Exhibit 12

FOOT LOCKER, INC.

COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES

(Unaudited)

($ in millions)

	Thirteen weeks
	ended				Fiscal year ended
	May 2,		May 3,		Jan. 31,		Feb. 1,		Feb. 2,		Jan. 28,		Jan. 29,
	2015		2014		2015		2014		2013		2012		2011
NET EARNINGS
Net income	$	184	$	162	$	520	$	429	$	397	$	278	$	169
Income tax expense		106		92		289		234		210		157		88
Interest expense, excluding capitalized interest		3		3		11		11		11		13		14
Portion of rents deemed representative of the interest factor (1/3)		62		59		249		236		222		218		213
	$	355	$	316	$	1,0699	$	910	$	840	$	666	$	484
FIXED CHARGES
Gross interest expense	$	3	$	3	$	11	$	11	$	11	$	13	$	14
Portion of rents deemed representative of the interest factor (1/3)		62		59		249		236		222		218		213
	$	65	$	62	$	260	$	247	$	233	$	231	$	227
RATIO OF EARNINGS TO FIXED CHARGES		5.5		5.1		4.1		3.7		3.6		2.9		2.1