EXHIBIT 12
MASCO HOME FURNISHINGS GROUP
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
(DOLLARS IN MILLIONS)
HISTORICAL
-----------------------------------------------------
PRO FORMA
DECEMBER 31, -----------------------
------------------------------------------ JUNE 30, DECEMBER 31, JUNE 30,
1991 1992 1993 1994 1995 1996 1995 1996
------ ------ ------ ------ ------ -------- ------------ --------
EARNINGS BEFORE INCOME
TAXES AND FIXED CHARGES:
Income (loss) before
income taxes............. $(53.6) $(24.1) $(17.7) $(17.7) $ (9.3) $ 2.6 $ 49.7 $ 28.4
Deduct/add equity in
undistributed (earnings)
loss of
fifty-percent-or-less
owned companies......... 0.1 -- (0.1) 1.8 1.5 0.7 1.5 0.7
Add interest on
indebtedness............. 86.0 84.1 82.7 87.1 94.8 44.5 65.6 32.4
Add one-quarter rentals... 3.6 5.4 5.5 4.8 5.4 2.6 5.4 2.6
------ ------ ------ ------ ------ -------- ------------ --------
Earnings before income
taxes and fixed
charges............. $ 36.1 $ 65.4 $ 70.4 $ 76.0 $ 92.4 $ 50.4 $122.2 $ 64.1
------ ------ ------ ------ ------ -------- ------------ --------
------ ------ ------ ------ ------ -------- ------------ --------
FIXED CHARGES:
Interest on indebtedness.. $ 88.6 $ 84.7 $ 83.5 $ 88.2 $ 95.9 $ 45.0 $ 66.7 $ 32.9
One-quarter rentals....... 3.6 5.4 5.5 4.8 5.4 2.6 5.4 2.6
------ ------ ------ ------ ------ -------- ------------ --------
$ 92.2 $ 90.1 $ 89.0 $ 93.0 $101.3 $ 47.6 $ 72.1 $ 35.5
Ratio of earnings to fixed
charges.................. (a) (a) (a) (a) (a) 1.1 1.7 1.8
- -------------------
(a) Earnings were insufficient to cover fixed charges by $56.1, $24.7, $18.6,
$17.0 and $8.9 for the years ended December 31, 1991 through 1995,
respectively, and by $4.7 for the six months ended June 30, 1995.