1 EXHIBIT 12 VENATOR GROUP, INC. VENATOR GROUP, INC. COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES ------------------------------------------------- (Unaudited) ($ in millions) Thirteen weeks ended Fiscal Year Ended ----------------- ----------------------------------------------- May 5 April 29, Feb. 3, Jan 29, Jan. 30, Jan 31, Jan.25, 2001 2000 2001 2000 1999 1998 1997 ----- ---- ---- ----- ---- ---- ----- NET EARNINGS Income from continuing operations $ 32 $ 23 $ 107 $ 59 $ 14 $185 $185 Income tax expense (benefit) 21 15 69 38 (28) 104 124 Interest expense, excluding capitalized interest 8 11 41 65 57 41 53 Portion of rents deemed representative of the interest factor (1/3) 39 43 155 170 161 146 140 ----- ---- ---- ----- ---- ---- ----- $ 100 $ 92 $372 $ 332 $204 $476 $ 502 ===== ==== ==== ===== ==== ==== ===== FIXED CHARGES Gross interest expense $ 8 $ 11 $ 42 $ 67 $ 64 $ 41 $ 53 Portion of rents deemed representative of the interest factor (1/3) 39 43 155 170 161 146 140 ----- ---- ---- ----- ---- ---- ----- $ 47 $ 54 $ 197 $ 237 $225 $187 $ 193 ==== ==== ===== ===== ==== ==== ===== RATIO OF EARNINGS TO FIXED CHARGES 2.1 1.7 1.9 1.4 0.9 2.5 2.6 Earnings were not adequate to cover fixed charges by $21 million for the fiscal year ended January 30, 1999.