EX-12 6 a2183971zex-12.htm EXHIBIT 12
QuickLinks -- Click here to rapidly navigate through this document

Exhibit 12

THE HOME DEPOT, INC. AND SUBSIDIARIES
RATIO OF EARNINGS TO FIXED CHARGES
($ in millions, except ratio data)

		Fiscal Year⁽¹⁾
		2003			2004			2005			2006			2007
Earnings From Continuing Operations Before Income Taxes		$	6,762		$	7,790		$	8,967		$	8,502		$	6,620
Less: Capitalized Interest			(50	)		(40	)		(51	)		(47	)		(46	)
Add:
	Portion of Rental Expense under operating leases deemed to be the equivalent of interest		142			162			177			257			279
	Interest Expense		111			109			192			437			741

Adjusted Earnings		$	6,965		$	8,021		$	9,285		$	9,149		$	7,594

Fixed Charges:
	Interest Expense	$	111		$	109		$	192		$	437		$	741
	Portion of Rental Expense under operating leases deemed to be the equivalent of interest		142			162			177			257			279

Total Fixed Charges		$	253		$	271		$	369		$	694		$	1,020

Ratio of Earnings to Fixed Charges⁽²⁾			27.5	x		29.6	x		25.2	x		13.2	x		7.4	x

(1): Fiscal years 2007, 2006, 2005, 2004 and 2003 refer to the fiscal years ended February 3, 2008, January 28, 2007, January 29, 2006, January 30, 2005 and February 1, 2004, respectively. Fiscal year 2007 includes 53 weeks. Fiscal years 2003 through 2006 include 52 weeks.
(2): For purposes of computing the ratios of earnings to fixed charges, "earnings" consist of earnings from continuing operations before income taxes plus fixed charges, excluding capitalized interest. "Fixed charges" consist of interest incurred on indebtedness including capitalized interest, amortization of debt expenses and the portion of rental expense under operating leases deemed to be the equivalent of interest. The ratios of earnings to fixed charges are calculated as follows:

(earnings from continuing operations before income taxes)+(fixed charges)-(capitalized interest)
(fixed charges)