EXHIBIT 12
HASBRO, INC. AND SUBSIDIARIES
Computation of Ratio of Earnings to Fixed Charges
Six Months and Quarter Ended July 2, 2006
(Thousands of Dollars)
Six
Months
Quarter
------
-------
Earnings available for
fixed charges:
Net earnings
$ 22,189
27,088
Add:
Fixed charges
19,588
9,689
Taxes on income
4,860
5,414
------ ------
Total
$ 46,637
42,191
======
======
Fixed charges:
Interest on long-term
debt
$ 11,977
5,688
Other interest charges
824
306
Amortization of debt
expense
1,137
818
Rental expense representa-
tive of interest factor
5,650
2,877
------
------
Total
$ 19,588
9,689
======
======
Ratio of earnings to fixed
charges
2.38
4.35
======
======