CONSOLIDATED EDISON INC
8-K, 2000-02-29
ELECTRIC & OTHER SERVICES COMBINED
Previous: SPIROS DEVELOPMENT CORP II INC, 8-K, 2000-02-29
Next: SALOMON BROTHERS VARIABLE SERIES FUNDS INC, NT-NSAR, 2000-02-29





                       SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549


                                -------------------


                                    Form 8-K

                                 Current Report

                       Pursuant to Section 13 or 15(d) of
                       the Securities Exchange Act of 1934


                          Date of Report: February 28, 2000





<TABLE>
<S>                 <C>                                                   <C>            <C>
Commission          Exact name of registrant as specified in its charter  State of       I.R.S. Employer
File Number         and principal office address and telephone number     Incorporation  I.D. Number

1-14514             Consolidated Edison, Inc.                             New York       13-3965100
                    4 Irving Place, New York, New York 10003
                    (212) 460-4600

</TABLE>

<PAGE>



                                       - 2 -




                    INFORMATION TO BE INCLUDED IN THE REPORT

ITEM 5.  OTHER EVENTS

     Dr. George Campbell, Jr., was elected to the Board of Directors,  effective
February 17, 2000. Dr. Campbell is the President and Chief Executive  Officer of
the National Action Council for Minorities in Engineering.


ITEM 7.  FINANCIAL STATEMENTS AND EXHIBITS


(c)   Exhibits


23    Consent of PricewaterhouseCoopers LLP

27    Financial  Data Schedule.  (To the extent  provided in Rule 402 of
      Regulation S-T,  this  exhibit  shall  not be  deemed  "filed",  or
      otherwise  subject  to liabilities, or be deemed part of a registration
      statement.)

99.1  Consolidated balance sheet and statement of capitalization at December 31,
      1999 and 1998, and related consolidated  statements of income, of retained
      earnings,  and of cash  flows  for each of the three  years in the  period
      ended December 31, 1999, and the notes thereto,  of  Consolidated  Edison,
      Inc. and its subsidiaries ("1999 Financial Statements").

99.2  Report of PricewaterhouseCoopers  LLP, dated February 17, 2000, relating
      to the 1999 Financial Statements.

99.3  Management's Discussion and Analysis of Financial Condition and Results of
      Operations, dated February 17, 2000 relating to the 1999 Financial
      Statements.





<PAGE>


                                       - 3 -


                                    SIGNATURE


Pursuant to the requirements of the Securities Exchange Act of 1934,  Registrant
has duly  caused  this  report  to be signed  on its  behalf by the  undersigned
hereunto duly authorized.


                                          CONSOLIDATED EDISON, INC.



                                          By:   Hyman Schoenblum
                                                Hyman Schoenblum
                                                Vice President, Controller
                                                   and Chief Accounting Officer



DATE:  February 28, 2000




                            CONSOLIDATED EDISON, INC.

                           Ratio of Earnings to Fixed Charges
                               Twelve Months Ended
                             (Thousands of Dollars)

<TABLE>
<CAPTION>

                                       YEAR      YEAR        YEAR       YEAR       YEAR
                                       1995      1996        1997       1998       1999
<S>                                   <C>      <C>         <C>        <C>         <C>


Earnings
     Net Income Available
     for Common                      $688,285   $688,169     $694,479   $712,742    $700,615
     Preferred
     Dividends                         35,565      5,916 **    18,344     17,007      13,593
     Federal Income
     Tax                              328,600    355,590      357,100    318,980     838,213
     Federal Income Tax
     Deferred                          78,330     49,510       31,450     95,140    (428,008)
     Investment Tax Credits
     Deferred                          (9,310)    (8,910)      (8,830)   (8,710)     (37,380)
                                     ---------- ---------   ---------- ---------   ---------

         Earnings Before Federal
         Income Tax                  1,121,470  1,090,275   1,092,543  1,135,159   1,087,033

Fixed Charges*                         350,254    343,308     353,689    345,513     357,178
                                     ---------- ---------   ---------- ---------    ---------
    Earnings Before Federal Income
     Tax and Fixed Charges          $1,471,724 $1,433,583  $1,446,232 $1,480,672  $1,444,211
                                     ----------  ---------  ---------- ---------   ---------



* Fixed Charges

     Interest on
     Long-Term Debt                   $287,842   $296,443    $306,109   $294,894    $305,879
     Amort. of Debt Discount,
     Premium and Expense                14,075     11,376      12,049     13,777      13,514
     Interest on Component
     of Rentals                         19,383     18,157      18,448     18,442      17,720
     Other Interest                     28,954     17,332      17,083     18,400      20,065
                                     ---------- ---------    ----------  ---------  ---------

         Total Fixed Charges          $350,254   $343,308    $353,689   $345,513     $357,178
                                     --------- ----------   ---------- ---------   ---------



     Ratio of Earnings to                4.20      4.18        4.09       4.29         4.04
     Fixed Charges

</TABLE>




     ** Reflects gain on refunding
     of preferred stock



                                                EXHIBIT 23 TO FORM 8-K REPORT



                       Consent of Independent Accountants

We  hereby  consent  to the  incorporation  by  reference  of our  report  dated
February 17, 2000 included in Exhibit 99.2 of this Current Report on Form 8-K of
Consolidated Edison, Inc.("Con Edison") in: (i) the Prospectus constituting part
of Con Edison's  Registration  Statement on Form S-3 (No. 333-69013) relating to
the Con Edison Automatic  Dividend  Reinvestment and Cash Payment Plan; (ii) the
Prospectus  constituting part of Con Edison's Registration Statement on Form S-8
(No.  333-04463-99) relating to the Con Edison 1996 Stock Option Plan; and (iii)
the Prospectus  constituting part of Con Edison's Registration Statement on Form
S-8 (No.  333-48475) relating to The Consolidated Edison Discount Stock Purchase
Plan.




PricewaterhouseCoopers LLP
New York, NY

February 28, 2000


<TABLE> <S> <C>


<ARTICLE>                     UT

<LEGEND>                      The schedule contains summary financial
                              information extracted from Consolidated
                              Balance Sheet, Income Statement and Statement of
                              Cash Flows for Consolidated
                              Edison, Inc. and is qualified in its entirety
                              by reference to such financial statements
                              and the notes thereto.

</LEGEND>
<CIK>  0001047862
<NAME> Consolidated Edison, Inc.
<MULTIPLIER>                  1,000

<S>                            <C>
<FISCAL-YEAR-END>               Dec-31-1999

<PERIOD-END>                    Dec-31-1999

<PERIOD-TYPE>                   12-Mos

<BOOK-VALUE>                    Per-Book

<TOTAL-NET-UTILITY-PLANT>       11,353,845

<OTHER-PROPERTY-AND-INVEST>     487,918

<TOTAL-CURRENT-ASSETS>          1,714,565

<TOTAL-DEFERRED-CHARGES>        1,975,148

<OTHER-ASSETS>                      0

<TOTAL-ASSETS>                  15,531,476

<COMMON>                        588,720

<CAPITAL-SURPLUS-PAID-IN>       857,509

<RETAINED-EARNINGS>             3,965,778

<TOTAL-COMMON-STOCKHOLDERS-EQ>  5,412,007

           37,050

                     212,563

<LONG-TERM-DEBT-NET>            4,524,604

<SHORT-TERM-NOTES>              495,371

<LONG-TERM-NOTES-PAYABLE>           0

<COMMERCIAL-PAPER-OBLIGATIONS>      0

<LONG-TERM-DEBT-CURRENT-PORT>   395,000

           0

<CAPITAL-LEASE-OBLIGATIONS>     34,544

<LEASES-CURRENT>                2,656

<OTHER-ITEMS-CAPITAL-AND-LIAB>  4,417,681

<TOT-CAPITALIZATION-AND-LIAB>   15,531,476

<GROSS-OPERATING-REVENUE>       7,491,323

<INCOME-TAX-EXPENSE>            399,716

<OTHER-OPERATING-EXPENSES>      6,071,808

<TOTAL-OPERATING-EXPENSES>      6,471,524

<OPERATING-INCOME-LOSS>         1,019,799

<OTHER-INCOME-NET>              31,972

<INCOME-BEFORE-INTEREST-EXPEN>  1,051,771

<TOTAL-INTEREST-EXPENSE>        337,563

<NET-INCOME>                    714,208

     13,593

<EARNINGS-AVAILABLE-FOR-COMM>   700,615

<COMMON-STOCK-DIVIDENDS>        478,155

<TOTAL-INTEREST-ON-BONDS>       319,393

<CASH-FLOW-OPERATIONS>          1,205,370

<EPS-BASIC>                     3.14

<EPS-DILUTED>                     3.13




</TABLE>


                           CONSOLIDATED BALANCE SHEET

                           CONSOLIDATED EDISON, INC.

<TABLE>
<CAPTION>
                                                                     AT DECEMBER 31
                                                              -----------------------------
                                                                 1999              1998
                                                              -----------       -----------
                                                                 (THOUSANDS OF DOLLARS)
<S>                                                           <C>               <C>
ASSETS
UTILITY PLANT, AT ORIGINAL COST (NOTE A)
Electric....................................................  $11,323,826       $12,039,082
Gas.........................................................    2,197,735         1,838,550
Steam.......................................................      722,265           604,761
General.....................................................    1,328,544         1,204,262
Unregulated generating assets...............................       48,583                --
                                                              -----------       -----------
Total.......................................................   15,620,953        15,686,655
Less: Accumulated depreciation..............................    4,733,613         4,726,211
                                                              -----------       -----------
Net.........................................................   10,887,340        10,960,444
Construction work in progress...............................      381,804           347,262
Nuclear fuel assemblies and components, less accumulated
  amortization..............................................       84,701            98,837
                                                              -----------       -----------
NET UTILITY PLANT...........................................   11,353,845        11,406,543
                                                              -----------       -----------

CURRENT ASSETS
Cash and temporary cash investments (Note A)................      485,050           102,295
Accounts receivable--customer, less allowance for
  uncollectible accounts of $34,821 and $24,957 at December
  31, 1999 and 1998, respectively                                 647,545           521,648
Other receivables...........................................      122,474            49,381
Fuel, at average cost.......................................       24,271            33,289
Gas in storage, at average cost.............................       55,387            49,656
Materials and supplies, at average cost.....................      142,905           184,916
Prepayments.................................................      197,671           131,374
Other current assets........................................       39,262            20,984
                                                              -----------       -----------
TOTAL CURRENT ASSETS........................................    1,714,565         1,093,543
                                                              -----------       -----------

INVESTMENTS
Nuclear decommissioning trust funds.........................      305,717           265,063
Other.......................................................      182,201           113,382
                                                              -----------       -----------
TOTAL INVESTMENTS (NOTE A)..................................      487,918           378,445
                                                              -----------       -----------

DEFERRED CHARGES
Goodwill....................................................      427,496                --
Regulatory assets (Notes A and J)...........................    1,382,265         1,359,135
Other deferred charges......................................      165,387           143,737
                                                              -----------       -----------
TOTAL DEFERRED CHARGES......................................    1,975,148         1,502,872
                                                              -----------       -----------
TOTAL.......................................................  $15,531,476       $14,381,403
                                                              -----------       -----------
</TABLE>


<PAGE>
                           CONSOLIDATED BALANCE SHEET
                           CONSOLIDATED EDISON, INC.

<TABLE>
<CAPTION>
                                                                     AT DECEMBER 31
                                                              -----------------------------
                                                                 1999              1998
                                                              -----------       -----------
                                                                 (THOUSANDS OF DOLLARS)
<S>                                                           <C>               <C>
CAPITALIZATION AND LIABILITIES
CAPITALIZATION (NOTE B)
COMMON SHAREHOLDERS' EQUITY
Common stock, $.10 par value, authorized 500,000,000 shares;
  213,810,634 shares and  232,833,494  shares  outstanding,
  net of treasury stock, at December 31, 1999 and 1998,
  respectively..............................................  $ 1,482,341       $ 1,482,341
Retained earnings...........................................    4,921,089         4,700,500
Treasury stock, at cost; 21,358,500 shares and 2,654,600
  shares at December 31, 1999 and 1998, respectively........     (955,311)         (120,790)
Capital stock expense.......................................      (36,112)          (36,446)
                                                              -----------       -----------
TOTAL COMMON SHAREHOLDERS' EQUITY...........................    5,412,007         6,025,605
                                                              -----------       -----------

Preferred stock subject to mandatory redemption.............       37,050            37,050
Other preferred stock.......................................      212,563           212,563
Long-term debt .............................................    4,524,604         4,050,108
                                                              -----------       -----------
TOTAL CAPITALIZATION........................................   10,186,224        10,325,326
                                                              -----------       -----------

NONCURRENT LIABILITIES
Obligations under capital leases............................       34,544            37,295
Other noncurrent liabilities................................      305,632           203,543
                                                              -----------       -----------
TOTAL NONCURRENT LIABILITIES................................      340,176           240,838
                                                              -----------       -----------

CURRENT LIABILITIES
Long--term debt due within one year.........................      395,000           225,000
Notes payable...............................................      495,371                --
Accounts payable............................................      615,983           371,274
Customer deposits...........................................      204,421           181,236
Accrued taxes...............................................       18,389            15,670
Accrued interest............................................       60,061            76,466
Accrued wages...............................................       79,408            83,555
Other current liabilities...................................      232,706           188,186
                                                              -----------       -----------
TOTAL CURRENT LIABILITIES...................................    2,101,339         1,141,387
                                                              -----------       -----------

DEFERRED CREDITS
Accumulated deferred federal income tax (Note L)............    2,267,548         2,392,812
Regulatory liabilities (Note J).............................      636,022           281,018
Other deferred credits......................................          167                22
                                                              -----------       -----------
TOTAL DEFERRED CREDITS......................................    2,903,737         2,673,852
                                                              -----------       -----------
CONTINGENCIES (NOTE F)
TOTAL.......................................................  $15,531,476       $14,381,403
                                                              -----------       -----------
</TABLE>

   The accompanying notes are an integral part of these financial statements.



<PAGE>
                         CONSOLIDATED INCOME STATEMENT
                           CONSOLIDATED EDISON, INC.

<TABLE>
<CAPTION>
                                                                YEAR ENDED DECEMBER 31
                                                        ---------------------------------------
                                                           1999          1998          1997
                                                        -----------   -----------   -----------
                                                                (THOUSANDS OF DOLLARS)
<S>                                                     <C>           <C>           <C>
OPERATING REVENUES (NOTE A)
Electric..............................................  $ 5,792,673   $ 5,674,446   $ 5,635,575
Gas...................................................    1,000,083       959,609     1,093,880
Steam.................................................      340,026       321,932       391,799
Non-utility...........................................      358,541       137,061        74,898
                                                        -----------   -----------   -----------
TOTAL OPERATING REVENUES..............................    7,491,323     7,093,048     7,196,152
                                                        -----------   -----------   -----------
OPERATING EXPENSES
Purchased power.......................................    1,824,023     1,253,783     1,349,587
Fuel..................................................      430,050       579,006       596,824
Gas purchased for resale..............................      485,155       437,308       552,597
Other operations......................................    1,188,623     1,157,958     1,124,703
Maintenance...........................................      437,979       477,413       474,788
Depreciation and amortization (Note A)................      526,182       518,514       503,455
Taxes, other than federal income tax..................    1,179,796     1,208,102     1,181,156
Federal income tax (Notes A and L)....................      399,716       407,639       377,722
                                                        -----------   -----------   -----------
TOTAL OPERATING EXPENSES..............................    6,471,524     6,039,723     6,160,832
                                                        -----------   -----------   -----------
OPERATING INCOME......................................    1,019,799     1,053,325     1,035,320
                                                        -----------   -----------   -----------
OTHER INCOME (DEDUCTIONS)
Investment income (Note A)............................       14,842        11,801        12,214
Allowance for equity funds used during construction
  (Note A)............................................        3,810         2,431         4,448
Other income less miscellaneous deductions............      (13,571)      (14,212)       (4,100)
Federal income tax (Notes A and L)....................       26,891         2,229        (1,998)
                                                        -----------   -----------   -----------
TOTAL OTHER INCOME....................................       31,972         2,249        10,564
                                                        -----------   -----------   -----------
INCOME BEFORE INTEREST CHARGES........................    1,051,771     1,055,574     1,045,884
                                                        -----------   -----------   -----------
Interest on long-term debt............................      319,393       308,671       318,158
Other interest........................................       20,065        18,400        17,083
Allowance for borrowed funds used during construction
  (Note A)............................................       (1,895)       (1,246)       (2,180)
                                                        -----------   -----------   -----------
NET INTEREST CHARGES..................................      337,563       325,825       333,061
                                                        -----------   -----------   -----------
PREFERRED STOCK DIVIDEND REQUIREMENTS.................       13,593        17,007        18,344
                                                        -----------   -----------   -----------
NET INCOME FOR COMMON STOCK...........................  $   700,615   $   712,742   $   694,479
                                                        ===========   ===========   ===========
BASIC EARNINGS PER COMMON SHARE.......................  $      3.14   $      3.04   $      2.95
DILUTED EARNINGS PER COMMON SHARE.....................  $      3.13   $      3.04   $      2.95
AVERAGE NUMBER OF SHARES OUTSTANDING..................  223,442,315   234,307,767   235,082,063
                                                        -----------   -----------   -----------
</TABLE>

   The accompanying notes are an integral part of these financial statements.


<PAGE>
                  CONSOLIDATED STATEMENT OF RETAINED EARNINGS
                           CONSOLIDATED EDISON, INC.

<TABLE>
<CAPTION>
                                                                  YEAR ENDED DECEMBER 31
                                                           ------------------------------------
                                                              1999         1998         1997
                                                           ----------   ----------   ----------
                                                                  (THOUSANDS OF DOLLARS)
<S>                                                        <C>          <C>          <C>
BALANCE, JANUARY 1.......................................  $4,700,500   $4,484,703   $4,283,935
Less: Stock options exercised............................       1,922           --           --
Add: Orange & Rockland purchase accounting adjustment....          51           --           --
NET INCOME FOR COMMON STOCK FOR THE YEAR.................     700,615      712,742      694,479
                                                           ----------   ----------   ----------
TOTAL....................................................   5,399,244    5,197,445    4,978,414
                                                           ----------   ----------   ----------
Dividends declared on common, $2.14, $2.12 and $2.10 per
  share, respectively....................................     478,155      496,945      493,711
                                                           ----------   ----------   ----------
BALANCE, DECEMBER 31.....................................  $4,921,089   $4,700,500   $4,484,703
                                                           ==========   ==========   ==========
</TABLE>

   The accompanying notes are an integral part of these financial statements.


<PAGE>
                      CONSOLIDATED STATEMENT OF CASH FLOWS
                           CONSOLIDATED EDISON, INC.

<TABLE>
<CAPTION>
                                                                   YEAR ENDED DECEMBER 31
                                                              ---------------------------------
                                                                1999        1998        1997
                                                              ---------   ---------   ---------
                                                                   (THOUSANDS OF DOLLARS)
<S>                                                           <C>         <C>         <C>
OPERATING ACTIVITIES
Net income for common stock.................................  $ 700,615   $ 712,742   $ 694,479
PRINCIPAL NON-CASH CHARGES (CREDITS) TO INCOME
Depreciation and amortization...............................    526,182     518,514     503,455
Federal income tax deferred (excluding taxes resulting from
  divestiture of plant).....................................     41,784      86,430      22,620
Common equity component of allowance for funds used during
  construction..............................................     (3,730)     (2,364)     (4,321)
Other non-cash charges......................................     42,050      11,297      17,268
CHANGES IN ASSETS AND LIABILITIES NET OF EFFECTS FROM
  PURCHASE OF ORANGE AND ROCKLAND
Accounts receivable-customer, less allowance for
  uncollectibles............................................    (66,371)     59,515     (37,159)
Materials and supplies, including fuel and gas in storage...     56,554      14,804      31,824
Prepayments, other receivables and other current assets.....    (91,588)    (50,689)     16,062
Deferred recoverable fuel costs.............................    (66,655)     76,288       3,161
Cost of removal less salvage................................    (71,451)    (72,033)    (73,719)
Accounts payable............................................    167,598     (68,840)      8,999
Other-net ..................................................    (29,618)    104,165     103,490
                                                              ---------   ---------   ---------
NET CASH FLOWS FROM OPERATING ACTIVITIES....................  1,205,370  1,389,829   1,286,159
                                                              ---------   ---------   ---------
INVESTING ACTIVITIES INCLUDING CONSTRUCTION
Construction expenditures...................................   (678,157)   (618,844)   (654,221)
Nuclear fuel expenditures...................................    (16,537)     (7,056)    (14,579)
Contributions to nuclear decommissioning trust..............    (21,301)    (21,301)    (21,301)
Common equity component of allowance for funds used during
  construction..............................................      3,730       2,364       4,321
Payment for purchase of Orange and Rockland, net of cash and
  cash equivalents..........................................   (509,083)         --          --
Divestiture of utility plant (net of federal income tax)....  1,138,750          --          --
Unregulated subsidiary investments..........................   (101,953)    (24,072)    (66,032)
                                                              ---------   ---------   ---------
NET CASH FLOWS FROM INVESTING ACTIVITIES INCLUDING
  CONSTRUCTION..............................................   (184,551)   (668,909)   (751,812)
                                                              ---------   ---------   ---------
FINANCING ACTIVITIES INCLUDING DIVIDENDS
Repurchase of common stock..................................   (817,399)   (115,247)         --
Net proceeds from short-term debt...........................    430,196          --          --
Issuance of long-term debt..................................    767,689     460,000     480,000
Retirement of long-term debt................................   (225,000)   (200,000)   (106,256)
Advance refunding of preferred stock and long-term debt.....   (300,000)   (773,645)         --
Issuance and refunding costs................................    (16,440)     (8,864)     (8,930)
Funds held for refunding of debt............................         --     328,874    (328,874)
Common stock dividends......................................   (477,110)   (493,201)   (493,711)
                                                              ---------   ---------   ---------
NET CASH FLOWS FROM FINANCING ACTIVITIES INCLUDING
  DIVIDENDS.................................................   (638,064)   (802,083)   (457,771)
                                                              ---------   ---------   ---------
NET INCREASE (DECREASE) IN CASH AND TEMPORARY CASH
  INVESTMENTS...............................................    382,755     (81,163)     76,576
                                                              ---------   ---------   ---------
CASH AND TEMPORARY CASH INVESTMENTS AT JANUARY 1............    102,295     183,458     106,882
                                                              ---------   ---------   ---------
CASH AND TEMPORARY CASH INVESTMENTS AT DECEMBER 31..........  $ 485,050   $ 102,295   $ 183,458
                                                              =========   =========   =========
SUPPLEMENTAL  DISCLOSURE  OF CASH FLOW  INFORMATION
  Cash paid during the period for:
  Interest..................................................  $ 321,785   $ 285,956   $ 310,310
  Income taxes..............................................    846,559     355,707     335,586
                                                              ---------   ---------   ---------
</TABLE>

   The accompanying notes are an integral part of these financial statements.


<PAGE>

                    CONSOLIDATED STATEMENT OF CAPITALIZATION
                           CONSOLIDATED EDISON, INC.

<TABLE>
<CAPTION>
                                                 SHARES OUTSTANDING             YEAR ENDED DECEMBER 31
                                        -------------------------------------   -----------------------
                                        DECEMBER 31, 1999   DECEMBER 31, 1998      1999         1998
                                        -----------------   -----------------   ----------   ----------
                                                                                (THOUSANDS OF DOLLARS)
<S>                                     <C>                 <C>                 <C>          <C>
COMMON SHAREHOLDERS' EQUITY (NOTE B)
Common stock..........................     213,810,634         232,833,494      $1,482,341   $1,482,341
Retained earnings.....................                                           4,921,089    4,700,500
Treasury stock, at cost...............                                            (955,311)    (120,790)
Capital stock expense.................                                             (36,112)     (36,446)
                                                                                ----------   ----------
TOTAL COMMON SHAREHOLDERS' EQUITY.....                                           5,412,007    6,025,605
                                                                                ----------   ----------
PREFERRED STOCK (NOTE B)
Subject to mandatory redemption
Cumulative Preferred, $100 par value,
  6 1/8% Series J.....................         370,500             370,500          37,050       37,050
                                                                                ----------   ----------
TOTAL SUBJECT TO MANDATORY
  REDEMPTION..........................                                              37,050       37,050
                                                                                ----------   ----------
OTHER PREFERRED STOCK
$5 Cumulative Preferred, without par
  value, authorized 1,915,319 shares...      1,915,319           1,915,319         175,000      175,000
Cumulative Preferred, $100 par value,
  authorized 6,000,000 shares*
    4.65% Series C....................         153,296             153,296          15,330       15,330
    4.65% Series D....................         222,330             222,330          22,233       22,233
                                                                                ----------   ----------
TOTAL OTHER PREFERRED STOCK...........                                             212,563      212,563
                                                                                ----------   ----------
TOTAL PREFERRED STOCK.................                                          $  249,613   $  249,613
                                                                                ==========   ==========
</TABLE>

- ------------------------

*   Represents total authorized  shares of cumulative  preferred stock, $100 par
    value, including preferred stock subject to mandatory redemption.


<PAGE>
LONG-TERM DEBT (NOTE B)

<TABLE>
<CAPTION>
                                                                                      AT DECEMBER 31
                                                                               -----------------------------
MATURITY                                    INTEREST RATE        SERIES           1999              1998
- --------                                    -------------       --------       -----------       -----------
                                                                                  (THOUSANDS OF DOLLARS)
<S>                                         <C>                 <C>            <C>               <C>
Debentures:
1999......................................  6 1/2   %             1992D        $        --       $    75,000
1999......................................  --                    1994B                 --           150,000
2000......................................  9 3/8                 1990A             80,000                --
2000......................................  7 3/8                 1992A            150,000           150,000
2000......................................  7.60                  1992C            125,000           125,000
2000......................................  6.14                  1993C             20,000                --
2001......................................  6 1/2                 1993B            150,000           150,000
2001......................................  6.22    *             1996B            150,000           150,000
2002......................................  6 5/8                 1993C            150,000           150,000
2002......................................  6.18    *             1997A            150,000           150,000
2003......................................  6 3/8                 1993D            150,000           150,000
2003......................................  6.56                  1993D             35,000                --
2004......................................  7 5/8                 1992B            150,000           150,000
2005......................................  6 5/8                 1995A            100,000           100,000
2007......................................  6.45                  1997B            330,000           330,000
2008......................................  6 1/4                 1998A            180,000           180,000
2008......................................  6.15                  1998C            100,000           100,000
2009......................................  7.15                  1999B            200,000                --
2023......................................  7 1/2                 1993G            380,000           380,000
2026......................................  7 3/4                 1996A            100,000           100,000
2027......................................  6 1/2                 1997F             80,000                --
2028......................................  7.10                  1998B            105,000           105,000
2028......................................  6.90                  1998D             75,000            75,000
2029......................................  7 1/8                 1994A            150,000           150,000
2029......................................  7.00                  1999G             45,000                --
2039......................................  7.35                  1999A            275,000                --
                                                                               -----------       -----------
Total debentures..........................                                       3,430,000         2,920,000
                                                                               ===========       ===========
</TABLE>


<PAGE>
LONG-TERM DEBT (NOTE B)--(CONTINUED)

    Tax-exempt  debt--notes  issued  to  New  York  State  Energy  Research  and
Development Authority for Facilities Revenue Bonds:

<TABLE>
<CAPTION>
                                                                                      AT DECEMBER 31
                                                                               -----------------------------
MATURITY                                    INTEREST RATE        SERIES           1999              1998
- --------                                    -------------       --------       -----------       -----------
                                                                                  (THOUSANDS OF DOLLARS)
<S>                                         <C>                 <C>            <C>               <C>
2014......................................  6.09                  1994***           55,000                --
2015......................................  3.07    **            1995***           44,000                --
2020......................................  5 1/4                 1993B            127,715           127,715
2020......................................  6.10                  1995A            128,285           128,285
2022......................................  5 3/8                 1993C             19,760            19,760
2024......................................  7 1/4                 1989C                 --           150,000
2025......................................  7 1/2                 1990A                 --           150,000
2026......................................  7 1/2                 1991A            128,150           128,150
2027......................................  6 3/4                 1992A            100,000           100,000
2027......................................  6 3/8                 1992B            100,000           100,000
2028......................................  6.00                  1993A            101,000           101,000
2029......................................  7 1/8                 1994A            100,000           100,000
2034......................................  4.12    **            1999A            292,700                --
                                                                               -----------       -----------
Total tax-exempt debt.....................                                       1,196,610         1,104,910
                                                                               ===========       ===========
Subordinated deferrable interest
  debentures:
2031......................................  7 3/4                 1996A            275,000           275,000
                                                                               -----------       -----------
Other long-term debt......................                                          43,236               868
Unamortized debt discount.................                                         (25,242)          (25,670)
                                                                               -----------       -----------
Total.....................................                                       4,919,604         4,275,108
Less: long-term debt due within one
  year....................................                                         395,000           225,000
                                                                               -----------       -----------
Total long-term debt......................                                       4,524,604         4,050,108
                                                                               -----------       -----------
Total capitalization......................                                     $10,186,224       $10,325,326
                                                                               -----------       -----------
</TABLE>

- ------------------------

*   Rates reset quarterly; December 31, 1999 rate shown.

**  Rates reset weekly; December 31, 1999 rate shown.

*** Issued for pollution control financing for Bowline and Lovett generating
    stations.

   The accompanying notes are an integral part of these financial statements.


<PAGE>
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

    These notes form an integral part of the accompanying consolidated financial
statements of Consolidated Edison, Inc. (Con Edison) and its subsidiaries.

CON EDISON

    On January 1, 1998, Con Edison was established as the parent holding company
for  Consolidated  Edison  Company of New York,  Inc.  (Con  Edison of New York)
pursuant to an agreement and plan of exchange which provided for the exchange of
the  outstanding  shares of common stock,  $2.50 par value, of Con Edison of New
York for an equal  number  of shares of common  stock,  $.10 par  value,  of Con
Edison.

    Con   Edison,   through   its   subsidiaries,   provides  a  wide  range  of
energy-related services to its customers.

    Con Edison of New York, a regulated  utility,  provides  electric service to
over three million  customers and gas service to over a million customers in New
York City and  Westchester  County.  It also provides  steam service in parts of
Manhattan.

    Orange and Rockland  Utilities,  Inc.  (O&R), a regulated  utility which Con
Edison  acquired in July 1999 (see Note K),  provides  electric  service to over
275,000  customers and gas service to over 100,000 customers in southeastern New
York and in adjacent sections of New Jersey and northeastern Pennsylvania.

    Con Edison's  non-utility  subsidiaries provide competitive gas and electric
supply and energy-related  products and services (Con Edison Solutions);  invest
in and manage energy  infrastructure  projects (Con Edison Development);  market
specialized  energy supply services to wholesale  customers (Con Edison Energy);
and invest in  telecommunications  infrastructure  (Con Edison  Communications).
These subsidiaries operate primarily in the Mid-Atlantic and New England states.

NORTHEAST UTILITIES MERGER

    In October 1999 Con Edison agreed to acquire Northeast Utilities (Northeast)
for an estimated aggregate purchase price of not more than $3.8 billion, payable
50  percent  in cash and 50  percent  in stock  and  subject  to  adjustment  as
discussed below.

    To effect the  acquisition,  Con Edison will merge into a new parent holding
company  (New Con  Edison)  and a  subsidiary  of New Con Edison will merge into
Northeast (collectively these mergers are referred to as the Merger). The Merger
is subject to certain  conditions,  including  the  approval of Con Edison's and
Northeast's shareholders and federal and state regulatory agencies.

    Upon  completion  of the  Merger,  the  former  holders  of Con  Edison  and
Northeast  common  shares will  together  own all of the  outstanding  shares of
common  stock of New Con Edison,  and New Con Edison will in turn own all of the
outstanding common shares of Con Edison of New York, O&R (which will continue to
own its  regulated  utility  subsidiaries),  its  unregulated  subsidiaries  and
Northeast  (which  will  continue  to  own  its  regulated  utilities)  and  its
unregulated subsidiaries.

    New Con Edison is  expected  to account  for the Merger  under the  purchase
method of accounting in accordance with accounting principles generally accepted
in the United States.

    Con Edison  will pay a base price of $25 for each  Northeast  common  share,
subject to  adjustment  as follows:  (i) $1 per share will be added to the price
if, prior to the closing of the Merger, Northeast enters into binding agreements
and receives  certain  regulatory  approvals with respect to the sale of certain
nuclear facilities (the "divestiture condition") and (ii) $0.0034 per share will
be added to the price for each day after August 5, 2000 through the day prior to
the closing of the Merger. The stock


<PAGE>
consideration  (i.e., the number of shares of New Con Edison common stock) to be
received by Northeast  shareholders  will be determined by dividing the adjusted
price to be paid for each Northeast  share by a calculated  average market price
of Con Edison  common shares over a specified  period prior to the closing.  The
calculated average market price to be used in this determination is subject to a
"price  collar"  of not more than $46 per share or less than $36 per Con  Edison
share. As a result of the price collar,  Northeast shareholders may receive more
(if the calculated  average market price of Con Edison's  shares exceeds $46 per
share) or fewer (if the  calculated  average  market  price is less than $36 per
share) New Con Edison  shares than they would have in the absence of the collar.
If the divestiture condition is satisfied following the completion of the Merger
but prior to December 31, 2000,  the $1 per  Northeast  share  referred to above
would be separately paid by New Con Edison to the former Northeast  shareholders
in cash.

NOTE A   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

    PRINCIPLES OF CONSOLIDATION  Con Edison's consolidated financial statements
include the accounts of Con Edison and its consolidated subsidiaries, including
the regulated utilities, Con Edison of New York and O&R. Intercompany
transactions have been eliminated.

    RESTRUCTURING  AGREEMENTS  In May  1996 the New York  State  Public  Service
Commission  (PSC),  in its  Competitive  Opportunities  proceeding,  endorsed  a
fundamental  restructuring  of the electric  utility industry in New York State,
based on  competition  in the  generation  and  energy  services  sectors of the
industry.  In September 1997 the PSC approved a restructuring  agreement between
Con  Edison  of  New  York,  the  PSC  staff  and  certain  other  parties  (the
Restructuring Agreement).  The Restructuring Agreement provides for a transition
to a competitive  electric  market through the  development of a "retail access"
plan, a rate plan for the period ending March 31, 2002, a reasonable opportunity
for recovery of "strandable  costs" and the  divestiture of electric  generation
capacity by Con Edison of New York.

    At December 31, 1999  approximately  70,000 Con Edison of New York customers
representing approximately 20 percent of aggregate customer load were purchasing
electricity  from other suppliers  under the electric Retail Choice program.  In
February  2000 the PSC issued an order  requiring Con Edison of New York to make
available  the program to all of its electric  customers by November  2000.  Con
Edison of New York delivers electricity to customers in this program through its
regulated  transmission and distribution  systems. In general, Con Edison of New
York's  delivery  rates  for  Retail  Choice  customers  are  equal to the rates
applicable to other comparable Con Edison of New York customers,  less an amount
representing  the cost of the energy  and  capacity  it avoids by not  supplying
these  customers.  In its February 2000 order, the PSC reduced the delivery rate
for large electric Retail Choice customers and authorized Con Edison of New York
to recover the resulting  lost revenues by recognizing a portion of the deferred
generation divestiture gain. See Note I.

    Con Edison of New York  reduced  electric  rates by $129 million in 1998 and
$80 million in April 1999 as part of the  Restructuring  Agreement's  rate plan.
Under this plan,  the  revenues  that the company  receives  over the  five-year
transition period ending in March 2002 are reduced by $1 billion from the amount
that would have been received had the March 1997 rate levels remained in effect.
Pursuant to the rate plan,  rate  reductions of  approximately  $103 million and
$209 million are scheduled to take effect in April 2000 and 2001,  respectively.
The April 2001 rate decrease  will be partially  offset by $36 million of a rate
increase attributable to the New York Power Authority,  the recognition of which
is being deferred over the first four years of the rate plan, and $50 million of
deferred  generation  divestiture  gain (see Note I). In addition,  a regulatory
liability was established in 1997 for rate reductions for certain customers that
is being amortized over the remaining years of the rate plan.

    Con Edison of New York's potential electric strandable costs are those prior
utility investments and commitments that may not be recoverable in a competitive
electric supply market. These include


<PAGE>
the unrecovered book cost of its remaining electric generating plants, including
its Indian Point 2 nuclear  generating unit, the future cost of  decommissioning
Indian  Point 2 and its  retired  Indian  Point 1  nuclear  generating  unit and
charges under contracts with non-utility  generators  (NUGs).  Con Edison of New
York is recovering these costs in the rates it charges all customers,  including
those   customers   purchasing   electricity   from  others.   Pursuant  to  the
Restructuring  Agreement,  following March 31, 2002, Con Edison of New York will
be given a reasonable opportunity to recover, through a non-bypassable charge to
customers,  any remaining  strandable  costs,  including a reasonable  return on
investment.  For any remaining  fossil-related  strandable  costs,  the recovery
period will be 10 years. For additional  information  about nuclear  generation,
see "Rate  Recovery" in Note G. For  information  about  NUG-related  strandable
costs, see Note H.

    Pursuant  to the  Restructuring  Agreement,  as  amended  by a July 1998 PSC
order,  Con  Edison  of  New  York  has  sold  approximately  6,300  MW  of  the
approximately 8,300 MW of generating capacity that it owned. See Note I.

    In late 1997 the PSC, in its Competitive Opportunities proceeding,  approved
a four-year O&R  Restructuring  Plan.  Under this plan,  O&R has sold all of its
generating  assets and has made retail  access  available to all of its electric
customers  effective  May 1, 1999.  O&R's  electric  rates have been  reduced by
approximately $32.4 million through rate reductions implemented in December 1997
and 1998. No further rate  reductions  are required  under the plan. In 1998 and
1999 similar plans for O&R's utility subsidiaries in Pennsylvania and New Jersey
were approved by state  regulators.  The  Pennsylvania  plan provides for retail
access for all customers  effective  May 1999.  The New Jersey plan provides for
rate reductions of $6.8 million  effective August 1999, an additional  reduction
of $2.7 million  effective  January  2001 and a final  reduction of $6.3 million
effective August 2002.

    In  accordance  with  the  April  1999  PSC  order  approving  Con  Edison's
acquisition of O&R, Con Edison of New York is accruing approximately $27 million
over the  three-year  period  ending  March 2002 for the  future  benefit of its
electric  customers and has reduced its gas rates by  approximately  $2 million.
O&R  reduced  its  electric   rates  by  $6.1  million  and  its  gas  rates  by
approximately $1.1 million.

    ACCOUNTING   POLICIES  The  accounting   policies  of  Con  Edison  and  its
subsidiaries  conform to accounting  principles generally accepted in the United
States.  For regulated  public  utilities,  like Con Edison of New York and O&R,
accounting  principles generally accepted in the United States include Statement
of Financial  Accounting Standards (SFAS) No. 71, "Accounting for the Effects of
Certain  Types  of  Regulation,"  and,  in  accordance  with  SFAS No.  71,  the
accounting   requirements  and  rate-making  practices  of  the  Federal  Energy
Regulatory Commission (FERC) and the PSC.

    The standards in SFAS No. 101,  "Regulated  Enterprises--Accounting  for the
Discontinuation  of  Application  of the Financial  Accounting  Standards  Board
(FASB)  Statement No. 71," apply to the  non-nuclear  electric supply portion of
Con Edison of New York's  business that is being  deregulated as a result of the
Restructuring  Agreement (the Deregulated  Business).  The Deregulated  Business
includes all of Con Edison of New York's fossil electric  generating  assets and
its NUG contracts and related regulatory assets and liabilities. The application
of SFAS No. 101 to the  Deregulated  Business had no material  adverse effect on
the  financial  position or results of operations of Con Edison or Con Edison of
New York.

    No impairment of Con Edison of New York's fossil  generating assets has been
recognized  under SFAS No. 121,  "Accounting  for the  Impairment  of Long-Lived
Assets and for  Long-Lived  Assets to Be  Disposed  Of,"  because  most of these
assets have been sold at a gain (see Note I) and the  estimated  cash flows from
the operation and/or sale of the remaining generating assets,  together with the
cash flows from the  strandable  cost recovery  provisions of the  Restructuring
Agreement,  will  not be  less  than  the  net  carrying  amount  of the  fossil
generating assets.


<PAGE>
    Likewise, there has been no charge against earnings for the deferred charges
(regulatory  assets--principally  relating to future  federal  income taxes) and
deferred credits (regulatory  liabilities)  relating to the Deregulated Business
because recovery of regulatory assets net of regulatory  liabilities is probable
under the  Restructuring  Agreement.  At December 31, 1999 net regulatory assets
amounted to approximately $750 million. See Note J.

    No loss has been  accrued for Con Edison of New York's NUG  contracts  under
SFAS No. 5, "Accounting for Contingencies,"  because it is not probable that the
charges by NUGs under the contracts  will exceed the cash flows from the sale by
Con Edison of New York of the  electricity  provided by the NUGs,  together with
the cash flows provided pursuant to the Restructuring Agreement. See Note H.

    UTILITY PLANT AND  DEPRECIATION The capitalized cost of additions to utility
plant includes indirect costs such as engineering,  supervision,  payroll taxes,
pensions,  other  benefits and an allowance  for funds used during  construction
(AFDC). The original cost of property, together with removal cost, less salvage,
is charged to  accumulated  depreciation  as property  is  retired.  The cost of
repairs and  maintenance  is charged to expense,  and the cost of betterments is
capitalized.

    Rates used for AFDC include the cost of borrowed funds and a reasonable rate
on Con Edison of New York's own funds  when so used,  determined  in  accordance
with PSC and FERC  regulations.  The AFDC rate was 9.1 percent in 1999, 1998 and
1997.  The rate was  compounded  semiannually,  and the  amounts  applicable  to
borrowed funds were treated as a reduction of interest charges.

    The annual  charge for  depreciation  is  computed  using the  straight-line
method for  financial  statement  purposes with rates based on average lives and
net salvage  factors,  with the  exception  of Indian Point 2, Con Edison of New
York's share of the jointly-owned Roseton generating station, certain leaseholds
and certain  general  equipment,  which are  depreciated  using a remaining life
amortization method. Con Edison's depreciation rates averaged  approximately 3.4
percent in 1999, 1998 and 1997.

    Con Edison of New York has a 40 percent  ownership  interest in the 1,200-MW
Roseton  electric  generating  station operated by Central Hudson Gas & Electric
Corp. This station is expected to be sold not later than July 2001.

    Con Edison of New York's  investment in the Roseton station at original cost
and as included on its balance sheet at December 31, 1999 and 1998 was:

<TABLE>
<CAPTION>
                                                             1999         1998
                                                          ----------   ----------
                                                          (THOUSANDS OF DOLLARS)
<S>                                                       <C>          <C>
Plant in service........................................   $147,194     $146,778
Construction work in progress...........................        391          262
Accumulated depreciation................................    (86,950)     (80,944)
                                                           --------     --------
Net investment..........................................   $ 60,635     $ 66,096
                                                           ========     ========
</TABLE>

    NUCLEAR  GENERATION For information  about the accounting  policies followed
for Con Edison of New York's nuclear generation, see Note G.

    REVENUES Con Edison's utility subsidiaries  recognize revenues for electric,
gas and steam service on a monthly billing cycle basis.  O&R accrues revenues at
the end of each month for  estimated  energy usage not yet billed to  customers,
while Con Edison of New York does not accrue  such  revenues.  Con Edison of New
York  defers for refund to firm gas sales and  transportation  customers  over a
12-month period all net  interruptible gas revenues not authorized by the PSC to
be retained by the company.


<PAGE>
    RECOVERABLE FUEL COSTS Con Edison's utility  subsidiaries'  fuel,  purchased
power  and gas  costs  that are  above the  levels  included  in base  rates are
recoverable under electric, gas and steam fuel adjustment clauses. If costs fall
below these levels,  the  difference is credited to customers.  For electric and
steam,  such  costs are  deferred  until the  period in which they are billed or
credited to customers (between one and two months after the costs are incurred).
For gas,  the excess or  deficiency  is  accumulated  for refund or surcharge to
customers on an annual basis.

    The electric fuel adjustment clauses provide for the utility subsidiaries to
share with  customers any savings or excess costs  resulting from the difference
between  actual costs for electric fuel and purchased  power and monthly  target
amounts. The subsidiaries will retain or bear 10 to 30 percent of the savings or
excess costs, as the case may be.

    TEMPORARY CASH INVESTMENTS Temporary cash investments are short-term, highly
liquid investments which generally have maturities of three months or less. They
are stated at cost which  approximates  market.  Con Edison considers  temporary
cash investments to be cash equivalents.

    INVESTMENTS  For 1999  and  1998,  investments  consisted  primarily  of the
external  nuclear  decommissioning  trust  fund and  investments  of Con  Edison
Solutions and Con Edison Development.  The nuclear decommissioning trust fund is
stated at market, net of federal income tax; investments of Con Edison Solutions
and Con Edison Development are recorded using the equity method. Earnings on the
nuclear decommissioning trust fund are not recognized in income but are included
in the accumulated depreciation reserve. See "Decommissioning" in Note G.

    GAS HEDGING Con Edison of New York uses derivative instruments under its gas
hedging  program  in order to  hedge  its gas in  storage  and  anticipated  gas
purchases  against  adverse  market price  fluctuations.  Con Edison of New York
defers the related  hedging gains and losses until the  underlying gas commodity
is withdrawn from storage or purchased from a supplier and then adjusts the cost
of its gas  accordingly.  All hedging gains or losses are credited or charged to
customers through Con Edison of New York's gas fuel adjustment clause.

    Con Edison  Solutions  uses  derivative  instruments  to hedge  natural  gas
transactions  in  order  to  minimize  the  risk  of  unfavorable  market  price
fluctuations.  Gains or losses on these  instruments  are deferred  until gas is
purchased,  at which time gas expense is adjusted  accordingly.  At December 31,
1999, deferred gains or losses were not material.

    Neither  Con Edison nor any of its  consolidated  subsidiaries  enters  into
derivative transactions that do not meet the criteria for hedges and that do not
qualify  for  deferred  accounting  treatment.  If for any  reason a  derivative
transaction were no longer  classified as a hedge, the cost of gas in storage or
gas expense,  as appropriate,  would be adjusted for unrealized gains and losses
relating to the transaction.

    NEW FINANCIAL  ACCOUNTING STANDARDS SFAS No. 133, "Accounting for Derivative
Instruments  and  Hedging  Activities,"  was to be  effective  for fiscal  years
beginning  after  June 15,  1999.  In June 1999 the FASB  issued  SFAS No.  137,
"Deferral of the Effective  Date of FASB  Statement No. 133," that postponed the
effective date to fiscal years beginning after June 15, 2000. The application of
SFAS No. 133 is not expected to have a material effect on the financial position
or  results  of  operations  of Con  Edison or  materially  change  its  current
disclosure practices.

    FEDERAL INCOME TAX In accordance  with SFAS No. 109,  "Accounting for Income
Taxes," Con Edison's utility  subsidiaries have recorded an accumulated deferred
federal income tax liability for substantially all temporary differences between
the book and tax bases of assets  and  liabilities  at  current  tax  rates.  In
accordance with rate agreements, the utility subsidiaries have recovered amounts
from customers for a portion of the tax expense they will pay in the future as a
result of the reversal or  "turn-around" of these temporary  differences.  As to
the remaining temporary differences, in


<PAGE>
accordance  with  SFAS  No.  71,  the  utility   subsidiaries  have  established
regulatory  assets  for  the  net  revenue  requirements  to be  recovered  from
customers for the related  future tax expense.  (See Notes J and L.) In 1993 the
PSC  issued  an  Interim  Policy  Statement  proposing   accounting   procedures
consistent  with  SFAS  No.  109 and  providing  assurances  that  these  future
increases in taxes will be recoverable in rates.  The final policy  statement is
not expected to differ materially from the Interim Policy Statement.

    Accumulated  deferred  investment tax credits are amortized ratably over the
lives of the related  properties  and applied as a reduction  in future  federal
income tax expense.  Con Edison and its subsidiaries file a consolidated federal
income tax return.  Income  taxes are  allocated  to each  company  based on its
taxable income.

    RESEARCH AND DEVELOPMENT  COSTS Research and  development  costs relating to
specific construction projects are capitalized. All other such costs are charged
to operating expenses as incurred.  Research and development costs in 1999, 1998
and  1997,  amounting  to  $12.4  million,  $20.3  million  and  $25.9  million,
respectively,  were charged to operating  expenses.  No research and development
costs were capitalized in these years.

    RECLASSIFICATION  Certain  prior  year  amounts  have been  reclassified  to
conform with current year presentation.

    ESTIMATES  The  accompanying   consolidated   financial  statements  reflect
judgments  and  estimates  made  in  the  application  of the  above  accounting
policies.


<PAGE>
NOTE B   CAPITALIZATION

    CAPITALIZATION OF CON EDISON Con Edison's outstanding  capitalization,  on a
consolidated  basis,  consists  of  its  common  shareholders'  equity  and  the
outstanding preferred stock and long-term debt of its utility subsidiaries.  Con
Edison's authorized  capitalization  also includes six million  authorized,  but
unissued, Preferred Shares, $1.00 par value.

    PREFERRED  STOCK NOT SUBJECT TO MANDATORY  REDEMPTION Con Edison of New York
has the  option  to redeem  its $5  cumulative  preferred  stock at $105 and its
cumulative  preferred stock, Series C and Series D, at a price of $101 per share
(in each case, plus accrued and unpaid dividends).

    PREFERRED  STOCK SUBJECT TO MANDATORY  REDEMPTION  Con Edison of New York is
required to redeem its cumulative  preferred stock, Series J shares on August 1,
2002.  The  redemption  price  is  $100  per  share  (plus  accrued  and  unpaid
dividends). Series J shares may not be called for redemption while dividends are
in arrears  on  outstanding  shares of $5  cumulative  preferred  stock or other
cumulative preferred stock.

    COMMON STOCK In May 1998 Con Edison commenced a repurchase program for up to
$1 billion of its common  stock.  Through  December  31,  1999,  a total of 21.4
million Con Edison shares were repurchased by Con Edison of New York, at a total
cost of $940.5  million.  In January 2000 Con Edison  announced the expansion of
its stock repurchase program by an additional $300 million.

    DIVIDENDS  Beginning  in 1998,  with the  establishment  of Con  Edison as a
holding company, dividends on Con Edison's common shares depend primarily on the
dividends and other  distributions  that Con Edison of New York and Con Edison's
other subsidiaries pay to Con Edison and the capital  requirements of Con Edison
and its subsidiaries.  The Restructuring Agreement limits the dividends that Con
Edison of New York may pay to not more  than 100  percent  of Con  Edison of New
York's income available for dividends,  calculated on a two-year rolling average
basis.  Excluded from the  calculation  of "income  available for dividends" are
non-cash  charges  to income  resulting  from  accounting  changes or charges to
income resulting from  significant  unanticipated  events.  The restriction also
does not apply to  dividends  paid in order to transfer  to Con Edison  proceeds
from major  transactions,  such as asset  sales,  or to  dividends  reducing Con
Edison of New York's equity ratio to a level appropriate to its business risk.

    Payment of Con Edison of New York's common stock  dividends to Con Edison is
subject to certain additional  restrictions.  No dividends may be paid, or funds
set apart for  payment,  on Con  Edison of New  York's  common  stock  until all
dividends  accrued on the $5  cumulative  preferred  stock and other  cumulative
preferred  stock have been paid,  or  declared  and set apart for  payment,  and
unless  Con Edison of New York is not in  arrears  on its  mandatory  redemption
obligation for the Series J cumulative preferred stock. No dividends may be paid
on any of Con Edison of New York's  capital stock during any period in which Con
Edison  of New  York  has  deferred  payment  of  interest  on its  subordinated
deferrable interest debentures.

    LONG-TERM  DEBT  Long-term  debt  maturing  in the  period  2000-2004  is as
follows:

<TABLE>
<CAPTION>
                                                             (MILLIONS OF DOLLARS)
                                                             ---------------------
<S>                                                          <C>
2000.......................................................           $395
2001.......................................................            300
2002.......................................................            300
2003.......................................................            185
2004.......................................................            150
</TABLE>


    Long-term debt of Con Edison's utility subsidiaries is stated at cost which,
as of December 31, 1999,  approximates  fair value  (estimated  based on current
rates for debt of the same remaining maturities).


<PAGE>
NOTE C   SHORT TERM BORROWING

    At December 31, 1999 Con Edison and its utility  subsidiaries had commercial
paper programs,  under which short-term borrowings are made at prevailing market
rates,  totaling $950 million.  These programs are supported by revolving credit
agreements  with banks.  At December 31,  1999,  $495.4  million,  at a weighted
average  interest  rate of 5.03  percent per annum,  was  outstanding  under Con
Edison of New York's  $500  million  program.  No amounts  were  outstanding  at
December 31, 1999 under Con Edison's $350 million  program or O&R's $100 million
program.  No amounts were  outstanding at December 31, 1998 under the Con Edison
or Con  Edison of New York  programs.  During  1999,  Con Edison  expanded,  and
subsequently  reduced,  its program by $600 million in connection  with its July
1999 acquisition of O&R. In February 2000, the FERC authorized Con Edison of New
York to expand its program to $800 million.

    Bank commitments  under the revolving credit agreements may terminate upon a
change of control of Con Edison, and borrowings under the agreements are subject
to certain  conditions,  including that the ratio (calculated in accordance with
the  agreements) of debt to total capital of the borrower not at any time exceed
0.65 to 1. At December 31, 1999 this ratio was .49 to 1 for Con Edison, .52 to 1
for Con Edison of New York and .55 to 1 for O&R.


<PAGE>
NOTE D   PENSION BENEFITS

CON EDISON OF NEW YORK

    Con  Edison  of New York  has  non-contributory  pension  plans  that  cover
substantially  all of its  employees  and certain  employees of other Con Edison
subsidiaries.  The plans are  designed  to comply with the  Employee  Retirement
Income Security Act of 1974 (ERISA).

    Investment  gains and losses are recognized over five years and unrecognized
actuarial gains and losses are amortized over 10 years.

    The company offered a special  retirement program in 1999 providing enhanced
pension benefits for those employees who met specified eligibility  requirements
and retired  within  specific  time  limits.  These  incentives  fall within the
category  of  special  termination   benefits  as  described  in  SFAS  No.  88,
"Employers'  Accounting for  Settlements  and  Curtailments  of Defined  Benefit
Pension Plans and for Termination Benefits." The increase in pension obligations
as a result of this program  amounts to $45.0 million.  These  obligations  have
been deferred for  disposition by the PSC in accordance  with the  Restructuring
Agreement.

    The components of the company's net periodic pension cost for 1999, 1998 and
1997 were as follows:

<TABLE>
<CAPTION>
                                                                1999       1998       1997
                                                              --------   --------   --------
                                                                  (MILLIONS OF DOLLARS)
<S>                                                           <C>        <C>        <C>
Service cost--including administrative expenses*               $105.1     $104.7     $111.4
Interest cost on projected benefit obligation...............    358.7      346.8      334.3
Expected return on plan assets..............................   (486.6)    (445.1)    (407.3)
Amortization of net actuarial (gain)........................    (90.1)     (71.7)     (42.0)
Amortization of prior service cost..........................     10.5       10.3       10.2
Amortization of transition obligation.......................      3.0        3.0        3.0
                                                               ------     ------     ------
Net periodic pension cost...................................    (99.4)     (52.0)       9.6
                                                               ------     ------     ------
Amortization of regulatory asset**..........................      2.2        2.2        2.2
                                                               ------     ------     ------
Total pension cost..........................................   $(97.2)    $(49.8)    $ 11.8
                                                               ------     ------     ------
Cost capitalized............................................    (19.2)      (9.2)       2.5
Cost charged to operating expenses..........................    (78.0)     (40.6)       9.3
</TABLE>

- ------------------------

*   Effective  January 1, 1998, an  assumption  for  administrative  expenses is
    included as a component of service cost.

**  Relates to $33.3 million increase in pension obligations from a 1993 special
    retirement program.


<PAGE>
    The funded  status of the plans at December 31,  1999,  1998 and 1997 was as
follows:

<TABLE>
<CAPTION>
                                                                1999       1998       1997
                                                              --------   --------   --------
                                                                  (MILLIONS OF DOLLARS)
<S>                                                           <C>        <C>        <C>
CHANGE IN BENEFIT OBLIGATION
Benefit obligation at beginning of year.....................  $5,384.1   $4,940.6   $4,703.0
Service cost--excluding administrative expenses.............     103.8      103.4      111.4
Interest cost on projected benefit obligation...............     358.7      346.8      334.3
Plan amendments.............................................       0.8        2.1        0.5
Actuarial (gain) loss.......................................    (728.0)     192.6      (24.2)
Special termination benefits................................      45.0         --         --
Benefits paid...............................................    (249.3)    (201.4)    (184.4)
                                                              --------   --------   --------
Benefit obligation at end of year...........................  $4,915.1   $5,384.1   $4,940.6
                                                              --------   --------   --------

CHANGE IN PLAN ASSETS
Fair value of plan assets at beginning of year..............  $6,679.2   $5,988.7   $5,269.3
Actual return on plan assets................................   1,017.2      903.3      886.9
Employer contributions......................................       1.7        1.4       25.2
Benefits paid...............................................    (249.3)    (201.4)    (184.4)
Administrative expenses.....................................     (18.0)     (12.8)      (8.3)
                                                              --------   --------   --------
Fair value of plan assets at end of year....................  $7,430.8   $6,679.2   $5,988.7
                                                              --------   --------   --------
Funded status...............................................  $2,515.7   $1,295.1   $1,048.1
Unrecognized net (gain).....................................  (2,491.6)  (1,339.8)  (1,157.4)
Unrecognized prior service costs............................      72.5       82.2       90.4
Unrecognized net transition liability at January 1, 1987*...       5.3        8.3       11.3
                                                              --------   --------   --------
Prepaid (accrued) benefit cost..............................  $  101.9   $   45.8   $   (7.6)
                                                              ========   ========   ========
</TABLE>

- ------------------------

*   Being amortized over approximately 15 years.

    The  actuarial  assumptions  at  December  31,  1999,  1998 and 1997 were as
follows:

<TABLE>
<CAPTION>
                                                        1999       1998       1997
                                                      --------   --------   --------
<S>                                                   <C>        <C>        <C>
Discount rate.......................................    8.00%      6.75%      7.25%
Expected return on plan assets......................    8.50%      8.50%      8.50%
Rate of compensation increase.......................    4.80%      4.80%      5.80%
</TABLE>

PENSION BENEFITS

ORANGE AND ROCKLAND

    Orange and Rockland (O&R) has a non-contributory  defined benefit retirement
plan, covering substantially all employees.  The plan is designed to comply with
the Employee Retirement Income Security Act of 1974 (ERISA).

    Investment gains and losses are recognized over three years and unrecognized
actuarial gains and losses are amortized over 10 years.

    During 1999,  O&R sold its electric  generating  assets to Southern  Energy.
Also during 1999, O&R offered a special  retirement  program providing  enhanced
pension benefits for those employees who met specified eligibility  requirements
and retired within  specific time limits.  Because of the relative number of O&R
employees who stopped accruing benefits in the plan as a result of these events,
a curtailment charge was recorded in accordance with SFAS No. 88. A portion of
this curtailment charge was recorded as a regulatory asset in accordance with
SFAS No. 71 and a portion was expensed.

<PAGE>

    The  acquisition  of O&R by Con  Edison  in  July  1999  triggered  purchase
accounting  requirements  that are  reflected in the net periodic  pension cost.
Under such accounting O&R's accrued pension  liability was adjusted to recognize
all  previously  unrecognized  gains or  losses  arising  from  past  experience
different  from that assumed,  all  unrecognized  prior service  costs,  and the
remainder of any  unrecognized  obligation or asset  existing at the date of the
initial  application  of SFAS No. 87,  "Employers'  Accounting  for Pensions." A
portion  of  these  adjustments  was  recorded  as  a  regulatory  liability  in
accordance with SFAS No. 71 and a portion was expensed.

    O&R is currently  allowed to recover in rates pension costs recognized under
SFAS No. 87. In  accordance  with the  provisions  of SFAS No.  71, the  company
defers for future recovery any difference between expenses recognized under SFAS
No. 87 and the current rate allowance authorized by each regulatory jurisdiction
in which it operates.

    The  components of O&R's net periodic  pension cost for 1999,  1998 and 1997
were as follows:

<TABLE>
<CAPTION>
                                                                1999       1998       1997
                                                              --------   --------   --------
                                                                  (THOUSANDS OF DOLLARS)
<S>                                                           <C>        <C>        <C>
Service cost--including administrative expenses.............  $ 5,824    $ 6,868    $ 6,535
Interest cost on projected benefit obligation...............   19,702     19,194     17,993
Expected return on plan assets..............................  (19,024)   (17,480)   (15,838)
Amortization of net actuarial (gain)........................   (2,725)    (6,338)    (4,688)
Amortization of prior service cost..........................    2,128      4,251      3,822
Amortization of transition (asset)..........................     (504)    (1,009)    (1,009)
Recognition of curtailment and termination benefits.........    7,321         --         --
Recognition of purchase accounting..........................    3,229         --         --
                                                              -------    -------    -------
Net periodic pension cost...................................  $15,951    $ 5,486    $ 6,815
                                                              -------    -------    -------
Amortized/(deferred and capitalized)........................       66         90       (751)
                                                              -------    -------    -------
Net expense*................................................  $16,017    $ 5,576    $ 6,064
                                                              =======    =======    =======
</TABLE>

- ------------------------

*   Net expense for the period July 1, 1999  through  December 31, 1999 was $1.9
    million.  This amount is reflected in Con  Edison's  consolidated  financial
    statements and excludes the effects of  curtailment,  termination  benefits,
    and purchase accounting.


<PAGE>
    The funded  status of the plan at December  31,  1999,  1998 and 1997 was as
follows:

<TABLE>
<CAPTION>
                                                                1999       1998       1997
                                                              --------   --------   --------
                                                                  (THOUSANDS OF DOLLARS)
<S>                                                           <C>        <C>        <C>
CHANGE IN BENEFIT OBLIGATION
Benefit obligation at beginning of year.....................  $289,765   $260,306   $232,990
Service cost--excluding administrative expenses.............     5,825      6,868      6,535
Interest cost on projected benefit obligation...............    19,702     19,194     17,993
Plan amendments.............................................        54         --     12,852
Actuarial loss..............................................    22,551     18,375      2,387
Curtailment and termination benefits........................     4,707         --         --
Benefits paid...............................................   (16,132)   (14,978)   (12,451)
                                                              --------   --------   --------
Benefit obligation at end of year...........................  $326,472   $289,765   $260,306
                                                              --------   --------   --------
CHANGE IN PLAN ASSETS
Fair value of plan assets at beginning of year..............  $266,511   $247,523   $225,997
Actual return on plan assets................................    29,811     34,640     34,526
Employer contributions......................................    10,023         --         --
Benefits paid...............................................   (14,799)   (14,131)   (11,637)
Administrative expenses.....................................    (2,235)    (1,521)    (1,363)
                                                              --------   --------   --------
Fair value of plan assets at end of year....................  $289,311   $266,511   $247,523
                                                              --------   --------   --------
Funded status...............................................  $(37,161)  $(23,254)  $(12,783)
Unrecognized net loss (gain)................................    13,390    (57,031)   (66,108)
Unrecognized prior service costs............................        --     35,830     40,081
Unrecognized net transition asset at January 1, 1987*.......        --     (3,026)    (4,034)
                                                              --------   --------   --------
Prepaid (accrued) benefit cost..............................  $(23,771)  $(47,481)  $(42,844)
                                                              ========   ========   ========
</TABLE>

- ------------------------

*   Was being amortized over approximately 15 years.

    The  actuarial  assumptions  at  December  31,  1999,  1998 and 1997 were as
follows:

<TABLE>
<CAPTION>
                                                              1999       1998       1997
                                                            --------   --------   --------
<S>                                                         <C>        <C>        <C>
Discount rate.............................................    8.00%      6.75%      7.50%
Expected return on plan assets............................    8.50%      8.00%      8.00%
Rate of compensation increase
    Hourly................................................    3.00%      3.00%      3.00%
    Management............................................    1.00%      1.00%      1.00%
</TABLE>


<PAGE>
NOTE E   POSTRETIREMENT BENEFITS OTHER THAN PENSIONS (OPEB)

CON EDISON OF NEW YORK

    Con Edison of New York has a contributory  comprehensive  hospital,  medical
and prescription  drug program for all retirees,  their dependents and surviving
spouses.  The  company  also  has a  contributory  life  insurance  program  for
bargaining unit employees. In addition the company provides basic life insurance
benefits up to a specified maximum at no cost to retired  management  employees.
Retired  management  employees must contribute to the cost of supplemental  life
insurance  benefits in excess of the  specified  maximum.  Certain  employees of
other Con Edison  subsidiaries  are  eligible  to receive  benefits  under these
programs.  The  company  has  reserved  the  right to amend or  terminate  these
programs.

    Investment  gains and losses are recognized over five years and unrecognized
actuarial gains and losses are amortized over 10 years.

    The  components of the  company's  postretirement  benefit  (health and life
insurance) costs for 1999, 1998 and 1997 were as follows:

<TABLE>
<CAPTION>
                                                                1999           1998           1997
                                                              --------       --------       --------
                                                                      (MILLIONS OF DOLLARS)
<S>                                                           <C>            <C>            <C>
Service cost................................................   $13.7          $14.9          $15.7
Interest cost on accumulated postretirement benefit
  obligation................................................    72.5           70.8           71.0
Expected return on plan assets..............................   (41.5)         (38.2)         (36.5)
Amortization of net actuarial loss..........................    26.8           20.9           21.4
Amortization of prior service cost..........................     1.4             --             --
Amortization of transition obligation.......................    17.4           21.5           25.9
                                                               -----          -----          -----
Net periodic postretirement benefit cost....................   $90.3          $89.9          $97.5
                                                               -----          -----          -----
Cost capitalized............................................    17.8           16.7           20.0
Cost charged to operating expenses..........................    72.5           73.2           77.5
                                                               =====          =====          =====
</TABLE>


<PAGE>
    The  program's  funded  status at December  31,  1999,  1998 and 1997 was as
follows:

<TABLE>
<CAPTION>
                                                                1999       1998       1997
                                                              --------   --------   --------
                                                                  (MILLIONS OF DOLLARS)
<S>                                                           <C>        <C>        <C>
CHANGE IN BENEFIT OBLIGATION
Benefit obligation at beginning of year.....................  $1,097.0   $  964.1   $ 999.1
Service cost................................................      13.7       14.9      15.7
Interest cost on accumulated postretirement benefit
  obligation................................................      72.5       70.8      71.0
Plan amendments.............................................        --      (44.8)    (66.5)
Actuarial (gain) loss.......................................    (211.8)     133.7     (13.4)
Benefits paid and administrative expenses...................     (58.1)     (51.7)    (50.2)
Participant contributions...................................      10.7       10.0       8.4
                                                              --------   --------   -------
Benefit obligation at end of year...........................  $  924.0   $1,097.0   $ 964.1
                                                              --------   --------   -------
CHANGE IN PLAN ASSETS
Fair value of plan assets at beginning of year..............  $  665.8   $  574.1   $ 444.2
Actual return on plan assets................................     100.5      119.3     100.4
Employer contributions......................................     115.5       14.1      71.3
Participant contributions...................................      10.7       10.0       8.4
Benefits paid...............................................     (53.9)     (47.7)    (46.7)
Administrative expenses.....................................      (4.2)      (4.0)     (3.5)
                                                              --------   --------   -------
Fair value of plan assets at end of year....................  $  834.4   $  665.8   $ 574.1
                                                              --------   --------   -------
Funded status...............................................  $  (89.6)  $ (431.2)  $(390.0)
Unrecognized net (gain) loss................................    (224.6)      73.0      41.3
Unrecognized prior service costs............................      11.2       12.6        --
Unrecognized transition obligation at January 1, 1993*......     226.2      243.6     322.6
                                                              --------   --------   -------
Accrued postretirement benefit cost.........................  $  (76.8)  $ (102.0)  $ (26.1)
                                                              ========   ========   =======
</TABLE>

- ------------------------

*   Being amortized over a period of 20 years.

    The  actuarial  assumptions  at  December  31,  1999,  1998 and 1997 were as
follows:

<TABLE>
<CAPTION>
                                                              1999       1998       1997
                                                            --------   --------   --------
<S>                                                         <C>        <C>        <C>
Discount rate.............................................    8.00%      6.75%      7.25%
Expected return on plan assets
    Tax-exempt assets.....................................    8.50%      8.50%      8.50%
    Taxable assets........................................    7.50%      7.50%      8.50%
</TABLE>

    The health care cost trend rate assumed for 1999 was 7.5 percent;  for 2000,
7.0 percent;  and then declining one-half percent per year to 5 percent for 2004
and thereafter.

    A  one-percentage  point change in the assumed  health care cost trend rates
would have the following effects:

<TABLE>
<CAPTION>
                                                              1-PERCENTAGE-    1-PERCENTAGE-
                                                              POINT INCREASE   POINT DECREASE
                                                              --------------   --------------
                                                                   (MILLIONS OF DOLLARS)
<S>                                                           <C>              <C>
Effect on accumulated postretirement benefit obligation.....       $113.4          $99.3
Effect on service cost and interest cost components.........       $ 12.7          $10.8
</TABLE>


<PAGE>
POSTRETIREMENT BENEFITS OTHER THAN PENSIONS (OPEB)

ORANGE AND ROCKLAND

    Orange and Rockland (O&R) has a contributory  medical and prescription  drug
program for all retirees,  their dependents and surviving  spouses.  The company
also has a non-contributory life insurance program for retirees.

    Investment gains and losses are recognized over three years and unrecognized
actuarial gains and losses are amortized over 10 years.

    During 1999,  O&R sold its electric  generating  assets to Southern  Energy.
Because of the relative number of O&R employees who stopped accruing benefits in
the plan as a result  of this  event,  a  curtailment  charge  was  recorded  in
accordance with SFAS No. 106, "Employers' Accounting for Postretirement Benefits
other than Pensions."

    The  acquisition  of O&R by Con  Edison  in  July  1999  triggered  purchase
accounting  requirements  that are  reflected in the net periodic  benefit cost.
Under purchase accounting O&R's accrued postretirement liability was adjusted to
recognize  all  previously  unrecognized  gains  or  losses  arising  from  past
experience  different from that assumed,  all unrecognized  prior service costs,
and the remainder of any  unrecognized  obligation or asset existing at the date
of the initial  application  of SFAS 106. The total of these  adjustments  along
with the curtailment  charge discussed above were recorded as a regulatory asset
in accordance with SFAS No. 71.

    O&R is  currently  allowed to recover in rates OPEB costs  recognized  under
SFAS No.  106. In  accordance  with the  provisions  of SFAS No. 71, the company
defers for future recovery any difference between expenses recognized under SFAS
No.  106  and  the  current  rate  allowance   authorized  by  each   regulatory
jurisdiction in which it operates.

    The components of O&R's  postretirement  benefit (health and life insurance)
costs for 1999, 1998 and 1997 were as follows:

<TABLE>
<CAPTION>
                                                                1999       1998       1997
                                                              --------   --------   --------
                                                                  (THOUSANDS OF DOLLARS)
<S>                                                           <C>        <C>        <C>
Service cost................................................   $1,699    $ 1,463     $1,863
Interest cost on accumulated postretirement benefit
  obligation................................................    5,302      5,326      6,013
Expected return on plan assets..............................   (2,174)    (1,654)      (907)
Amortization of net actuarial loss..........................      383         21      1,011
Amortization of prior service cost..........................        4          9         84
Amortization of transition obligation.......................    1,213      2,427      2,572
                                                               ------    -------     ------
Net periodic postretirement benefit cost....................    6,427      7,592     10,636
                                                               ------    -------     ------
Amortized/(deferred and capitalized)........................   (1,147)     3,169     (1,009)
                                                               ------    -------     ------
Net expense.................................................   $5,280    $10,761     $9,627
                                                               ------    -------     ------
</TABLE>

- ------------------------

*   Net expense for the period July 1, 1999  through  December 31, 1999 was $2.3
    million.  This amount is reflected in Con  Edison's  consolidated  financial
    statements and excludes the effects of  curtailment,  termination  benefits,
    and purchase accounting.


<PAGE>
    The  program's  funded  status at December  31,  1999,  1998 and 1997 was as
follows:

<TABLE>
<CAPTION>
                                                                1999       1998       1997
                                                              --------   --------   --------
                                                                  (THOUSANDS OF DOLLARS)
<S>                                                           <C>        <C>        <C>
CHANGE IN BENEFIT OBLIGATION
Benefit obligation at beginning of year.....................  $ 80,477   $ 80,625   $ 82,999
Service cost................................................     1,699      1,463      1,863
Interest cost on accumulated postretirement benefit
  obligation................................................     5,302      5,326      6,013
Plan amendments.............................................        --         98     (6,898)
Actual loss (gain)..........................................     6,314     (1,802)     1,230
Benefits paid and administrative expenses...................    (5,405)    (5,334)    (4,582)
Participant contributions...................................       149        101         --
                                                              --------   --------   --------
Benefit obligation at end of year...........................  $ 88,536   $ 80,477   $ 80,625
                                                              --------   --------   --------
CHANGE IN PLAN ASSETS
Fair value of plan assets at beginning of year..............  $ 31,180   $ 22,238   $ 14,822
Actual return on plan assets................................     3,512      2,086        735
Employer contributions......................................     5,512     12,089     11,263
Participant contributions...................................        54        101         --
Benefits paid and administrative expenses...................    (2,368)    (5,334)    (4,582)
                                                              --------   --------   --------
Fair value of plan assets at end of year....................  $ 37,890   $ 31,180   $ 22,238
                                                              --------   --------   --------
Funded status...............................................  $(50,646)  $(49,297)  $(58,387)
Unrecognized net loss/(gain)................................     9,008      5,016      6,393
Unrecognized prior service costs............................        --         89         --
Unrecognized transition obligation at January 1, 1993*......        --     34,601     37,027
                                                              --------   --------   --------
Accrued postretirement benefit cost.........................  $(41,638)  $ (9,591)  $(14,967)
                                                              --------   --------   --------
</TABLE>

- ------------------------

*   Being amortized over a period of 20 years.

    The  actuarial  assumptions  at  December  31,  1999,  1998 and 1997 were as
follows:

<TABLE>
<CAPTION>
                                                              1999       1998       1997
                                                            --------   --------   --------
<S>                                                         <C>        <C>        <C>
Discount rate.............................................    8.00%      6.75%      7.50%
Expected return on plan assets
  Tax-exempt assets.......................................    8.50%      6.25%      6.25%
  Taxable assets..........................................    7.50%      6.25%      6.25%
</TABLE>

    The health care cost trend rate  assumed for 1999 was 6.5 percent for health
care and 8.0 percent for  prescription  drug;  for 2000,  7.0 percent;  and then
declining one-half percent per year to 5 percent for 2004 and thereafter.

    A  one-percentage  point change in the assumed  health care cost trend rates
would have the following effects:

<TABLE>
<CAPTION>
                                                              1-PERCENTAGE-    1-PERCENTAGE-
                                                              POINT INCREASE   POINT DECREASE
                                                              --------------   --------------
                                                                  (THOUSANDS OF DOLLARS)
<S>                                                           <C>              <C>
Effect on accumulated postretirement benefit obligation.....       $9,431           $7,930
Effect on service cost and interest cost components.........       $  940           $  770
</TABLE>


<PAGE>
NOTE F   ENVIRONMENTAL MATTERS

    Hazardous substances, such as asbestos, polychlorinated biphenyls (PCBs) and
coal tar,  have been  used or  generated  in the  course  of  operations  of Con
Edison's  utility  subsidiaries  and may be  present  in  their  facilities  and
equipment.

    The Federal Comprehensive Environmental Response, Compensation and Liability
Act of 1980  (Superfund)  and similar  state  statutes  impose joint and several
strict liability,  regardless of fault, upon generators of hazardous  substances
for resulting removal and remedial costs and environmental damages.  Liabilities
under these laws can be material and in some  instances  may be imposed  without
regard to fault, or may be imposed for past acts, even though such past acts may
have been lawful at the time they occurred.

    At December 31, 1999, Con Edison had accrued a $38 million  liability as its
best estimate of the utility subsidiaries'  liability for sites as to which they
have received process or notice alleging that hazardous  substances generated by
them (and,  in most  instances,  other  potentially  responsible  parties)  were
deposited.  There will be  additional  liability at these sites and other sites,
the amount of which is not  presently  determinable  but may be  material to Con
Edison's financial position, results of operations or liquidity.

    Under  Con  Edison  of New  York's  current  electric,  gas and  steam  rate
agreements,  site  investigation  and remediation  costs in excess of $5 million
annually incurred with respect to hazardous waste for which it is responsible is
to be deferred and  subsequently  reflected in rates.  At December 31, 1999, $10
million of such costs had been deferred as a regulatory asset.

    Suits have been  brought in New York State and  federal  courts  against Con
Edison's utility subsidiaries and many other defendants,  wherein a large number
of plaintiffs  sought large  amounts of  compensatory  and punitive  damages for
deaths and injuries allegedly caused by exposure to asbestos at various premises
of the utility  subsidiaries.  Many of these suits have been disposed of without
any payment by the utility subsidiaries,  or for immaterial amounts. The amounts
specified in all the  remaining  suits total  billions of dollars but Con Edison
believes that these amounts are greatly exaggerated,  as were the claims already
disposed of. Based on the  information and relevant  circumstances  known to Con
Edison  this time,  it does not  believe  that these  suits will have a material
adverse effect on its financial position, results of operations or liquidity.


<PAGE>
NOTE G   NUCLEAR GENERATION

    Con  Edison of New York owns the  Indian  Point 2 nuclear  generating  unit,
which has a capacity of  approximately  1,000 MW, and the retired Indian Point 1
nuclear generating unit.

    The book value of Indian Point 2, net of accumulated depreciation,  was $382
million and $459  million at December 31, 1999 and 1998,  respectively.  The net
book value of Indian  Point 2 was  reduced by $50 million in 1999 as a result of
the use of a portion  of the net  after-tax  gain  from  fossil  plant  sales to
increase its accumulated depreciation reserve (see Note I).

     In  1999  Con  Edison  of New  York  announced  its  intention  to  explore
alternatives to its continued  ownership and operation of Indian Point 2 and the
retired  Indian  Point 1. In  February  2000 the  company  announced  an auction
process for the Indian Point 2 unit, the retired Indian Point 1 unit and related
gas turbines.  A proceeding  initiated in 1998 by the PSC to consider the future
of  nuclear  generating  facilities  in  New  York  State  is  continuing.   The
Restructuring  Agreement does not contemplate the divestiture of Indian Point 2,
and any such divestiture would be subject to regulatory approvals, including the
approvals of the PSC and the Nuclear Regulatory Commission.

    OUTAGE ACCOUNTING  Scheduled refueling and maintenance outages are generally
required  after a cycle of  approximately  22  months.  Con Edison of New York's
electric  rates  reflect  a  charge  for the  cost of  scheduled  refueling  and
maintenance  outages.  Under  Con  Edison of New  York's  current  and  previous
electric rate  agreements,  these charges have been deferred for  recognition in
income  during the period in which  expenses are  incurred  for the outage.  The
costs of  unscheduled  outages are expensed as incurred and are not reflected in
rates.

    RATE RECOVERY  Pursuant to the  Restructuring  Agreement,  Con Edison of New
York is recovering  its  investment in Indian Point 2 and funds to  decommission
Indian Point 1 and 2 in the rates it charges all its electric  customers.  Under
the  Restructuring  Agreement,  following March 31, 2002, Con Edison of New York
will be given a reasonable  opportunity  to recover its remaining  investment in
Indian Point 2 and additional funds needed to decommission  Indian Point 1 and 2
through a  non-bypassable  charge to customers over a period that will extend no
longer  than  the  end  of  Indian   Point  2's   operating   license  in  2013.
Reconciliation of estimated and actual decommissioning costs may be reflected in
rates after 2013.

    DECOMMISSIONING  Since 1975 Con Edison of New York has been collecting costs
of decommissioning  from customers and accruing such amounts within its internal
accumulated  depreciation reserve.  Amounts collected to fund decommissioning of
the nuclear  portions of the units have been  deposited in external  trust funds
and  earnings  on  such  funds  have  been  accrued  as  additional  accumulated
depreciation.  The trust funds  amounted to $305.7  million and $265.1  million,
respectively, at December 31, 1999 and 1998. See "Investments" in Note A.

    Accumulated decommissioning provisions at December 31, 1999 and 1998 were as
follows:

<TABLE>
<CAPTION>
                                                             AMOUNTS INCLUDED IN
                                                                 ACCUMULATED
                                                                DEPRECIATION
                                                           -----------------------
                                                             1999           1998
                                                           --------       --------
                                                            (MILLIONS OF DOLLARS)
<S>                                                        <C>            <C>
Nuclear..................................................   $305.7         $265.1
Non-nuclear..............................................     55.4           56.7
                                                            ------         ------
Total....................................................   $361.1         $321.8
                                                            ======         ======
</TABLE>

     The Restructuring Agreement continued in rates annual expense allowances of
$21.3 million and $1.8  million,  respectively,  to fund the estimated  costs of
decommissioning the nuclear and non-nuclear portions of the Indian Point 1 and 2
units. These amounts were established pursuant to a 1995 electric rate agreement
based upon a 1994 site-specific  study. The study estimated the  decommissioning
costs to be  approximately  $657 million in 1993 dollars  (assuming  2016 as the
midpoint for decommissioning expenditures),  including $252 million for extended
storage  of spent  nuclear  fuel.  The  minimum  decommissioning  fund  estimate
calculated in accordance with Nuclear  Regulatory  Commission (NRC)  regulations
was  between  $507  million  and $862  million as of December  31,  1998.  A new
site-specific study is currently underway.

    The FASB is currently reviewing the utility industry's  accounting treatment
of nuclear and certain other plant  decommissioning  costs. In an exposure draft
issued in February 1996, the FASB concluded that decommissioning costs should be
accounted for as a liability at expected  present  value,  with a  corresponding
asset in utility  plant,  rather than as a component of  depreciation.  The FASB
expects to issue a new exposure draft in the first quarter of 2000.

    NUCLEAR  FUEL  Nuclear  fuel  assemblies  and  components  are  amortized to
operating  expense based on the quantity of heat  produced in the  generation of
electricity.  Nuclear fuel costs are recovered in revenues through base rates or
through the fuel adjustment clause.

    Nuclear fuel costs include provisions for payments to the U.S. Department of
Energy (DOE) for future off-site  storage of the spent fuel and for a portion of
the costs to  decontaminate  and  decommission the DOE facilities used to enrich
uranium  purchased by Con Edison of New York.  Such  payments  amounted to $10.0
million in 1999.

    The DOE has  defaulted on its  obligation to Con Edison of New York to begin
to take title to the spent nuclear fuel  generated at Indian Point 2. Con Edison
of New York and a number of other  utilities are pursuing  their legal  remedies
against the DOE. Con Edison of New York estimates  that it has adequate  on-site
capacity for interim  storage of its spent fuel until 2005 after  which,  absent
regulatory or technological developments, additional on-site or other spent fuel
storage  facilities would be required.  The operation of Indian Point 2 would be
curtailed if appropriate  arrangements for the storage of its spent fuel are not
made.

    STEAM GENERATORS  Nuclear generating units similar in design to Indian Point
2 have  experienced  problems that have required  steam  generator  replacement.
Inspections  of the Indian  Point 2 steam  generators  since 1976 have  revealed
various  problems,  some of which appear to have been  arrested.  The  remaining
service life of the steam generators is uncertain. The projected service life of
the steam generators is reassessed  periodically in the light of the inspections
made during  scheduled  outages of the unit.  Based on the latest available data
and current NRC criteria,  Con Edison of New York estimates that steam generator
replacement will not be required before 2002. On February 15, 2000 Con Edison of
New  York  shut  down  Indian  Point  2  following  a leak  in one if its  steam
generators. The cause of the leak is being investigated.

    Con Edison of New York has replacement steam generators, which are stored at
the site. Replacement of the steam generators would require estimated additional
expenditures of up to $100 million (exclusive of replacement power costs) and an
outage of approximately  three months.  However,  securing necessary permits and
approvals or other factors could require a substantially  longer outage if steam
generator replacement is required on short notice.

    NUCLEAR  INSURANCE The insurance  policies covering Con Edison of New York's
nuclear facilities for property damage, excess property damage, and outage costs
permit  assessments  under certain  conditions to cover insurers'  losses. As of
December 31, 1999,  the highest  amount that could be assessed for losses during
the  current  policy year under all of the  policies  was $18.6  million.  While
assessments  may also be made for losses in certain  prior years,  Con Edison of
New York is not aware of any losses in such years that it believes are likely to
result in an assessment.  Under certain  circumstances,  in the event of nuclear
incidents  at  facilities  covered  by  the  federal  government's   third-party
liability  indemnification  program, Con Edison of New York could be assessed up
to $88.1  million  per  incident,  of which  not more  than $10  million  may be
assessed in any one year.

<PAGE>

     NOTE H NON-UTILITY  GENERATORS

     Con Edison of New York has contracts with NUGs for  approximately  2,100 MW
of electric generating capacity. Assuming performance by the NUGs, Con Edison of
New York is obligated over the terms of the contracts  (which extend for various
periods, up to 2036) to make capacity and other fixed payments.

    For the years  2000-2004,  the capacity and other fixed  payments  under the
contracts  are estimated to be $477 million,  $485 million,  $494 million,  $503
million and $516 million. Such payments gradually increase to approximately $600
million in 2013,  and thereafter  decline  significantly.  For energy  delivered
under  these  contracts,  Con Edison of New York is  obligated  to pay  variable
prices that are estimated to be approximately at market levels.

    Under the terms of its  Restructuring  Agreement,  Con Edison of New York is
recovering  in rates  the  charges  it  incurs  under  contracts  with NUGs (see
"Restructuring  Agreements"  in Note A). The  Restructuring  Agreement  provides
that,  following  March  31,  2002,  Con  Edison  of New  York  will be  given a
reasonable opportunity to recover, through a non-bypassable charge to customers,
the  amount,  if any,  by which  the  actual  costs of its  purchases  under the
contracts exceed market value.

    The   Restructuring   Agreement   provided  for  a  potential  NUG  contract
disallowance  of the lower of (i) 10 percent of the  above-market  costs or (ii)
$300 million (in 2002 dollars). As contemplated by the Restructuring  Agreement,
Con Edison of New York may offset the  potential  disallowance  by NUG  contract
mitigation and by 10 percent of the gross proceeds of any generating  unit sales
to  third  parties.  Con  Edison  of New York  will be  permitted  a  reasonable
opportunity to recover any costs subject to disallowance  that are not offset by
these two factors if it makes good faith efforts in  implementing  provisions of
the Restructuring Agreement leading to the development of a competitive electric
market in its service  territory,  including  providing a choice of suppliers to
its  customers  through its Retail  Choice  program and working to  establish an
independent  system  operator,  which would  administer  the wholesale  electric
market in New York State.

    In  October  1998 the PSC  allowed  Con  Edison  of New York to  offset  the
potential  disallowance  by  approximately  $115 million (in 2002  dollars) as a
result of termination of NUG contracts for 42.5 MW of capacity.  As permitted by
the PSC, Con Edison of New York has retained revenues relating to capacity costs
avoided  as a result of the  terminations.  As a result,  $92  million  remained
available at December 31, 1999 to offset a potential NUG contract disallowance.

    In June and August 1999,  Con Edison of New York  completed  the sale of its
in-City fossil  electric  generating  units to third parties for a total of $1.8
billion,  resulting in an additional  $180 million of credit  against a possible
disallowance. Any additional NUG contract mitigation and 10 percent of the gross
proceeds of any additional generating unit sales,  including the planned sale of
Con  Edison of New York's  share of the  Roseton  plant by Central  Hudson Gas &
Electric, would further offset any potential disallowance. (See Note I.)


<PAGE>
NOTE I   GENERATION DIVESTITURE

     In 1999 Con Edison of New York  completed  the sales of almost  6,300 MW of
its approximately  8,300 MW of electric generating assets for an aggregate price
of $1.8  billion.  The net book value of the assets  sold was  approximately  $1
billion,  and the net after-tax  gain from the sales was $379 million,  of which
$29 million of accumulated deferred taxes and investment tax credits relating to
the assets sold were recognized in income in 1999.

    Consistent with the Restructuring  Agreement,  as amended by a July 1998 PSC
order  relating to the  divestiture,  $50 million of the net after-tax  gain has
been retained for shareholders, approximately $250 million has been deferred for
disposition  by the  PSC and $50  million  was  applied  as an  increase  to the
accumulated  depreciation  reserve  for  Indian  Point 2 (see  Note G).  The $50
million retained for  shareholders  will be recognized in income during the last
year of the  Restructuring  Agreement  (12 months  ending  March 31,  2002) as a
partial offset to the rate reductions  scheduled for that year,  pursuant to the
Restructuring Agreement. (See "Restructuring Agreements" in Note A.)

    The approximately  2,000 MW of electric generating assets that Con Edison of
New York  continues to own include the 1,000 MW Indian Point 2 plant and its 480
MW interest in the jointly-owned  Roseton generating station (see "Utility Plant
and Depreciation" in Note A).

    O&R  completed  the  sale  of all  of its  generating  assets  prior  to the
completion of Con Edison's purchase of O&R in July 1999.

    The Restructuring  Agreement and related PSC orders provide for the recovery
of the  incremental  cost of capacity  and energy  required by Con Edison of New
York to serve its remaining full-service  customers.  Con Edison of New York has
agreed to purchase capacity from the buyers of the generating assets it sold for
at least the period until the Installed  Capacity  (ICAP) market of the New York
Independent System Operator (NYISO) is operational, and has submitted a petition
to the PSC relating to the recovery of the  incremental  cost of this  capacity.
Such  incremental  capacity  costs,  which are  estimated  will total  about $75
million if the NYISO ICAP market  commences  operation  as now  scheduled in May
2000, are being deferred as a regulatory  asset. (See Note J.) In the event of a
prolonged  delay  in the  commencement  of the  NYISO  ICAP  market,  additional
incremental  capacity costs could be material.  The cost of the electric  energy
actually purchased from the buyers of the generating assets is recoverable under
the electric fuel adjustment clause. (See "Recoverable Fuel Costs" in Note A.)

<PAGE>

NOTE J   REGULATORY ASSETS AND LIABILITIES

    The utility  subsidiaries of Con Edison have established  various regulatory
assets to defer  specific  costs that the  applicable  regulatory  agencies have
permitted  or are  expected  to  permit  to be  recovered  in rates  over  time.
Similarly,  certain  regulatory  liabilities  have  been  established  to  defer
specific  gains or credits to be refunded to customers  over time. The principal
regulatory  assets and liabilities  included in the deferred charges at December
31, 1999 and 1998 were as follows:

<TABLE>
<CAPTION>
                                                                1999             1998
                                                              ---------       ----------
                                                                (THOUSANDS OF DOLLARS)
<S>                                                           <C>             <C>
REGULATORY ASSETS
Future federal income tax (See Note A)......................  $ 785,014       $  951,016
Recoverable fuel costs (See Note A).........................     95,162           22,013
Power contract termination costs (See Note H)...............     71,861           70,621
Accrued unbilled gas revenues (See Note A)..................     67,775           43,594
MTA business tax surcharge*.................................     60,712           66,274
O&R Pension/OPEB expenses (See Notes D and E)...............     57,630            2,774
Enlightened Energy program costs**..........................     34,065           68,381
Other.......................................................    210,046          134,462
                                                              ---------       ----------
Total Regulatory Assets.....................................  1,382,265        1,359,135
                                                              ---------       ----------
REGULATORY LIABILITIES
Gain on divestiture (See Note I)............................    306,867               --
Accumulated deferred investment tax credits (See Note A)....    139,838          154,970
NYPA rate increase (See Note A).............................     25,630           16,175
O&R Pension expenses (See Note D)...........................     23,854               --
Interruptible sales credits (See Note A)....................     23,745           20,969
Nuclear refueling outage expenses (See Note G)..............     22,273               --
Electric rate decrease (See Note A).........................     12,000           16,250
Other.......................................................     81,815           72,654
                                                              ---------       ----------
Total Regulatory Liabilities................................    636,022          281,018
                                                              ---------       ----------
NET REGULATORY ASSETS/LIABILITIES...........................  $ 746,243       $1,078,117
                                                              ---------       ----------
</TABLE>

- ------------------------

*   Business  tax  surcharge  imposed by New York State to provide  funds to the
    Metropolitan Transit Authority; recovered from customers annually.

**  Cost of  demand-side  management  programs;  recovered  from  customers
    generally over a five-year period.


<PAGE>

NOTE K   ORANGE AND ROCKLAND UTILITIES (O&R)

    In July 1999 Con Edison  completed its acquisition of O&R for $791.5 million
in cash. Con Edison is accounting for the acquisition  under the purchase method
of accounting in accordance with generally accepted accounting  principles.  The
results of  operations  of O&R for the six months  ended  December 31, 1999 have
been included in the  consolidated  income  statement of Con Edison for the year
ended December 31, 1999. Con Edison has recorded in its  consolidated  financial
statements  all of the assets and  liabilities  of O&R.  The fair value of O&R's
regulatory  assets  approximates book value. All other assets and liabilities of
O&R were adjusted to their estimated fair values. The $437 million excess of the
purchase  price paid by Con Edison over the  estimated  fair value of net assets
acquired and liabilities  assumed was recorded as goodwill (O&R Goodwill) and is
being amortized over 40 years. In accordance with regulatory settlements,  costs
to achieve the merger  have been  deferred  as  regulatory  assets and are being
amortized over a five-year period ending May 2004.

    The unaudited pro forma consolidated Con Edison financial  information shown
below has been prepared based upon the historical consolidated income statements
of Con Edison and O&R, giving effect to Con Edison's acquisition of O&R as if it
had occurred at the beginning of each period.  The  historical  information  has
been adjusted to reflect the  amortization of O&R Goodwill for the entire period
and the  after-tax  cost Con  Edison  would  have  incurred  for  financing  the
acquisition  of O&R by issuing debt at the beginning of the period at an assumed
8.0  percent  per  annum  interest  rate.  The  pro  forma  information  is  not
necessarily  indicative  of the  results  that Con Edison  would have had if its
acquisition  of O&R had been  completed  prior to July 1999, or the results that
Con Edison will have in the future.



<TABLE>
<CAPTION>
                                                          1999         1998
                                                       ----------   ----------
                                                       (THOUSANDS OF DOLLARS)
<S>                                                    <C>          <C>
Revenues.............................................  $7,794,204   $7,719,152
Operating income.....................................     969,916    1,077,185
Net income...........................................     646,435      705,579
Non-recurring charges................................      19,782           --
Adjusted net income..................................     666,217           --
Average shares outstanding (000).....................     223,442      234,308
Earnings per share...................................  $     2.98   $     3.01
</TABLE>
<PAGE>
NOTE L   FEDERAL INCOME TAX

    The components of federal income taxes are as follows:

<TABLE>
<CAPTION>
                                                                  YEAR ENDED DECEMBER 31
                                                              ------------------------------
                                                                1999       1998       1997
                                                              --------   --------   --------
                                                                  (THOUSANDS OF DOLLARS)
<S>                                                           <C>        <C>        <C>
Charged to operations:
    Current.................................................  $836,783   $322,259   $354,112
    Deferred--net...........................................  (428,859)    94,090     32,440
    Amortization of investment tax credit...................    (8,208)    (8,710)    (8,830)
                                                              --------   --------   --------
        Total charged to operations.........................   399,716    407,639    377,722
                                                              --------   --------   --------
Charged to other income:
    Current.................................................     1,430     (3,279)     2,988
    Deferred--net...........................................       851      1,050       (990)
    Amortization of investment tax credit...................      (164)        --         --
    Amortization of accumulated deferred investment tax
      credits and excess income tax reserves associated with
      divested generating plants............................   (29,008)        --         --
                                                              --------   --------   --------
        Total charged to other income.......................   (26,891)    (2,229)     1,998
                                                              --------   --------   --------
Total.......................................................  $372,825   $405,410   $379,720
                                                              --------   --------   --------
</TABLE>

    The tax effect of  temporary  differences  which gave rise to  deferred  tax
assets and liabilities is as follows:

<TABLE>
<CAPTION>
                                                                    AS OF DECEMBER 31
                                                              ------------------------------
                                                                1999       1998       1997
                                                              --------   --------   --------
                                                                  (MILLIONS OF DOLLARS)
<S>                                                           <C>        <C>        <C>
Liabilities:
    Depreciation............................................  $1,284.6   $1,307.6   $1,188.7
    Excess deferred federal income tax on depreciation......     159.5      186.7      190.4
    Advance refunding of long-term debt.....................      32.5       35.5       30.1
    Other...................................................     204.2       86.9      118.3
                                                              --------   --------   --------
        Total liabilities...................................   1,680.8    1,616.7    1,527.5
                                                              --------   --------   --------
Assets:
    Unbilled revenues.......................................     (86.1)     (87.2)     (98.3)
    Federal income tax audit adjustments--1992-1994.........     (30.5)        --         --
    Other...................................................     (81.7)     (87.7)     (94.5)
                                                              --------   --------   --------
        Total assets........................................    (198.3)    (174.9)    (192.8)
                                                              --------   --------   --------
Regulatory liability--future federal income taxes...........     785.0      951.0      973.1
                                                              --------   --------   --------
Net liability...............................................  $2,267.5   $2,392.8   $2,307.8
                                                              --------   --------   --------
</TABLE>


<PAGE>
    Reconciliation of the difference between federal income tax expenses and the
amount computed by applying the prevailing  statutory  income tax rate to income
before income taxes is as follows:

<TABLE>
<CAPTION>
                                                                               YEAR ENDED DECEMBER 31,
                                                                               -----------------------
                                                                      1999              1998              1997
                                                                   -----------       -----------       -----------
                                                                                (% OF PRE-TAX INCOME)
<S>                                                                <C>               <C>               <C>
Statutory tax rate..........................................                35%               35%               35%
Changes in computed taxes resulting from:
    Excess book over tax depreciation.......................                 8%                7%                7%
    Cost of removal.........................................                -3%               -2%               -3%
    Amortization of deferred federal income tax on
      depreciation..........................................                -3%               -3%               -3%
    Amortization of accumulated deferred investment tax
      credits and excess income tax reserves associated with
      divested generating plants............................                -3%               --                --
    Other...................................................                --                -1%               -1%
                                                                   -----------       -----------       -----------
Effective tax rate..........................................                34%               36%               35%
                                                                   -----------       -----------       -----------
</TABLE>


<PAGE>
NOTE M   STOCK-BASED COMPENSATION

    Under Con Edison's Stock Option Plan, options may be granted to officers and
key  employees  for up to 10  million  shares  of  Con  Edison's  common  stock.
Generally,  options  become  exercisable  three  years  after the grant date and
remain exercisable until 10 years from the grant date. Options that were granted
in 1996 became exercisable in 1999.

    As permitted by SFAS No. 123, "Accounting for Stock-Based Compensation," Con
Edison has elected to follow Accounting Principles Board Opinion No. 25 (APB 25)
"Accounting  for Stock  Issued to  Employees,"  and related  interpretations  in
accounting for its employee  stock  options.  Under APB 25, because the exercise
price of Con  Edison's  employee  stock  options  equals the market price of the
underlying stock on the date of grant, no compensation expense is recognized.

    Disclosure  of pro-forma  information  regarding net income and earnings per
share is required by SFAS No. 123. The information presented below is in regards
to the income and earnings per share of Con Edison.  This  information  has been
determined as if Con Edison had  accounted for its employee  stock options under
the fair value method of that statement.  The fair values of 1999, 1998 and 1997
options are $7.90, $4.76 and $2.84 per share, respectively.  They were estimated
at the date of grant  using the  Black-Scholes  option  pricing  model  with the
following weighted-average assumptions:

<TABLE>
<CAPTION>
                                                           1999       1998       1997
                                                         --------   --------   --------
<S>                                                      <C>        <C>        <C>
Risk-free interest rate................................    5.24%      5.61%      6.46%
Expected lives--in years...............................       8          8          8
Expected stock volatility..............................   18.76%     12.68%     14.08%
Dividend yield.........................................    4.46%      4.98%      6.67%
</TABLE>

    The following table reflects pro forma net income and earnings per share had
Con  Edison  elected  to adopt the fair value  approach  of SFAS 123  (income in
millions):

<TABLE>
<CAPTION>
                                                           1999       1998       1997
                                                         --------   --------   --------
<S>                                                      <C>        <C>        <C>
Net income:
    As reported........................................   $ 701      $ 713      $ 694
    Pro forma..........................................     697        711        694
Diluted earnings per share:
    As reported........................................   $3.13      $3.04      $2.95
    Pro forma..........................................    3.11       3.03       2.95
</TABLE>

    These pro forma  amounts  may not be  representative  of future  disclosures
since the estimated fair value of stock options is amortized to expense over the
vesting period,  and additional options may be granted in future years. For 1999
the number of total  shares after  giving  effect to the  dilutive  common stock
equivalents is 223,890,546.


<PAGE>
    A summary of the status of Con Edison's Stock Option Plan as of December 31,
1999, 1998 and 1997 and changes during those years is as follows:

<TABLE>
<CAPTION>
                                                                       WEIGHTED
                                                                       AVERAGE
                                                            SHARES      PRICE
                                                           ---------   --------
<S>                                                        <C>        <C>
Outstanding at 12/31/96..................................    697,200   $27.875
    Granted..............................................    834,600    31.500
    Exercised............................................          0         0
    Forfeited............................................    (14,100)   29.620
                                                           ---------    ------
Outstanding at 12/31/97..................................  1,517,700    29.850
    Granted..............................................    901,650    42.605
    Exercised............................................          0         0
    Forfeited............................................    (20,600)   37.055
                                                           ---------    ------
Outstanding at 12/31/98..................................  2,398,750    34.584
    Granted..............................................  1,279,000    47.938
    Exercised............................................   (113,440)   27.875
    Forfeited............................................    (74,800)   37.559
                                                           ---------    ------
Outstanding at 12/31/99..................................  3,489,510   $39.632
</TABLE>

    The following summarizes the Plan's stock options outstanding:

<TABLE>
<CAPTION>
                                                WEIGHTED
                                                AVERAGE      SHARES
                                                EXERCISE   OUTSTANDING      REMAINING
PLAN YEAR                                        PRICE     AT 12/31/99   CONTRACTUAL LIFE
- ---------                                       --------   -----------   ----------------
<S>                                             <C>        <C>           <C>
1999.........................................   $47.938     1,261,000    9 years
1998.........................................   $42.605       871,350    8 years
1997.........................................   $31.500       798,200    7 years
1996.........................................   $27.875       558,960    6 years
</TABLE>


<PAGE>
CONSOLIDATED EDISON, INC.

NOTE N   FINANCIAL INFORMATION BY BUSINESS SEGMENT (a)

<TABLE>
<CAPTION>
                                                      ELECTRIC                             STEAM
                                        ------------------------------------   ------------------------------
                                           1999         1998         1997        1999       1998       1997
                                        ----------   ----------   ----------   --------   --------   --------
                                                               (THOUSANDS OF DOLLARS)
<S>                                    <C>          <C>          <C>          <C>        <C>        <C>
Operating revenues....................  $ 5,792,673  $ 5,674,446  $ 5,635,575  $ 340,026  $ 321,932  $ 391,799
Intersegment revenues.................     150,488        53,464       11,341      1,667      1,655      1,619
Depreciation and amortization.........     433,203       439,869      429,407     17,996     17,361     16,239
Income tax expense....................     339,630       351,088      311,878      2,910      5,057      8,442
Operating income......................     858,681       905,976      855,061     19,450     19,416     36,080
Total assets..........................  10,670,017    10,919,857   10,972,735    565,945    575,018    557,607
Construction expenditures.............  $  530,068   $   465,258  $   504,644  $  28,488   $ 30,512  $  29,905
</TABLE>

<TABLE>
<CAPTION>
                                                     GAS                        UNREGULATED AND OTHER
                                      ---------------------------------   ---------------------------------
                                        1999        1998        1997        1999        1998        1997
                                      ---------   ---------   ---------   ---------   ---------   ---------
                                                             (THOUSANDS OF DOLLARS)
<S>                                  <C>         <C>         <C>         <C>         <C>         <C>
Operating revenues.................. $1,000,083   $ 959,609  $ 1,093,880  $ 358,541   $ 137,061  $   74,898
Intersegment revenues...............      2,812       2,460       2,177          --         290          --
Depreciation and amortization.......     66,262      60,596      57,133       8,721         688         676
Income tax expense..................     60,598      58,665      62,590      (3,422)     (7,171)     (5,188)
Operating income....................    152,212     141,680     154,247     (10,544)    (13,747)    (10,068)
Total assets........................  2,097,200   1,795,567   1,730,048   2,198,314   1,090,961   1,462,128
Construction expenditures........... $  119,601   $ 123,074  $  119,672   $      --   $      --  $       --
</TABLE>

<TABLE>
<CAPTION>
                                                                          TOTAL
                                                           ------------------------------------
                                                              1999         1998         1997
                                                           ----------   ----------   ----------
                                                                  (THOUSANDS OF DOLLARS)
<S>                                                        <C>          <C>          <C>
Operating revenues.......................................  $ 7,491,323   $ 7,093,048  $ 7,196,152
Intersegment revenues....................................     154,967         57,869       15,137
Depreciation and amortization............................     526,182        518,514      503,455
Income tax expense.......................................     399,716        407,639      377,722
Operating income.........................................   1,019,799      1,053,325    1,035,320
Total assets.............................................  15,531,476     14,381,403   14,722,518
Construction expenditures................................  $  678,157    $   618,844  $   654,221
</TABLE>

- ------------------------

(a) For a description of Con Edison, see "Con Edison" appearing before Note A.






                                                EXHIBIT 99.2 TO FORM 8-K REPORT



                        Report of Independent Accountants


To the Stockholders and Board of Directors of Consolidated Edison, Inc.:

In our opinion,  the  consolidated  balance  sheet and the related  consolidated
statements of income, of retained earnings, of capitalization, and of cash flows
included in Exhibit 99.1 of this Current Report on Form 8-K presents fairly,  in
all material respects,  the financial position of Consolidated  Edison, Inc. and
its subsidiaries  (the "Company") at December 31, 1999 and 1998, and the results
of their  operations  and their  cash  flows for each of the three  years in the
period  ended  December  31,  1999  in  conformity  with  accounting  principles
generally  accepted in the United  States.  These  financial  statements are the
responsibility of the Company's management;  our responsibility is to express an
opinion on these  financial  statements  based on our audits.  We conducted  our
audits of these  statements in  accordance  with  auditing  standards  generally
accepted in the United States,  which require that we plan and perform the audit
to obtain reasonable  assurance about whether the financial  statements are free
of material misstatement. An audit includes examining, on a test basis, evidence
supporting the amounts and  disclosures in the financial  statements,  assessing
the accounting principles used and significant estimates made by management, and
evaluating the overall  financial  statement  presentation.  We believe that our
audits provide a reasonable basis for the opinion expressed above.



PricewaterhouseCoopers  LLP
New York, NY

February 17, 2000




<PAGE>
               MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                      CONDITION AND RESULTS OF OPERATIONS

    This  discussion  and  analysis  relates  to the  accompanying  consolidated
financial  statements of  Consolidated  Edison,  Inc. (Con Edison) and should be
read in conjunction  with the  consolidated  financial  statements and the notes
thereto.

CON EDISON'S BUSINESS

    Con Edison is a holding company that provides a wide range of energy-related
services to its customers  through its regulated and  unregulated  subsidiaries.
Con  Edison's  core  business  is energy  distribution  and it is also  pursuing
related growth opportunities in competitive businesses.

    Con Edison's  principal  subsidiary is  Consolidated  Edison  Company of New
York, Inc. (Con Edison of New York), a regulated utility which provides electric
service  to over  three  million  customers  and gas  service  to over a million
customers  in New York  City and  Westchester  County.  It also  provides  steam
service in parts of Manhattan.

    Orange  and  Rockland  Utilities,  Inc.  (O&R) is also a  regulated  utility
subsidiary of Con Edison.  O&R, along with its regulated  utility  subsidiaries,
provides  electric  service to over  275,000  customers  and gas service to over
100,000  customers  in  southeastern  New York and in  adjacent  sections of New
Jersey and northeastern Pennsylvania.

    In  October  1999,  Con  Edison  agreed  to  acquire   Northeast   Utilities
(Northeast),  which, through its three regulated utility subsidiaries,  provides
electric service to over 1.7 million customers in Connecticut, New Hampshire and
western  Massachusetts  and,  following  completion of its acquisition of Yankee
Energy  System,  Inc.,  will  provide gas service to over  185,000  customers in
Connecticut.

SIGNIFICANT DEVELOPMENTS

    Several  significant  developments in 1999 materially  affected Con Edison's
financial condition and results of operations. In July 1999 Con Edison completed
its $791.5 million  acquisition of O&R. See Note K to the financial  statements.
In June and August 1999,  Con Edison of New York  completed  the sales of almost
6,300 Megawatts (MW) of its approximately 8,300 MW electric generating capacity,
for a total of $1.8  billion.  See Note I to the  financial  statements.  During
1999, Con Edison substantially  completed its $1 billion common stock repurchase
program. See "Liquidity and Capital Resources--Stock Repurchases," below.

    Significant developments are also expected in 2000, including the completion
of the  acquisition  of Northeast for an estimated  aggregate  price of not more
than $3.8 billion and additional  purchases of common stock under a $300 million
expansion   of   the   repurchase   program.    See   "Liquidity   and   Capital
Resources--Northeast Utilities Merger and Stock Repurchases," below. The company
has also  announced that it will conduct an auction for the possible sale of the
Indian Point 2 nuclear generating unit. See "Nuclear Generation," below.

LIQUIDITY AND CAPITAL RESOURCES

CASH AND SHORT-TERM BORROWING

    Cash and temporary  cash  investments  and commercial  paper  outstanding at
December 31, 1999 and 1998 were:

<TABLE>
<CAPTION>
                                                                 1999          1998
                                                               --------      --------
                                                                (MILLION OF DOLLARS)
<S>                                                            <C>           <C>
Cash and temporary cash investments......................       $485.1        $102.3
Commercial paper.........................................       $495.4            --
</TABLE>

                                       1
<PAGE>

    The  1999  amounts  reflect   short-term   borrowing  in  December  1999  in
anticipation of January 2000 cash  requirements.  Con Edison's cash requirements
are subject to substantial  fluctuations due to seasonal variations in cash flow
and generally peak in January and July of each year when semi-annual payments of
New York City property taxes are due.

    Con Edison's  average daily  commercial  paper  outstanding in 1999 was $125
million  compared to $35 million in 1998. The weighted average interest rate was
approximately 5.0 percent in 1999 compared to approximately 5.6 percent in 1998.
The  increased   commercial  paper  issuance  during  1999  reflects   temporary
short-term  borrowing to complete the O&R acquisition and to continue the common
stock repurchase program.  This borrowing was repaid with cash proceeds from the
generation divestiture.  The increased borrowing also reflects Con Edison's plan
to  maintain  commercial  paper as a  cost-effective  component  of its  capital
structure.

    For additional information about Con Edison's commercial paper programs, see
Note C to the financial statements.

CASH FLOWS FROM OPERATIONS

    Net cash flows from operating activities for years 1997 through 1999 were as
follows:

<TABLE>
<CAPTION>
                                                        1999       1998       1997
                                                      --------   --------   --------
                                                          (MILLIONS OF DOLLARS)
<S>                                                   <C>        <C>        <C>
Net cash flows from operating activities............   $1,205     $1,390     $1,286
Common stock dividends..............................     (477)      (493)      (494)
                                                       ------     ------     ------
Net cash flows......................................   $  728     $  897     $  792
</TABLE>

    Net cash flows from operations in 1999 were lower than in 1998 due to higher
capacity charges and other cash flow effects of the generation divestiture.  Net
cash flows in 1998 were higher than in 1997 due  principally to higher  electric
sales  revenue from warmer than normal  summer  weather and an improved New York
City economy.

    Customer accounts  receivable,  less allowance for  uncollectible  accounts,
increased at December 31, 1999 compared to December 31, 1998,  primarily because
of Con  Edison's  acquisition  of  O&R  and  increased  sales  by  Con  Edison's
unregulated subsidiaries.  See "Unregulated Subsidiaries," below. For Con Edison
of New York, the  equivalent  number of days of revenue  outstanding  (ENDRO) of
customer accounts  receivable was 28.8 days at December 31, 1999,  compared with
28.0 days at December 31, 1998. For O&R, the ENDRO was 40.4 days at December 31,
1999.

    Net utility  plant  decreased at December 31, 1999  compared to December 31,
1998 reflecting the net effect of generation  divestiture and the acquisition of
O&R.  Accounts  payable was higher at December  31,  1999  primarily  because of
increased purchased power billings and the acquisition of O&R. Other receivables
were higher at December 31, 1999  primarily  because of the  acquisition of O&R.
Materials  and supplies  decreased at December 31, 1999  reflecting  the sale of
inventory along with the generating plants.

    Prepayments  at December  31,  1999  reflect  cumulative  credits to pension
expense of $116.0  million  compared  with $62.0  million at December  31, 1998,
resulting  primarily from the amortization of past investment  gains. See Note D
to the financial statements.

    For information about regulatory  assets and liabilities,  see Note J to the
financial statements.

CAPITAL RESOURCES

    Con Edison expects to finance its operations,  capital  requirements  (other
than those relating to its pending  acquisition of Northeast) and the payment of
dividends to its shareholders primarily from

                                       2
<PAGE>

dividends and other  distributions it receives from its subsidiaries and through
external   borrowings,   including   commercial  paper.  For  information  about
restrictions  on the payment of dividends by Con Edison of New York,  see Note B
to  the  financial  statements.  For  information  about  Con  Edison's  capital
requirements  relating to its pending  acquisition of Northeast,  see "Northeast
Utilities Merger," below.

    In February 2000 Con Edison of New York and O&R requested the New York State
Public Service Commission (PSC) to authorize additional long-term debt issuances
of up to $1.5 billion and $150 million, respectively, prior to 2003. The PSC has
already  authorized Con Edison of New York to issue securities for the refunding
of its outstanding  debt and preferred stock from time to time prior to the year
2003. O&R has requested  similar  authorization  to refund its outstanding  debt
securities.

    Con Edison's ratio of earnings to fixed charges for 1999,  1998 and 1997 and
common equity ratio at December 31, 1999, 1998 and 1997 were:

<TABLE>
<CAPTION>
                                                              1999       1998       1997
                                                            --------   --------   --------
<S>                                                         <C>        <C>        <C>
Earnings to fixed charges (SEC basis).....................    4.04       4.29       4.09
Common equity.............................................    53.1       58.4       56.8
</TABLE>

    The changes in interest  coverage in these years reflect  changes in pre-tax
income and changes in interest charges due to debt issuances and refundings. The
decrease  in the equity  ratio for 1999  reflects  the $1 billion  common  stock
repurchase program and debt issuances. Con Edison expects that these ratios will
decrease in 2000 when it expects to complete the  acquisition  of Northeast  and
continue to repurchase  its common  stock.  Con Edison's  interest  coverage and
equity ratio are currently among the highest in the industry.

    Con Edison of New York issued $275  million  aggregate  principal  amount of
40-year  7.35%  debentures  in June 1999 and $200  million  aggregate  principal
amount of 10-year 7.15%  debentures in December 1999. In addition,  it repaid at
maturity $150 million of floating  rate taxable  debentures in July 1999 and $75
million of 7-year 6.5 percent debentures in September 1999.

    Con Edison of New York  issued  $292.7  million of 35-year  adjustable  rate
tax-exempt  debt in July 1999,  the  proceeds of which,  along with other funds,
were used in August 1999 to redeem $150  million of 7 1/4 percent  Series 1989 C
tax-exempt debt and $150 million of 7 1/2 percent Series 1990 A tax-exempt debt.
In 1998, it issued $385 million of debentures  with interest  rates ranging from
6.15 to 7.10 percent to refund  debentures  and  tax-exempt  debt with  interest
rates ranging from 7 1/8 to 8.05 percent and $75 million of 30-year 6.90 percent
debentures to redeem three series of preferred stock.

    The commercial paper of Con Edison and its utility subsidiaries is rated P-1
and A-1,  respectively,  by Moody's Investor Service  (Moody's) and Standard and
Poor's Rating Group (S&P). S&P has assigned an issuer rating of A to Con Edison,
which has not yet issued any  long-term  debt.  The  debentures  of Con Edison's
utility subsidiaries are rated A1 and A+, respectively,  by Moody's and S&P. The
rating  agencies are reviewing  these  ratings in light of Con Edison's  pending
acquisition of Northeast.

                                       3
<PAGE>

CAPITAL REQUIREMENTS

    The following table compares Con Edison's capital  requirements,  other than
requirements   relating  to  its  stock   repurchases   and  pending   Northeast
acquisition,  for the years 1997 through 1999 and estimated amounts for 2000 and
2001:

<TABLE>
<CAPTION>
                                                           2001       2000       1999       1998       1997
                                                         --------   --------   --------   --------   --------
                                                                        (MILLIONS OF DOLLARS)
<S>                                                      <C>        <C>        <C>        <C>        <C>
Utility construction expenditures......................   $  908     $  829     $  678      $619       $654
Investment in unregulated subsidiaries.................      293        221        165        56         86
Nuclear decommissioning trust..........................       21         21         21        21         21
Nuclear fuel...........................................       47         28         17         7         15
Retirement of long-term debt at maturity...............      300        395        525       200        106
                                                          ------     ------     ------      ----       ----
    Total..............................................   $1,569     $1,494     $1,406      $903       $882
</TABLE>

     The increased  utility  construction  expenditures in 2000 and 2001 reflect
expenditures  to  repower  Con Edison of New  York's  East River  steam-electric
generating   plant,   expenditures   related  to  meeting  load  growth  on  the
distribution  system and the  construction  programs of O&R. The repowering will
provide additional, more efficient and lower-cost steam capacity, and will allow
for the retirement and sale of the Waterside generating station. See "Regulatory
Matters--Steam," below.

     The  increased  investment  in  unregulated  subsidiaries  in 2000 and 2001
reflects  plans to invest in electric  generation  and  telecommunications.  See
"Unregulated Subsidiaries," below.

STOCK REPURCHASES

    During 1999 18.7 million shares of Con Edison common stock were  repurchased
at an  average  price of $43.82 per  share,  and a total cost of $819.7  million
under the previously  announced $1 billion repurchase program.  Through December
31, 1999, a total of 21.4 million shares were purchased  under the program at an
average price of $44.03 per share, and a total cost of $940.5 million.

    In January 2000 Con Edison  announced the expansion of its stock  repurchase
program by an additional $300 million. Con Edison expects that purchases will be
made from time to time on the open market,  as determined  by market  conditions
and Con Edison's other financial needs.

    Con Edison  purchased  432,400  shares of its common  stock (at an aggregate
cost of  approximately  $19.8  million)  in  April  and May  1999 to be used for
exercises of options  under its 1996 Stock  Option  Plan.  At December 31, 1999,
approximately  318,960 of these  shares  remained  available  for future  option
exercises.  Shares of Con Edison  common stock to be issued upon the exercise of
options may be either purchased on the market or newly issued shares. See Note M
to the financial statements.

NORTHEAST UTILITIES MERGER

    In October  1999 Con Edison  agreed to acquire  Northeast  Utilities  for an
estimated  aggregate  purchase  price of not more than $3.8 billion,  payable 50
percent  in cash and 50  percent  in  common  stock  (subject  to  election  and
proration  procedures).  Con  Edison  expects  that,  following  receipt  of all
required  shareholder and regulatory  approvals,  it will complete the merger in
2000.

    In January 2000 Con Edison and Northeast  submitted  filings relating to the
merger with the  relevant  federal  and state  agencies,  including  the Federal
Energy Regulatory  Commission (FERC),  Securities and Exchange Commission (SEC),
Department of Justice and Nuclear Regulatory  Commission (NRC).

    Con Edison has not yet entered into any agreements or made any  arrangements
with respect to  financing  the cash  portion of the merger  consideration.  Con
Edison expects to meet this need with a combination of cash on hand and issuance
of  long-term  or  short-term  debt,  and  does not  expect  to  experience  any
difficulty in obtaining the requisite  financing.  See "Financial Market Risks,"
below.

                                       4
<PAGE>

    For  additional  information  about the  merger,  see  "Northeast  Utilities
Merger" which precedes Note A in the footnotes to the financial statements.

UNREGULATED SUBSIDIARIES

    Con Edison's  unregulated  subsidiaries provide competitive gas and electric
supply and energy-related  products and services (Con Edison Solutions);  invest
in and manage energy  infrastructure  projects (Con Edison Development);  market
specialized  energy supply services to wholesale  customers (Con Edison Energy);
and invest in  telecommunications  infrastructure  (Con Edison  Communications).
These subsidiaries operate primarily in the New England and Mid-Atlantic states.

    Con Edison's investment in these subsidiaries was $284.4 million at
December 31, 1999. See "Capital Requirements," above.

    Northeast also has unregulated subsidiaries that provide telecommunications,
energy management and marketing and other energy related services.

    The unregulated  subsidiaries  participate in new unregulated  energy supply
and services businesses that are subject to competition and different investment
risks  than  those  involved  in  the   businesses  of  the  regulated   utility
subsidiaries.

REGULATORY MATTERS

    Federal and state  initiatives have resulted in a fundamental  restructuring
of Con Edison and the rest of the utility  industry by promoting the development
of competition in the sale of electricity and gas. These initiatives "unbundle,"
or separate,  the  integrated  supply and delivery  services that utilities have
traditionally provided, and enable customers to purchase electric and gas supply
from others for delivery by the utilities over their electric and gas systems.

ELECTRIC

    In 1996 the FERC issued its Order 888 requiring  electric  utilities to make
their  transmission  facilities  available  to  wholesale  sellers and buyers of
electric energy and allow utilities to recover related legitimate and verifiable
stranded costs subject to FERC's  jurisdiction.  In November 1999 following FERC
approval,  the New  York  State  Independent  System  Operator  (ISO)  commenced
operations  and began  controlling  and  operating  most  electric  transmission
facilities  in  New  York  as  an  integrated   system.   Con  Edison's  utility
subsidiaries continue to own and maintain,  but not operate,  their transmission
facilities and receive fees for use of the facilities.

    In 1996 the PSC, in its  Competitive  Opportunities  proceeding,  endorsed a
fundamental  restructuring  of the electric  utility industry in New York State,
based on  competition  in the  generation  and  energy  services  sectors of the
industry.

    In September  1997 the PSC approved a  restructuring  agreement  between Con
Edison of New York, the PSC staff and certain other parties.  The  restructuring
agreement provides for:

    - cumulative rate reductions of approximately $1 billion;

    - "retail choice" for all electric customers;

    - the divestiture of electric generation capacity; and

    - a reasonable opportunity for recovery of "strandable costs."

    Con Edison of New York  reduced  electric  rates by $129 million in 1998 and
$80 million in April 1999 as part of the restructuring agreement's rate plan.

                                       5
<PAGE>

    Under this plan,  the revenues that the company  receives over the five-year
transition period ending in March 2002 are reduced by $1 billion from the amount
that would have been received had the March 1997 rate levels remained in effect.
Additional  rate reductions of  approximately  $103 million and $209 million are
scheduled to take effect in April 2000 and 2001, respectively.

    At December 31, 1999,  approximately 70,000 Con Edison of New York customers
representing  approximately  20  percent  of the  aggregate  customer  load were
purchasing  electricity  from other  suppliers  under the electric Retail Choice
program.  In February  2000 the PSC issued an order  requiring Con Edison of New
York to make available the program to all of its electric  customers by November
2000.  Con Edison of New York delivers  electricity to customers in this program
through its regulated  transmission and  distribution  system.  In general,  Con
Edison of New York's delivery rates for Retail Choice customers are equal to the
rates applicable to other  comparable Con Edison of New York customers,  less an
amount  representing  the cost of the  energy  and  capacity  it  avoids  by not
supplying  these  customers.  In its  February  2000 order,  the PSC reduced the
delivery rate for large  electric  Retail Choice  customers and  authorized  Con
Edison of New York to recover  the  resulting  lost  revenues by  recognizing  a
portion of the deferred generation divestiture gain (see Note I to the financial
statements).

    Con  Edison's  utility   subsidiaries  have  sold  most  of  their  electric
generating  assets (see Note I to the financial  statements).  Con Edison of New
York still owns  about  2,000 MW of  generating  assets and has  contracts  with
non-utility  generators (NUGs) for approximately 2,100 MW of electric generating
capacity  (see  Note  H to  the  financial  statements).  Con  Edison's  utility
subsidiaries use these remaining generating  resources,  and energy and capacity
purchased  from the buyers of the generating  assets sold and others,  to supply
electricity to their  full-service  customers (i.e., those customers who are not
participants  in the electric  retail access program) and to other suppliers who
supply electricity under the retail access programs.

    Con Edison's  utility  subsidiaries  no longer earn an equity  return on the
generating assets that were sold.  Instead,  the utility  subsidiaries  purchase
electricity  from the buyers of the generating  assets sold and recover the cost
of the  electricity  either  in  base  rates  or  pursuant  to  applicable  fuel
adjustment  clauses.  (See  Note  A--Recoverable  Fuel  Costs  and Note I to the
financial statements).

    Con  Edison  does not  expect  its  utility  subsidiaries  to add  long-term
electric  generation  resources  other than in connection with the repowering of
the East River generating plant, which will add incremental electric capacity of
250 MW. In a July 1998 order, the PSC indicated that it "agree(s) generally that
Con  Edison  of New York need not plan on  constructing  new  generation  as the
competitive market develops," but considers "overly broad" and did not adopt its
request for a  declaration  that,  solely with respect to  providing  generating
capacity, it will no longer be required to engage in long-range planning to meet
potential demand and, in particular,  that it will no longer have the obligation
to  construct  new  generating  facilities,  regardless  of the market  price of
capacity. Con Edison's unregulated subsidiaries, which at December 31, 1999 have
invested  in 450 MW of  electric  generating  assets,  may invest in  additional
generating assets.

    Con Edison of New York's potential electric strandable costs are those prior
utility investments and commitments that may not be recoverable in a competitive
electric  supply market,  including the  unrecovered  book cost of its remaining
electric  generating  plants,  including  its Indian Point 2 nuclear  generating
unit, the future cost of  decommissioning  Indian Point 2 and its retired Indian
Point 1 nuclear  generating  unit and charges  under  contracts  with NUGs.  Con
Edison of New York is  recovering  potential  electric  strandable  costs in the
rates it charges all customers, including those customers purchasing electricity
from others. Pursuant to the restructuring agreement,  following March 31, 2002,
Con  Edison  of New York  will be given a  reasonable  opportunity  to  recover,
through a non-bypassable  charge to customers,  any remaining  strandable costs,
including a reasonable return on investments. For any remaining strandable costs
relating to fossil-fueled generating assets, the recovery period will be

                                       6
<PAGE>

10 years. For additional  information  about nuclear  generation and NUG-related
strandable costs, see Notes G and H to the financial statements.

    O&R has entered into settlement  agreements or similar arrangements with the
PSC and the New Jersey and Pennsylvania  public utility  commissions  which also
provide  for a  transition  to a  competitive  electric  market,  including  the
divestiture of its generating assets.  See "Restructuring  Agreements" in Note A
to the financial statements.

GAS

    Under Con Edison of New York's gas Retail  Choice  program,  which  began in
1996,  all of its gas  customers  may  purchase  gas from  other  suppliers.  At
December  31,  1999,  approximately  22,000  Con  Edison  of New York  customers
representing  approximately  25 percent of  aggregate  firm  customer  load were
participating in the program. The delivery of gas continues to be through Con
Edison of New York's distribution system.

    In January 1997 the PSC approved a four-year gas rate  settlement  agreement
with the following major provisions:  base rates will, with limited  exceptions,
remain at September 1996 levels through  September  2000; Con Edison of New York
will share in net revenue from  interruptible gas sales (previously used only to
reduce firm  customer  gas costs) by  retaining in each rate year the first $7.0
million of net  revenue  from such sales  above 8.5  million  dekatherms  and 50
percent of additional  net revenues;  and 86 percent of any increase in property
taxes above levels implicit in rates will be recovered by offsetting amounts, if
any, that would otherwise be returned to customers.  Con Edison of New York will
share with customers 50 percent of earnings above a 13 percent rate of return on
gas common equity.  No amounts were deferred for earnings  sharing in 1999, 1998
or 1997.

    In December  1999, O&R filed with the PSC a request to increase gas rates by
$12 million over a four year period.

STEAM

    In a December 1999 order, the PSC concurred with Con Edison of New York that
a competitive steam market is not currently feasible.

    In 1999,  Con Edison of New York  began a project to repower  its East River
steam-electric   generating  plant  (see  "Capital  Requirements,"  above).  The
repowering of the East River plant will provide  enhanced  reliability and lower
costs to steam customers and permit the company to sell its Waterside generating
station as part of a nine-acre  development site in midtown  Manhattan along the
East River.  The sale of the nine acre site and the  disposition of the expected
net after-tax gain from the sale will be subject to PSC approval.

    In November 1999 Con Edison of New York filed a steam rate plan with the PSC
requesting a cumulative  rate increase of $33.1 million over a four-year  period
ending September 2004. The current  three-year steam rate agreement  between Con
Edison of New York and the PSC staff,  which expires in October  2000,  provided
for a $16 million rate increase.

FINANCIAL MARKET RISKS

    Con Edison's  primary market risks  associated with activities in derivative
financial  instruments,  other financial  instruments  and derivative  commodity
instruments, are interest rate risk and commodity price risk.

    The interest  rate risk relates  primarily to new debt  financing  needed to
fund capital requirements, including utility construction expenditures, maturing
debt  securities  and the pending  Northeast  acquisition,  and to variable rate
debt. See "Capital Requirements" and "Northeast Utilities Merger," above.

                                       7
<PAGE>

    In general, the rates Con Edison's utility subsidiaries charge customers for
electric,  gas and steam service are not subject to change for  fluctuations  in
the cost of capital during the respective  terms of the current rate agreements.
The utility  subsidiaries  manage  interest  rate risk  through the  issuance of
mostly  fixed-rate  debt  with  varying  maturities  and  through  opportunistic
refundings of debt through optional  redemptions and tender offers. In addition,
Con Edison of New York, has from time to time, entered into derivative financial
instruments to hedge interest rate risk.

    At December 31,  1999,  neither Con Edison nor any of its  subsidiaries  had
derivative or other  financial  instruments  outstanding for purposes of hedging
its interest rate risk.

    Derivative  instruments are used by the company to hedge flowing gas and gas
in  storage.  In  addition,  Con  Edison  Solutions  and Con  Edison  Energy use
derivatives  to hedge its gas  purchases to meet future load  requirements.  The
utility  subsidiaries  do not generally use  derivatives  to hedge  purchases of
electricity and fuel because the related  commodity price risks are mitigated by
the fuel  adjustment  provisions of their current rate agreements (see Note A to
the  financial  statements).  At December 31, 1999 neither the fair value of the
hedged positions  outstanding nor potential,  near-term  derivative  losses from
reasonably  possible  near-term  changes in market  prices were  material to the
financial position, results of operations or liquidity of Con Edison.

NUCLEAR GENERATION

    Con Edison of New York, which has operated its approximately 1,000 MW Indian
Point 2 nuclear  generating  unit since 1973, is exploring  alternatives  to its
continued  ownership  and  operation  of Indian Point 2. In February  2000,  the
company  announced an auction  process for the Indian Point 2 unit,  the retired
Indian Point 1 unit and related gas turbines. The company has reserved the right
to reject any and all  proposals,  to terminate the auction  process,  and/or to
decline to sell all or any part of the assets being auctioned. Any sale would be
subject to the approval of the PSC and the NRC.

    For information about the recovery of Con Edison of New York's investment in
Indian Point 2, decommissioning  Indian Point 2 and additional information about
nuclear generation, see Note G to the financial statements.

ENVIRONMENTAL MATTERS

    For  information  concerning  potential  liabilities  arising  from laws and
regulations  protecting  the  environment,  including the Federal  Comprehensive
Environmental Response,  Compensation and Liability Act of 1980 (Superfund), and
from claims relating to alleged exposure to asbestos, see Note F to the
financial statements.

IMPACT OF INFLATION

    Con Edison is affected by the decline in the purchasing  power of the dollar
caused by inflation.  Regulation  permits Con Edison's  utility  subsidiaries to
recover through depreciation only the historical cost of their plant assets even
though in an  inflationary  economy  the cost to replace  the assets  upon their
retirement will  substantially  exceed historical costs. The impact is, however,
partially offset by the repayment of the utility subsidiaries' long-term debt in
dollars of lesser value than the dollars originally borrowed.

FORWARD-LOOKING STATEMENTS

    This discussion and analysis includes forward-looking statements,  which are
statements  of future  expectation  and not facts.  Words  such as  "estimates,"
"expects,"  "anticipates,"  "intends," "plans" and similar expressions  identify
forward-looking   statements.   Actual  results  or  developments  might  differ
materially  from those  included in the  forward-looking  statements  because of
factors such as

                                       8
<PAGE>

competition  and industry  restructuring,  the Northeast  merger,  technological
developments,  changes in economic  conditions,  changes in  historical  weather
patterns,  changes in laws, regulations or regulatory policies,  developments in
legal or public  policy  doctrines,  and other  presently  unknown or unforeseen
factors.

RESULTS OF OPERATIONS

Con Edison's  earnings per share in 1999 were $3.14 ($3.13 on a diluted  basis).
Earnings per share in 1998 and 1997 were $3.04 and $2.95, respectively,  on both
basic  and  diluted  bases.  See  "Liquidity  and  Capital   Resources  -  Stock
Repurchases."

Earnings for the years ended December 31, 1999, 1998 and 1997 were as follows:
<TABLE>
<CAPTION>
                                                                1999       1998       1997
                                                              --------   --------   --------
                                                                  (MILLIONS OF DOLLARS)
<S>                                                           <C>        <C>        <C>
Con Edison of New York......................................  $ 698.3     $728.1     $704.0
O&R*........................................................     22.2         --         --
Unregulated subsidiaries....................................    (10.9)     (18.4)      (9.5)
Other**.....................................................     (9.0)       3.0         --
                                                              -------     ------     ------
  Con Edison................................................  $ 700.6     $712.7     $694.5
                                                              -------     ------     ------
</TABLE>

- ------------------------


* O&R earnings are for the period subsequent to its acquisition in July 1999.
**Includes parent company expenses and inter-company eliminations.

Con Edison's earnings for 1999, compared to 1998,  decreased $12.1 million.  The
principal  components  of the  decrease  were:  $42.3  million of electric  rate
reductions;  $41.9 million of lost equity return on generating  assets that were
divested; and $8.5 million of higher distribution expenses relating to Hurricane
Floyd  and a July 1999  heat  wave,  offset  by $22.2  million  of O&R  earnings
reflecting the acquisition of O&R in July 1999 and  approximately  $65.7 million
of lower  nuclear  and pension  expenses.  Earnings  also  reflect the levels of
electric, gas and steam sales discussed below.

Con Edison's earnings for 1998, compared to 1997, increased $18.2 million as the
result of higher  electric  revenues  of $36.5  million  from warmer than normal
summer weather and an improving New York City economy,  net of rate  reductions,
offset,  in part, by expenses of $19.3  million from an extended  Indian Point 2
maintenance outage.

Con Edison's operating revenues in 1999,  compared to 1998,  increased by $398.3
million, and its operating income decreased by $33.5 million. Operating revenues
in 1998, compared to 1997,  decreased from the prior year by $103.1 million, and
operating income increased by $18.0 million.

A discussion of Con Edison's operating revenues and operating income by business
segment follows. Con Edison's principal business segments are its electric,  gas
and steam utility  businesses.  For  additional  information  about Con Edison's
business segments, see Note N to the financial statements.


Electric

Con Edison's electric operating revenues in 1999 increased $118.2 million,  from
1998 and in 1998  increased  $38.9  million  from 1997.  The  increases  reflect
increased sales volumes, offset by electric rate reductions of approximately $65
million in 1999 and $102 million in 1998. The 1999 increase also reflects $258.1
million of O&R electric operating revenues.

                                       9
<PAGE>

Electricity sales volume in Con Edison of New York's service territory increased
3.9 percent in 1999 and 3.1 percent in 1998.

The  increases in sales volume  reflect both the  continued  strength of the New
York City economy and warmer than normal summer weather.  Con Edison's  electric
sales vary seasonally in response to weather, and peak in the summer.

After  adjusting for variations,  principally  weather and billing days, in each
period,  electricity  sales volume in Con Edison of New York's service territory
increased  2.7 percent in 1999 and 2.5 percent in 1998.  Weather-adjusted  sales
represent  an  estimate  of the sales that  would  have been made if  historical
average weather conditions had prevailed.

Con Edison's electric  operating income decreased $47.3 million in 1999 compared
to 1998. The principal  components of the decrease  were:  $41.9 million of lost
equity  return on  generating  assets  that were  divested;  approximately  $8.5
million of increased  distribution  expenses  relating to Hurricane  Floyd and a
July 1999 heat wave; and $42.3 million of electric rate reductions,  offset,  in
part, by approximately  $65 million of reduced expenses at Indian Point 2 (which
had an extended  maintenance  outage in 1998) and decreased  pension costs;  and
$28.4 million of electric operating income attributable to O&R.

Con Edison's 1998 electric  operating income increased $50.9 million compared to
1997 primarily as a result of increased  electric  revenues of $36.5 million and
decreased pension expenses of $28.6 million, partly offset by increased expenses
of $19.3 million at Indian Point 2.


Gas

Con Edison's gas operating  revenues and gas operating  income  increased  $40.5
million and $10.5 million,  respectively,  in 1999 and decreased  $134.3 million
and $12.6 million,  respectively,  in 1998.  These changes reflect gas sales and
transportation  volumes.  The 1999  increases  also  reflect  O&R gas  operating
revenues  of  approximately  $56.4  million  and O&R  gas  operating  income  of
approximately $0.3 million.

Gas sales and transportation  volume to firm customers of Con Edison of New York
increased 5.8 percent in 1999 compared to 1998 and decreased 9.7 percent in 1998
compared to 1997.

Con  Edison's  gas sales and  transportation  vary  seasonally  in  response  to
weather,  and peak in the winter. The increase in volumes from 1998 reflects the
colder  1999  winter  compared to 1998.  The  decrease in 1998  compared to 1997
reflects the relatively warm 1998 winter.

After  adjusting for variations,  principally  weather and billing days, in each
period,  gas sales and  transportation  volume to firm  customers  increased 1.3
percent in 1999 and decreased 0.1 percent in 1998.

A   weather-normalization   provision  that  applies  to  Con  Edison's  utility
subsidiaries of New York's gas business moderates,  but does not eliminate,  the
effect of weather-related changes on gas operating income.


Steam

Con Edison's steam operating revenues and steam operating income increased $18.1
million and $0.1 million, respectively, in 1999, but decreased $69.9 million and
$16.7 million, respectively in 1998, primarily because of changes in steam sales
volume.

Steam sales volume  increased  6.1 percent in 1999 and  decreased 8.8 percent in
1998.

Con Edison's steam sales vary seasonally in response to weather, and peak in the
winter.  The  increase in volume for steam sales from 1998  reflects  the colder
1999 winter compared to 1998. The decrease in 1998 compared to 1997 reflects the
relatively warm 1998 winter.

                                       10
<PAGE>

After  adjusting for variations,  principally  weather and billing days, in each
period,  steam sales  volume  decreased  1.4 percent in 1999 and  decreased  1.7
percent in 1998.

Taxes, Other Than Federal Income Tax

At $1.2 billion,  taxes other than federal income tax remain one of Con Edison's
utility subsidiaries' largest operating expenses.

The principal components of and variations in operating taxes were:

<TABLE>
<CAPTION>
                                                                    INCREASE (DECREASE)
                                                              --------------------------------
                                                                1999       1999        1998
                                                               AMOUNT    OVER 1998   OVER 1997
                                                              --------   ---------   ---------
                                                                   (MILLIONS OF DOLLARS)
<S>                                                           <C>        <C>         <C>
Property taxes..............................................  $  606.2    $(12.2)      $27.7
State and local taxes on revenues...........................     470.7       4.9        (9.0)
Payroll taxes...............................................      59.6       2.9        (2.6)
Other taxes.................................................      43.3     (23.9)       10.9
                                                              --------    ------       -----
Total.......................................................  $1,179.8*   $(28.3)      $27.0
                                                              --------    ------       -----
</TABLE>


*Including  sales taxes on  customers'  bills,  total taxes,  other than federal
 income taxes, billed to customers in 1999 were $1,458.2 million.


Other Income

Other income increased $29.7 million in 1999 due principally to deferred federal
income tax credits realized as a result of the generation divestiture. See Notes
I and L to the financial statements. Other income decreased $8.3 million in 1998
due  principally  to  the  write-off  of a $10  million  investment  made  by an
unregulated subsidiary.

Net Interest Charges

Net  interest  charges  increased  $11.7  million  in  1999,  compared  to 1998,
reflecting the addition of $15.4 million of O&R debt expense and $3.4 million of
increased  interest on short-term  borrowing,  partially  offset by refunding of
long-term  debt and  favorable  tax  audit  adjustments.  Net  interest  charges
decreased  $7.2  million  in 1998,  reflecting  the  interest  savings  from the
refunding of long-term debt in 1998.

Federal Income Tax

Federal income tax decreased  $32.6 million in 1999 and increased  $25.7 million
in 1998,  reflecting  the  changes  each  year in income  before  tax and in tax
credits. See Note L to the financial statements.


February 17, 2000



© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission