EX-12.1 5 esexhibit121.htm STATEMENT REGARDING COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES

                                                                                                                      Exhibit 12.1

 

Macy’s, Inc.
Computation of Historical Ratios of Earnings to Fixed Charges (a)
(in millions, except ratio data)

 

 

26 Weeks Ended

Fiscal Year Ended

 

8/3/2013

2/2/13

1/28/12

1/29/11

1/30/2010

1/31/2009

Income (loss)

          before income taxes

  $776

  $2,102

  $1,968

  $1,320

  $507

$(4,938)

Add:   Interest Expense

194

562

447

579

562

588

            Portion of rents representative of

              the interest factor

54

106

106

105

106

110

Adjusted Income (loss)

   $1,024

   $2,770

   $2,521

  $2,004

  $1,175

$(4,240)

Fixed Charges:

 

 

 

 

 

 

            Interest Expense

194

562

447

579

562

588

            Capitalized Interest

5

15

8

5

5

11

            Portion of rents representative of the

              interest factor

54

106

106

105

106

110

Total Fixed Charges

   $253

   $683

   $561

  $689

  $673

$709

Ratio of earnings (losses) to fixed charges (b)

4.0x

4.1x

4.5x

2.9x

1.7x

— (b)

                               

(a)           For purposes of determining the ratio of earnings (loss) to fixed charges, earnings (loss) consist of income (loss) before income taxes plus fixed charges (excluding interest capitalized). Fixed charges represent interest incurred, premium on early retirement of debt, amortization of debt expenses, and that portion of rental expenses on operating leases deemed to be the equivalent of interest.

(b)           For the fiscal year ended January 31, 2009, our earnings were insufficient to cover our fixed charges by $4.95 billion.