
                                                    1997            1996           1995         1997-1996   1996-1995
                                                 ---------      ----------      ---------       ---------   ---------
<S>                                              <C>            <C>             <C>            <C>            <C>
Net sales (millions).........................    $   521.6      $    335.4      $   235.7           56%          42%
Increase in comparable store sales...........           21%             13%             5%
Retail sales increase attributable to new
 and remodeled stores........................           34%             29%            37%
Retail sales per average selling square
 foot........................................    $     462      $      373      $     354           24%           5%

Retail sales per average store
     (thousands) ............................    $   3,653      $    2,955         $2,823           24%           5%
Average store size at year-end
     (selling square feet)...................        7,910           7,921          7,920            0%           0%
Selling square feet at year-end
     (thousands) ............................        1,234           1,006            792           23%          27%

Number of Stores:
     Beginning of year ......................          127             100             67
     Opened..................................           30              29             33
     Closed..................................            1              (2)            --
                                                 ---------      ----------      ---------
     End of year.............................          156             127            100
                                                 =========      ==========      =========
</TABLE>

Net Sales

               Fourth quarter 1997 net sales as compared to net sales for the
fourth quarter 1996 increased 52% to $212.1 million, due to a 23% increase in
comparable store sales and sales attributable to new and remodeled stores.
Comparable store sales increases were strong in both the men's and women's
businesses as both were driven by a very strong knit business.  Additionally,
fourth quarter 1997 net sales included results from the first Holiday issue of
the A&F Quarterly, a catalog/magazine, which accounted for 1.7% of total net
sales.

               Thirteen-week fourth quarter 1996 net sales as compared to net
sales for the fourteen-week fourth quarter 1995 increased 31% to $139.2
million, due to an 8% increase in comparable store sales and sales
attributable to new and remodeled stores.  Comparable store sales increases
were strong in both the men's and women's businesses.  Sweaters were the best
performing category in each business.

               Net sales for 1997 increased 56% to $521.6 million over the
same period in 1996. The sales increase was attributable to the net addition
of 29 stores and a 21% comparable store sales increase.  Comparable store
sales increases were equally strong in both men's and women's businesses and
their performance strength was  broadly based across all major merchandise
categories.  Net sales per selling square foot for A&F increased 24%, driven
principally by an increase in the number of transactions per store.

               Net sales for 1996 increased 42% to $335.4 million over the
fifty-three week 1995 fiscal year.  The sales increase was attributable to the
net addition of 27 stores and a 13% comparable store sales increase.
Consistent with A&F's strategy, the women's business continued to increase as
a proportion of the total business, with sweaters and pants the strongest
performing categories.  The men's business also achieved significant growth
with its strongest categories being sweaters, pants and denim.  Net sales per
selling square foot for A&F increased 5%.

Gross Income

               Gross income increased, expressed as a percentage of net sales,
to 45.4% for the fourth quarter of 1997 from 43.0% for the same period in
1996. The increase was attributable to improved merchandise margins
(representing gross income before the deduction of buying and occupancy costs)
resulting from higher IMUs and a lower markdown rate.  As a result of improved
inventory turnover, fewer markdowns, expressed as a percentage of net sales,
were needed in the fourth quarter of 1997 to clear season-end merchandise as
compared to the same period in 1996.

               Gross income increased, expressed as a percentage of net sales,
to 43.0% for the fourth quarter of 1996 from 37.4% for the same period in
1995.  The increase was due to a significant increase in merchandise margins
and a reduction in buying and occupancy costs, expressed as a percentage of
net sales. The increase in merchandise margins was the result of higher IMU.
The decrease in buying and occupancy costs was primarily attributable to
higher sales productivity associated with the 8% increase in comparable store
sales.

               For the year, the gross income rate increased to 38.5% in 1997
from 36.9% in 1996.  The improvement was the result of higher merchandise
margins, expressed as a percentage of net sales.  Improved IMU in both the
men's and women's businesses drove the increase in merchandise margins.
Buying and occupancy costs, expressed as a percentage of net sales, declined
slightly due to leverage achieved from comparable store sales increases.

               In 1996, the gross income rate increased to 36.9% from 33.9% in
1995. Merchandise margins, expressed as a percentage of net sales, improved
due to a higher IMU in both the men's and women's businesses. Buying and
occupancy costs, expressed as a percentage of net sales, declined due to a 13%
increase in comparable store sales, including a 5% increase in net sales per
selling square foot.

General, Administrative and Store Operating Expenses

               General, administrative and store operating expenses, expressed
as a percentage of net sales, were 17.5% in the fourth quarter of 1997 and
17.6% in the comparable period in 1996. The improvement resulted primarily
from favorable leveraging of expenses due to higher sales volume.  Included in
these expenses for the fourth quarter of 1997 was approximately $2.6 million
of compensation expense associated with restricted stock grants awarded to key
executives of A&F.

               For the year, general, administrative and store operating
expenses, expressed as a percentage of net sales, were 22.4%, 23.2% and 23.8%
for 1997, 1996 and 1995, respectively. The improvement during the three-year
period resulted from management's continued emphasis on expense control and
favorable leveraging of expenses, primarily stores expenses, due to higher
sales volume.

Operating Income

               Operating income, expressed as a percentage of net sales, was
27.9%, 25.4% and 19.8% for the fourth quarter of 1997, 1996 and 1995 and
16.1%, 13.7% and 10.1% for fiscal years 1997, 1996 and 1995.  The improvement
was the result of higher merchandise margins coupled with lower general,
administrative and store operating expenses, expressed as a percentage of net
sales. Sales volume and gross income have increased at a faster rate than
general, administrative and store operating expenses as A&F continues to
emphasize cost controls.

Interest Expense

               Fourth quarter 1997 net interest expense of $305,000 improved
$820,000 from 1996 fourth quarter net interest expense of $1.1 million.
Interest expense in the fourth quarter of 1997 and 1996 included $975,000
associated with $50 million of long-term debt.  The balance represented net
interest income from temporary investments in the fourth quarter of 1997,
while net interest expense in the fourth quarter of 1996 was primarily due to
higher borrowing levels.

               A&F's year-to-date interest expense was $3.6 million, down $1.3
million from $4.9 million in 1996 due primarily to lower average borrowing
levels.

Financial Condition

               A&F's continuing growth in operating income provides evidence
of financial strength and flexibility. A more detailed discussion of
liquidity, capital resources and capital requirements follows.

               Liquidity and Capital Resources

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

<TABLE>
<CAPTION>
                                           1997           1996          1995
                                         ---------      --------      --------
<S>                                      <C>            <C>           <C>
Cash provided by operating activities.   $ 100,195      $ 46,836      $ 12,714
Working capital.......................   $  42,000      $  1,288      $(70,940)
Capitalization
     Long-term debt...................   $  50,000      $ 50,000            --
     Shareholders' equity (deficit)...   $  58,775      $ 11,238      $(22,622)
                                         ---------      --------      --------
Total capitalization..................   $ 108,775      $ 61,238      $(22,622)
                                         =========      ========      ========
</TABLE>

               A&F considers the following to be measures of liquidity and
capital resources:

<TABLE>
<CAPTION>
                                                             1997   1996   1995
                                                             ----   ----   ----
<S>                                                          <C>    <C>    <C>
Debt-to-capitalization ratio (long-term debt divided
     by total capitalization).............................    46%    82%   n/m
Cash flow to capital investment (net cash provided
  by operating activities divided by capital expenditures)   340%   193%    52%
</TABLE>

- ---------------
n/m = not meaningful


               Net cash provided by operating activities totaled $100.2
million, $46.8 million and $12.7 million for 1997, 1996 and 1995.

               In 1997, the $100.2 million net cash provided from operating
activities increased from the comparable period last year due primarily to the
increase in net income before depreciation and amortization.  Accounts payable
and accrued expenses increased in 1997 as a result of  the increases of $7.8
million in merchandise payables due to the timing of receipts for Spring goods
and $2.3 million of accrued rent.  Cash requirements for inventory decreased
in 1997 consistent with A&F's strategy to improve inventory turnover.

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

               Financing activities in 1997 consisted primarily of activity
through The Limited's centralized cash management system.  Financing
activities in 1996 include $150 million in proceeds from borrowings under a
bank credit agreement, which, along with the $8.6 million working capital
note, were later repaid with funds made available from the A&F IPO and cash
flow from operations.  Proceeds of the $150 million bank credit agreement were
used to repay $91 million of intercompany debt and $32 million of trademark
obligations and fund a $27 million dividend to The Limited.  Other financing
activities were due to intercompany and cash management account activity (see
Note 8 to the A&F Consolidated Financial Statements).

               In connection with the plan to establish A&F as a fully
independent company via the Transactions (see Note 1 the A&F Consolidated
Financial Statements), A&F is in the process of negotiating credit facilities
that will be separate and independent of The Limited.

               Capital Expenditures

               Capital expenditures, primarily for new and remodeled stores,
amounted to $29.5 million, $24.3 million and $24.5 million for 1997, 1996 and
1995.

               A&F anticipates spending $40 to $50 million in 1998 for capital
expenditures, of which $35 to $42 million will be for new stores, remodeling
and/or expansion of existing stores and related improvements. A&F intends to
add approximately 235,000 selling square feet in 1998, which will represent a
19% increase over year end 1997. It is anticipated the increase will result
from the addition of 30 new stores and the remodeling and/or expansion of four
stores.  A&F estimates that the average cost for leasehold improvements,
furniture and fixtures for stores opened in 1998 will approximate $750,000 per
store, after giving effect to landlord allowances.  In addition, inventory
purchases are expected to average approximately $275,000 per store.

               Additionally, A&F plans to open 10 to 15 children's stores in
1998.  The planned store size is approximately 3,200 selling square feet and
the average cost for leasehold improvements, furniture and fixtures will be
approximately $470,000.

               A&F expects that substantially all future capital expenditures
will be funded by net cash provided by operating activities.

Information Systems and "Year 2000" Compliance

               A&F recently completed a comprehensive review of its
information systems and is involved in a  program to update computer systems
and applications in preparation for the year 2000.  A&F will incur internal
staff costs as well as outside consulting and other expenditures related to
this initiative.  Total expenditures related to remediation, testing,
conversion, replacement and upgrading system applications are expected to range
from $3.0 to $4.0 million from 1997 through 2000. Total incremental expenses,
including depreciation and amortization of new package systems, remediation to
bring current systems into compliance and writing off legacy systems are not
expected to have a material impact on A&F's financial condition in any year
during the conversion process from 1997 through 2000.

               A&F is attempting to contact vendors and others on whom it
relies to ensure that their systems will be converted in a timely fashion.
However, there can be no assurance that the systems of other companies on
which A&F's systems rely will also be converted in a timely fashion or that
any such failure to convert by another company would not have an adverse
effect on A&F's systems.  Furthermore, no assurance can be given that any or
all of A&F's systems are or will be Year 2000 compliant, or that the ultimate
costs required to address the Year 2000 issue or the impact of any failure to
achieve substantial Year 2000 compliance will not have a material adverse
effect on A&F's financial condition.

Impact of Inflation

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

Adoption of New Accounting Standards

               During the fourth quarter of 1997, A&F adopted SFAS No. 128,
"Earnings Per Share" which requires A&F to disclose basic and diluted earnings
per share for all periods presented.
    


                                BUSINESS OF A&F

               Abercrombie & Fitch is a rapidly growing specialty retailer of
high-quality, casual apparel for men and women approximately 15 to 50 years of
age. A&F's net sales have increased from $85.3 million in 1992 to $521.6
million in 1997, representing a compound annual growth rate of 44%. During
this time, operating income has improved from an operating loss of $10.2
million in 1992 to operating income of $84.1 million in 1997, while the number
of A&F stores in operation more than tripled, increasing from 40 at the end of
1992 to 156 at the end of 1997. A&F plans to continue this new store expansion
program by opening 30 new stores in 1998 and by increasing the number of
stores in operation by approximately 20% annually for the next several years
thereafter.

               The A&F brand was established in 1892 and became well known as
a supplier of rugged, high-quality outdoor gear. Famous for outfitting the
safaris of Teddy Roosevelt and Ernest Hemingway and the expeditions of Admiral
Byrd to the North and South Poles, A&F goods were renowned for their
durability and dependability--and A&F placed a premium on complete customer
satisfaction with each item sold. In 1992, a new management team began
repositioning A&F as a more fashion-oriented casual apparel business directed
at men and women with a youthful lifestyle. In reestablishing the A&F brand,
A&F combined its historical image for quality with a new emphasis on casual
American style and youthfulness. A&F believes that this strategic decision has
contributed to the strong growth and improved profitability it has experienced
since 1992.

   
               A&F estimates that the men's and women's apparel market
generated approximately $140 billion in retail purchases in 1997 and that
men's and women's apparel total sales volume grew at a compound annual rate
of approximately 4.4% between 1992 and 1997. A&F's compound annual growth of
44% during this period has outpaced that of the industry. A&F believes that
the size of A&F's market, coupled with its business strengths and growth
strategies, should provide significant opportunities for growth and increased
market share in the future.
    

Business Strengths

               A&F believes that certain business strengths have contributed
to its success in the past and will enable it to continue growing profitably.

               o Established and Differentiated Lifestyle Brand. A&F has
created a focused and differentiated brand image based on quality,
youthfulness and classic American style. This image is consistently
communicated through all aspects of A&F's business, including merchandise
assortments, in-store marketing, print advertising and the recently introduced
A&F Quarterly, a catalog/magazine. A&F believes that the strength of the A&F
brand provides opportunities for increased penetration of current merchandise
categories and entry into new product categories.

               o Broad and Growing Appeal. A&F's merchandise assortment
appeals to a broad range of customers with varying ages and income levels. A&F
believes that both men and women interested in casual, classic American
fashion are attracted to the A&F lifestyle image. A&F also believes that the
brand's broad appeal has been augmented by, and should continue to benefit
from, the current trend in fashion toward casual apparel.

               o Proven Management Team. Since the current management team
assumed responsibility in 1992, A&F has increased the level of brand awareness
and consistently reported improved financial results. In addition, A&F's
senior management has significant experience, with an aggregate of over one
hundred years in the retail business. A&F believes that management's
substantial experience and demonstrated track record of highly profitable
growth strongly positions A&F for the future.

               o Consistent Store Level Execution. A&F believes that a major
element of its success is the consistent store level execution of its brand
strategy. Store presentation is tightly controlled by A&F and is based on a
detailed and comprehensive store plan regarding visual merchandising,
marketing and fixtures to assure that all stores provide a consistent
portrayal of the brand. Store associates are trained as "brand representatives"
who convey and reinforce the brand image through their attitude and enthusiasm.

               o Quality. Since its founding over 100 years ago, A&F has
maintained a strong reputation for quality. This reputation has been enhanced
in recent years as management has made quality a defining element of the
brand. A&F sources high quality natural fabrics from around the world and uses
distinctive trim details and specialized washes to achieve a unique style and
comfort in its products. As part of this focus on quality, A&F establishes
on-going relationships with key factories to ensure reliability and
consistency of production.

               o Internal Design and Merchandising Capabilities. The
cornerstone of A&F's business is its ability to design products which embody
the A&F image. A&F develops substantially all of its merchandise line through
its own design group, which allows it to develop exclusive merchandise and
offer a consistent assortment within a season and from year to year. In
addition, because A&F's merchandise is sold exclusively in its own stores, A&F
is able to control the presentation and pricing of its merchandise, provide a
higher level of customer service and closely monitor retail sell-through,
which provides competitive advantages over other brand manufacturers that
market their goods through department stores.

Growth Strategy

               A&F has implemented a growth strategy designed to permit A&F to
capitalize on its business strengths. The principal elements of A&F's growth
strategy are summarized below:

               o New Store Growth. Beginning in 1993, A&F began its store
expansion program.  Since then, A&F has opened 121 stores and plans to
continue this store expansion program by opening 30 new stores in 1998 and
increasing the number of stores in operation by approximately 20% annually for
the next several years thereafter. While most stores to be opened in 1998 will
be in regional shopping malls, A&F believes that selected street locations in
university and high-traffic urban settings also provide attractive expansion
opportunities. Given the strength of the A&F brand and its customer
demographics, management believes that, in the current format, there will be
approximately 250 additional mall and street location sites available for new
stores.

               o Further Penetration of Existing Merchandise Categories.
Management believes that A&F's ability to design and market new merchandise
quickly and effectively has been a key element of its success. In recent years
A&F has significantly broadened its assortment in existing categories in order
to increase volume and productivity. Key classifications such as sweaters,
knits, pants and outerwear have been expanded, and new categories such as
men's and women's underwear/loungewear have been added.  As a result of A&F
broadening its product mix, it has been able to flow fresh merchandise to the
stores on a more frequent basis. In 1998 and beyond, A&F will continue to
focus on building its core classifications to drive the volume growth of the
business.

   
               o Introduction of New Business Concepts.  A&F believes that it
can successfully extend the A&F brand into new merchandise categories to
further increase sales and profit growth. In 1997 A&F introduced A&F
Quarterly, a catalog/magazine, to enhance and reinforce the A&F brand image.
In 1998 A&F will also begin testing a kids' business. The initial test will
include 10-15 stores in major regional malls. Future openings will be
determined based on the results of the initial test.
    

A&F Stores

                Store Environment

   
               A&F stores and point-of-sale marketing are designed to convey
the principal elements and personality of the brand--quality, casual American
fashion and a youthful lifestyle. The store design, furniture, fixtures and
music are all carefully planned and coordinated to create a shopping
experience that is consistent with the A&F lifestyle. A&F's in-store
photographs are also principal components in creating and enhancing the
casual, energized environment of the stores. These photographs, which are
enlarged and displayed prominently throughout the stores, contain distinctive
black and white images of men and women engaged in activities identified with
an active, fun lifestyle. A&F believes that its customers experience the A&F
stores as entertaining destinations, in which they feel welcomed and
comfortable.
    

               A&F's sales associates, or brand representatives, are a central
element in creating the entertaining, yet comfortable, atmosphere of the
stores. In addition to providing a high level of customer service, the brand
representatives reflect the casual, energetic attitude of the A&F brand and
culture. In conjunction with other components of the store environment, A&F
believes its brand representatives significantly contribute to a store
atmosphere that is consistent with a gathering among friends.

               A&F maintains a uniform appearance throughout its store base,
in terms of merchandise display and location on the selling floor. Store
managers receive detailed store plans that dictate fixture and merchandise
placement to ensure uniform execution of the merchandising strategy at the
store level. Standardization of store design and merchandise presentation also
creates cost savings in store furnishings, maximizes usage and productivity of
selling space and allows A&F to efficiently open new stores.  In Fall 1996,
A&F introduced a new, more sophisticated store prototype that seeks to further
stress the casual, youthful nature of the A&F brand accomplished in part
through the use of lighter colors throughout the store and wood floors.

               Store Expansion Program

   
               A&F stores are located principally in regional shopping malls.
At February 10, 1998, A&F operated 156 stores nationwide, averaging 7,910
selling square feet. See "--Properties" on page 77 for a listing of store
locations by state. The table below highlights the store expansion strategy
pursued by A&F:
    

<TABLE>
<CAPTION>
                                                                                                            Average Store
                  Stores Open       Stores Opened     Stores Closed     Stores Open                         Selling Space
                at beginning of         during            during         at end of           Total            at end of
Fiscal Year       Fiscal Year        Fiscal Year       Fiscal Year      Fiscal Year      Selling Space       Fiscal Year
- -----------     ---------------     -------------     -------------     -----------     ---------------     -------------
                                                                                        (000's sq. ft.)       (sq. ft.)
<S>             <C>                 <C>               <C>               <C>             <C>                 <C>
1993........           40                 9                 --              49                  405              8,265
1994........           49                20                  2              67                  541              8,075
1995........           67                33                 --             100                  792              7,920
1996........          100                29                  2             127                1,006              7,921
1997........          127                30                  1             156                1,234              7,910
</TABLE>


   
               A&F plans to open 30 stores in 1998 (none of which have been
opened to date) and increase the number of stores in operation by
approximately 20% annually for the next several years thereafter. While most
of the stores to be opened in 1998 will be in regional shopping malls, A&F
believes that selected street locations in university and high-traffic urban
settings also provide attractive expansion opportunities. In evaluating real
estate locations A&F considers a variety of criteria. Regional malls are
measured based on strength of anchor stores, the fashion and quality mix of
other specialty tenants and population and income characteristics of the
surrounding area. Non-mall locations are assessed in terms of strength of
other nearby specialty stores, and whether the shopping area attracts a
customer mix consistent with the lifestyle characteristics targeted by the
brand.  Additionally, A&F will be testing a kids' business in 10-15 stores in
1998.
    

               A key element of A&F's new store strategy is to open new stores
with trained managers in place. A&F targets that all managers of new stores
have prior experience in other A&F stores in either the manager or assistant
manager position.

               New Store Economics

               The new A&F stores that were opened in 1996 averaged $3.6
million in net sales in 1997 and produced net sales per selling square foot of
approximately $445. The average cost for leasehold improvements, furniture and
fixtures for these stores was approximately $750,000 per store, after giving
effect to landlord allowances. Inventory purchases for such stores averaged
$265,000 per store. These stores generated an average after-tax return on
investment (after-tax four wall contribution divided by capital investment and
average inventory) of approximately 65% in 1997.

               A&F estimates that the average cost for leasehold improvements,
furniture and fixtures for stores to be opened in 1998 will be approximately
$750,000 per store, after giving effect to landlord allowances. Average
pre-opening costs per store, which will be expensed as incurred, are expected
to be less than $30,000. In addition, inventory purchases are expected to
average approximately $275,000 per store.

               A&F's stores have typically exceeded management's store
operating profitability and return on asset targets during the first year of
operation.

Merchandising

                Product Mix

               A&F designs and sells all of its merchandise under its
proprietary A&F brand. The merchandise assortment covers a broad range of
classifications in men's and women's casual apparel. In addition, A&F offers a
broad range of accessories that includes belts, socks, caps, boxers, underwear
and personal care products.

               The following table sets forth A&F's merchandise mix by major
category as a percentage of net sales for the years 1995-1997.

<TABLE>
<CAPTION>
                             1995         1996         1997
                            ------       ------       ------
<S>                         <C>          <C>          <C>
Men's................        60.2%        56.0%        54.4%
Women's..............        39.8         44.0         45.6
Total Company........       100.0%       100.0%       100.0%
</TABLE>


               Over the past several years, A&F has increased the square
footage and the size of the merchandise offering devoted to women's
sportswear, which has resulted in an increase in the women's business as a
percentage of total net sales.

               A&F believes that there are major opportunities to increase
volume through both increased penetration of the existing classifications and
adding new merchandise classifications. Management believes that A&F's ability
to design and market new merchandise quickly and effectively has been a key
element of its success. In recent years A&F has significantly broadened its
assortment in existing categories in order to increase volume and productivity.

               A&F believes it can extend the A&F brand into new merchandise
categories and further increase sales productivity and growth. A&F believes
that its internal design capability will continue to develop new merchandise
categories to reflect the A&F image.

   
               A&F's point-of-sale information system allows management to
track the performance of merchandise items on a stock-keeping unit or "SKU"
basis. Reorder "triggers" are used to replenish inventory of strong selling
items. In addition, performance by store at a SKU level is tracked to allow
inventory to be replenished based on differences in selling trends by store.
    

               Product Design

   
               The cornerstone of A&F's business is its ability to design
products which embody the A&F image of a casual, youthful lifestyle. Since the
new management team joined A&F in 1992, a major strategy has been to build an
internal design group.  The product development process begins with senior
management in the merchandising and design areas, who develop seasonal
merchandise themes and concepts. These concepts are used to create line lists
of items that are then developed by the designers. Designs cover not only
fabric content, specifications and colors, but also labels, hangtags and other
descriptive marketing. In developing concepts and designs, A&F's executives
identify trends through domestic and foreign travel, retail shopping and
awareness of activities favored by the young, active segment of the population.
    

               Product Quality

               Throughout its over 100 year history, quality has been a major
element of the A&F brand. A&F strives to offer distinct, high quality
merchandise in order to enhance customer satisfaction and increase brand
loyalty. A&F emphasizes natural fibers and uses a number of different washes
to achieve the desired comfort and hand-feel in its products. A&F's designers
also place significant importance on developing distinctive trim details. Many
of the products have unique buttons, pocket detailing, labels, graphic designs
and hangtags. As part of this focus on quality, A&F establishes on-going
relationships with key factories to ensure reliability and consistency of
production. All factories used for A&F's production are approved for quality
and dependability by senior management before orders are placed.

Marketing and Promotion

               A&F's marketing and promotional strategies are consistent with
its established and differentiated lifestyle brand. The significant brand
equity in the A&F name enables A&F to maintain a non-promotional price
strategy in most of its merchandise classifications throughout the year. A&F
conducts four promotional events each year. These events are intended to clear
seasonal goods in advance of introducing new full-priced assortments and
returning the stores to their generally non-promotional status. A&F's pricing
strategy is designed to deliver the quality consistent with designer brands at
price points below those typically associated with such designers.

               A&F focuses its advertising efforts on in-store displays and
print media. In-store advertising includes a series of distinctive black and
white photographs that are enlarged and prominently displayed throughout the
stores. These photographs portray men and women engaged in activities
identified with an active and spirited lifestyle and connote the timeless
quality associated with the A&F brand. Print media advertising is focused on
selected national publications and, as with the in-store photographs,
communicates and reinforces the A&F brand image.

               In addition, A&F introduced the A&F Quarterly, a
catalog/magazine, to further enhance and build the brand image.  The A&F
Quarterly features numerous lifestyle photographs (consistent with the in-store
photographs) in addition to editorial features on seasonal topics.
Merchandise presented in the A&F Quarterly is also found in the stores.

               The A&F website was introduced in 1996 and has evolved into a
lifestyle piece targeted at the A&F customer.  The site uses images from the
A&F stores and the A&F Quarterly and is interactive.

Associates

   
               Customer service is a defining feature of the A&F corporate
culture. A&F believes that knowledgeable and enthusiastic sales associates
have a direct impact on a customer's perception of the brand. Accordingly, A&F
focuses significant resources on the selection and training of sales
associates. A&F stresses the role of these sales associates as "brand
representatives", and they are expected to reflect the lifestyle image of the
brand. Brand representatives are required to be familiar with the full range
of A&F merchandise and to have the ability to assist customers with
merchandise selection. A&F minimizes brand representatives' time spent on
administrative functions by centrally determining merchandise display and
replenishment, markdowns and labor scheduling. By emphasizing friendliness,
product knowledge and personal attention, management believes that A&F has
established a reputation for excellent customer service.
    

               The typical management of an A&F store consists of one store
manager and three to five assistant managers. A&F compensates its district and
store managers with a base salary plus a performance bonus based primarily on
store sales. A&F's store, district and regional managers spend a majority of
their work week on A&F selling floors, providing leadership through coaching
the staff and assisting customers.

               At January 31, 1998, A&F had approximately 6,700 associates, of
whom approximately 500 were full-time salaried associates and approximately
700 were full-time hourly associates. A significant number of associates are
hired on a seasonal basis to meet demand during holiday gift-buying seasons.
The balance were part-time hourly associates. None of A&F's associates is
represented by a labor union. A&F believes that its relationship with its
associates is good.

Sourcing

   
               A&F utilizes a variety of sourcing arrangements. Mast
Industries, Inc. ("Mast"), a wholly owned subsidiary of The Limited, supplied
approximately 41% of the apparel purchased by A&F in 1997. A&F believes all
transactions entered into with Mast are on an arm's-length basis, and A&F is
not obligated to source product through Mast.  As Mast generally has operated
as if it were an unrelated party, A&F does not expect that its sourcing
arrangements with Mast will be affected in any material respect by the
Transactions.

               In 1997, approximately 39% of A&F's merchandise was sourced
from independent foreign factories located primarily in the Far East. A&F has
no long-term merchandise supply contracts and many of its imports are subject
to existing or potential duties, tariffs or quotas that may limit the quantity
of certain types of goods which may be imported into the United States from
countries in that region. A&F competes with other companies for production
facilities and import quota capacity. In addition, although the General
Agreement on Tariffs and Trade ("GATT") adopted on December 8, 1994 requires
the elimination of duties, tariffs and quotas on apparel and textile products
by January 1, 2005, the GATT treaty is not expected to have any meaningful
effect on the import of merchandise used in A&F's business for several years.
A&F attempts to monitor manufacturing to ensure that no one company or country
is responsible for a disproportional amount of A&F's merchandise. A&F
typically transacts business on an order-by-order basis and does not maintain
any long-term or exclusive commitments or arrangements to purchase from any
vendor. A&F believes that it has good relationships with its vendors and that,
as the number of its stores increases, there will be adequate sources to
produce a sufficient supply of quality goods in a timely manner and on
satisfactory economic terms.  See "Risk Factors--Risk Factors Regarding A&F"
on page 16.
    

Central Store Planning

   
               A&F's store design and construction operations are handled
centrally by the Store Planning division of The Limited ("Limited Store
Planning"). Limited Store Planning is organized into teams comprised of
designers, construction managers, architects, purchasing agents and financial
personnel who are responsible for all phases of store design and construction.
Teams are assigned to work with the senior management of a specific retail
business (including A&F) to develop and implement store designs that are
consistent with and promote the image of a given retail business. A&F and The
Limited are parties to an agreement pursuant to which The Limited provides
such services to A&F. The Limited's obligation to provide these services will
terminate one year after the consummation of the Exchange Offer. For
additional information with respect to the arrangements between A&F and The
Limited, see "Relationship between The Limited and A&F--Services Agreement" on
page 85.
    

Central Real Estate Management

   
               A&F's real estate operations, including all aspects of lease
negotiations, are handled by the real estate division of The Limited.  A&F and
The Limited are parties to an agreement pursuant to which The Limited provides
such services to A&F. The Limited's obligation to provide these services will
terminate one year after the consummation of the Exchange Offer.  For
additional information with respect to the arrangements between A&F and The
Limited, see "Relationship between The Limited and A&F--Services Agreement" on
page 85.

               Potential new stores, locations, expansions and relocations are
identified by A&F and by The Limited's real estate division. In choosing new
sites for retail stores, The Limited's real estate division provides financial
details regarding the proposed lease arrangement to A&F, which then evaluates
the net required investment and potential rates of return relative to A&F's
established hurdle rates before the store is approved for construction. The
actual construction of the store is managed by Limited Store Planning.
Although the real estate division retains control over the allocation of space
within a given mall among the various retail businesses of The Limited,
including A&F, each individual business is entitled to reject any transaction
negotiated by the real estate division of The Limited. See "Risk Factors--Risk
Factors Regarding A&F" on page 16. Real estate decisions are based on a number
of factors, including consistency with a given business image, sales and
profit potential, the overall economic condition and demographic
characteristics of the market, the identity of the other tenants in close
proximity and the availability of acceptable lease terms.
    

Merchandise Distribution

   
               A&F's distribution operations are managed in a distribution
center owned by The Limited and subleased to A&F. See "Relationship between
The Limited and A&F--Sublease Agreement" on page 85. The distribution center
is located in Reynoldsburg, Ohio. Once received at the distribution center,
merchandise is inspected, packed for delivery to the stores and forwarded to a
central shipping facility operated by Limited Distribution Services ("LDS"), a
subsidiary of The Limited, which also provides certain engineering services to
the distribution center.

               LDS also maintains a worldwide logistics network of agents and
space availability arrangements to support the in-bound movement of
merchandise into the distribution center. The out-bound shipping system
consists of common carrier line haul routes connecting the distribution center
to a network of delivery agents. This system allows each store operated by A&F
to receive several deliveries each week and daily during the peak holiday
shopping season, which A&F believes is more frequent than A&F's smaller
competitors. LDS does not own or operate trucks or trucking facilities. A&F
and The Limited are parties to an agreement pursuant to which LDS provides
such services to A&F on a basis consistent with past practices. The Limited's
obligation to provide these services will terminate three years after the
consummation of the Exchange Offer. For additional information with respect to
the arrangements between A&F and The Limited, see "Relationship between The
Limited and A&F--Services Agreement" on page 85.
    

Management Information Systems

   
               A&F's management information systems and electronic data
processing systems consist of a full range of retail, financial and
merchandising systems, including credit, inventory distribution and control,
sales reporting, accounts payable, merchandise reporting and distribution. A&F
has an information system that is uniquely structured to the needs of its
particular business. Certain of the equipment used in the management
information systems is owned by The Limited. A&F and The Limited are parties
to an agreement pursuant to which A&F uses such equipment. The Limited's
obligation to provide these services will terminate one year after the
consummation of the Exchange Offer. For additional information with respect to
the arrangements between A&F and The Limited, see "Relationship between The
Limited and A&F--Services Agreement" on page 85.
    

               Sales are updated daily in the merchandise reporting systems by
polling sales information from each store's point-of-sale ("POS") terminals.
A&F's POS system consists of registers providing price look-up, scanning of
bar-coded tickets and credit authorization. Through automated nightly two-way
electronic communication with each store, sales information, payroll hours and
store initiated transfers are uploaded to the host system, and price changes
are downloaded through the POS devices. The nightly communication with the
stores also enables A&F to receive store transfer and physical inventory
details and send electronic mail. A&F evaluates information obtained through
daily reporting to implement merchandising decisions regarding markdowns and
allocation of merchandise.

Trademarks and Servicemarks

               A subsidiary of A&F is the owner in the United States of the
Abercrombie & Fitch trademark (the "Name Mark"). The Name Mark of A&F is
registered in the United States Patent and Trademark Office. The term of this
registration is ten years, and it is renewable for additional ten-year periods
indefinitely, so long as the mark is still in use at the time of renewal.
A&F's rights in its Name Mark are a significant part of A&F's business. A&F,
therefore, intends to maintain its Name Mark and its registration. A&F is not
aware of any claims of infringement or other challenges to A&F's right to
register or use its Name Mark in the United States.

               Another subsidiary is the owner in the United States of
trademarks and service marks used to identify A&F's merchandise and services,
other than its Name Mark (the "Merchandise Marks"). Many of the Merchandise
Marks of A&F are registered in the United States Patent and Trademark Office.
The Merchandise Marks are important to A&F, and, therefore, A&F intends to,
directly or indirectly, maintain these marks and their registrations. However,
A&F may choose not to renew a registration of one or more of its Merchandise
Marks if it determines that the mark is no longer important to its business.
A&F does not believe any material claims of infringement or other challenges
to A&F's right to register or use its Merchandise Marks in the United States
in a manner consistent with its current practices are pending.

               A&F also conducts business in foreign countries principally as
a result of the fact that a substantial portion of its merchandise is
manufactured outside the United States. A&F believes its subsidiaries own
registrations of its Name Mark and Merchandise Marks in numerous foreign
countries to the degree necessary to protect such marks, although there may be
restrictions on the use of certain of A&F's marks in a limited number of
foreign jurisdictions.

               A&F has not licensed any of its trademarks or service marks to
any other entity, although, for so long as A&F remains a subsidiary of The
Limited, The Limited will be entitled to use A&F's trademarks and service
marks at no cost to The Limited in The Limited's annual report to stockholders
and publicity materials and for other similar purposes.

Competition

   
               All aspects of A&F's businesses are highly competitive. A&F
competes primarily with department stores, mass merchandisers and other
specialty retailers, including The Limited. See "Risk Factors--Risk Factors
Regarding A&F--Competition with The Limited" on page 16. A&F believes that the
principal bases upon which it competes are quality, fashion, service,
selection and price.
    

               A&F believes that it has significant competitive advantages
because of high consumer recognition and acceptance of its brand name and its
strong presence in the major shopping malls in the United States, and the
experience of its management team. Certain of A&F's competitors in selected
product lines are larger and have greater financial, marketing and other
resources than A&F, however, and there can be no assurance that A&F will be
able to compete successfully with them in the future.

Properties

   
               The main offices of A&F are located in Reynoldsburg, Ohio.
These headquarters are owned by The Limited and subleased to A&F. A&F also has
a distribution center located in Reynoldsburg, Ohio which is owned by The
Limited and subleased to A&F. A&F believes that its facilities are well
maintained, in good operating condition and adequate for its current needs.
See "Relationship between The Limited and A&F--Sublease Agreement" on page 85.

               As of February 10, 1998, A&F operated 156 stores, which are
located primarily in shopping malls throughout the United States. Of these
stores, 154 were leased directly from third parties (principally shopping mall
developers) and two were leased from retail stores operated by other
businesses of The Limited. See "Relationship between The Limited and
A&F--Shared Facilities Agreements" on page 85.  A&F believes that, as of
February 10, 1998, approximately 97.0% of its stores are located in shopping
malls, and that there are growth opportunities for expansion to free-standing
locations.
    

               Leases with third parties are typically between 10 and 15 years
in duration. In most cases, the business unit pays an annual base rent plus a
contingent rent based on the store's annual sales in excess of a specified
threshold. Leases with other businesses of The Limited are on terms that
represent the proportionate share of the base rent payable in accordance with
the underlying lease plus the portion of any contingent rent payable in
accordance with the underlying lease attributable to the performance of A&F.
Many of the leases entered into by A&F are guaranteed by The Limited. A&F
management believes that its size and financial strength should allow it to
enter into leases on attractive terms without guarantees from The Limited, and
it is the intent of both The Limited and A&F that future A&F leases will not
be guaranteed by The Limited.

               The list below sets forth the number of stores by state
operated by A&F in the United States and the cities in which A&F stores are
located as of February 10, 1998:

Alabama-2
  Birmingham
  Hoover

Arizona-2
  Mesa
  Scottsdale

Arkansas-1
  Little Rock

California-10
  Costa Mesa
  Glendale
  Los Angeles
  Redondo Beach
  Sacramento
  San Diego (2)
  San Francisco (2)
  San Mateo

Colorado-6
  Boulder
  Colorado Springs
  Denver (4)

Connecticut-4
  Danbury
  Farmington
  Milford
  Stamford

District of Columbia-1

Florida-6
  Altamonte Springs
  Brandon
  Miami (2)
  Orlando
  W. Palm Beach

Georgia-7
  Alpharetta
  Atlanta (3)
  Duluth
  Kennesaw
  Savannah

Illinois-8
  Aurora
  Chicago
  Northbrook
  Oakbrook
  Orland Park
  Schaumburg
  Skokie
  Vernon Hills

Indiana-3
  Evansville
  Indianapolis (2)

Kansas-3
  Lawrence
  Leawood
  Overland Park

Kentucky-2
  Lexington
  Louisville

Louisiana-2
  Baton Rouge
  New Orleans

Maryland-3
  Bethesda
  Owings Mills
  Towson

Massachusetts-9
  Boston
  Braintree
  Burlington
  Cambridge
  Chestnut Hill
  Holyoke
  Marlborough
  Natick
  Peabody

Michigan-7
  Ann Arbor
  Grand Rapids
  Novi
  Okemos
  Portage
  Sterling Heights
  Troy

Minnesota-3
  Bloomington
  Minnetonka
  Roseville

Mississippi-1
  Ridgeland

Missouri-3
  Chesterfield
  Kansas City
  St. Louis

Nebraska-1
  Omaha

Nevada-2
  Las Vegas

New Hampshire-2
  Nashua
  Salem

New Jersey-6
  Cherry Hill
  Edison
  Freehold
  Paramus
  Short Hills
  Wayne

New Mexico-1
  Albuquerque

New York-10
  Albany (2)
  Buffalo
  Garden City
  Manhasset
  New York City
  Rochester
  Staten Island
  Victor
  White Plains

North Carolina-5
  Charlotte
  Durham
  Greensboro
  Raleigh
  Winston Salem

Ohio-9
  Beachwood
  Beaver Creek
  Cincinnati (2)
  Cleveland
  Columbus (2)
  Strongsville
  Toledo

Oklahoma-2
  Oklahoma City
  Tulsa

Oregon-1
  Tigard

Pennsylvania-7
  King of Prussia
  Langhorn
  Monroeville
  Pittsburgh (2)
  Whitehall
  Willow Grove

South Carolina-2
  Charleston
  Greenville

Tennessee-4
  Chattanooga
  Knoxville
  Memphis
  Nashville

   
Texas-9
  Austin
  Cedar Park
  Dallas (2)
  Fort Worth
  Houston
  San Antonio
  Sugar Land
  The Woodlands
    

Virginia-5
  Arlington
  Fairfax
  McLean
  Richmond
  Virginia Beach

Washington-4
  Bellevue
  Lynnwood
  Redmond
  Seattle

Wisconsin-3
  Appleton
  Madison
  Wauwatosa


                            BUSINESS OF THE LIMITED

   
               The Limited is one of the nation's leading mall-based specialty
retailers.  As of __________, 1998, The Limited, through Express, Lerner New
York, Lane Bryant, Limited Stores, Structure, Limited Too, Galyan's and Henri
Bendel operates 3,774 specialty stores.  The Limited also owns approximately
83% of Intimate Brands, Inc. which, through Victoria's Secret and Bath & Body
Works stores, operates 1,710 specialty stores as of February 10, 1998, and
distributes apparel internationally through the Victoria's Secret Catalogue.
The Limited currently owns approximately 84% of A&F, which operates 156 stores
as of February 10, 1998, but will no longer own any of A&F upon the
consummation of the Transactions.

               Intimate Brands is a leading specialty retailer of intimate
apparel and personal care products, operating primarily under its Victoria's
Secret and Bath & Body Works brand names.  Under the Victoria's Secret name,
The Limited is the leading mall-based specialty retailer of women's intimate
apparel and related products, and a leading catalogue retailer of intimate and
other women's apparel.  Victoria's Secret operates over 780 stores nationwide
and in 1997 mailed approximately 425 million catalogues.  Under the Bath &
Body Works name, The Limited is the leading mall-based specialty retailer of
personal care products.  Launched in 1990, Bath & Body Works operates over 920
stores nationwide.  Intimate Brands had net sales of approximately $3.6
billion in 1997.
    

               Express is a leading specialty retailer of women's sportswear
and accessories.  Express' strategy is to offer, under the Express brand, an
exciting collection of quality sportswear designed to appeal to a broad range
of young-minded, spirited women looking for the latest in current fashion.
Launched in 1980, Express had net sales of approximately $1.2 billion in 1997
and operated 753 stores in 48 states.

               Lerner New York is a leading mall-based specialty store
retailer of value priced women's apparel.  The division's repositioned
merchandising strategy is to be the leading fashion-at-a-value women's
specialty retailer offering its customer a fashion-coordinated flexible
wardrobe at opening price points.  Originally founded in 1918, Lerner New York
was purchased by The Limited in 1985.  Lerner New York had net sales of
approximately $946 million in 1997 and operated 746 stores in 45 states.

   
               Lane Bryant is a leading specialty store retailer of large-size
women's apparel.  The division targets fashion-conscious women who are seeking
moderately-priced clothing in sizes 14-28.  Originally founded in 1900, Lane
Bryant was acquired by the Limited in 1982.  The division had net sales of
approximately $907 million in 1997 and operated 713 stores in 46 states.
    

               Limited Stores is one of the oldest and largest mall-based
specialty store retailers.  In early 1995, the division repositioned its
merchandising strategy to focus its historically strong brand name on an
"American Lifestyle" point of view, targeting fashion-oriented women who
prefer a classic and comfortable wardrobe and seek consistency in style,
taste, quality and fit.  Founded in 1963, Limited Stores had net sales of
approximately $776 million in 1997 and operated 629 stores in 46 states.

               Structure is a leading mall-based specialty retailer of men's
clothing.  Structure targets men with an active, outdoor-oriented lifestyle.
In 1996, Structure repositioned its strategy by returning to classic American
casual fashion.  Structure operates 544 stores in 43 states and had net sales
of $660 million in 1997.

               Limited Too, established in 1987, sells casual clothes for
girls up to fourteen years of age through 312 stores.  Limited Too had net
sales of $322 million in 1997.

   
               Galyan's is a leading rapidly-growing operator of full-line
sporting goods and apparel superstores in the midwestern United States.  At
November 1, 1997, Galyan's operated eleven stores in four markets.  Galyan's
targets upscale sports enthusiasts and the high-end of the consumer market.
Galyan's, which was acquired by The Limited in July 1995, was founded by
Albert W. Galyan in 1946 and had net sales of $160 million in 1997.

               Henri Bendel operates specialty stores which feature better,
bridge and designer women's fashions in an exclusive, eclectic shopping
environment.  The business was purchased by The Limited in 1988 and had net
sales of approximately $83 million in 1997.  The Limited has announced that it
will close all Henri Bendel locations other than its New York City store.
    


                               MANAGEMENT OF A&F

Board of Directors

               A&F's Board of Directors currently consists of Messrs. Leslie
H. Wexner, Chairman of A&F and Chairman, President and Chief Executive Officer
of The Limited; Kenneth B. Gilman, Vice Chairman of A&F and Chief
Administrative Officer of The Limited; Michael S. Jeffries, President and
Chief Executive Officer of A&F; Roger D. Blackwell, Professor of Marketing at
The Ohio State University and President and Chief Executive Officer of Roger
D. Blackwell Associates, Inc.; E. Gordon Gee, President of Brown University;
and Donald B. Shackelford, Chairman and Chief Executive Officer of State
Savings Bank.

               Effective upon the consummation of the Exchange Offer, all
directors other than Mr. Jeffries will resign and be replaced by the following
new directors not affiliated with The Limited.

   
<TABLE>
<CAPTION>
Name                    Age      Business Experience
- ----                    ---      -------------------
<S>                     <C>      <C>
George Foos             77       Mr. Foos has been a management consultant focusing on retail chains
                                 and apparel manufacturers since 1989. Prior thereto, he has served as
                                 Chairman of the Board of Emporium Capwell Department Stores and
                                 President and Chief Executive Officer of May Department Stores,
                                 Southern California.

John A. Golden          53       Mr. Golden has been a limited partner of Goldman Sachs Group L.P.
                                 since 1994 and a general partner prior thereto.  Mr. Golden is also a
                                 member of the Board of Trustees of Colgate University.

Seth R. Johnson         44       Mr. Johnson has been Vice President and Chief Financial Officer of A&F
                                 since 1992.  Mr. Johnson was Director of Financial Analysis of The
                                 Limited from 1989 until 1992 and was Director of Financial Reporting of
                                 the Limited Stores, Inc., from 1986 until 1989.

John W. Kessler         62       Mr. Kessler has been the Chairman of New Albany Co. since 1988,
                                 Chairman of Marsh & McLennan Real Estate Advisors, Inc. (a real
                                 estate consulting firm) since 1980 and Chairman of the John W.
                                 Kessler Company (a real estate development company) since 1975.
                                 Mr. Kessler has also been a director of Banc One since 1995.

Sam N. Shahid, Jr.      57       Mr. Shahid has been President and Creative Director of Shahid &
                                 Company Advertising and Design since 1993.  Prior thereto, he has
                                 served as Vice President and Creative Director of Banana Republic
                                 Advertising (an in-house agency for Banana Republic) and Vice
                                 President and Creative Director of CRK Advertising (an in-house agency
                                 for Calvin Klein).

Douglas L. Williams     44       Mr. Williams has been a partner in the Columbus office of Vorys, Sater,
                                 Seymour and Pease LLP since 1993.  Mr. Williams is also a member of
                                 the Board of the United Way and the Children's Defense Fund for the
                                 State of Ohio.  Prior to joining Vorys, Sater, Mr. Williams was a partner
                                 at the firm of Schwartz, Kelm, Warren & Rubenstein.
</TABLE>
    


                        SHARES ELIGIBLE FOR FUTURE SALE

   
               Shares of A&F Common Stock distributed to stockholders of The
Limited will be freely transferable, except for shares received by persons who
may be deemed to be "affiliates" of A&F under the Securities Act of 1933, as
amended (the "Securities Act"). Persons who may be deemed to be affiliates of
A&F after the expiration of the Exchange Offer generally include individuals
or entities that control, are controlled by, or are under common control with,
A&F, and will include the directors and principal executive officers of A&F and
also could include certain significant stockholders of A&F. Persons who are
affiliates of A&F will be permitted to sell their shares of A&F Common Stock
only pursuant to an effective registration statement under the Securities Act
or an exemption from the registration requirements of the Securities Act, such
as the exemption afforded by Rule 144 under the Securities Act.
    


          COMPARISON OF RIGHTS OF HOLDERS OF LIMITED COMMON STOCK
                           AND A&F COMMON STOCK

               The following is a summary of material differences between the
rights of holders of Limited Common Stock and the rights of holders of A&F
Common Stock.  Because each of The Limited and A&F is organized under the laws
of Delaware, such differences arise principally from provisions of the
Certificate of Incorporation and Bylaws of each of The Limited and A&F.

   
               The following summary does not purport to be a complete
statement of the rights of stockholders of The Limited under the Restated
Certificate of Incorporation and Restated Bylaws of The Limited as compared
with the rights of A&F stockholders under the Amended and Restated Certificate
of Incorporation and the Bylaws of A&F or a complete description of the
specific provisions referred to herein.  The identification of specific
differences is not meant to indicate that other equal or more significant
differences do not exist.  The summary is qualified in its entirety by
reference to the governing corporate instruments of The Limited and A&F, to
which stockholders are referred.  In addition, stockholders of The Limited and
A&F are referred to the Delaware corporate law (which applies equally to The
Limited and A&F as Delaware corporations) for further information as to their
rights as stockholders of either company.  Copies of the governing corporate
instruments of The Limited and A&F have been filed with the SEC.  See "Where
You Can Find More Information" on page 89.
    

Number of Directors

               A&F's Bylaws provide that the number of directors on the Board
of Directors (exclusive of directors to be elected by the holders of any one
or more series of Preferred Stock voting separately as a class or classes)
shall not be less than four nor more than nine, the exact number to be set by
the Board from time to time.

               The Bylaws of The Limited provide that the number of directors
on the Board of Directors (exclusive of directors to be elected by the holders
of any one or more series of Preferred Stock voting separately as a class or
classes) shall not be less than nine nor more than 13, the exact number to be
set by the Board from time to time.

Business Combinations

               A&F's Certificate of Incorporation states that the affirmative
vote of not less than 75 percent of the outstanding shares entitled to vote
thereon held by stockholders other than the Interested Person seeking to
effect a Business Combination shall be required for the approval or any
Business Combination with any Interested Person, unless such transaction has
been approved by a majority of the Continuing Directors.  A "Business
Combination" means: (a) any merger or consolidation of A&F or a subsidiary of
A&F with or into an Interested Person, (b) any sale, lease, exchange, transfer
or other disposition, including without limitation, a mortgage or any other
security device, of all or any Substantial Part of the assets of A&F or a
subsidiary of A&F to an Interested Person, (c) any merger or consolidation of
an Interested Person with or into A&F or a subsidiary of A&F, (d) any sale,
lease, exchange, transfer or other disposition, including without limitation,
a mortgage or other security device, of all or any Substantial Part of the
assets of an Interested Person to A&F or a subsidiary of A&F, (e) the issuance
or transfer by A&F or any subsidiary of A&F of any securities of A&F or a
subsidiary of A&F to an Interested Person, (f) any reclassification of
securities, recapitalization or other comparable transaction involving A&F
that would have the effect of increasing the voting power of any Interested
Person with respect to the voting stock of A&F, and (g) any agreement,
contract or other arrangement providing for any of the foregoing transactions.
"Interested Person" means any individual, corporation, partnership or other
person or entity which, together with its affiliates and associate beneficially
owns in the aggregate five percent or more of the outstanding voting stock of
A&F, and any affiliate or associates, of any such person or entity.
"Substantial Part" means more than 20 percent of the fair market value as
determined by two-thirds of the Continuing Directors of the total consolidated
assets of A&F and its subsidiaries as of the end of its most recent fiscal
year ended prior to the time the determination is being made.  "Continuing
Director" means a director who was a member of the Board of Directors of A&F
immediately prior to the time that the Interested Person involved in a
Business Combination became an Interested Person, or a director who was
elected or appointed to fill a vacancy after the date the Interested Person
became an Interested Person by a majority of the then-current Continuing
Directors.

   
               The Certificate of Incorporation of The Limited contains a
substantially similar business combination provision with respect to The
Limited and its subsidiaries, except that (i) the definition of an "Interested
Person" requires the beneficial ownership of 20 percent of the voting stock of
The Limited, instead of five percent in the case of A&F, and (ii) the 75
percent voting requirement does not apply to any Business Combination if (a)
the Continuing Directors have, by at least a two-thirds vote, (1) expressly
approved in advance the acquisition of the shares of voting stock that caused
such person or entity to become an Interested Person or (2) expressly approved
such Business Combination, or (b) the cash or fair market value of the
consideration to be received per share by the stockholders of The Limited in
the Business Combination is not less than the Fair Price paid by the
Interested Person in acquiring its holdings of voting stock of The Limited.
"Fair Price" with respect to a class of stock means, subject to certain
adjustments set forth in the Certificate of Incorporation of The Limited, the
highest price that can be determined by a majority of the Continuing Directors
to have been paid at any time by the Interested Person for any share or shares
of that class of capital stock.
    

Authorized Shares of Stock

   
               A&F's Certificate of Incorporation provides that the total
number of shares of stock which A&F shall have authority to issue is
315,000,000, consisting of 300,000,000 shares of common stock, par value $.01
per share, and 15,000,000 shares of preferred stock, par value $.01 per share.
The common stock of A&F is divided into two classes, Class A Common Stock and
Class B Common Stock.  The Class A Common Stock and Class B Common Stock are
identical, except that Class A Common Stock has one vote per share while Class
B Common Stock has three votes per share.  All outstanding shares of the A&F
Class B Common Stock will be converted into A&F Class A Common Stock
immediately prior to the consummation of the Exchange Offer.
    

               The Certificate of Incorporation of The Limited provides that
the total number of shares of stock which The Limited has authority to issue
is 510,000,000, consisting of 500,000,000 shares of common stock, par value
$.50 per share, and 10,000,000 shares of preferred stock, par value $1.00 per
share.  The common stock of The Limited is currently not divided into any
classes.

Transactions with Interested Parties

               A&F's Certificate of Incorporation currently includes certain
provisions addressing (i) potential conflicts of interest between A&F and The
Limited, (ii) corporate opportunities and the treatment of those opportunities
by the directors of A&F and (iii) limitation of liability of the directors of
The Limited and its subsidiaries (other than the directors of A&F) for certain
breaches of their fiduciary duties in connection with the intercompany
agreements.  By the terms of A&F's Certificate of Incorporation, such
provisions will no longer be in effect upon the consummation of the
Transactions.


                   RELATIONSHIP BETWEEN THE LIMITED AND A&F

Services Agreements

   
               On September 27, 1996, A&F and The Limited entered into an
intercompany services and operating agreement (the "Old Services Agreement")
with respect to services to be provided by The Limited to A&F.  Pursuant to
the Old Services Agreement, The Limited provided services in exchange for fees
which (based on current costs for such services) management believes did not
exceed fees that would be paid if such services were provided by an
independent third party and which were consistent in all material respects with
the allocation of the costs of such services set forth in the historical
financial statements of A&F.  The services provided to A&F by The Limited
pursuant to the Old Services Agreement included, among other things, certain
accounting, associate benefit plan administration, audit, cash management,
corporate development, corporate secretary, governmental affairs, human
resources and compensation, investor and public relations, legal, risk
management, transportation, tax and treasury, store design/planning, real
estate and import and shipping services.  The net charge for services that
were paid by A&F in 1997 was approximately $8.3 million.  The Old Services
Agreement will be amended upon the consummation of the Exchange Offer (as
amended, the "New Services Agreement").

               The services to be provided by The Limited to A&F under the New
Services Agreement include, among other things, certain associate benefit plan
administration, governmental affairs, human resources and compensation,
investor and public relations, tax and store design/planning, transportation,
real estate and import and shipping services. The cost of such services to be
charged to A&F generally will equal The Limited's costs in providing the
relevant services plus 5% of such costs.  The aggregate amounts to be charged
to A&F under the New Services Agreement are not expected to be materially
different than the amounts charged to A&F under the Old Services Agreement.
In addition to the foregoing, the New Services Agreement will include mutual
confidentiality and non-solicitation of employees provisions.

               Pursuant to the New Services Agreement, each party will
indemnify the other, except in certain limited circumstances, against
liabilities that the other may incur that are caused by or arise in connection
with such party's failure to fulfill its material obligations under the New
Services Agreement.

               The New Services Agreement will have a three-year term,
although The Limited will cease to provide a substantial majority of the
services thereunder upon the first anniversary of the consummation of the
Exchange Offer.  The New Services Agreement will also provide for early
termination of the agreement and of individual services by A&F.
    

Sublease Agreements

   
               On June 11, 1995, A&F entered into a sublease agreement with an
affiliate of The Limited (the "Sublease Agreement") pursuant to which such
affiliate subleases to A&F the distribution center and headquarters office
space currently used by A&F. The Sublease Agreement provides that the lessee
will lease space at an average annual rental rate equal to $11.00 per square
foot in the case of office space and $2.85 per square foot in the case of the
distribution center.  The Sublease Agreement will be amended upon the
consummation of the Exchange Offer to provide for a total term of six years,
so that A&F may continue to occupy such space for approximately three years
after the consummation of the Exchange Offer, instead of the original fifteen
year term.
    

Shared Facilities Agreements

               On September 27, 1996, A&F and the relevant businesses operated
by The Limited entered into shared facilities agreements (collectively, the
"Shared Facilities Agreements") pursuant to which A&F subleases such
facilities from the relevant subsidiary of The Limited. Under the Shared
Facilities Agreements, A&F is responsible for its pro rata share (based on
square feet occupied) of all costs and expenses (principally fixed rent) under
the relevant lease plus the portion of any performance based rent attributable
to A&F. This method of allocating such costs and expenses is consistent in all
material respects with the allocation of such costs and expenses set forth in
the historical financial statements of A&F. The store lease and other occupancy
costs charge paid by A&F in 1997 is approximately $1.3 million.  At February
10, 1998, two of A&F's stores were located in space leased by other businesses
controlled by The Limited.

Tax-Separation Agreement

               A&F is currently included in The Limited's federal consolidated
income tax group and A&F's tax liability will be included in the consolidated
federal income tax liability of The Limited for 1997 and part of 1998. In
certain circumstances, certain A&F subsidiaries may be included with certain
subsidiaries of The Limited in combined, consolidated or unitary income tax
groups for state and local tax purposes.  Currently, A&F and The Limited are
parties to a tax-sharing agreement (the "Tax-Sharing Agreement") entered into
on September 27, 1996. Pursuant to the Tax-Sharing Agreement, A&F and The
Limited make payments between them such that, with respect to any period, the
amount of taxes to be paid by A&F, subject to certain adjustments, will be
determined as though A&F were to file separate federal, state and local income
tax returns (including, except as provided below, any amounts determined to be
due as a result of a redetermination of the tax liability of The Limited
arising from an audit or otherwise) as the common parent of an affiliated
group of corporations filing combined, consolidated or unitary (as applicable)
federal, state and local returns rather than a consolidated subsidiary of The
Limited with respect to federal, state and local income taxes. A&F is
reimbursed, however, for tax attributes that it generates, such as net
operating losses, if and when they are used on a consolidated basis.

               After the Transactions, A&F will no longer be included in The
Limited's consolidated group for federal income tax purposes. Accordingly, The
Limited and A&F will amend their existing Tax Sharing Agreement (the "Tax
Disaffiliation Agreement") to reflect the separation of A&F from The Limited
pursuant to the Transactions with respect to tax matters.  The Tax
Disaffiliation Agreement will reflect each party's rights and obligations with
respect to payments and refunds of taxes that are attributable to periods
beginning prior to and including the date of the Transactions and taxes
resulting from transactions effected in connection with the Transactions.  The
Tax Disaffiliation Agreement will also express each party's intention with
respect to certain tax attributes of A&F after the Transactions.  The Tax
Disaffiliation Agreement will provide for payments between the two companies
for certain tax adjustments made after the Transactions that cover pre-
Transactions tax liabilities.  Other provisions will cover the handling of
audits, settlements, elections, accounting methods and return filing in cases
where both companies have an interest in the results of these activities.

               Under the Tax Disaffiliation Agreement, both The Limited and
A&F will agree to refrain from engaging in certain transactions for two years
following the date of the Transactions without first (i) obtaining a ruling
from the IRS to the effect that such actions will not result in the
Transactions being taxable to The Limited or its stockholders, or (ii)
obtaining an opinion of counsel recognized as an expert in federal income tax
matters and acceptable to the other party to the same effect as in (i).
Transactions that may be subject to this restriction include, among other
things, liquidation, merger or consolidation with another company, certain
issuances and redemptions of A&F Common Stock, the granting of stock options,
the sale, distribution or other disposition of assets in a manner that would
adversely affect the tax consequences of the Transactions or any transactions
effected in connection with the Transactions and the discontinuation of
certain businesses.


                    CERTAIN FEDERAL INCOME TAX CONSEQUENCES

   
               The following is a summary of the material U.S. federal income
tax consequences relating to the Transactions. The discussion contained in
this Offering Circular-Prospectus is based on the private letter ruling (the
"Ruling Letter") received from the Internal Revenue Service (the "IRS") with
respect to the Transactions and on the law in effect as of the date of this
Offering Circular-Prospectus. Stockholders of The Limited are urged to consult
their tax advisors as to the particular tax consequences to them of the
Transactions.

               The Ruling Letter provides that, for federal income tax
purposes, the Transactions will qualify as a tax-free distribution to The
Limited's stockholders under Section 355 of the Internal Revenue Code of 1986,
as amended (the "Code"), (except with respect to cash received in lieu of
fractional shares) and, in general, will be tax-free to The Limited.  Although
private letter rulings are generally binding on the IRS, The Limited will not
be able to rely on the Ruling Letter if any factual representations or
assumptions made in connection with the ruling request are incorrect or untrue
in any material respect.  The Limited is not aware of any facts or
circumstances that would cause any such representations or assumptions to be
incorrect or untrue in any material respect.  Nevertheless, if the
Transactions are subsequently held to be taxable, both The Limited and its
stockholders who receive A&F shares in the Exchange Offer or the Spin-Off, if
any, would be subject to tax.

               The Ruling Letter provides generally that (i) no gain or loss
will be recognized by (and no amount will be included in the income of)
Limited stockholders upon their receipt of A&F Common Stock in the
Transactions, (ii) Limited stockholders that surrender all of their Limited
Common Stock in the Exchange Offer will have an aggregate basis in the shares
of A&F Common Stock received in the Exchange Offer equal to such stockholders'
aggregate basis in Limited Common Stock surrendered, (iii)  Limited
stockholders that receive A&F Common Stock in the Transactions and continue to
hold some Limited Common Stock will have a basis in the A&F Common Stock
received in the Transactions determined by allocating such stockholder's
aggregate tax basis in Limited Common Stock held before the Transactions
between the A&F Common Stock received in the Transactions and the Limited
Common Stock retained in proportion to their relative fair market values, (iv)
the holding period of A&F Common Stock received by a Limited stockholder in
the Transactions will include the period during which the stockholder held its
shares of Limited Common Stock, whether or not such Limited Common Stock was
surrendered in the Exchange Offer, provided that such shares of Limited Common
Stock are held as a capital asset on the date of the Transactions, and (v)
cash received in lieu of fractional share interests in A&F will give rise to
gain or loss equal to the difference between the amount of cash received and
the tax basis allocable to such fractional share interests. Such gain or loss
will be capital gain or loss if the shares of Limited Common Stock are held as
a capital asset on the date of the Transactions.

               The Ruling Letter does not specifically address tax basis
issues with respect to holders of Limited Common Stock who have blocks of
stock with different per share tax bases.  Such holders are encouraged to
consult their tax advisors regarding the possible tax basis consequences of
the Transactions.
    

               U.S. Treasury regulations require each Limited stockholder that
receives shares of A&F Common Stock in the Transactions to attach to the
holder's U.S. federal income tax return for the year in which such stock is
received a detailed statement setting forth such data as may be appropriate in
order to show the applicability of Section 355 of the Code to the
Transactions.  Within a reasonable time after the Transactions, The Limited
will provide Limited stockholders who participate in the Exchange Offer and
Limited stockholders who will receive A&F Common Stock in the Spin-Off, if
any, with the information necessary to comply with that requirement, and will
provide information regarding the allocation of basis described in clause
(iii) above.

   
               THIS SUMMARY DOES NOT DISCUSS ALL TAX CONSIDERATIONS THAT MAY
BE RELEVANT TO STOCKHOLDERS OF THE LIMITED IN LIGHT OF THEIR PARTICULAR
CIRCUMSTANCES, NOR DOES IT ADDRESS THE CONSEQUENCES TO CERTAIN STOCKHOLDERS OF
THE LIMITED SUBJECT TO SPECIAL TREATMENT UNDER THE U.S. FEDERAL INCOME TAX
LAWS (SUCH AS TAX-EXEMPT ENTITIES, NON-RESIDENT ALIEN INDIVIDUALS AND FOREIGN
CORPORATIONS). IN ADDITION, THIS SUMMARY DOES NOT ADDRESS THE U.S. FEDERAL
INCOME TAX CONSEQUENCES TO STOCKHOLDERS OF THE LIMITED WHO DO NOT HOLD THEIR
LIMITED COMMON STOCK AS A CAPITAL ASSET. THIS SUMMARY DOES NOT ADDRESS ANY
STATE, LOCAL OR FOREIGN TAX CONSEQUENCES. STOCKHOLDERS OF THE LIMITED ARE
URGED TO CONSULT THEIR TAX ADVISORS AS TO THE PARTICULAR TAX CONSEQUENCES TO
THEM OF THE TRANSACTION AND THE OWNERSHIP AND DISPOSITION OF A&F COMMON STOCK,
INCLUDING THE APPLICATION OF STATE, LOCAL AND FOREIGN TAX LAWS AND ANY CHANGES
IN FEDERAL TAX LAWS THAT OCCUR AFTER THE DATE OF THIS OFFERING
CIRCULAR-PROSPECTUS.

               For a description of an agreement pursuant to which The Limited
and A&F have provided for certain tax sharing and other tax-related matters,
see "Relationship between The Limited and A&F--Tax-Separation Agreement" on
page 86.
    

                                 LEGAL MATTERS

               Certain legal matters with respect to the Transactions will be
passed upon by Davis Polk & Wardwell, 450 Lexington Avenue, New York, New York
10017.

                                    EXPERTS

   
               The (i) audited consolidated financial statements of The
Limited for the year ended January 31, 1998 included in this Offering
Circular-Prospectus and (ii) audited consolidated financial statements of A&F
for the year ended January 31, 1998 included in this Offering
Circular-Prospectus have been included in reliance on the reports of Coopers &
Lybrand LLP, independent accountants of The Limited and A&F, given on the
authority of said firm as experts in auditing and accounting.
    


                      WHERE YOU CAN FIND MORE INFORMATION

               The Limited and A&F file annual, quarterly and special reports,
proxy statements and other information with the SEC.  You may read and copy
any reports, statements or other information filed by either company at the
SEC's public reference rooms in Washington, D.C., New York, New York and
Chicago, Illinois.  Please call the SEC at 1-800-SEC-0330 for further
information on the public reference rooms.  The companies' SEC filings are
also available to the public from commercial document retrieval services and
at the web site maintained by the SEC at "http://www.sec.gov."

   
               A&F filed a Registration Statement (together with any
amendments thereto, the "Registration Statement") on Form S-4 to register with
the SEC the A&F Common Stock to be issued to Limited stockholders who tender
their shares in the Exchange Offer and whose shares of Limited Common Stock
are accepted for exchange.  The Limited has filed a Schedule 13E-4 Issuer
Tender Offer Statement with the SEC with respect to the Exchange Offer
(together with any amendments thereto, the "Schedule 13E-4").  This Offering
Circular- Prospectus is a part of that Registration Statement and constitutes
a Offering Circular of The Limited in addition to being a Prospectus of A&F.
As allowed by SEC rules, this Offering Circular-Prospectus does not contain
all the information you can find in the Registration Statement, the Schedule
13E-4 or the exhibits to the Registration Statement and the Schedule 13E-4.
    

               The SEC allows The Limited and A&F to "incorporate by
reference" information into this Offering Circular-Prospectus, which means
important information may be disclosed to you by referring you to another
document filed separately with the SEC.  The information incorporated by
reference is deemed to be part of this Offering Circular-Prospectus, except
for any information superseded by information in (or incorporated by
reference in) this Offering Circular-Prospectus.  The Offering Circular-
Prospectus incorporates by reference the documents set forth below that
have been previously filed with the SEC.  These documents contain important
information about our companies and their finances.

   
<TABLE>
<S>                                             <C>
The Limited SEC Filings (File No. 1-8344)       Period
- --------------------------------------------    -----------------------------
Annual Report on Form 10-K                      Year ended January 31, 1998
Current Report on Form 8-K                      Filed February 18, 1998
Proxy Statement                                 Filed April 14, 1997

A&F SEC Filings (File No. 1-12107)              Period
- --------------------------------------------    -----------------------------
Annual Report on Form 10-K                      Year ended January 31, 1998
Current Report on Form 8-K                      Filed February 18, 1998
Proxy Statement                                 Filed April 14, 1997
</TABLE>
    


               The Limited and A&F are also incorporating by reference
additional documents that either company may file with the SEC between the
date of this Offering Circular-Prospectus and the Expiration Date.

               A&F has agreed to indemnify The Limited against certain
liabilities, including civil liabilities under the federal securities act, and
to contribute to payments which The Limited may be required to make in respect
thereof, but solely with respect to information relating to A&F in this
Offering Circular-Prospectus.  The Limited has agreed to indemnify A&F against
certain liabilities, including civil liabilities under the federal securities,
and to contribute to payments which A&F may be required to make in respect
thereof, but solely with respect to information relating to The Limited in
this Offering Circular-Prospectus.

               The Limited may have already sent you some of the documents
incorporated by reference, but you can obtain any of them through the SEC or
through The Limited or A&F, the Dealer Managers or the Information Agent,
without charge, excluding all exhibits unless we have specifically
incorporated by reference an exhibit in this Offering Circular-Prospectus.
Stockholders may obtain documents incorporated by reference in this Offering
Circular-Prospectus by requesting in writing or by telephone from the
Information Agent or the Dealer Managers at their respective addresses, the
appropriate party at the following address:

   
<TABLE>
<S>                                      <C>
The Limited, Inc.                        Abercrombie & Fitch Co.
Three Limited Parkway                    Four Limited Parkway East
P.O. Box 16000                           P.O. Box 182168
Columbus, Ohio 43230                     Reynoldsburg, Ohio 43608
Attention: Investor Relations            Attention: Investor Relations
(614) 479-7000                           (614) 577-6500
</TABLE>
    


               If you would like to request documents from either company,
please do so five business days before the Expiration Date to receive them in
time.

               YOU SHOULD RELY ONLY ON THE INFORMATION CONTAINED OR
INCORPORATED BY REFERENCE IN THIS OFFERING CIRCULAR-PROSPECTUS IN CONNECTION
WITH THE EXCHANGE OFFER OR IN THE LETTER OF TRANSMITTAL.  NEITHER THE LIMITED
NOR A&F HAS AUTHORIZED ANYONE TO PROVIDE YOU WITH INFORMATION THAT IS
DIFFERENT FROM WHAT IS CONTAINED IN THIS OFFERING CIRCULAR-PROSPECTUS.  THIS
OFFERING CIRCULAR-PROSPECTUS IS DATED ___________, 1998.  YOU SHOULD NOT
ASSUME THAT THE INFORMATION CONTAINED IN THIS OFFERING CIRCULAR-PROSPECTUS IS
ACCURATE AS OF ANY DATE OTHER THAN SUCH DATE, AND NEITHER THE MAILING OF THIS
OFFERING CIRCULAR-PROSPECTUS TO STOCKHOLDERS NOR THE ISSUANCE OF A&F COMMON
STOCK SHALL CREATE ANY IMPLICATION TO THE CONTRARY.

               THIS OFFERING CIRCULAR-PROSPECTUS DOES NOT CONSTITUTE AN OFFER
TO SELL OR A SOLICITATION OF ANY OFFER TO BUY ANY OF THE A&F COMMON STOCK IN
ANY JURISDICTION TO ANY PERSON TO WHOM IT IS UNLAWFUL TO MAKE SUCH OFFER OR
SOLICITATION IN SUCH JURISDICTION.  THE LIMITED IS NOT AWARE OF ANY
JURISDICTION WHERE THE MAKING OF THE EXCHANGE OFFER OR THE ACCEPTANCE THEREOF
WOULD NOT BE IN COMPLIANCE WITH APPLICABLE LAW. IF THE LIMITED BECOMES AWARE
OF ANY JURISDICTION WHERE THE MAKING OF THE EXCHANGE OFFER OR ACCEPTANCE
THEREOF WOULD NOT BE IN COMPLIANCE WITH ANY VALID APPLICABLE LAW, THE LIMITED
WILL MAKE A GOOD FAITH EFFORT TO COMPLY WITH SUCH LAW. IF, AFTER SUCH GOOD
FAITH EFFORT, THE LIMITED CANNOT COMPLY WITH SUCH LAW, THE EXCHANGE OFFER WILL
NOT BE MADE TO, NOR WILL TENDERS BE ACCEPTED FROM OR ON BEHALF OF, HOLDERS OF
SHARES OF LIMITED COMMON STOCK IN ANY SUCH JURISDICTION.



                             LIST OF DEFINED TERMS

   Defined Term                                                           Page
   ------------                                                           ----
   DRP......................................................................28
   IMU......................................................................55
   "A&F Common Stock".......................................................19
   "A&F IPO"................................................................19
   "Agent's Message"........................................................29
   "Anticipated Premium"....................................................26
   "Book-Entry Transfer Facility"...........................................29
   "Business Combination"...................................................83
   "business day"...........................................................33
   "Code"...................................................................87
   "Continuing Director"....................................................84
   "Dealer Manager"..........................................................9
   "DGCL"...................................................................21
   "Dutch auction"..........................................................23
   "EITF"...................................................................50
   "Eligible Institution"...................................................30
   "Exchange Act"...........................................................25
   "Exchange Agent".........................................................36
   "Exchange Date"..........................................................25
   "Exchange Ratio Range"...................................................23
   "Exchange Ratio".........................................................23
   "Exchange Time"..........................................................25
   "Expiration Date"........................................................23
   "Fair Price".............................................................84
   "Final Exchange Ratio"...................................................23
   "GATT"...................................................................74
   "Goldman Sachs"..........................................................20
   "HSR Act"................................................................21
   "Information Agent"......................................................36
   "Interested Person"......................................................83
   "Intimate Brands IPO"....................................................19
   "Intimate Brands"........................................................19
   "IPO"....................................................................50
   "IRS"....................................................................87
   "LDS"....................................................................75
   "Limited Common Stock"...................................................23
   "Limited Store Planning".................................................74
   "Mast"...................................................................74
   "Maximum Exchange Ratio".................................................23
   "Merchandise Marks"......................................................76
   "Minimum Exchange Ratio".................................................23
   "Name Mark"..............................................................76
   "New Services Agreement".................................................85
   "NMSI"...................................................................20
   "NYSE"...................................................................26
   "Old Services Agreement".................................................85
   "POS"....................................................................76
   "Receivables Securitization".............................................19
   "Registration Statement".................................................89
   "Ruling Letter"..........................................................87
   "Schedule 13E-4".........................................................89
   "Securities Act".........................................................82
   "SEC"....................................................................10
   "Shared Facilities Agreements"...........................................85
   "Soliciting Dealer"......................................................35
   "Special Delivery Instructions"..........................................30
   "Special Issuance Instructions"..........................................30
   "Spin-Off"...............................................................37
   "Sublease Agreement".....................................................85
   "Substantial Part".......................................................83
   "Tax Disaffiliation Agreement"...........................................86
   "Tax-Sharing Agreement"..................................................86
   "Transactions"...........................................................16
   "Trigger Amount".........................................................23
   "WCAS"...................................................................19
   "WFN Sale"...............................................................19
   "WFN"....................................................................19


         INDEX TO THE CONSOLIDATED FINANCIAL STATEMENTS OF THE LIMITED

Report of Independent Accountants.......................................F(L)-2
Consolidated Statements of Income.......................................F(L)-3
Consolidated Balance Sheets.............................................F(L)-4
Consolidated Statements of Shareholders' Equity.........................F(L)-5
Consolidated Statements of Cash Flows...................................F(L)-6
Notes to Consolidated Financial Statements..............................F(L)-7


                   [Letterhead of Coopers & Lybrand L.L.P.]
                       REPORT OF INDEPENDENT ACCOUNTANTS


To the Board of Directors and Shareholders of The Limited, Inc.

We have audited the accompanying consolidated balance sheets of The Limited,
Inc. and subsidiaries as of January 31, 1998 and February 1, 1997, and the
related consolidated statements of income, shareholders' equity, and cash
flows for each of the three fiscal years in the period ended January 31, 1998.
These financial statements are the responsibility of the Company's management.
Our responsibility is to express an opinion on these financial statements
based on our audits.

We conducted our audits in accordance with generally accepted auditing
standards.  Those standards require that we plan and perform the audit to
obtain reasonable assurance about whether the financial statements are free of
material misstatement.  An audit includes examining, on a test basis, evidence
supporting the amounts and disclosures in the financial statements.  An audit
also includes assessing the accounting principles used and significant
estimates made by management, as well as evaluating the overall financial
statement presentation.  We believe that our audits provide a reasonable basis
for our opinion.

In our opinion, the financial statements referred to above present fairly, in
all material respects, the consolidated financial position of The Limited,
Inc. and subsidiaries as of January 31, 1998 and February 1, 1997 and the
consolidated results of their operations and their cash flows for each of the
three fiscal years in the period ended January 31, 1998, in conformity with
generally accepted accounting principles.



/s/ Coopers & Lybrand L.L.P.

Coopers & Lybrand L.L.P.
Columbus, Ohio
February 20, 1998



                               THE LIMITED, INC.
                       CONSOLIDATED STATEMENTS OF INCOME

<TABLE>
<CAPTION>
                                                                       1997                1996                1995
                                                                    ----------          ----------          ----------
                                                                         (in thousands except per share amounts)
<S>                                                                 <C>                 <C>                 <C>

NET SALES..................................................         $9,188,804          $8,644,791          $7,881,437

 Costs of Goods Sold, Occupancy and Buying Costs...........         (6,370,827)         (6,148,212)         (5,793,905)
                                                                    ----------          ----------          ----------

GROSS INCOME...............................................          2,817,977           2,496,579           2,087,532

 General, Administrative and Store Operating Expenses......         (2,124,663)         (1,848,512)         (1,475,497)

 Special and Nonrecurring Items, Net.......................           (213,215)            (12,000)              1,314
                                                                    ----------          ----------          ----------

OPERATING INCOME...........................................            480,099             636,067             613,349

 Interest Expense..........................................            (68,728)            (75,363)            (77,537)

 Other Income, Net.........................................             36,886              41,972              21,606

 Minority Interest.........................................            (56,473)            (45,646)            (22,374)

 Gain in Connection with Initial Public Offerings..........              8,606             118,178             649,467
                                                                    ----------          ----------          ----------

INCOME BEFORE INCOME TAXES.................................            400,390             675,208           1,184,511
                                                                    ----------          ----------          ----------

 Provision for Income Taxes................................            183,000             241,000             223,000
                                                                    ----------          ----------          ----------

NET INCOME.................................................         $  217,390          $  434,208          $  961,511
                                                                    ==========          ==========          ==========

NET INCOME PER SHARE:

 BASIC.....................................................         $      .80          $     1.55          $     2.69
                                                                    ==========          ==========          ==========

 DILUTED...................................................         $      .79          $     1.54          $     2.68
                                                                    ==========          ==========          ==========
</TABLE>

The accompanying notes are an integral part of these Concolidated Financial
Statements.


                               THE LIMITED, INC.
                          CONSOLIDATED BALANCE SHEETS

<TABLE>
<CAPTION>
                                                 January 31,      February 1,
                                                    1998              1997
                                                 -----------       ----------
                                                        (in thousands)
<S>                                               <C>              <C>
ASSETS

CURRENT ASSETS:
 Cash and Equivalents.......................      $  746,395       $  312,796
 Accounts Receivable........................          83,370           69,337
 Inventories................................       1,002,710        1,007,303
 Store Supplies.............................          99,167           90,400
 Other......................................          99,509           65,261
TOTAL CURRENT ASSETS........................       2,031,151        1,545,097

PROPERTY AND EQUIPMENT, NET.................       1,519,908        1,828,869
RESTRICTED CASH.............................         351,600          351,600
DEFERRED INCOME TAXES.......................          56,586               --
OTHER ASSETS................................         341,516          394,436
                                                  ----------       ----------

TOTAL ASSETS................................      $4,300,761       $4,120,002
                                                  ==========       ==========

LIABILITIES AND SHAREHOLDERS' EQUITY

CURRENT LIABILITIES:
 Accounts Payable...........................      $  300,703       $  307,841
 Accrued Expenses...........................         676,715          481,744
 Income Taxes...............................         115,994          117,308
                                                  ----------       ----------
TOTAL CURRENT LIABILITIES...................       1,093,412          906,893

LONG-TERM DEBT..............................         650,000          650,000
DEFERRED INCOME TAXES.......................              --          169,932
OTHER LONG-TERM LIABILITIES.................          58,720           51,659
MINORITY INTEREST...........................         102,072           67,336
CONTINGENT STOCK REDEMPTION AGREEMENT.......         351,600          351,600

Shareholders' Equity:
 Common Stock...............................         180,352          180,352
 Paid-In Capital............................         148,018          142,860
 Retained Earnings..........................       3,613,174        3,526,256
                                                  ----------       ----------
                                                   3,941,544        3,849,468
 Less: Treasury Stock, at Cost..............      (1,896,587)      (1,926,886)
                                                  ----------       ----------
TOTAL SHAREHOLDERS' EQUITY..................       2,044,957        1,922,582
                                                  ----------       ----------
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY..      $4,300,761       $4,120,002
                                                  ==========       ==========

The accompanying notes are an integral part of these Concolidated Financial Statements.
</TABLE>

                             THE LIMITED, INC.
              CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY

<TABLE>
<CAPTION>
                                              Common Stock
                                                                                                                    Total
                                           Shares        Par        Paid-In     Retained     Treasury Stock,    Shareholders'
                                        Outstanding      Value      Capital     Earnings         at Cost            Equity
                                        -----------    ----------  --------    ----------    ---------------    -------------
                                                                            (in thousands)
<S>                                     <C>            <C>         <C>         <C>           <C>                <C>

Balance, January 28, 1995............       357,604    $189,727    $132,938    $2,716,516          $(278,225)      $2,760,956
Net Income...........................            --          --          --       961,511                 --          961,511
Cash Dividends.......................            --          --          --      (143,091)                --         (143,091)
Purchase of Treasury Stock...........        (3,361)         --          --            --            (55,239)         (55,239)
Common Shares Subject to
 Contingent Stock Redemption
 Agreement...........................            --      (9,375)     (7,639)     (334,586)                --         (351,600)

Stock Issued for Acquisition.........           730          --       7,769            --              8,231           16,000
Exercise of Stock Options and Other..           393          --       4,066            --              8,438           12,504
                                            -------    --------    --------    ----------        -----------       ----------

Balance, February 3, 1996............       355,366    $180,352    $137,134    $3,200,350        $  (316,795)      $3,201,041
Net Income...........................            --          --          --       434,208                 --          434,208
Cash Dividends.......................            --          --          --      (108,302)                --         (108,302)
Purchase of Treasury Stock...........       (85,000)         --          --            --         (1,615,000)      (1,615,000)

Exercise of Stock Options and Other..           705          --       5,726            --              4,909           10,635
                                            -------    --------    --------    ----------        -----------       ----------

Balance, February 1, 1997............       271,071    $180,352    $142,860    $3,526,256        $(1,926,886)      $1,922,582
Net Income...........................            --          --          --       217,390                 --          217,390
Cash Dividends.......................            --          --          --      (130,472)                --         (130,472)
Exercise of Stock Options and Other..         1,729          --       5,158            --             30,299           35,457
                                            -------    --------    --------    ----------        -----------       ----------

Balance, January 31, 1998............       272,800    $180,352    $148,018    $3,613,174        $(1,896,587)      $2,044,957
                                            =======    ========    ========    ==========        ===========       ==========

The accompanying notes are an integral part of these Concolidated Financial Statements.
</TABLE>



                               THE LIMITED, INC.
                     CONSOLIDATED STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>
                                                                       1997             1996             1995
                                                                     --------         --------         --------

                                                                                  (in thousands)
<S>                                                                  <C>              <C>              <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
 Net Income....................................................      $217,390         $434,208         $961,511
 Impact of Other Operating Activities on Cash Flows:
   Depreciation and Amortization...............................       313,292          289,643          285,889
   Special and Nonrecurring Items, Net.........................       128,215            7,200           (1,314)
   Minority Interest, Net of Dividends Paid....................        34,736           21,637           17,250
   Gain in Connection with Initial Public Offerings, Net.......        (5,606)        (118,178)        (649,467)
   Change in Assets and Liabilities:
     Accounts Receivable.......................................       (14,033)           8,179         (104,121)
     Inventories...............................................        (5,407)         (48,350)         (70,813)
     Accounts Payable and Accrued Expenses.....................        81,833          116,599           50,883
     Income Taxes..............................................      (145,832)          (5,915)        (132,560)
     Other Assets and Liabilities..............................       (14,607)           7,046          (16,526)
                                                                     --------       ----------       ----------

NET CASH PROVIDED BY OPERATING ACTIVITIES......................       589,981          712,069          340,732
                                                                     --------       ----------       ----------
INVESTING ACTIVITIES:
 Capital Expenditures..........................................      (404,602)        (409,260)        (374,374)
 Proceeds from Sale of Property and Related Interests..........       234,976               --               --
 Net Proceeds from Partial Sale of Interest in Investee........       108,259               --               --
 Businesses Acquired...........................................            --          (41,255)          (2,000)
 Increase in Restricted Cash...................................            --               --         (351,600)
 Proceeds from Credit Card Securitization......................            --               --        1,212,630
                                                                     --------       ----------       ----------
NET CASH PROVIDED BY (USED FOR) INVESTING
 ACTIVITIES....................................................       (61,367)        (450,515)         484,656
                                                                     --------       ----------       ----------
FINANCING ACTIVITIES:
 Net Repayments of Commercial Paper Borrowings and
   Certificates of Deposit.....................................            --               --          (25,200)
 Proceeds from Short-Term Borrowings...........................            --          150,000          250,000
 Repayment of Short-Term Borrowings............................            --         (150,000)        (250,000)
 Net Proceeds from Issuance and Sale of Subsidiary
   Stock.......................................................            --          118,178          788,589
 Dividends Paid................................................      (130,472)        (108,302)        (143,091)
 Purchase of Treasury Stock....................................            --       (1,615,000)         (55,239)
 Stock Options and Other.......................................        35,457           10,635           12,504
                                                                     --------       ----------       ----------
NET CASH PROVIDED BY (USED FOR) FINANCING
ACTIVITIES.....................................................       (95,015)      (1,594,489)         577,563
                                                                     --------       ----------       ----------
NET INCREASE (DECREASE) IN CASH AND
 EQUIVALENTS...................................................       433,599       (1,332,935)       1,402,951
Cash and Equivalents, Beginning of Year........................       312,796        1,645,731          242,780
CASH AND EQUIVALENTS, END OF YEAR..............................      $746,395       $  312,796       $1,645,731
                                                                     ========       ==========       ==========
</TABLE>

Noncash investing activities included $2.2 million in 1997 and $16 million in
1995 for stock issued in connection with the acquisition of Galyan's

The accompanying notes are an integral part of these Concolidated Financial
Statements.



                             THE LIMITED, INC.
                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1. Summary of Significant Accounting Policies

   Principles of Consolidation

   The consolidated financial statements include the accounts of The Limited,
   Inc. (the "Company") and all significant subsidiaries that are more than
   50% owned and controlled. All significant intercompany balances and
   transactions have been eliminated in consolidation.

   Investments in other entities (including joint ventures) where the Company
   has the ability to significantly influence operating and financial policies
   are accounted for on the equity method.

   Fiscal Year

   The Company's fiscal year ends on the Saturday closest to January 31.
   Fiscal years are designated in the financial statements and notes by the
   calendar year in which the fiscal year commences. The results for fiscal
   years 1997 and 1996 represent the 52-week periods ended January 31, 1998
   and February 1, 1997. The results for fiscal year 1995 represent the
   53-week period ended February 3, 1996.

   Cash and Equivalents

   Cash and equivalents include amounts on deposit with financial institutions
   and money-market investments with maturities of less than 90 days.

   Inventories

   Inventories are principally valued at the lower of average cost or market,
   on a first-in first-out basis, utilizing the retail method.

   Store Supplies

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

   Property and Equipment

   Depreciation and amortization of property and equipment are computed for
   financial reporting purposes on a straight-line basis, using service lives
   ranging principally from 10-30 years for buildings and improvements and
   3-10 years for other property and equipment. The cost of assets sold or
   retired and the related accumulated depreciation or amortization are
   removed from the accounts with any resulting gain or loss included in net
   income. Maintenance and repairs are charged to expense as incurred. Major
   renewals and betterments that extend service lives are capitalized.
   Long-lived assets are reviewed for impairment whenever events or changes in
   circumstances indicate that full recoverability is questionable. Factors
   used in the valuation include, but are not limited to, management's plans
   for future operations, brand initiatives, recent operating results and
   projected cash flows.

   Goodwill Amortization

   Goodwill represents the excess of the purchase price over the fair value of
   the net assets of acquired companies and is amortized on a straight-line
   basis, principally over 30 years.

   Catalogue Costs and Advertising

   Catalogue costs, primarily consisting of catalogue production and mailing
   costs, are amortized over the expected future revenue stream, which is
   principally from three to six months from the date catalogues are mailed.
   All other advertising costs are expensed at the time the promotion first
   appears in media or in the store. Catalogue and advertising costs amounted
   to $275 million, $242 million and $237 million in 1997, 1996 and 1995.

   Interest Rate Swap Agreements

   The difference between the amount of interest to be paid and the amount of
   interest to be received under interest rate swap agreements due to changing
   interest rates is charged or credited to interest expense over the life of
   the swap agreement. Gains and losses from the disposition of swap
   agreements are deferred and amortized over the term of the related
   agreements.

   Income Taxes

   The Company accounts for income taxes in accordance with Statement of
   Financial Accounting Standards ("SFAS") No. 109, "Accounting for Income
   Taxes." Under this method, deferred tax assets and liabilities are
   recognized based on the difference between the financial statement carrying
   amounts of existing assets and liabilities and their respective tax bases.
   Deferred tax assets and liabilities are measured using enacted tax rates in
   effect in the years in which those temporary differences are expected to
   reverse. Under SFAS No. 109, the effect on deferred taxes of a change in
   tax rates is recognized in income in the period that includes the enactment
   date.

   Shareholders' Equity

   Five hundred million shares of $.50 par value common stock are authorized,
   of which 272.8 million shares and 271.1 million shares were outstanding,
   net of 106.7 million shares and 108.4 million shares held in treasury at
   January 31, 1998 and February 1, 1997. Ten million shares of $1.00 par value
   preferred stock are authorized, none of which have been issued.

   On March 17, 1996, the Company completed the repurchase of 85 million
   shares of its common stock under a self-tender offer at $19.00 per share.
   Approximately $1.615 billion was paid in exchange for the outstanding
   shares which was funded with funds made available from a series of
   transactions that included: 1) the initial public offering of a 16.9%
   interest in Intimate Brands, Inc. ("IBI"); 2) the securitization of World
   Financial Network National Bank ("WFNNB") credit card receivables; and 3)
   the sale of a 60% interest in WFNNB.

   Revenue Recognition

   Sales are recorded upon purchase by customers. A reserve is provided equal
   to the gross profit on projected catalogue merchandise returns, based on
   prior experience.

   Earnings per Share

   Net income per share is computed in accordance with SFAS No. 128, "Earnings
   Per Share," which the Company adopted in the fourth quarter of 1997.
   Earnings per basic share are computed based on the weighted average number
   of outstanding common shares.  Earnings per diluted share include the
   weighted average effect of dilutive options and restricted stock.

   Weighted Average Common Shares Outstanding:

<TABLE>
<CAPTION>
                                          1997           1996          1995
                                        --------       -------       -------
                                                  (in thousands)
<S>                                     <C>            <C>           <C>
Common Shares Issued...............      379,454       379,454       379,454
Treasury Shares....................     (107,556)      (98,755)      (21,862)
                                        --------       -------       -------
Basic Shares.......................      271,898       280,699       357,592

Dilutive Effect of Options and
  Restricted Shares................        2,585         1,354           779
                                        --------       -------       -------
Diluted Shares.....................      274,483       282,053       358,371
                                        ========       =======       =======
</TABLE>


   Options to purchase .7 million, 5.9 million and 7.9 million shares of
   common stock were outstanding at year-end 1997, 1996 and 1995, but were not
   included in the computation of earnings per diluted share because the
   options' exercise price was greater than the average market price of the
   common shares.  Exercise of the 18.75 million shares subject to the
   Contingent Stock Redemption Agreement (see Notes 6 and 10) was determined
   not to dilute earnings per share.

   Subsequent to January 31, 1998, the Company announced an exchange offer for
   Abercrombie & Fitch Co. ("A&F") shares that, if consummated, would result
   in a substantial decrease in total common shares outstanding (see Note 14).

   Gains in Connection with Initial Public Offerings

   Gains in connection with initial public offerings are recognized in the
   current year's income. During the first quarter of 1997, the Company
   recognized a pretax gain of $8.6 million in connection with the initial
   public offering ("IPO") of Brylane, Inc., a 26% owned (post-IPO) catalogue
   retailer. In 1996, the Company recognized a $118.2 million gain in
   connection with the IPO of a 15.8% interest (8.05 million shares) of A&F.
   In 1995, the Company recognized a $649.5 million gain in connection with
   the IPO of a 16.9% interest (42.7 million shares) of IBI.  IBI consists of
   the Victoria's Secret Stores, Victoria's Secret Catalogue, Bath & Body
   Works and Gryphon businesses.  The IPO gains recorded by the Company in
   1996 and 1995 were not subject to income tax.

   Minority interest of $102.1 million at January 31, 1998 represents a 16.9%
   interest in the net equity of IBI and a 15.8% interest in the net equity of
   A&F.

   Use of Estimates in the Preparation of Financial Statements

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

   Reclassifications

   Certain amounts on previously reported financial statement captions have
   been reclassified to conform with current year presentation.

2. Special and Nonrecurring Items

   As a result of an ongoing review of the Company's retail businesses and
   investments as well as implementation of strategic brand initiatives the
   Company recognized special and nonrecurring charges of $276 million during
   the fourth quarter of 1997 comprised of:  1) a $68 million charge for the
   closing of the Cacique lingerie business effective January 31, 1998; 2) an
   $82 million charge related to streamlining the Henri Bendel business from
   six stores to one store by September 1, 1998; 3) $86 million of impaired
   asset charges, related principally to the women's apparel businesses,
   covering certain store locations where the carrying values are permanently
   impaired; and 4) a $28 million provision for closing and downsizing
   approximately 80 oversized stores, primarily within the Limited, Lerner New
   York, Lane Bryant and Express women's businesses and a $12 million
   write-down to net realizable value of a real estate investment previously
   acquired in connection with closing and downsizing certain stores.
   Additionally, the Company recognized a $13 million cost of sales charge in
   the fourth quarter for inventory liquidation at Henri Bendel.   The
   after-tax cash impact of these charges is estimated to be approximately $30
   million. The Company anticipates recognizing charges for severance and other
   associate termination costs for Henri Bendel in the first quarter of 1998
   at the time the associates are notified.  Additionally, the Company
   recognized a net $62.8 million pretax gain during the third quarter of 1997
   in connection with the sale of approximately one-half of its investment in
   Brylane, partially offset by valuation adjustments on certain assets where
   the carrying values were permanently impaired.

   The $86 million impaired asset charge was in accordance with SFAS No. 121,
   "Accounting for the Impairment of Long-Lived Assets and for Long-Lived
   Assets to be Disposed Of."  As a result of the Company's strategic review
   process including the implementation of brand initiatives within individual
   businesses, updated analyses were prepared to determine if there was
   impairment of any long-lived assets.  The revised carrying values of these
   assets were calculated on the basis of discounted cash flows. The impaired
   asset charge had no impact on the Company's 1997 or future cash flows.  As a
   result of this charge, depreciation and amortization expense related to
   these assets will decrease in future periods.

   In 1996, the Company recorded a $12 million pretax, special and
   nonrecurring charge in connection with the April 1997 sale of Penhaligon's,
   a U.K.-based subsidiary of IBI.

   In the fourth quarter of 1995, the Company recognized a $73.2 million
   pretax gain in connection with the sale of a 60% interest in the Company's
   wholly-owned credit card bank, WFNNB.  In addition, the Company recognized
   a special and nonrecurring charge during the fourth quarter of 1995 of
   approximately $71.9 million.  Of this amount, $25.8 million was provided
   for the closing of 26 stores and $19.8 million was provided for the
   downsizing of 33 stores, primarily at Limited Stores and Lerner New York.
   The remaining charge of approximately $26.3 million represented the
   write-down to market or net realizable value of certain assets arising from
   nonoperating activities.  The net pretax gain from these special and
   nonrecurring items was $1.3 million.

3. Accounts Receivable

   As discussed in Note 2, the sale of a 60% interest in WFNNB was completed
   in the fourth quarter of 1995 and WFNNB's outstanding debt to the Company
   of approximately $1.2 billion was repaid. Finance charge revenue on the
   deferred payment accounts amounted to $235.6 million in 1995 and the
   provision for uncollectible accounts amounted to $91.4 million in 1995.
   These amounts are classified as components of the cost to administer the
   deferred payment program and are included in the Company's general,
   administrative and store operating expenses for that year.

4. Property and Equipment

   Property and equipment, at cost, consisted of:

<TABLE>
<CAPTION>
                                                        1997          1996
                                                     ----------    ----------
                                                           (thousands)
<S>                                                  <C>           <C>
Land, Buildings and Improvements.................      $394,885      $530,259
Furniture, Fixtures and Equipment................     1,951,172     1,929,951
Leaseholds and Improvements......................       539,047       641,200
Construction in Progress.........................       219,508       188,834
                                                     ----------    ----------
Total............................................     3,104,612     3,290,244
Less:  Accumulated Depreciation and Amortization.     1,584,704     1,461,375
                                                     ----------    ----------
Property and Equipment, Net......................    $1,519,908    $1,828,869
                                                     ==========    ==========
</TABLE>

5. Leased Facilities and Commitments

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

               A summary of rent expense for 1997, 1996 and 1995 follows:

<TABLE>
<CAPTION>
                                 1997          1996          1995
                               --------      --------      --------
                                          (thousands)
<S>                            <C>           <C>           <C>
Fixed Minimum............      $721,283      $689,319      $643,200
Contingent...............        26,630        23,117        18,812
                               --------      --------      --------
Total Store Rent.........       747,913       712,436       662,012
Equipment and Other......        23,492        25,163        26,101
                               --------      --------      --------
Total Rent Expense.......      $771,405      $737,599      $688,113
                               ========      ========      ========
</TABLE>

   At January 31, 1998, the Company was committed to noncancelable leases with
   remaining terms generally from one to twenty years. A substantial portion
   of these commitments are store leases with initial terms ranging from five
   to twenty years, with options to renew at varying terms.

               A summary of minimum rent commitments under noncancelable
leases follows (thousands):

<TABLE>
          <S>                                       <C>
          1998..................................       $731,233
          1999..................................        712,804
          2000..................................        688,317
          2001..................................        645,229
          2002..................................        595,377
          Thereafter............................      2,062,453

</TABLE>

6. Restricted Cash

   At January 31, 1998, Special Funding, Inc., a wholly-owned subsidiary of
   the Company, had $351.6 million of restricted cash invested in short-term,
   highly liquid securities. This amount is classified as a noncurrent asset,
   since it has been reserved for use in the event that The Wexner Children's
   Trust, established by Leslie H. Wexner, the Company's principal
   shareholder, exercises its opportunity to require the Company to redeem, or
   the Company exercises its opportunity to redeem from the Trust, shares of
   The Limited, Inc. common stock in accordance with the terms of the
   Contingent Stock Redemption Agreement (see Note 10). Interest earnings of
   $18.6 million and $17.9 million in 1997 and 1996 on the segregated cash
   accrued to the Company.

7. Accrued Expenses

   Accrued expenses consisted of:

<TABLE>
<CAPTION>
                                                     1997          1996
                                                   --------      --------
<S>                                                <C>           <C>
                                                       (thousands)
Compensation, Payroll Taxes and Benefits.....      $135,701      $100,526
Rent.........................................       152,850       123,421
Taxes, Other than Income.....................        42,321        47,297
Interest.....................................        21,129        21,510
Store Closings...............................        86,803         3,509
Other........................................       237,911       185,481
                                                   --------      --------
Total........................................      $676,715      $481,744
                                                   ========      ========
</TABLE>

8. Long-Term Debt

   Unsecured long-term debt consisted of:

<TABLE>
<CAPTION>
                                                1997          1996
                                              --------      --------
                                                  (thousands)
<S>                                           <C>           <C>

7 1/2% Debentures due March 2023........      $250,000      $250,000
7 4/5% Notes due May 2002...............       150,000       150,000
9 1/8% Notes due February 2001..........       150,000       150,000
8 7/8% Notes due August 1999............       100,000       100,000
                                              --------      --------
Total...................................      $650,000      $650,000
                                              ========      ========
</TABLE>

   The Company maintains a $1 billion unsecured credit agreement (the
   "Agreement"), established on September 29, 1997 (the "Effective Date").
   Borrowings outstanding under the Agreement are due September 28, 2002.
   However, the revolving term of the Agreement may be extended an additional
   two years upon notification by the Company on the second and fourth
   anniversaries of the Effective Date, subject to the approval of the lending
   banks. The Agreement has several borrowing options, including interest
   rates which are based on either the lender's "Base Rate," as defined,
   LIBOR, CD-based options or at a rate submitted under a bidding process.
   Facilities fees payable under the Agreement are based on the Company's
   long-term credit ratings, and currently approximate .1% of the committed
   amount per annum. The Agreement contains covenants relating to the
   Company's working capital, debt and net worth. No amounts were outstanding
   under the Agreement at January 31, 1998.

   The Agreement supports the Company's commercial paper program which is used
   from time to time to fund working capital and other general corporate
   requirements. No commercial paper was outstanding at January 31, 1998.

   Up to $250 million of debt securities and warrants to purchase debt
   securities may be issued under the Company's shelf registration statement.

   The Company periodically enters into interest rate swap agreements with the
   intent to manage interest rate exposure. At January 31, 1998, the Company
   had an interest rate swap position of $100 million notional principal
   amount outstanding. This contract effectively changed the Company's
   interest rate exposure on $100 million of variable rate debt to a fixed
   rate of 8.09% through July 2000.

   Long-term debt maturities within the next five years consist of $100
   million which matures August 15, 1999, $150 million which matures February
   1, 2001 and $150 million which matures May 15, 2002. Interest paid
   approximated $69.1 million, $65.5 million and $88.4 million in 1997, 1996
   and 1995.

9. Income Taxes

   The provisions for income taxes consisted of:

<TABLE>
<CAPTION>
                              1997           1996          1995
                            --------       --------      --------
                                         (thousands)
<S>                         <C>            <C>           <C>
Currently Payable
   Federal............      $304,300       $210,400      $190,900
   State..............        33,800         34,000        24,700
   Foreign............         3,700          2,400         4,500
                            --------       --------      --------
Total.................       341,800        246,800       220,100
                            --------       --------      --------
Deferred
   Federal............      (156,600)       (13,800)       (9,400)
   State..............        (2,200)         8,000        12,300
                            --------       --------      --------
Total.................      (158,800)        (5,800)        2,900
                            --------       --------      --------
Total Provision.......      $183,000       $241,000      $223,000
                            ========       ========      ========
</TABLE>

   The foreign component of pretax income, arising principally from overseas
   sourcing operations, was $62.3 million, $45.9 million and $60.8 million in
   1997, 1996 and 1995.

   A reconciliation between the statutory Federal income tax rate and the
   effective income tax rate on pretax earnings excluding the nontaxable gains
   from sales of subsidiary stock in 1996 and 1995 and minority interest
   follows:

<TABLE>
<CAPTION>
                                                    1997         1996         1995
                                                  -------       ------       ------
<S>                                               <C>           <C>          <C>
Federal Income Tax Rate......................       35.0%        35.0%        35.0%
State Income Tax, Net of Federal Income
  Tax Effect.................................        4.5%         4.5%         4.5%
Other Items, Net.............................         .6%          .5%          .7%
                                                    ----         ----         ----
Total........................................       40.1%        40.0%        40.2%
                                                    ====         ====         ====
</TABLE>

   Income taxes payable included net current deferred tax assets of $63.1
   million and $.3 million at January 31, 1998 and February 1, 1997:

<TABLE>
<CAPTION>
                                                     1997                                           1996
                                    ----------------------------------------       -----------------------------------------
                                     Assets        Liabilities       Total          Assets       Liabilities         Total
                                    --------       -----------      --------       --------      -----------       ---------
                                                                         (thousands)
<S>                                 <C>            <C>              <C>            <C>           <C>               <C>
Excess of Tax Over Book
 Depreciation.................            --          $(1,400)       $(1,400)           --         $(20,000)       $(20,000)

Undistributed Earnings of
 Foreign Affiliates...........            --         (102,400)      (102,400)           --         (116,600)       (116,600)

Special and Nonrecurring
 Items........................       $99,200               --         99,200       $24,100               --          24,100

Rent..........................        62,100               --         62,100            --          (17,500)        (17,500)

Inventory.....................        43,700               --         43,700        40,000               --          40,000

Investments in Affiliates.....            --          (24,900)       (24,900)           --          (54,000)        (54,000)

State Income Taxes............        24,900               --         24,900         9,600               --           9,600

Other.........................        18,500               --         18,500            --          (35,300)        (35,300)
                                    --------        ---------       --------       -------        ---------       ---------
Total Deferred Income Taxes...      $248,400        $(128,700)      $119,700       $73,700        $(243,400)      $(169,700)
                                    ========        =========       ========       =======        =========       =========
</TABLE>


   Income tax payments approximated $410.8 million, $233.8 million and $306.1
   million for 1997, 1996 and 1995.

   The Internal Revenue Service has assessed the Company for additional taxes
   and interest for the years 1992-1994 relating to the treatment of
   transactions involving the Company's foreign operations for which the
   Company has provided deferred taxes on the undistributed earnings of
   foreign affiliates. The Company strongly disagrees with the assessment and
   is vigorously contesting the matter. Management believes resolution of this
   matter will not have a material adverse effect on the Company's results of
   operations or financial condition.

10. Contingent Stock Redemption Agreement

   In connection with the reconfiguration of its business, the Company
   purchased from shareholders via a self-tender offer, 85 million shares of
   The Limited, Inc. common stock for approximately $1.615 billion on March
   17, 1996. Leslie H. Wexner, Chairman and CEO of the Company, as well as the
   Company's founder and principal shareholder, did not participate in the
   self-tender. However, the Company entered into an agreement, as amended in
   1996, which provides The Wexner Children's Trust the opportunity,
   commencing on February 1, 1998, and for a period of eight years thereafter
   (the exercise period), to require the Company to redeem up to 18.75 million
   shares for a price per share equal to $18.75 (a price equal to the price
   per share paid in the self-tender less $.25 per share).  Under certain
   circumstances, lenders to the Trust, if any, may exercise this opportunity,
   beginning February 1, 1997. The Company received the opportunity to redeem
   an equivalent number of shares from the Trust at $25.07 per share for a
   period beginning on July 31, 2006, and for six months thereafter. As a
   result of these events, the Company has transferred $351.6 million to
   temporary equity identified as Contingent Stock Redemption Agreement in the
   Consolidated Balance Sheets. In addition, approximately $351.6 million has
   been designated as restricted cash to consummate either of the above rights
   (see Note 6). The terms of this agreement were approved by the Company's
   Board of Directors.

11. Stock Options and Restricted Stock

   Under the Company's stock plans, associates may be granted up to a total of
   17.3 million restricted shares and options to purchase the Company's common
   stock at the market price on the date of grant. In 1997, the Company
   granted approximately 5.6 million options with a graduated vesting schedule
   over six years.  The remaining options generally vest 25% per year over the
   first four years of the grant.  Virtually all options have a maximum term
   of ten years.

   Under separate stock plans, up to 17.5 million IBI shares and 3.5 million
   A&F shares are available to grant restricted shares and options to IBI and
   A&F associates.  As of January 31, 1998, options to purchase 4.3 million
   IBI shares and 1.9 million A&F shares were outstanding, of which 418,000 IBI
   options and 35,000 A&F options were exercisable.  Under these plans,
   options generally vest over periods from four to six years.

   The Company adopted the disclosure requirements of SFAS No. 123,
   "Accounting for Stock-Based Compensation," effective with the 1996
   financial statements, but elected to continue to measure compensation
   expense in accordance with APB Opinion No. 25, "Accounting for Stock Issued
   to Employees." Accordingly, no compensation expense for stock options has
   been recognized. If compensation expense had been determined based on the
   estimated fair value of options granted since 1995, consistent with the
   methodology in SFAS No. 123, the pro forma effect on net income and
   earnings per diluted share, including the impact of options issued by IBI
   and A&F, would have been a reduction of approximately $11.4 million or $.04
   per share in 1997 and $4.0 million or $0.01 per share in 1996.  The
   weighted-average per share fair value of options granted ($5.79, $4.72 and
   $5.48 during 1997, 1996 and 1995) was estimated using the Black-Scholes
   option-pricing model with the following weighted-average assumptions for
   1997, 1996 and 1995:  dividend yields of 2.8%, volatility of 27%, 31% and
   31%, risk-free interest rates of 6%, 5.25% and 7%; assumed forfeiture rates
   of 15%, 20% and 20%; and expected lives of 6.5 years, 5 years and 5 years.
   The pro forma effect on net income for 1997 and 1996 is not representative
   of the pro forma effect on net income in future years because it does not
   take into consideration pro forma compensation expense related to grants
   made prior to 1995.

   Approximately 2,120,000, 468,000 and 569,000 restricted Limited shares were
   granted in 1997, 1996 and 1995, with market values at date of grant of
   $43.9 million, $8.3 million and $10.0 million. Included in the 1997 grants
   were 1.7 million restricted shares, of which 685,000 had performance
   requirements, with a graduated vesting schedule over six years. The
   remaining restricted shares generally vest either on a graduated scale over
   four years or 100% at the end of a fixed vesting period, principally five
   years. Additionally, IBI granted 1,442,000, 363,000 and 163,000 restricted
   shares in 1997, 1996 and 1995 and A&F granted 540,000 and 50,000 restricted
   shares in 1997 and 1996. Vesting terms for the IBI and A&F restricted
   shares are similar to those of the Limited. The market value of restricted
   shares, subject to adjustment at measurement date for the performance
   awards, is being amortized as compensation expense over the vesting period,
   generally four to six years.  Compensation expense related to restricted
   stock awards, including expense related to awards granted at IBI and A&F,
   amounted to $29.0 million in 1997 and $9.1 million in both 1996 and 1995.

   The following table summarizes information about stock options
   outstanding at January 31, 1998:

<TABLE>
<CAPTION>
                              Options Outstanding                                    Options Exercisable
  ------------------------------------------------------------------------    ----------------------------------
                         Number        Weighted Average                           Number
 Range of Exercise   Outstanding at       Remaining        Weighted Average   Exercisable at   Weighted Average
      Prices            1/31/98        Contractual Life     Exercise Price       1/31/98       Exercisable Price
  ----------------   ---------------   ----------------    ---------------    --------------   -----------------
<S>                  <C>               <C>                  <C>                <C>              <C>
     $15 - $16           1,350,000            6.1                 $16              618,000              $16
     $17 - $18           2,827,000            7.3                 $17            1,227,000              $17
     $19 - $21           5,658,000            7.9                 $20            1,651,000              $21
     $22 - $27           2,646,000            7.9                 $23              773,000              $24
     $9  - $31           1,589,000            7.5                 $20              638,000              $20
     ---------          ----------            ---                 ---            ---------              ---
     $9  - $31          14,070,000            7.5                 $20            4,907,000              $20
     =========          ==========            ===                 ===            =========              ===
</TABLE>


   A summary of option activity for 1995, 1996 and 1997 follows:

<TABLE>
<CAPTION>
                                                              Weighted
                                         Number of        Average Option
                                           Shares         Price Per Share
                                        -----------       ---------------
<S>                                     <C>               <C>
1995
Outstanding at Beginning of Year...       8,414,000               $19.56
Granted............................       2,196,000                17.81
Exercised..........................        (280,000)               12.43
Canceled...........................      (1,188,000)               19.90
                                         ----------               ------
Outstanding at End of Year.........       9,142,000               $19.32
                                         ==========               ======
Options Exercisable at Year-End....       4,800,000               $19.62
                                         ==========               ======

1996
Outstanding at Beginning of Year...       9,142,000               $19.32
Granted............................       1,899,000                17.30
Exercised..........................        (531,000)               14.89
Canceled...........................      (1,311,000)               19.45
                                         ----------               ------
Outstanding at End of Year.........       9,199,000               $19.14
                                         ==========               ======
Options Exercisable at Year-End....       5,249,000               $20.24
                                         ==========               ======

1997
Outstanding at Beginning of Year...       9,199,000               $19.14
Granted............................       7,331,000                20.02
Exercised..........................      (1,377,000)               17.70
Canceled...........................      (1,083,000)               19.64
                                         ----------               ------
Outstanding at End of Year.........      14,070,000               $19.70
                                         ==========               ======
Options Exercisable at Year-End....       4,907,000               $19.89
                                         ==========               ======
</TABLE>

12. Retirement Benefits

   The Company sponsors a qualified defined contribution retirement plan and a
   nonqualified supplemental retirement plan. Participation in the qualified
   plan is available to all associates who have completed 1,000 or more hours
   of service with the Company during certain 12-month periods and attained
   the age of 21. Participation in the nonqualified plan is subject to service
   and compensation requirements. Company contributions to these plans are
   based on a percentage of associates' eligible annual compensation. The cost
   of these plans was $36.4 million in 1997, $36.2 million in 1996 and $33.3
   million in 1995.

13. Fair Value of Financial Instruments

   The following methods and assumptions were used to estimate the fair value
   of each class of financial instruments for which it is practicable to
   estimate that value.

   Current Assets, Current Liabilities and Restricted Cash

   The carrying value of cash equivalents, restricted cash, accounts payable
   and accrued expenses approximates fair value because of their short
   maturity.

   Long-Term Debt

   The fair value of the Company's long-term debt is estimated based on the
   quoted market prices for the same or similar issues or on the current rates
   offered to the Company for debt of the same remaining maturities.

   Interest Rate Swap Agreement

   The fair value of the interest rate swap is the estimated amount that the
   Company would receive or pay to terminate the swap agreement at the
   reporting date, taking into account current interest rates and the current
   creditworthiness of the swap counterparty.

   The estimated fair values of the Company's financial instruments are as
   follows:

<TABLE>
<CAPTION>
                                               1997                              1996
                                 -----------------------------    ----------------------------
                                                       Fair                            Fair
                                 Carrying Amount       Value      Carrying Amount      Value
                                 ---------------    ----------    ---------------    ---------
                                                          (thousands)
<S>                              <C>                <C>             <C>               <C>

Long-Term Debt..............         $(650,000)     $(667,391)         $(650,000)     $(638,798)

Interest Rate Swaps.........         $    (328)     $  (5,345)         $    (351)     $  (5,267)
</TABLE>

14. Subsequent Event--Registration Statement for A&F Exchange Offer

    On February 17, 1998, a registration statement was filed with the
    Securities and Exchange Commission in connection with a plan to establish
    A&F as a fully independent company via a tax-free exchange offer pursuant
    to which The Limited shareholders will be given an opportunity to tender
    some or all of their shares of The Limited in return for shares of A&F.
    The transaction is subject to certain customary conditions.

15. Quarterly Financial Data (Unaudited)

    Summarized quarterly financial results for 1997 and 1996 follow:

<TABLE>
<CAPTION>
                                       First        Second       Third        Fourth
                                     ----------   ----------   ----------   ----------
                                               (thousands except per share amounts)
<S>                                  <C>             <C>             <C>             <C>
1997 Quarter
Net Sales........................    $1,829,780   $2,020,084   $2,070,559   $3,268,381
Gross Income.....................       501,471      538,907      620,982    1,156,617
Net Income.......................        24,873       27,574       79,682       85,261
Net Income Per Basic Share.......           .09          .10          .29          .31
Net Income Per Diluted Share.....           .09          .10          .29          .31
Net Income Per Diluted Share
   (Excluding Special Charges
   and Gain in Connection with
   Initial Public Offerings).....   *$      .07   $      .10  *$      .15  *$      .91

1996 Quarter
Net Sales........................    $1,787,943   $1,895,601   $1,994,986   $2,966,261
Gross Income.....................       469,541      491,909      555,374      979,755
Net Income.......................        28,152       33,150      159,513      213,393
Net Income Per Basic Share.......           .09          .12          .59          .79
Net Income Per Diluted Share.....           .09          .12          .59          .78
Net Income Per Diluted Share
   (Excluding Special Charges
   and Gain in Connection with
   Initial Public Offerings).....    $      .09   $      .12  *$      .15  *$      .81
</TABLE>

    Gains in connection with initial public offerings included an $8.6 million
    pretax gain in the first quarter of 1997 in connection with the Company's
    ownership portion of Brylane, Inc., a 26% owned (post-IPO) catalogue
    retailer and a $118.2 million gain the third quarter of 1996 in connection
    with the IPO of a 15.8% interest of A&F (see Note 1).  Special charges
    included $276 million in special and nonrecurring items and an additional
    $13 million in inventory liquidation charges during the fourth quarter of
    1997, a net $62.8 million pretax gain during the third quarter of 1997
    relating to the sale of approximately one-half of its investment in
    Brylane, and $12 million in special and nonrecurring charges during the
    fourth quarter of 1996 in connection with the sale of the Penhaligon's
    business (see Note 2).





             INDEX TO THE CONSOLIDATED FINANCIAL STATEMENTS OF A&F


Report of Independent Accountants.......................................F(A)-2
Consolidated Statements of Income.......................................F(A)-3
Consolidated Balance Sheets.............................................F(A)-4
Consolidated Statements of Shareholders' Equity.........................F(A)-5
Consolidated Statements of Cash Flows...................................F(A)-6
Notes to Consolidated Financial Statements..............................F(A)-7


                   [Letterhead of Coopers & Lybrand L.L.P.]

                       REPORT OF INDEPENDENT ACCOUNTANTS

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

We have audited the accompanying consolidated balance sheets of Abercrombie &
Fitch Co. and subsidiaries as of January 31, 1998 and February 1, 1997, and
the related consolidated statements of income, shareholders' equity (deficit)
and cash flows for each of the three fiscal years in the period ended January
31, 1998.  These financial statements are the responsibility of the Company's
management.  Our responsibility is to express an opinion on these financial
statements based on our audits.

We conducted our audits in accordance with generally accepted auditing
standards.  Those standards require that we plan and perform the audit to
obtain reasonable assurance about whether the financial statements are free of
material misstatement.  An audit includes examining, on a test basis, evidence
supporting the amounts and disclosures in the financial statements.  An audit
also includes assessing the accounting principles used and significant
estimates made by management, as well as evaluating the overall financial
statement presentation.  We believe that our audits provide a reasonable basis
for our opinion.

In our opinion, the financial statements referred to above present fairly, in
all material respects, the consolidated financial position of Abercrombie &
Fitch Co. and subsidiaries as of January 31, 1998 and February 1, 1997 and the
consolidated results of their operations and their cash flows for each of the
three fiscal years in the period ended January 31, 1998, in conformity with
generally accepted accounting principles.



/s/ Coopers & Lybrand L.L.P.

Coopers & Lybrand L.L.P.
Columbus, Ohio
February 20, 1998



                            ABERCROMBIE & FITCH CO.
                       CONSOLIDATED STATEMENTS OF INCOME


<TABLE>
<CAPTION>
                                                                        1997              1996              1995
                                                                      --------          --------          --------
                                                                       (Thousands except per share amounts)
<S>                                                                   <C>               <C>               <C>

NET SALES...................................................          $521,617          $335,372          $235,659
 Costs of Goods Sold, Occupancy and Buying Costs............           320,537           211,606           155,865
                                                                      --------          --------          --------

GROSS INCOME................................................           201,080           123,766            79,794
 General, Administrative and Store Operating Expenses.......           116,955            77,773            55,996
                                                                      --------          --------          --------

OPERATING INCOME............................................            84,125            45,993            23,798
 Interest Expense, Net......................................             3,583             4,919                --
                                                                      --------          --------          --------

INCOME BEFORE  INCOME TAXES.................................            80,542            41,074            23,798
 Provision for Income Taxes.................................            32,220            16,400             9,500
                                                                      --------          --------          --------

NET INCOME..................................................          $ 48,322          $ 24,674          $ 14,298
                                                                      ========          ========          ========

NET INCOME PER SHARE:
 Basic......................................................          $    .95          $    .54          $    .33
                                                                      ========          ========          ========
 Diluted....................................................          $    .94          $    .54          $    .33
                                                                      ========          ========          ========
</TABLE>



                            ABERCROMBIE & FITCH CO.
                          CONSOLIDATED BALANCE SHEETS

<TABLE>
<CAPTION>
                                                   January 31,     February 1,
                                                      1998            1997
                                                   -----------     -----------
                                                          (Thousands)
<S>                                                <C>             <C>
ASSETS

CURRENT ASSETS:
 Cash and Equivalents.......................          $42,667         $ 1,945
 Accounts Receivable........................            1,695           2,102
 Inventories................................           33,927          34,943
 Store Supplies.............................            5,592           5,300
 Intercompany Receivable....................           23,785              --
 Other......................................            1,296             588
                                                      -------         -------
TOTAL CURRENT ASSETS........................          108,962          44,878

PROPERTY AND EQUIPMENT, NET.................           70,517          58,992

DEFERRED INCOME TAXES.......................            3,759           1,885

OTHER ASSETS................................               --               6
                                                     --------        --------

TOTAL ASSETS................................         $183,238        $105,761
                                                     ========        ========

LIABILITIES AND SHAREHOLDERS' EQUITY

CURRENT LIABILITIES:
 Accounts Payable...........................          $15,968        $  6,414
 Accrued Expenses...........................           35,143          22,388
 Income Taxes Payable.......................           15,851           9,371
 Intercompany Payable.......................              --            5,417
                                                     --------        --------
TOTAL CURRENT LIABILITIES...................           66,962          43,590

LONG-TERM DEBT..............................           50,000          50,000

OTHER LONG-TERM LIABILITIES.................            7,501             933

SHAREHOLDERS' EQUITY:
 Common Stock...............................              511             511
 Paid-In Capital............................          117,972         117,980
 Retained Earnings (Deficit)................          (58,931)       (107,253)
                                                     --------        --------
                                                       59,552          11,238
 Less:  Treasury Stock, at Cost.............             (777)             --
                                                     --------        --------

TOTAL SHAREHOLDERS' EQUITY .................           58,775          11,238
                                                     --------        --------
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY .         $183,238        $105,761
                                                     ========        ========
</TABLE>


                          ABERCROMBIE & FITCH CO.
         CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY (DEFICIT)


<TABLE>
<CAPTION>
                                                  Common Stock
                                                                                     Retained     Treasury           Total
                                                Shares        Par       Paid-In      Earnings      Stock,        Shareholders'
                                             Outstanding     Value      Capital     (Deficit)      at Cost     Equity (Deficit)
                                             -----------     -----      -------     ---------     --------     ----------------
                                                                                 (Thousands)
<S>                                          <C>             <C>       <C>          <C>           <C>          <C>

Balance, January 28, 1995................        43,000         --     $    155     $ (37,225)          --            $(37,070)
Net Income ..............................            --         --           --        14,298           --              14,298
Other....................................            --         --          150            --           --                 150
                                                 -------      ----     --------     ---------        -----            --------

Balance, February 3, 1996................        43,000         --     $    305     $ (22,927)          --            $(22,622)
Transfer of Equity to Debt ($50,000
   Long-Term Debt and $32,000
   Short-Term Borrowings)................            --         --           --       (82,000)          --             (82,000)

Cash Dividend to Parent Prior to Initial
   Public Offering.......................            --         --           --       (27,000)          --             (27,000)
Sale of Common Stock in Initial
   Public Offering.......................         8,050       $511     $117,667            --           --             118,178
Net Income...............................            --         --           --        24,674           --              24,674
Other....................................            --         --            8            --           --                   8
                                                 ------       ----     --------     ---------        -----            --------

Balance, February 1, 1997................        51,050       $511     $117,980     $(107,253)          --            $ 11,238
Purchase of Treasury Stock...............           (50)        --           --            --        $(929)               (929)
Net Income...............................            --         --           --        48,322           --              48,322
Exercise of Stock Options and Other......             9         --           (8)           --          152                 144
                                                 ------       ----     --------     ---------        -----            --------
Balance, January 31, 1998................        51,009       $511     $117,972     $ (58,931)       $(777)           $ 58,775
                                                 ======       ====     ========     =========        =====            ========

The accompanying notes are an integral part of these Concolidated Financial Statements.
</TABLE>


                            ABERCROMBIE & FITCH CO.
                     CONSOLIDATED STATEMENTS OF CASH FLOWS


<TABLE>
<CAPTION>
                                                                     1997          1996           1995
                                                                   -------        -------       -------
                                                                               (Thousands)
<S>                                                                <C>            <C>            <C>
CASH FLOWS FROM OPERATING ACTIVITIES
 Net income .................................................      $48,322        $24,674       $14,298

 Impact of Other Operating Activities on Cash Flows
   Depreciation and Amortization.............................       16,342         11,759         9,104
   Noncash Charge for Deferred Compensation..................        6,219             --            --
   Change in Assets and Liabilities:
     Inventories.............................................        1,016         (4,555)      (13,837)
     Accounts Payable and Accrued Expenses...................       22,309          9,943         4,069
     Income Taxes............................................        4,606          4,218        (2,525)
     Other Assets and Liabilities............................        1,381            797         1,605
                                                                   -------        -------       -------

NET CASH PROVIDED BY OPERATING ACTIVITIES....................      100,195         46,836        12,714
                                                                   -------        -------       -------

CASH USED FOR INVESTING ACTIVITIES
 Capital Expenditures........................................      (29,486)       (24,323)      (24,526)
                                                                   -------        -------       -------

FINANCING ACTIVITIES
 Increase (Decrease) in Intercompany Balance.................      (29,202)        18,988        11,944
 Dividend Paid to Parent.....................................           --        (27,000)           --
 Net Proceeds from Issuance of Common Stock..................           --        118,178            --
 Proceeds from Credit Agreement..............................           --        150,000            --
 Repayment of Credit Agreement...............................           --       (150,000)           --
 Repayment of Trademark Obligations..........................           --        (32,000)           --
 Repayment of Intercompany Debt..............................           --        (91,000)           --
 Repayment of Working Capital Note...........................           --         (8,616)           --
 Purchase of Treasury Stock..................................         (929)            --            --
 Other Changes in Shareholders' Equity ......................          144              8           150
                                                                   -------        -------       -------

NET CASH PROVIDED BY (USED FOR) FINANCING
 ACTIVITIES..................................................      (29,987)       (21,442)       12,094
                                                                   -------        -------       -------

NET INCREASE IN CASH AND EQUIVALENTS.........................       40,722          1,071           282
Cash and Equivalents, Beginning of Year......................        1,945            874           592
                                                                   -------        -------       -------

CASH AND EQUIVALENTS, END OF YEAR............................      $42,667        $ 1,945       $   874
                                                                   ========       =======       =======

The accompanying notes are an integral part of these Concolidated Financial Statements.
</TABLE>


               In 1996, noncash financing activities included the distribution
of a note representing preexisting obligations of the Company's operating
subsidiary in respect of certain trademarks in the amount of $32 million by
the Company's trademark subsidiary to The Limited, Inc., distribution of the
$50 million in long-term debt and the conversion of $8.6 million of
intercompany debt into a working capital note.


                          ABERCROMBIE & FITCH CO.
                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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 (the "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, was consummated on October 1, 1996. As a result of the
   Offering, 84.2% of the outstanding common stock of the Company is owned by
   The Limited.

   The net proceeds received by the Company from the Offering, approximating
   $118.2 million, and cash from operations were used to repay the borrowings
   under a $150 million credit agreement.

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

2. Summary of Significant Accounting Policies

   Principles of Consolidation

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

   Fiscal Year

   The Company's fiscal year ends on the Saturday closest to January 31.
   Fiscal years are designated in the financial statements and notes by the
   calendar year in which the fiscal year commences. The results for fiscal
   years 1997 and 1996 represent the fifty-two week periods ended January 31,
   1998 and February 1, 1997. The results for fiscal year 1995 represent the
   fifty-three week period ended February 3, 1996.

   Cash and Equivalents

   Cash and equivalents include amounts on deposit with financial institutions
   and investments with maturities of less than 90 days.

   Inventories

   Inventories are principally valued at the lower of average cost or market,
   on a first-in first-out basis, utilizing the retail method.

   Store Supplies

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

   Property and Equipment

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

   Income Taxes

   Income taxes are calculated in accordance with Statement of Financial
   Accounting Standards ("SFAS") No. 109, "Accounting for Income Taxes," which
   requires the use of the liability method. Deferred tax assets and
   liabilities are recognized based on the difference between the financial
   statement carrying amounts of existing assets and liabilities and their
   respective tax bases.

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

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

   Shareholders' Equity

   At January 31, 1998, there were 150 million of $.01 par value class A
   shares authorized, of which 8.01 million and 8.05 million shares were
   outstanding at January 31, 1998 and February 1, 1997 and 150 million of
   $.01 par value class B shares authorized, of which 43 million shares were
   issued and outstanding. In addition there were 15 million of $.01 par value
   preferred shares authorized, none of which have been issued.

   Holders of Class A common stock generally have identical rights to holders
   of Class B common stock, except that holders of Class A common stock are
   entitled to one vote per share while holders of Class B common stock are
   entitled to three votes per share on all matters submitted to a vote of
   shareholders. Each share of Class B common stock is convertible while held
   by The Limited or any of its subsidiaries into one share of Class A common
   stock (see Note 11).

   Revenue Recognition

   Sales are recorded upon purchase by customers.

   Catalogue and Advertising Costs

   Costs related to the A&F Quarterly, which premiered in 1997, primarily
   consist of catalogue production and mailing costs and are expensed as
   incurred.  Advertising costs consist of in-store photographs and
   advertising in selected national publications and are expensed when the
   photographs or publications first appear.  Catalogue and advertising costs
   amounted to $13.7 million in 1997, $4.1 million in 1996 and $3.1 million in
   1995.

   Store Preopening Expenses

   Preopening expenses related to new store openings are charged to operations
   as incurred.

   Fair Value of Financial Instruments

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

   The fair value of the Company's long-term debt is estimated based on the
   quoted market prices for the same or similar issues or on the current rates
   offered to the Company for debt of the same remaining maturity. The
   estimated fair value of the Company's long-term debt was $52.2 million at
   January 31, 1998 and $50.6 million at February 1, 1997.

   Earnings per Share

   Net income per share is computed in accordance with SFAS No. 128, "Earnings
   Per Share," which the Company adopted in the fourth quarter of 1997.  Basic
   earnings per share are computed based on the weighted average number of
   outstanding common shares. Diluted earnings per share include the weighted
   average effect of dilutive stock options and restricted stock.  The common
   stock issued to The Limited (43 million Class B shares) in connection with
   the incorporation of the Company is assumed to have been outstanding for
   all periods.

               Weighted Average Common Shares Outstanding (thousands):

<TABLE>
<CAPTION>
                                                     1997      1996     1995
                                                    ------    ------   ------
<S>                                                 <C>       <C>      <C>
Common shares issued.............................   51,050    45,749   43,000
Treasury shares..................................      (39)       --       --
Basic shares.....................................   51,011    45,749   43,000

Dilutive effect of options and restricted shares.      467        11       --
                                                    ------    ------   ------
Diluted shares...................................   51,478    45,760   43,000
                                                    ======    ======   ======
</TABLE>

   Options to purchase 228,000 and 240,000 shares of common stock were
   outstanding at year-end 1997 and 1996 but were not included in the
   computation of diluted earnings per share because the options' exercise
   price was greater than the average market price of the common shares.

   Use of Estimates in the Preparation of Financial Statements

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

   Reclassifications

   Certain amounts in previously reported financial statement captions have
   been reclassified to conform with current year presentation.

3. Property and Equipment

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

<TABLE>
<CAPTION>
                                                           1997          1996
                                                         --------      --------
<S>                                                      <C>           <C>
Furniture, fixtures and equipment..................      $104,671      $ 88,248
Beneficial leaseholds..............................         7,349         7,925
Leasehold improvements.............................        11,615         5,565
Construction in progress...........................           365           181
                                                         --------      --------
Total..............................................      $124,000      $101,919

Less:  accumulated depreciation and amortization...        53,483        42,927
                                                         --------      --------

Property and equipment, net........................      $ 70,517      $ 58,992
                                                         ========      ========
</TABLE>

4. Leased Facilities and Commitments

   Annual store rent is comprised of a fixed minimum amount, plus contingent
   rent based on a percentage of sales exceeding a stipulated amount. Store
   lease terms generally require additional payments covering taxes, common
   area costs and certain other expenses. Rent expense also includes charges
   from The Limited and its subsidiaries for space under formal agreements
   which approximate market rates (see Note 8).

   A summary of rent expense for 1997, 1996 and 1995 follows (thousands):

<TABLE>
<CAPTION>
                                         1997         1996         1995
                                        -------      -------      -------
<S>                                     <C>          <C>          <C>
Store rent:
   Fixed minimum..................      $34,402      $24,599      $17,465
   Contingent.....................        2,138        1,620        1,322
                                        -------      -------      -------
Total store rent..................      $36,540      $26,219      $18,787
                                        -------      -------      -------

Buildings, equipment and other....        1,400        1,229        1,058
                                        -------      -------      -------

Total rent expense................      $37,940      $27,448      $19,845
                                        =======      =======      =======
</TABLE>

   At January 31, 1998, the Company was committed to noncancelable leases with
   remaining terms of one to fifteen years.  These commitments include store
   leases with initial terms ranging primarily from ten to fifteen years and
   offices and a distribution center leased from an affiliate of The Limited
   with an initial term of fifteen years.  A majority of the Company's store
   leases are guaranteed by The Limited.  A summary of minimum rent
   commitments under noncancelable leases follows (thousands):


                1998                                $ 40,775
                1999                                  41,747
                2000                                  41,866
                2001                                  42,170
                2002                                  42,254
                Thereafter                           181,769

5. Accrued Expenses

   Accrued expenses consisted of the following (thousands):

<TABLE>
<CAPTION>
                                                1997         1996
                                              -------      -------
<S>                                           <C>          <C>
Rent and landlord charges...............      $ 8,105      $ 5,624
Compensation and benefits...............        8,357        4,638
Catalogue and advertising costs.........        4,012        1,449
Interest................................          986        2,162
Taxes, other than income................        1,827        1,761
Other...................................       11,856        6,754
                                              -------      -------
      Total.............................      $35,143      $22,388
                                              =======      =======
</TABLE>

6. Income Taxes

   The provision for income taxes consisted of (thousands):


                               1997          1996          1995
                              -------      --------       -------

Currently Payable:
   Federal.............       $29,620       $13,800       $6,900
   State................        3,470         1,300        1,700
                              -------       -------       -------
                              $33,090       $15,100       $8,600
                              -------       -------       -------
Deferred:
   Federal..............       (3,200)         (400)         700
   State................        2,330         1,700          200
                              -------       -------       -------
                              $  (870)      $ 1,300       $   900
                              -------       -------       -------
Total provision.........      $32,220       $16,400       $ 9,500
                              =======       =======       =======


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

<TABLE>
<CAPTION>
                                                        1997    1996     1995
                                                       -----   -----   -----
<S>                                                    <C>     <C>     <C>
Federal income tax rate.............................   35.0%   35.0%   35.0%
State income tax, net of federal income tax effect..    4.7%    4.7%    5.2%
Other items, net....................................    0.3%    0.2%   (0.3)%
                                                       ----    ----    ----
Total...............................................   40.0%   39.9%   39.9%
                                                       ====    ====    ====
</TABLE>

   Income taxes payable included net current deferred tax assets of $2.3
   million and $1.2 million at January 31, 1998 and February 1, 1997.

   Current income tax obligations are treated as having been settled through
   the intercompany accounts as if the Company were filing its income tax
   returns on a separate company basis. Such amounts were $27.6 million, $10.6
   million and $7.5 million in 1997, 1996 and 1995.

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


                                             1997         1996
                                            ------       ------
Depreciation and amortization.........      $1,540       $1,480
Rent..................................       1,510         (413)
Accrued expenses......................       3,450        1,343
Other, net............................        (450)         683
                                            ------       ------
Total deferred income taxes...........      $6,050       $3,093
                                            ======       ======


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

7. Long-term Debt

   Long-term debt consists of a 7.80% unsecured note in the amount of $50
   million that matures May 15, 2002, and represents the Company's
   proportionate share of certain long-term debt of The Limited. The interest
   rate and maturity of the note parallels that of corresponding debt of The
   Limited. The note is to be automatically prepaid concurrently with any
   prepayment of the corresponding debt of  The Limited.

8. Related Party Transactions

   Transactions between the Company, The Limited, and its subsidiaries and
   affiliates commonly occur in the normal course of business and principally
   consist of the following:

      Merchandise purchases
      Real estate management and leasing
      Capital expenditures
      Inbound and outbound transportation
      Corporate services

   Information with regard to these transactions is as follows:

   Significant purchases are made from Mast, a wholly-owned subsidiary of The
   Limited. Purchases are also made from Gryphon, an indirect subsidiary of
   The Limited.  Mast is a contract manufacturer and apparel importer, while
   Gryphon is a developer of fragrance and personal care products and also a
   contract manufacturer. Prices are negotiated on a competitive basis by
   merchants of the Company with Mast, Gryphon and the manufacturers.

   The Company's real estate operations, including all aspects of lease
   negotiations and ongoing dealings with landlords and developers, are
   handled centrally by the Real Estate Division of The Limited ("Real Estate
   Division"). Real Estate Division expenses are allocated to the Company
   based on a combination of new and remodeled store construction projects and
   open selling square feet.

   The Company's store design and construction operations are coordinated
   centrally by the Store Planning Division of The Limited ("Store Planning
   Division"). The Store Planning Division facilitates the design and
   construction of the stores and upon completion transfers the stores to the
   Company at actual cost. Store Planning Division expenses are charged to the
   Company based on a combination of new and remodeled store construction
   projects and open selling square feet.

   The Company's inbound and outbound transportation expenses are managed
   centrally by Limited Distribution Services ("LDS"), a wholly-owned
   subsidiary of The Limited. Inbound freight is charged to the Company based
   on actual receipts, while outbound freight is charged on a percentage of
   cartons shipped basis.

   The Limited provides certain services to the Company including, among other
   things, aircraft, tax, treasury, legal, corporate secretary, accounting,
   auditing, corporate development, risk management, associate benefit plan
   administration, human resource and compensation, government affairs and
   public relation services. Identifiable costs are charged directly to the
   Company. All other services-related costs not specifically attributable to
   the business have been allocated to the Company based upon a percentage of
   sales.

   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.  Prior to the initial
   capitalization of the Company, the intercompany cash management account was
   noninterest bearing.  After the initial capitalization of the Company on
   July 11, 1996, 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 30-day commercial paper
   rates for "AA" rated companies as reported in the Federal Reserve's H.15
   statistical release.  The average outstanding balance of the noninterest
   bearing intercompany payable to The Limited in the twenty-six week period
   ending August 3, 1996 and fifty-three weeks ended February 3, 1996
   approximated $64.5 million and $89.8 million.  A summary of the intercompany
   payment activity during the noninterest bearing periods follows:

<TABLE>
<CAPTION>
                                                                 Fifty-three
                                                Twenty-six       weeks ended
                                                weeks ended      February 3,
                                              August 3, 1996         1996
                                              --------------     -----------
<S>                                           <C>                <C>

Balance at beginning of period............          $ 86,045         $74,101
Mast and Gryphon purchases................            23,178          35,167
Other transactions with related parties...             9,667          33,546
Centralized cash management...............           (16,417)        (64,269)
Settlement of current period income taxes.             5,700           7,500
Payment to The Limited....................           (91,000)             --
Conversion to Working Capital Note........            (8,616)             --
                                                    --------         -------
Balance at end of period..................          $  8,557         $86,045
                                                    ========         =======
</TABLE>

   The Company is charged rent expense, common area maintenance charges and
   utilities for stores shared with other consolidated subsidiaries of The
   Limited. The charges are based on square footage and represent the
   proportionate share of the underlying leases with third parties.

   The Company is also charged rent expense and utilities for the distribution
   and home office space occupied (which approximates fair market value).

   The Company and The Limited have entered into intercompany agreements that
   establish the provision of services in accordance with the terms described
   above. The prices charged to the Company for services provided under these
   agreements may be higher or lower than prices that may be charged by third
   parties. It is not practicable, therefore, to estimate what these costs
   would be if The Limited were not providing these services and the Company
   was required to purchase these services from outsiders or develop internal
   expertise.  Management believes the charges and allocations described above
   are fair and reasonable.

   The following table summarizes the related party transactions between the
   Company and The Limited and its subsidiaries, for the years indicated
   (thousands):

<TABLE>
<CAPTION>
                                                          1997         1996         1995
                                                        --------      -------      -------
<S>                                                     <C>           <C>          <C>
Mast and Gryphon purchases............................  $ 89,892      $61,776      $35,167
Capital expenditures..................................    27,012       20,839       20,280
Inbound and outbound transportation...................     5,524        3,326        2,869
Corporate charges.....................................     6,857        3,989        4,019
Store leases and other occupancy, net.................     1,184        1,509        1,397
Distribution center, MIS and home office expenses.....     3,102        2,696        2,564
Centrally managed benefits............................     3,596        3,136        2,417
Interest charges......................................     3,583        2,190           --
                                                        --------      -------      -------
                                                        $140,750      $99,461      $68,713
                                                        ========      =======      =======
</TABLE>

   The Company and The Limited are parties to a corporate agreement under
   which the Company granted to The Limited a continuing option to purchase,
   under certain circumstances, additional shares of Class B Common Stock or
   shares of nonvoting capital stock of the Company.

   The Company has no arrangements with The Limited which result in the
   Company's guarantee, pledge of assets or stock to provide security for The
   Limited's debt obligations.

   The Company's proprietary credit card processing is performed by Alliance
   Data Systems which is approximately 40% owned by The Limited.

9. Stock Options and Restricted Stock

   Under the Company's stock plan, associates may be granted up to a total of
   3.5 million restricted shares and options to purchase the Company's common
   stock at the market price on the date of grant. In 1997, associates of the
   Company were granted approximately 1.7 million options, most of which are
   expected to vest on a graduated basis over six years, subject to certain
   performance goals.  The remaining options generally vest 25% per year over
   the first four years of the grant.  A total of 12,000 shares have been
   issued to nonassociate directors, all of which vest over four years.  All
   options have a maximum term of ten years.

   The Company adopted the disclosure requirements of SFAS No. 123,
   "Accounting for Stock--Based Compensation," effective with the 1996
   financial statements, but elected to continue to measure compensation
   expense in accordance with APB Opinion No. 25, "Accounting for Stock Issued
   to Employees."  Accordingly, no compensation expense for stock options has
   been recognized. If compensation expense had been determined based on the
   estimated fair value of options granted in 1997 and 1996, consistent with
   the methodology in SFAS No. 123, the pro forma effect on net income and
   diluted earnings per share would have been a reduction of approximately
   $1.7 million, or $.03 per share in 1997.  In 1996, the pro forma effect
   would have had no impact on net income and diluted earnings per share.  The
   weighted-average fair value of options granted during fiscal 1997 and 1996
   was $8.50 and $6.67.  The fair value of each option was estimated using the
   Black-Scholes option-pricing model with the following weighted-average
   assumptions for 1997 and 1996:  no expected dividends, price volatility of
   35%, risk-free interest rates of 6.0% and 6.25%, assumed forfeiture rates
   of 10% and expected lives of 6.5 and 5 years.

   The pro forma effect on net income for 1997 and 1996 is not representative
   of the pro forma effect on net income in future years because it takes into
   consideration pro forma compensation expense related only to those grants
   made subsequent to the Company's initial public offering.

   A summary of option activity for 1997 and 1996 follows:

<TABLE>
<CAPTION>
                                                         1997                       1996
                                             -------------------------   ------------------------
                                                            Weighted                    Weighted
                                                            Average                     Average
                                              Shares      Option Price    Shares     Option Price
                                             ---------    ------------   --------    ------------
<S>                                          <C>          <C>            <C>         <C>
Outstanding at beginning of year.......        240,000        $16.00           --             --
Granted................................      1,669,000        $18.03      240,000         $16.00
Exercised..............................         (4,000)       $16.00           --             --
Canceled...............................        (21,000)       $16.00           --             --
                                             ---------        ------      -------         ------
Outstanding at end of year.............      1,884,000        $17.81      240,000         $16.00
                                             =========        ======      =======         ======

Options exercisable at year-end........         35,000        $16.00           --             --
                                             =========        ======      =======         ======
</TABLE>

   Approximately 88% of the options outstanding at year-end are at $16 per
   share.  Most of the remaining options outstanding are at $31 per share.

   A total of 547,000 restricted shares were granted in 1997, with a total
   market value at grant date of $8.7 million. Of this total, 500,000 shares
   were subject to performance requirements and a defined vesting schedule
   over six years.  The remaining restricted stock grants generally vest
   either on a graduated scale over four years or 100% at the end of a fixed
   vesting period, principally five years.  The market value of restricted
   stock, subject to adjustment at the measurement date for shares with
   performance requirements, is being amortized as compensation expense over
   the vesting period, generally four to six years.  Compensation expenses
   related to restricted stock awards amounted to $6.2 million, $0.5 million
   and $0.4 million in 1997, 1996 and 1995.

10. Retirement Benefits

   The Company participates in a qualified defined contribution retirement
   plan and a nonqualified supplemental retirement plan sponsored by The
   Limited. Participation in the qualified plan is available to all associates
   who have completed 1,000 or more hours of service with the Company during
   certain 12-month periods and attained the age of 21. Participation in the
   nonqualified plan is subject to service and compensation requirements.  The
   Company's contributions to these plans are based on a percentage of
   associates' eligible annual compensation. The cost of these plans was $1.6
   million in 1997, $753 thousand in 1996 and $564 thousand in 1995.

11. Registration Statement for Exchange Offer

   On February 17, 1998, a registration statement was filed with the
   Securities and Exchange Commission in connection with a plan to establish
   the Company as a fully independent company via a tax-free exchange offer
   pursuant to which The Limited shareholders will be given an opportunity to
   exchange shares of The Limited for shares of the Company.  At year end, The
   Limited owned 43 million of the Company's shares.

12. Quarterly Financial Data (Unaudited)

   Summarized quarterly financial results for 1997 and 1996 follow (thousands
   except per share amounts):

<TABLE>
<CAPTION>
Quarter                                     First         Second         Third         Fourth
                                          ----------    ----------    -----------    -----------
<S>                                       <C>           <C>           <C>            <C>

1997
Net sales..............................   $   74,316    $   86,640    $   148,516    $   212,145
Gross income...........................       23,941        27,786         52,990         96,363
Net income.............................          565         2,053         10,403         35,301
Net income per basic share.............   $      .01    $      .04    $       .20    $       .69
Net income per diluted share...........   $      .01    $      .04    $       .20    $       .68

1996
Net sales..............................   $   51,020    $   57,431    $    87,688    $   139,233
Gross income...........................       14,894        18,052         30,957         59,863
Net income (loss)......................        (199)           374          3,982         20,517
Net income (loss) per basic share......   $      .00    $      .01    $       .09    $       .40
Net income (loss) per diluted share....   $      .00    $      .01    $       .09    $       .40
</TABLE>

   
               Manually signed facsimile copies of the Letter of Transmittal
will be accepted. The Letter of Transmittal, certificates for shares of
Limited Common Stock and any other required documents should be sent or
delivered by each stockholder of The Limited or his or her broker, dealer,
commercial bank, trust company or other nominee to the Exchange Agent at one
of the addresses set forth below:
    

   
<TABLE>
<S>                                        <C>                                   <C>
                                   First Chicago Trust Company of New York
              If by mail:                             If by hand:                  If by overnight delivery:
      First Chicago Trust Company             First Chicago Trust Company         First Chicago Trust Company
              of New York                             of New York                         of New York
          Tenders & Exchanges                     Tenders & Exchanges                 Tenders & Exchanges
              Suite 4660                    c/o The Depository Trust Company              Suite 4680
             P.O. Box 2569                      55 Water Street, DTC TAD           14 Wall Street, 8th Floor
        Jersey City, New Jersey             Vietnam Veterans Memorial Plaza           New York, New York
              07303-2569                           New York, New York                        10005
                                                         10041
</TABLE>


                       If by facsimile transmission:
                     (For Eligible Institutions only)
                              (201) 222-4720
                                    or
                              (201) 222-4721
                      Facsimile confirmation number:
                              (201) 222-4707

    

               Questions and requests for assistance may be directed to the
Information Agent or the Dealer Managers at their respective addresses and
telephone numbers set forth below. Additional copies of this Offering
Circular-Prospectus, the Letter of Transmittal and other Exchange Offer
material may be obtained from the Information Agent or the Dealer Managers as
set forth below. You may also contact your broker, dealer, commercial bank,
trust company or other nominee for assistance concerning the Exchange Offer.

               The Information Agent for the Exchange Offer is:

   

                           D.F. King & Co., Inc.
                              77 Water Street
                         New York, New York 10005
                       Call Collect  (212) 269-5550
                                    or
                       Call Toll-Free (800) 549-6864

    



               The Dealer Managers for the Exchange Offer are:


                           Goldman, Sachs & Co.
                              85 Broad Street
                         New York, New York 10004
                       Call Toll-Free (800) 323-5678



           PART II   INFORMATION NOT REQUIRED IN THE PROSPECTUS

Item 20. Indemnification of Directors and Officers.

               Section 145 of the General Corporation Law of the State of
Delaware (the "DGCL") empowers a Delaware corporation to indemnify any persons
who are, or are threatened to be made, parties to any threatened, pending or
completed legal action, suit or proceeding, whether civil, criminal,
administrative or investigative (other than an action by or in the right of
such corporation), by reason of the fact that such person was an officer or
director of such corporation, or is or was serving at the request of such
corporation as a director, officer, employee or agent of another corporation
or enterprise.  The indemnity may include expenses (including attorneys'
fees), judgments, fines and amounts paid in settlement actually and reasonably
incurred by such person in connection with such action, suit or proceeding,
provided that such officer or director acted in good faith and in a manner he
reasonably believed to be in or not opposed to the corporation's best
interests, and, for criminal proceedings, had no reasonable cause to believe
his conduct was illegal.  A Delaware corporation may indemnify officers and
directors against expenses (including attorneys' fees) in connection with the
defense or settlement of an action by or in the right of the corporation under
the same conditions, except that no indemnification is permitted without
judicial approval if the officer or director is adjudged to be liable to the
corporation.  Where an officer or director is successful on the merits or
otherwise in the defense of any action referred to above, the corporation must
indemnify him against the expenses which such officer or director actually and
reasonably incurred.

               In accordance with the DGCL, A&F's Certificate of Incorporation
contains a provision to limit the personal liability of the directors of A&F
for violations of their fiduciary duty.  This provision eliminates each
director's liability to A&F or its stockholders for monetary damages except
(i) for any breach of the director's duty of loyalty to A&F or its
stockholders, (ii) for acts or omissions not in good faith or which involve
intentional misconduct or a knowing violation of law, (iii) under Section 174
of the DGCL providing for liability of directors for unlawful payment of
dividends or unlawful stock purchases or redemptions, or (iv) for any
transaction from which a director derived an improper personal benefit.  The
effect of this provision is to eliminate the personal liability of directors
for monetary damages for actions involving a breach of their fiduciary duty of
care, including any such actions involving gross negligence.

               Article V of A&F's Bylaws provides for indemnification of the
officers and directors of A&F to the full extent permitted by applicable law.

Item 21. Exhibits and Financial Statement Schedules.

   
<TABLE>
<S>     <C>
 5.1    Opinion of Davis Polk & Wardwell regarding the legality of the securities being registered.*

 8.1    Opinion of Davis Polk & Wardwell regarding certain tax matters.*

10.1    Form of Tax Disaffiliation Agreement between The Limited, Inc. and Abercrombie & Fitch
        Co.*

10.2    Services Agreement by and between Abercrombie & Fitch Co. and The Limited, Inc.
        dated September 27, 1996, incorporated by reference to Exhibit 10.2 to the A&F's
        Quarterly Report on Form 10-Q for the quarter ended November 2, 1996**

10.3    Form of Amended and Restated Services Agreement*

10.4    Shared Facilities Agreement, dated September 27, 1996, by and between Abercrombie
        & Fitch Co. and The Limited, Inc., incorporated by reference to Exhibit 10.3 to A&F's
        Quarterly Report on Form 10-Q for the quarter ended November 2, 1996**

10.5    Sublease Agreement by and between Victoria's Secret Stores, Inc. and Abercrombie &
        Fitch Co., Inc., dated June 1, 1995, incorporated by reference to Exhibit 10.3 to A&F's
        Registration Statement on Form S-1**

10.6    Amendment No. 1 to the Sublease Agreement*

10.7    Corporate Agreement by and between Abercrombie & Fitch Co. and The Limited, Inc.,
        dated October 1, 1996, incorporated by reference to Exhibit 10.5 to A&F's Quarterly
        Report on Form 10-Q for the quarter ended November 2, 1996**

23.1    Consent of independent accountants with respect to The Limited***

23.2    Consent of independent accountants with respect to Abercrombie & Fitch***

24.1    Powers of Attorney**

99.01   Letter of Transmittal*

99.02   Notice of Guaranteed Delivery*

99.03   Letter from the Dealer Managers to Brokers, Dealers, Commercial Banks, Trust Companies
        and Other Nominees*

99.04   Letter to Clients for use by Brokers, Dealers, Commercial Banks, Trust Companies and
        other Nominees*

99.05   Guidelines for Certification of Taxpayer Identification Number on Substitute Form W-9
        (included in the Letter of Transmittal filed as Exhibit 99.01 hereto)*

99.06   Letter to Participants in the Savings and Retirement Plan of The Limited, Inc.*

99.07   Notice to Participants in the Savings and Retirement Plan of The Limited, Inc.*

99.08   Questions and Answers on Savings and Retirement Plan Tender Rights and
        Procedures*

99.09   Notice to Participants in the Stock Purchase Plan of The Limited, Inc.*

99.10   Consent of Mr. George Foos to be named as a future director of Abercrombie & Fitch
        Co. in this Form S-4***

99.11   Consent of Mr. John A. Golden to be named as a future director of Abercrombie & Fitch
        Co. in this Form S-4***

99.12   Consent of Mr. Seth R. Johnson to be named as a future director of Abercrombie & Fitch
        Co. in this Form S-4***

99.13   Consent of Mr. John W. Kessler to be named as a future director of Abercrombie & Fitch
        Co. in this Form S-4***

99.14   Consent of Mr. Sam N. Shahid, Jr. to be named as a future director of Abercrombie &
        Fitch Co. in this Form S-4***

99.15   Consent of Mr. Douglas L. Williams to be named as a future director of Abercrombie &
        Fitch Co. in this Form S-4***
</TABLE>
- ---------------
*   To be filed by amendment.

**  Previously filed.

*** Filed herewith.
    


Item 22. Undertakings.

   
               In so far as indemnification for liabilities arising under the
Securities Act of 1933, as amended (the "Securities Act"), may be permitted to
directors, officers, and controlling persons of the Registrant pursuant to the
foregoing provisions, or otherwise, the Registrant has been advised that in
the opinion of the Commission such indemnification is against public policy as
expressed in the Securities Act and is, therefore, unenforceable.  In the
event that a claim for indemnification against such liabilities (other than
the payment by the Registrant of expenses incurred or paid by a director,
officer, or controlling person of the Registrant in the successful defense of
any action, suit or proceeding) is asserted by such director, officer, or
controlling person in connection with the securities being registered, the
Registrant will, unless in the opinion of its counsel the matter has been
settled by controlling precedent, submit to a court of appropriate
jurisdiction the question whether such indemnification by it is against public
policy as expressed in the Securities Act and will be governed by the final
adjudication of such issue.
    

               The undersigned Registrant hereby undertakes to respond to
requests for information that is incorporated by reference into the prospectus
pursuant to Item 4, 10(b), 11 or 13 of this form, within one business day of
receipt of such request, and to send the incorporated documents by first class
mail or other equally prompt means.  This includes information contained in
documents filed subsequent to the effective date of the registration statement
through the date of responding to the request.  The undersigned Registrant
hereby further undertakes to supply by means of a post-effective amendment all
information concerning a transaction, and the company being acquired involved
therein, that was not the subject of or included in the registration statement
when it became effective.

   
               The undersigned Registrant hereby undertakes:

              (1) To file, during any period in which offers or sales are
     being made, a post-effective amendment to this registration statement:

                  (i) To include any prospectus required by Section 10(a)(3)
          of the Securities Act;

                  (ii) To reflect in the prospectus any facts or events
          arising after the effective date of the registration statement
          (or the most recent post-effective amendment thereof) which,
          individually or in the aggregate, represent a fundamental change
          in the information set forth in the registration statement.
          Notwithstanding the foregoing, any increase or decrease in volume
          of securities offered (if the total dollar value of securities
          offered would not exceed that which was registered) and any
          deviation from the low or high end of the estimated maximum
          offering range may be reflected in the form of prospectus filed
          with the Commission pursuant to Rule 424(b) if, in the aggregate,
          the changes in volume and price represent no more than 20 percent
          change in the maximum aggregate offering price set forth in the
          "Calculation of Registration Fee" table in the effective
          registration statement;

                  (iii) To include any material information with respect to
          the plan of distribution not previously disclosed in the
          Registration Statement or any material change to such information
          in the registration statement.

              (2) That, for the purpose of determining any liability under the
     Securities Act, each such post-effective amendment shall be deemed to
     be a new registration statement relating to the securities offered
     therein, and the offering of such securities at that time shall be
     deemed to be the initial bona fide offering thereof.

              (3) To remove from registration by means of a post-effective
        amendment any of the securities being registered which remain
        unsold at the termination of the offering.

             The undersigned Registrant hereby undertake that, for purposes of
        determining any liability under the Securities Act, each filing of
        the registrant's annual report pursuant to Section 13(a) or 15(d)
        of the Securities Exchange Act of 1934, as amended (the "Exchange
        Act")  (and, where applicable, each filing of an employee benefit
        plan's annual report pursuant to Section 15(d) of the Securities
        Exchange Act of 1934) that is incorporated by reference in the
        registration statement shall be deemed to be a new registration
        statement relating to the securities offered therein, and the
        offering of such securities at that time shall be deemed to be the
        initial bona fide thereof.

             The undersigned Registrant hereby undertakes to deliver or cause
        to be delivered with the prospectus, to each person to whom the
        prospectus is sent or given, the latest annual report, to security
        holders that is incorporated by reference in the prospectus and
        furnished pursuant to and meeting the requirements of Rule 14a-3 or
        Rule 14c-3 under the Exchange Act; and, where interim financial
        information required to be presented by Article 3 of Regulation S-X
        is not set forth in the prospectus, to deliver, or cause to be
        delivered to each person to whom the prospectus is sent or given,
        the latest quarterly report that is specifically incorporated by
        reference in the prospectus to provide such interim financial
        information.
    


                                  SIGNATURES

   
               PURSUANT TO THE REQUIREMENTS OF THE SECURITIES ACT OF 1933, THE
REGISTRANT HAS DULY CAUSED THIS REGISTRATION STATEMENT TO BE SIGNED ON ITS
BEHALF BY THE UNDERSIGNED PERSON, THEREUNTO DULY AUTHORIZED, IN THE CITY OF
REYNOLDSBURG, STATE OF OHIO, ON APRIL 2, 1998.

                                        ABERCROMBIE & FITCH CO.



                                        By: /s/ Kenneth B. Gilman
                                            ----------------------------------
                                            Name:  Kenneth B. Gilman
                                            Title: Vice Chairman of the
                                                   Board of Directors


               PURSUANT TO THE REQUIREMENTS OF THE SECURITIES ACT OF 1933,
THIS REGISTRATION STATEMENT HAS BEEN SIGNED BY THE FOLLOWING PERSONS IN THE
CAPACITIES INDICATED ON APRIL 2, 1998.

<TABLE>
<S>                          <C>
        Signature                            Title
        ---------                            -----

          *
- ----------------------------  Chairman of the Board of Directors
   Leslie H. Wexner

/s/ Kenneth B. Gilman         Vice Chairman of the Board of Directors
- ----------------------------
  Kenneth B. Gilman

          *                   Chief Executive Officer, President and
- ----------------------------  Director (Principal Executive Officer)
 Michael S. Jeffries

          *                   Vice President and Chief Financial Officer
- ----------------------------  (Principal Financial and Accounting
   Seth R. Johnson            Officer)

          *
- ----------------------------  Director
  Roger D. Blackwell

          *
- ----------------------------  Director
    E. Gordon Gee

          *
- ----------------------------  Director
Donald B. Shackelford

*By: /s/ Kenneth B. Gilman
     ----------------------
     Kenneth B. Gilman
     as Attorney-in-Fact
</TABLE>
                                 EXHIBIT INDEX
<TABLE>
Item No.                           Description                                                           Page No.
- --------                           -----------                                                           --------
<S>     <C>                                                                                              <C>
 5.1    Opinion of Davis Polk & Wardwell regarding the legality of the securities being registered.*

 8.1    Opinion of Davis Polk & Wardwell regarding certain tax matters.*

10.1    Form of Tax Disaffiliation Agreement between The Limited, Inc. and Abercrombie & Fitch
        Co.*

10.2    Services Agreement by and between Abercrombie & Fitch Co. and The Limited, Inc.
        dated September 27, 1996, incorporated by reference to Exhibit 10.2 to the A&F's
        Quarterly Report on Form 10-Q for the quarter ended November 2, 1996**

10.3    Form of Amended and Restated Services Agreement*

10.4    Shared Facilities Agreement, dated September 27, 1996, by and between Abercrombie
        & Fitch Co. and The Limited, Inc., incorporated by reference to Exhibit 10.3 to A&F's
        Quarterly Report on Form 10-Q for the quarter ended November 2, 1996**

10.5    Sublease Agreement by and between Victoria's Secret Stores, Inc. and Abercrombie &
        Fitch Co., Inc., dated June 1, 1995, incorporated by reference to Exhibit 10.3 to A&F's
        Registration Statement on Form S-1**

10.6    Amendment No. 1 to the Sublease Agreement*

10.7    Corporate Agreement by and between Abercrombie & Fitch Co. and The Limited, Inc.,
        dated October 1, 1996, incorporated by reference to Exhibit 10.5 to A&F's Quarterly
        Report on Form 10-Q for the quarter ended November 2, 1996**

23.1    Consent of independent accountants with respect to The Limited***

23.2    Consent of independent accountants with respect to Abercrombie & Fitch***

24.1    Powers of Attorney**

99.01   Letter of Transmittal*

99.02   Notice of Guaranteed Delivery*

99.03   Letter from the Dealer Managers to Brokers, Dealers, Commercial Banks, Trust Companies
        and Other Nominees*

99.04   Letter to Clients for use by Brokers, Dealers, Commercial Banks, Trust Companies and
        other Nominees*

99.05   Guidelines for Certification of Taxpayer Identification Number on Substitute Form W-9
        (included in the Letter of Transmittal filed as Exhibit 99.01 hereto)*

99.06   Letter to Participants in the Savings and Retirement Plan of The Limited, Inc.*

99.07   Notice to Participants in the Savings and Retirement Plan of The Limited, Inc.*

99.08   Questions and Answers on Savings and Retirement Plan Tender Rights and
        Procedures*

99.09   Notice to Participants in the Stock Purchase Plan of The Limited, Inc.*

99.10   Consent of Mr. George Foos to be named as a future director of Abercrombie & Fitch
        Co. in this Form S-4***

99.11   Consent of Mr. John A. Golden to be named as a future director of Abercrombie & Fitch
        Co. in this Form S-4***

99.12   Consent of Mr. Seth R. Johnson to be named as a future director of Abercrombie & Fitch
        Co. in this Form S-4***

99.13   Consent of Mr. John W. Kessler to be named as a future director of Abercrombie & Fitch
        Co. in this Form S-4***

99.14   Consent of Mr. Sam N. Shahid, Jr. to be named as a future director of Abercrombie &
        Fitch Co. in this Form S-4***

99.15   Consent of Mr. Douglas L. Williams to be named as a future director of Abercrombie &
        Fitch Co. in this Form S-4***
</TABLE>
- ---------------
*   To be filed by amendment.

**  Previously filed.

*** Filed herewith.
    


                                                                   Exhibit 23.1


                   [LETTERHEAD OF COOPERS & LYBRAND L.L.P.]


                      CONSENT OF INDEPENDENT ACCOUNTANTS


We consent to the inclusion in this Registration Statement of Form S-4 (File
No. 333-46423) of our report dated February 20, 1998, on our audits of the
consolidated financial statements of The Limited, Inc. as of January 31, 1998
and  February 1, 1997, and for the years ended January 31, 1998, February 1,
1997 and February 3, 1996. We also consent to the reference to our Firm under
the caption "Experts".


                                           /s/ Coopers & Lybrand L.L.P.
                                           ------------------------------
                                           Coopers & Lybrand L.L.P.

Columbus, Ohio
March 31, 1998

                                                                   Exhibit 23.2


                   [LETTERHEAD OF COOPERS & LYBRAND L.L.P.]


                      CONSENT OF INDEPENDENT ACCOUNTANTS


We consent to the inclusion in this Registration Statement of Form S-4 (File
No. 333-46423) of our report dated February 20, 1998, on our audits of the
consolidated financial statements of Abercrombie & Fitch Co. as of January 31,
1998 and February 1, 1997, and for the years ended January 31, 1998, February
1, 1997, and February 3, 1996. We also consent to the reference to our Firm
under the caption "Experts".


                                             /s/ Coopers & Lybrand L.L.P.
                                             -------------------------------
                                             Coopers & Lybrand L.L.P.

Columbus, Ohio
March 31, 1998


                                                         Exhibit 99.10



     I, George Foos, hereby consent to be named as a person to become a
director of Abercrombie & Fitch Co. (the "Company"), in the Company's
Registration Statement on Form S-4 (Reg. No. 333-46423) (including the
amendments thereto) and any related registration statement filed pursuant to
Rule 462(b) under the Securities Act of 1933, as amended.

                                                     /s/ George Foos
                                                     ---------------------
                                                     Name: George Foos

Date: March 13, 1998

                                                        Exhibit 99.11



     I, John A. Golden, hereby consent to be named as a person to become a
director of Abercrombie & Fitch Co. (the "Company"), in the Company's
Registration Statement on Form S-4 (Reg. No. 333-46423) (including the
amendments thereto) and any related registration statement filed pursuant to
Rule 462(b) under the Securities Act of 1933, as amended.

                                                  /s/ John A. Golden
                                                  ----------------------
                                                  Name: John A. Golden

Date: March 15, 1998

                                       Exhibit 99.12



     I, Seth Johnson, hereby consent to be named as a person to become a
director of Abercrombie & Fitch Co. (the "Company"), in the Company's
Registration Statement on Form S-4 (Reg. No. 333-46423) (including the
amendments thereto) and any related registration statement filed pursuant to
Rule 462(b) under the Securities Act of 1933, as amended.

                                                   /s/ Seth Johnson
                                                   --------------------
                                                   Name: Seth Johnson

Date: April 1, 1998

                                                        Exhibit 99.13



     I, Jack Kessler, hereby consent to be named as a person to become a
director of Abercrombie & Fitch Co. (the "Company"), in the Company's
Registration Statement on Form S-4 (Reg. No. 333-46423) (including the
amendments thereto) and any related registration statement filed pursuant to
Rule 462(b) under the Securities Act of 1933, as amended.

                                                   /s/ Jack Kessler
                                                   -------------------------
                                                   Name: Jack Kessler

Date: March 12, 1998

                                        Exhibit 99.14



     I, Sam N. Shahid, Jr., hereby consent to be named as a person to become a
director of Abercrombie & Fitch Co. (the "Company"), in the Company's
Registration Statement on Form S-4 (Reg. No. 333-46423) (including the
amendments thereto) and any related registration statement filed pursuant to
Rule 462(b) under the Securities Act of 1933, as amended.

                                                  /s/ Sam N. Shahid, Jr.
                                                  --------------------------
                                                  Name: Sam N. Shahid, Jr.

Date: March 20, 1998


                                                             Exhibit 99.15



     I, Douglas L. Williams, hereby consent to be named as a person to become
a director of Abercrombie & Fitch Co. (the "Company"), in the Company's
Registration Statement on Form S-4 (Reg. No. 333-46423) (including the
amendments thereto) and any related registration statement filed pursuant to
Rule 462(b) under the Securities Act of 1933, as amended.

                                                  /s/ Douglas L. Williams
                                                  ----------------------------
                                                  Name: Douglas L. Williams

Date: March 16, 1998


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission