Exhibit 12

Toys “R” Us, Inc.

Computation of Historical Ratios of Earnings to Fixed Charges ^(a) 

(In Millions, Except Ratio Data)

	Fiscal Years Ended
($ In millions)	January 31, 2015			February 1, 2014			February 2, 2013			January 28, 2012			January 29, 2011
Consolidated pretax (loss) earnings from continuing operations	(256		)	$	(867	)	$	92		$	150		$	132
Noncontrolling interest	4			3			1			2			(1		)
Interest capitalized during period	—			—			(1		)	(1		)	(1		)
Total fixed charges	631			714			716			688			756
Adjusted earnings (loss) from continuing operations	$	379		$	(150	)	$	808		$	839		$	886
Fixed Charges
Interest expense	451			$	524		$	480		$	442		$	521
Interest capitalized during period	—			—			1			1			1
Interest portion of rental expense	180			190			235			245			234
Total Fixed Charges	$	631		$	714		$	716		$	688		$	756
Ratio of Earnings to Fixed Charges	0.60			(0.21		)	1.13			1.22			1.17

(a) For purposes of calculating the ratio of earnings to fixed charges, earnings (loss) were calculated by adding (i) earnings (loss) from continuing operations before noncontrolling interest and income taxes, (ii) interest expense, including the portion of rents representative of an interest factor and (iii) amortization of debt issuance costs. Fixed charges consist of interest expense, amortization of debt issuance costs and the portions of rents representative of an interest factor.

Rent expense, net of sublease income	$	601		$	609		$	628		$	588		$	570
Capitalization factor	3.7			4.4			4.6			5.2			5.0
Weighted average cost of long-term debt	8.1		%	7.1		%	8.1		%	8.0		%	8.2		%
Interest in rent expense	$	180		$	190		$	235		$	245		$	234
% of interest to rent expense	30		%	31		%	37		%	42		%	41		%