Exhibit 12.1
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.