MWDC Texas S-4 Registration of securities issued in business combination transactions

Exhibit 12

The Men’s Wearhouse, Inc.

Computation of Ratio of Earnings to Fixed Charges

(In thousands, except ratio data)

	Fiscal Year Ended(1)
	January 31, 2015			February 1, 2014			February 2, 2013			January 28, 2012			January 29, 2011
Earnings
Earnings before income taxes	$	5,376		$	126,808		$	197,672		$	184,410		$	100,530
Add:
Fixed charges	145,771			61,244			57,454			55,939			54,815
Adjusted Earnings	151,147			188,052			255,126			240,349			155,345
Fixed Charges:
Interest expense	68,190			3,205			1,544			1,446			1,456
Loss on extinguishment of debt	2,158			—			—						—
Portion of rent expense under operating leases deemed to be the equivalent of interest	77,581			58,039			55,910			54,493			53,359
Total Fixed Charges	145,771			61,244			57,454			55,939			54,815
Ratio of Earnings to Fixed Charges(2)	1.0		x	3.1		x	4.4		x	4.3		x	2.8		x

(1)  All fiscal years for which financial information is included herein had 52 weeks with the exception of the fiscal year ended February 2, 2013 which had 53 weeks.

(2)  For purposes of computing the ratio of earnings to fixed charges, earnings consist of earnings before income taxes plus fixed charges.  Fixed charges consists of interest incurred on indebtedness, including amortization of debt expenses including any discount on indebtedness, loss on extinguishment of debt, if any, and the portion of rental expense under operating leases deemed to be the equivalent of interest.