1
Exhibit 12
THE COLUMBIA GAS SYSTEM, INC. AND SUBSIDIARIES
----------------------------------------------
Statements of Ratio of Earnings to Fixed Charges and Preferred Stock Dividends
------------------------------------------------------------------------------
($ in millions)
Twelve Months Twelve Months
Ended March 31, Ended December 31,
---------------------- ------------------------
1997 1996 1996 1995
---- ---- ---- ----
Consolidated Income (Loss) from Continuing Operations
before Income Taxes .............................................. 330.6 (616.6) 337.5 (643.0)
Adjustments:
Interest during construction .................................... (1.4) (20.4) (1.1) (20.2)
Distributed (Undistributed) equity income........................ 1.7 (2.8) 1.5 (7.9)
Fixed charges.................................................... 161.2 1,079.4 164.3 1,040.8
----- ------- ----- -------
Earnings Available............................................. 492.1 439.6 502.2 369.7
----- ------- ----- -------
Fixed Charges:
Interest on long-term and short-term debt........................ 146.6 1,028.3 150.8 987.2
Other interest................................................... 14.7 51.1 13.5 53.6
Portion of rentals representing interest......................... 20.4 20.7 20.3 20.5
----- ------- ----- -------
Total Fixed Charges *, **.......................................... 181.7 1,100.1 184.6 1,061.3
----- ------- ----- -------
Ratio of Earnings Before Taxes to Fixed Charges.................... 2.71 N/A(a) 2.72 N/A(a)
===== ======= ===== =======
Twelve Months
Ended December 31,
----------------------------------
1994 1993 1992
---- ---- ----
Consolidated Income (Loss) from Continuing Operations
before Income Taxes .............................................. 392.2 288.1 161.4
Adjustments:
Interest during construction .................................... - - -
Distributed (Undistributed) equity income........................ (0.9) (0.1) (0.1)
Fixed charges.................................................... 14.8 101.5 13.7
----- ----- -----
Earnings Available............................................. 406.1 389.5 175.0
----- ----- -----
Fixed Charges:
Interest on long-term and short-term debt........................ 0.7 3.1 4.9
Other interest................................................... 14.1 98.4 8.8
Portion of rentals representing interest......................... 18.9 18.5 19.3
----- ----- -----
Total Fixed Charges *, **.......................................... 33.7 120.0 33.0
----- ----- -----
Ratio of Earnings Before Taxes to Fixed Charges.................... 12.05 3.25 5.30
===== ===== =====
(a) To achieve a one-to-one coverage, the Corporation would need an additional
$660.5 and $691.6 million of earnings, for the twelve months ended March 31,
1996 and the twelve months ended December 31, 1995, respectively.
* This amount excludes approximately $230 million, $210 million and $204
million of interest expense not recorded for the twelve months ended December
31, 1994, 1993 and 1992, respectively. This amount includes interest expense of
$982.9 million including the write-off of unamortized discounts on debentures
recorded in 1995. Reference is made to the Statements of Consolidated Income
for the quarterly period ended March 31, 1996, as reported in Form 10-Q.
**This amount excludes $8.6 million of interest expense not recorded with
respect to the registrant's guarantee of LESOP Trust's debentures for the
twelve months ended December 31, 1994, 1993 and 1992.