EX-12 2 ex12_103004.htm

EXHIBIT 12 - STATEMENT  RE: COMPUTATION  OF  RATIO  OF  EARNINGS  TO  FIXED  CHARGES
 (UNAUDITED)


                                                  Nine Months Ended                                    Fiscal Years Ended
                                             -----------------------------     --------------------------------------------------------------------
                                              October 30,    November 1,        January 31,  February 1,   February 2,   February 3,   January 29,
                                                  2004          2003               2004          2003         2002          2001*         2000
                                             -----------------------------     --------------------------------------------------------------------

Consolidated pretax income (loss)                  $ 14,135     $ (65,367)          $ 15,994    $ 204,261     $ 120,963     $ 183,531     $ 283,949
Fixed charges (less capitalized
interest)                                           123,830       154,355            202,432      212,479       216,605       221,957       274,586
                                             -----------------------------     ---------------------------------------------------------------------

EARNINGS                                           $137,965      $ 88,988          $ 218,376    $ 416,740     $ 337,568     $ 405,488     $ 558,535
                                             =============================     =====================================================================


Interest                                          $ 110,706     $ 140,127          $ 181,065    $ 189,779     $ 192,344     $ 196,609     $ 249,514
Capitalized interest                                  2,958         1,920              2,622        2,469         5,415         4,720         5,177
Interest factor in rent expense                      13,124        14,228             21,367       22,700        24,261        25,348        25,072
                                             -----------------------------     ---------------------------------------------------------------------

FIXED CHARGES                                      $126,788      $156,275          $ 205,054    $ 214,948     $ 222,020     $ 226,677     $ 279,763
                                             =============================     =====================================================================


Ratio of earnings to fixed charges                     1.09          0.57               1.07         1.94          1.52          1.79          2.00
                                             =============================     =====================================================================

 * 53 Weeks