EXHIBIT NO. (12)
CMS ENERGY EXHIBIT (12)
RATIO OF EARNINGS TO FIXED CHARGES
(Millions of Dollars)
Six Months
Ended Years Ended December 31
June 30, 1994 1993 1992 1991 1990 1989
------------- ------ ------ ------ ------ ------
(b) (c)(d) (e)
Earnings as Defined (a)
Net income $ 108 $ 155 $(297) $(262) $(494) $ 312
Income taxes 64 75 (146) (94) 25 170
Exclude equity basis subsidiaries (6) (6) 10 10 13 1
Fixed charges as defined, adjusted
to exclude capitalized interest
of $3, $5, $3, $5, $38 and $177
million for the three months ended
June 30, 1994 and for the years
ended December 31, 1993, 1992, 1991,
1990 and 1989, respectively 111 245 228 364 317 207
------ ------ ------ ------ ------ -----
Earnings as defined $ 277 $ 469 $(205) $ 18 $(139) $ 690
Fixed charges as defined(a)
Interest on long-term debt $ 93 $ 204 $ 169 $ 274 $ 293 $ 314
Estimated interest portion of
lease rentals 5 12 16 17 18 15
Other interest charges 6 23 35 68 33 33
Include equity basis subsidiaries - - - - - 3
Preferred and preference
stock dividend 15 17 16 15 17 28
------ ------ ------ ------ ------ -----
Fixed charges as defined $ 119 $ 256 $ 236 $ 374 $ 361 $ 393
====== ====== ====== ====== ====== =====
Ratio of earnings to fixed charges 2.33 1.83 - - - 1.76
====== ====== ====== ====== ====== =====
<FN>
NOTES:
(a) Earnings and fixed charges as defined in instructions for Item 503 of Regulation S-K.
(b) For the year ended December 31, 1992, fixed charges exceeded earnings by $441 million. Earnings as defined include
a $520 million pre-tax loss on the settlement of MCV Power Purchases, $(15) million for potential customer refunds and
other reserves related to 1992 but recorded in 1991, and $6 million relating to CMS Generation Company's reduction in
its investment in The Oxford Energy Company. The ratio of earnings to fixed charges would have been 1.30 excluding
these amounts.
(c) Excludes an extraordinary after-tax loss of $14 million.
(d) For the year ended December 31, 1991, fixed charges exceeded earnings by $356 million. Earnings as defined include
pre-tax losses of $398 million for write-downs and reserve amounts related to the abandonment of the Midland nuclear
plant, $76 million for potential customer refunds and other reserves, and $51 million relating to CMS Generation
Company's reduction in its investment in The Oxford Energy Company. The ratio of earnings to fixed charges would have
been 1.45 excluding these amounts.(e) For the year ended December 31, 1990, fixed charges exceeded earnings by $500
million. Earnings as defined include pre-tax losses of $847 million for write-downs and reserve amounts related to the
abandonment of the Midland nuclear plant. The ratio of earnings to fixed charges would have been 1.96 excluding these
amounts.
/TABLE