Please wait

Exhibit 12.1

Columbia Pipeline Group, Inc.

Ratio of Earnings to Fixed Charges

	December 31, 2015			December 31, 2014			December 31, 2013			December 31, 2012			December 31, 2011
Earnings as defined in item 503(d) of Regulation S-K:
Add:
Pretax income from continuing operations(1)(2)	$	400,022,618		$	391,832,675		$	382,318,903		$	333,308,059		$	311,174,194
Fixed Charges	106,114,018			65,365,429			44,984,288			32,043,502			30,907,607
Amortization of capitalized interest(3)	—			—			—			—			—
Distributed income of equity investees	57,243,010			37,800,000			32,125,000			34,850,000			18,750,000
Share of pre-tax losses of equity investees for which charges arising guarantees are included in fixed charges	—			—			—			—			—
Deduct:
Interest capitalized(3)	—			—			—			—			—
Preference security dividend requirements of consolidated subsidiaries(4)	—			—			—			—			—
Noncontrolling interest in pre-tax income of subsidiaries that have not incurred fixed charges	—			—			—			—			—
	$	563,379,646		$	494,998,104		$	459,428,191		$	400,201,561		$	360,831,801
Fixed charges as defined in item 503(d) of Regulation S-K:
Interest on long-term debt	$	98,527,286		$	61,560,284		$	40,611,359		$	26,060,109		$	25,424,998
Other interest	4,467,154			3,805,145			4,372,929			5,983,393			5,482,609
Capitalized interest during period(3)	—			—						—			—
Amortization of premium, reacquisition premium, discount and expense on debt, net	3,119,578			—			—			—			—
Interest portion of rent expense	—			—			—			—			—
Non-controlling interest	—			—			—			—			—
	$	106,114,018		$	65,365,429		$	44,984,288		$	32,043,502		$	30,907,607
Plus preferred stock dividends:
Preferred dividend requirements of subsidiary	—			—			—			—			—
Preferred dividend requirements factor	0.67			0.61			0.65			0.62			0.62
Preference security dividend requirements of consolidated subsidiaries(4)	—			—			—			—			—
Fixed charges	106,114,018			65,365,429			44,984,288			32,043,502			30,907,607
	$	106,114,018		$	65,365,429		$	44,984,288		$	32,043,502		$	30,907,607
Ratio of earnings to fixed charges	5.31			7.57			10.21			12.49			11.67

⁽¹⁾ Income Statement amounts have been adjusted for discontinued operations.

⁽²⁾ Excludes income or loss from equity investees.

⁽³⁾ CPG follows FASB ASC Topic 980, Regulated Operations, and therefore does not add amortization of capitalized interest or subtract interest capitalized in determining earnings, nor reduces fixed charges for Allowance for Funds Used During Construction.

⁽⁴⁾ Preferred dividends, as defined by SEC regulation S-K, are computed by dividing the preferred dividend requirement by one minus the effective income tax rate applicable to continuing operations.