Exhibit 12

FOOT LOCKER, INC.

COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES

(Unaudited)

($ in millions)

	Twenty-six weeks
	ended				Fiscal year ended
	Aug. 3,		Jul. 28,		Feb. 2,		Jan. 28,		Jan. 29,		Jan. 30,		Jan. 31,
	2013		2012		2013		2012		2011		2010		2009
NET EARNINGS
Income (loss) from continuing operations	$	204	$	187	$	397	$	278	$	169	$	47	$	(79	)
Income tax expense (benefit)		118		107		210		157		88		26		(21	)
Interest expense, excluding capitalized interest		5		5		11		13		14		13		16
Portion of rents deemed representative of the interest factor		111		109		222		218		213		217		225
	$	438	$	408	$	840	$	666	$	484	$	303	$	141
FIXED CHARGES
Gross interest expense	$	5	$	5	$	11	$	13	$	14	$	13	$	16
Portion of rents deemed representative of the interest factor		111		109		222		218		213		217		225
	$	116	$	114	$	233	$	231	$	227	$	230	$	241
RATIO OF EARNINGS TO FIXED CHARGES		3.8		3.6		3.6		2.9		2.1		1.3		0.6