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 September 30, Ended December 31,
-------------------- ----------------------------------------------
1997 1996 1996 1995 1994 1993 1992
--------- -------- -------- -------- -------- -------- -------
Consolidated Income (Loss) from Continuing Operations
before Income Taxes 381.4 (692.3) 337.5 (643.0) 392.2 288.1 161.4
Adjustments:
Interest during construction 2.3 (21.2) (1.1) (20.2) - - -
Distributed (Undistributed) equity income 1.6 3.6 1.5 (7.9) (0.9) (0.1) (0.1)
Fixed charges* 166.5 1,181.3 184.6 1,061.3 33.7 120.0 33.0
--------- -------- -------- -------- -------- -------- -------
Earnings Available 551.8 471.4 522.5 390.2 425.0 408.0 194.3
--------- -------- -------- -------- -------- -------- -------
Fixed Charges:
Interest on long-term and short-term debt 145.0 1,100.1 150.8 987.2 0.7 3.1 4.9
Other interest 0.9 60.7 13.5 53.6 14.1 98.4 8.8
Portion of rentals representing interest 20.6 20.5 20.3 20.5 18.9 18.5 19.3
--------- -------- -------- -------- -------- -------- -------
Total Fixed Charges **, *** 166.5 1,181.3 184.6 1,061.3 33.7 120.0 33.0
--------- -------- -------- -------- -------- -------- -------
Ratio of Earnings Before Taxes to Fixed Charges 3.31 N/A(a) 2.83 N/A(a) 12.61 3.40 5.89
========= ======== ======== ======== ======== ======== =======
(a) To achieve a one-to-one coverage, the Corporation would need an additional
$709.9 and $671.1 million of earnings, for the twelve months ended September 30,
1996 and the twelve months ended December 31, 1995, respectively.
* Amounts for the twelve months ended September 30, 1996 and December 31, 1992
through December 31, 1996 have been restated to conform to 1997 presentation.
** 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 September 30, 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.