EX-12 7 dex12.txt RATIO OF EARNINGS TO FIXED CHARGES EXHIBIT 12 ---------- THE LIMITED, INC. AND SUBSIDIARIES RATIO OF EARNINGS TO FIXED CHARGES (Thousands)
Year Ended ------------------------------------------------------------------------------------ February 3, 2001 January 29, 2000 January 30, 1999 January 31, 1998 February 1, 1997 ---------------- ---------------- ---------------- ---------------- ---------------- Adjusted Earnings ----------------- Pretax earnings $758,905 $831,759 $2,351,494 $390,653 $675,088 Portion of minimum rent ($653,820 in 2000, 217,940 223,987 229,747 246,162 237,419 $671,960 in 1999, $689,240 in 1998, $738,487 in 1997, and $712,258 in 1996) representative of interest Interest on indebtedness 58,244 78,297 68,528 68,728 75,363 Minority interest 69,345 72,623 63,616 55,610 45,466 ------------ ------------ ------------ ------------ ------------ Total earnings as adjusted $1,104,434 $1,206,666 $2,713,385 $761,153 $1,033,336 ============ ============ ============ ============ ============ Fixed Charges ------------- Portion of minimum rent representative of interest $217,940 $223,987 $229,747 $246,162 $237,419 Interest on indebtedness 58,244 78,297 68,528 68,728 75,363 ------------ ------------ ------------ ------------ ------------ Total fixed charges $276,184 $302,284 $298,275 $314,890 $312,782 ============ ============ ============ ============ ============ Ratio of earnings to fixed charges 4.00x 3.99x 9.10x 2.42x 3.30x ============ ============ ============ ============ ============