<Page> Exhibit 12 HASBRO, INC. AND SUBSIDIARIES Computation of Ratio of Earnings to Fixed Charges Fiscal Years Ended in December (Thousands of Dollars) <Table> <Caption> 2003 2002 2001 2000 1999 ---------- ---------- ---------- ---------- ---------- Earnings available for fixed charges: Net earnings (loss) $ 157,664 (170,674) 59,732 (144,631) 188,953 Add: Cumulative effect of accounting change 17,351 245,732 1,066 - - Fixed charges 68,467 99,209 126,323 135,302 88,456 Taxes on income 69,049 29,030 35,401 (81,355) 84,892 ---------- ---------- ---------- ---------- ---------- Total $ 312,531 203,297 222,522 (90,684) 362,301 ========== ========== ========== ========== ========== Fixed charges: Interest on long-term debt $ 44,461 69,480 86,244 74,206 25,068 Other interest charges 6,413 8,019 17,444 40,215 44,272 Amortization of debt expense 1,588 1,843 3,031 1,724 425 Rental expense representa- tive of interest factor 16,005 19,867 19,604 19,157 18,691 ---------- ---------- ---------- ---------- ---------- Total $ 68,467 99,209 126,323 135,302 88,456 ========== ========== ========== ========== ========== Ratio of earnings to fixed charges 4.56 2.05 1.76 (0.67) 4.10 ========== ========== ========== ========== ========== </Table>