EX-12 3 lb128201710kex12.htm COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES Exhibit


Exhibit 12
L Brands, Inc.
Computation of Ratio of Earnings to Fixed Charges

 
Fiscal Year Ended
 
January 28, 2017
 
January 30, 2016
 
January 31, 2015
 
February 1, 2014
 
February 2, 2013
 
 
 
 
 
 
 
 
 
 
Earnings:
($ in millions)
Income before income taxes,
  noncontrolling interest and cumulative
  effect of change in accounting principle
$
1,696

 
$
1,935

 
$
1,636

 
$
1,446

 
$
1,280

Fixed charges (excluding capitalized
  interest)
547

 
471

 
443

 
429

 
426

Distributions from equity method
  investments, net of income or loss from
  equity investees
12

 
7

 
(4
)
 
49

 
11

Total earnings
$
2,255

 
$
2,413

 
$
2,075

 
$
1,924

 
$
1,717

 
 
 
 
 
 
 
 
 
 
Fixed charges:
 
 
 
 
 
 
 
 
 
Portion of minimum rent
  representative of interest
$
153

 
$
137

 
$
119

 
$
114

 
$
107

Interest on indebtedness (including
  capitalized interest)
396

 
337

 
326

 
314

 
317

Total fixed charges
$
549

 
$
474

 
$
445

 
$
428

 
$
424

 
 
 
 
 
 
 
 
 
 
Ratio of earnings to fixed charges
4.1

 
5.1

 
4.7

 
4.5

 
4.1

 
For the purpose of calculating the ratios of earnings to fixed charges, we calculate earnings by adding fixed charges and distributions from equity method investees, net of income or losses from equity method investees, to pre-tax income from continuing operations before noncontrolling interests in consolidated subsidiaries and cumulative effect of changes in accounting principle. Fixed charges include total interest and a portion of rent expense, which we believe is representative of the interest factor of our rent expense. Interest associated with income tax liabilities is excluded from our calculation.