BROOKLYN UNION GAS CO
10-Q, 1996-02-13
NATURAL GAS DISTRIBUTION
Previous: BRIGGS & STRATTON CORP, 10-Q, 1996-02-13
Next: BROWN FORMAN CORP, SC 13G/A, 1996-02-13



<PAGE>
        UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                     Washington, D. C. 20549
                            Form 10-Q
(Mark One)
 X   QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended       December 31, 1995            

                               OR

     TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934

For the transition period from                  to                

Commission file number          1-722                             

                     THE BROOKLYN UNION GAS COMPANY               
     (Exact name of Registrant as specified in its charter)

             New York                              11-0584613     
(State or other jurisdiction of                 (I.R.S. Employer  
 incorporation or organization)                  Identification
                                                 No.)

One MetroTech Center, Brooklyn, New York           11201-3851     
(Address of principal executive offices)          (Zip Code)

Registrant's telephone number, including
 area code                                        (718) 403-2000  


                              NONE                                
(Former name, former address and former fiscal year, if changed   
 since last report)

Indicate by check mark whether the registrant (1) has filed all
reports required to be filed by Section 13 or 15(d) of the
Securities Exchange Act of 1934 during the preceding 12 months (or
for such shorter period that the registrant was required to file
such reports), and (2) has been subject to such filing requirements
for the past 90 days.
                                          Yes  X   No    

              APPLICABLE ONLY TO CORPORATE ISSUERS:

Indicate the number of shares outstanding of each of the issuer's
classes of common stock, as of the latest practicable date.

   Class of Common Stock          Outstanding at February 1, 1996 

     $.33 1/3 par value                     49,220,736          
<PAGE>
         THE BROOKLYN UNION GAS COMPANY AND SUBSIDIARIES

                              INDEX

Part I.   Financial Information                        Page No.

          Condensed Consolidated Balance Sheet -
          December 31, 1995 and 1994, and September 30,
          1995                                              2

          Condensed Consolidated Statement of Income -
          Three and Twelve Months Ended December 31,
          1995 and 1994                                     3

          Condensed Consolidated Statement of Cash Flows -
          Three and Twelve Months Ended December 31,
          1995 and 1994                                     4

          Notes to Condensed Consolidated Financial
          Statements                                        5

          Management's Discussion and Analysis of Results
          of Operations and Financial Condition             9

          Review of Independent Public Accountants         16

          Report of Independent Public Accountants         17

Part II.  Other Information

          Item 1 - Legal Proceedings                       18

          Item 4 - Submission of Matters to a Vote
                   of Security Holders                     18

          Item 5 - Other Information                       19

          Item 6 - Exhibits and Reports on Form 8-K        19


Signatures                                                 20
    <PAGE>
    <TABLE>
                                             THE BROOKLYN UNION GAS COMPANY AND SUBSIDIARIES
                                                   CONDENSED CONSOLIDATED BALANCE SHEET
                                                     December 31,             December 31,            September 30,
                                                         1995                     1994                     1995
                                                     (Unaudited)              (Unaudited)               (Audited)
                                                                         (Thousands of Dollars)
    <CAPTION>
    <S>                                           <C>                       <C>                      <C>
    Assets
    Property
      Utility, at cost                            $     1,700,034           $    1,620,198           $    1,690,193
      Accumulated depreciation                           (398,481)                (366,723)                (393,263)
      Gas exploration and production, at cost             372,939                  296,124                  353,847
      Accumulated depletion                              (143,616)                (122,390)                (138,136)
                                                        1,530,876                1,427,209                1,512,641
    Investments in Energy Services                        122,187                   99,841                  121,023
    Current Assets
      Cash                                                  7,582                   13,664                   15,992
      Temporary cash investments                              -                        -                     24,550
      Accounts receivable                                 327,379                  335,049                  146,018
      Allowance for uncollectible accounts                (14,997)                 (15,086)                 (13,730)
      Gas in storage, at average cost                      64,596                   87,796                   88,810
      Materials and supplies, at average cost              14,591                   11,912                   13,203
      Prepaid gas costs and other                          38,462                   32,915                   35,581
                                                          437,613                  466,250                  310,424
    Deferred Charges                                      162,071                  142,437                  172,834
                                                  $     2,252,747           $    2,135,737           $    2,116,922
    Capitalization and Liabilities
    Capitalization
      Common stock, $.33 1/3 par value stated at  $       529,688           $      501,568           $      522,581
      Retained earnings                                   331,276                  305,491                  303,709
         Total common equity                              860,964                  807,059                  826,290
      Preferred stock, redeemable                           6,900                    7,200                    6,900
      Long-term debt                                      723,223                  713,480                  720,569
                                                        1,591,087                1,527,739                1,553,759
    Current Liabilities                              
      Accounts payable                                    119,301                  147,061                  103,705
      Dividends payable                                    17,799                   17,206                   17,536
      Commercial paper                                     23,000                    4,000                      -     
      Taxes accrued                                        32,145                   38,390                    3,635
      Customer deposits                                    22,397                   22,650                   22,252
      Customer budget plan credits                         41,088                   39,617                   24,790
      Interest accrued and other                           50,179                   32,749                   39,438
                                                          305,909                  301,673                  211,356
    Deferred Credits and Other Liabilities
      Federal income tax                                  250,224                  234,391                  247,882
      Unamortized investment tax credit                    20,711                   21,736                   20,948
      Other                                                84,816                   50,198                   82,977
                                                          355,751                  306,325                  351,807
                                                  $     2,252,747           $    2,135,737           $    2,116,922
        See accompanying notes to condensed consolidated financial statements.   
   </TABLE> 
 <PAGE>
    <TABLE>
    
    THE BROOKLYN UNION GAS COMPANY AND SUBSIDIARIES
    CONDENSED CONSOLIDATED STATEMENT OF INCOME
               (Unaudited)
                                            Three Months                     Twelve Months
                                          Ended December 31,               Ended December 31,
                                          1995           1994              1995            1994
                                                         (Thousands of Dollars)
    <CAPTION>
    <S>                              <C>             <C>             <C>              <C>
    Operating Revenues
       Utility sales                 $     378,196   $   344,180     $    1,186,347   $  1,268,970
       Gas production and other             19,887        14,168             65,699         62,473
                                           398,083       358,348          1,252,046      1,331,443
    Operating Expenses
       Cost of gas                         160,303       135,125            471,737        550,158
       Operation and maintenance            99,830        91,357            385,691        385,956
       Depreciation and depletion           18,081        18,313             71,788         70,682
       General taxes                        38,722        36,778            136,662        148,171
       Federal income tax                   22,790        21,622             44,451         40,977
    Operating Income                        58,357        55,153            141,717        135,499
    Other Income (Expense)
       Income from equity investments        1,707         1,620              9,639          5,479
       Other, net                           (1,258)         (628)            (5,036)        (2,029)
       Federal income tax                      (62)         (166)             1,347            824
    Income Before Interest Charges          58,744        55,979            147,667        139,773
    Interest Charges
       Long-term debt                       12,922        12,058             48,793         47,099
       Other                                 1,115         1,082              5,171          4,615
                                            14,037        13,140             53,964         51,714
    Net Income                              44,707        42,839             93,703         88,059
    Dividends on Preferred Stock                83            86                334            347
    Income Available for 
       Common Stock                  $      44,624   $    42,753     $       93,369   $     87,712
    
    Per Share of Common Stock        $        0.91   $      0.90     $         1.92   $       1.85
                                                                    
    Dividends Declared per Share                                    
       of Common Stock               $       0.355   $     0.348     $        1.398   $      1.360
    
    Average Common Shares
       Outstanding                      48,946,893    47,750,732         48,510,260     47,288,335
       See accompanying notes to condensed consolidated financial statements.
   </TABLE>                                                                    
  <PAGE>
 <TABLE>
                                                           THE BROOKLYN UNION GAS COMPANY AND SUBSIDIARIES
                                                           CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS
                                                                              (Unaudited)
                                                                 Three Months             Twelve Months
                                                                Ended December 31,      Ended December 31,
                                                                1995        1994        1995          1994
                                                                         (Thousands of Dollars)
 <CAPTION>
 <S>                                                        <C>         <C>         <C>          <C>
 OPERATING ACTIVITIES
  Net income                                               $   44,707  $   42,839  $    93,703  $    88,059
  Adjustments to reconcile net income                                                                  
       to net cash provided by operating activities:
    Depreciation and depletion                                 18,861      19,572       75,955       75,264
    Deferred Federal income tax                                 3,571         169       13,397       (6,071)
    Amortization of investment tax credit                        (237)       (264)      (1,025)      (1,069)
    Income from energy services investments                    (1,707)     (1,620)      (9,639)      (5,479)
    Dividends received from energy services investments         2,497       1,294        5,146        5,593
    Allowance for equity funds used during construction          (366)       (243)      (1,396)      (1,871)
    Change in accounts receivable, net                       (180,324)   (141,994)       6,204       40,458
    Change in accounts payable                                 15,445      18,036      (31,997)     (29,004)
    Gas inventory and prepayments                              31,908      13,337       24,779       11,149
    Other                                                      55,537      53,908       20,266       42,127
 Cash (used in) provided by operating activities              (10,108)      5,034      195,393      219,156
 FINANCING ACTIVITIES
    Sale of common stock                                        7,140       6,837       28,276       29,165
    Issuance of long-term debt                                  2,654      12,103        9,743       18,380
    Commercial paper, net                                      23,000       4,000       19,000       (7,500)
                                                               32,794      22,940       57,019       40,045
    Repayments
     Preferred stock                                               -           -          (300)        (300)
                                                               32,794      22,940       56,719       39,745
     Dividends paid                                           (17,139)    (16,736)     (67,969)     (64,890)
     Other                                                         11         (78)          51           52
 Cash provided (used in) by financing activities               15,666       6,126      (11,199)     (25,093)
 INVESTING ACTIVITIES
     Capital expenditures (excluding allowance                                                         
       for equity funds used during construction)             (39,115)    (49,905)    (201,943)    (189,252)
     Other                                                        597      (1,082)      11,667       (7,266)
 Cash used in investing activities                            (38,518)    (50,987)    (190,276)    (196,518)
 Change in Cash and Temporary Cash Investments                (32,960)    (39,827)      (6,082)      (2,455)
 Cash and Temporary Cash Investments at Beginning of Period    40,542      53,491       13,664       16,119
 Cash and Temporary Cash Investments at End of Period      $    7,582  $   13,664  $     7,582  $    13,664
 Temporary cash investments are short-term marketable securities purchased with maturities of three months or less 
   that are carried at cost which approximates their fair value.
 Supplemental disclosures of cash flows 
    Income taxes                                           $       -   $       -   $    36,000  $    36,200
    Interest                                               $   16,709  $   15,701  $    52,724  $    50,995
 See accompanying notes to condensed consolidated financial statements.
 </TABLE>
<PAGE>
         THE BROOKLYN UNION GAS COMPANY AND SUBSIDIARIES
      NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

1.   In the opinion of the Company, the accompanying unaudited
     Condensed Consolidated Financial Statements contain all
     adjustments necessary to present fairly the financial position
     of the Company as of December 31, 1995 and 1994, and the
     results of operations for the three and twelve months ended
     December 31, 1995 and 1994, and cash flows for the three and
     twelve months ended December 31, 1995 and 1994. Certain
     reclassifications were made to conform prior period financial
     statements with the current period financial statement
     presentation.  All other adjustments were of a normal,
     recurring nature.

     As permitted by the rules and regulations of the Securities
     and Exchange Commission, the Condensed Consolidated Financial
     Statements do not include all of the accounting information
     normally included with financial statements prepared in
     accordance with generally accepted accounting principles.
     Accordingly, the Condensed Consolidated Financial Statements
     should be read in conjunction with the financial statements
     and notes thereto included in the Company's Annual Report on
     Form 10-K for the fiscal year ended September 30, 1995.


2.   The Company's business is influenced by seasonal weather
     conditions. Annual revenues are substantially realized during
     the heating season (November 1 to April 30) as a result of the
     large proportion of residential heating sales compared with
     total sales. Accordingly, results of operations are
     historically most favorable in the second quarter (three
     months ended March 31) of the Company's fiscal year, with
     results of operations being next most favorable in the first
     quarter, while results for the third quarter are marginally
     unprofitable, and losses are incurred in the fourth quarter. 
     Also, results of operations are affected by the timing and
     comparative amounts of base tariff rate changes.  Therefore,
     the interim Condensed Consolidated Statement of Income should
     not be taken as a prediction for any future period. 

     The Company's tariff contains a weather normalization
     adjustment that requires recovery from or refund to firm
     customers of shortfalls or excesses of firm net revenues
     during a heating season due to variations from normal weather,
     which is the basis for projecting base tariff revenue
     requirements.  The adjustment operates when weather varies
     more than 2.2% from normal (positive or negative) during a
     billing cycle.
<PAGE>
3.   INVESTMENT IN IROQUOIS PIPELINE

     A Company subsidiary, North East Transmission Co., Inc.
     (NETCO), owns an 11.4% interest in Iroquois Gas Transmission
     System, L.P. (Iroquois), which partnership owns and operates
     a 375-mile pipeline from Canada to the Northeast. NETCO's
     investment in Iroquois was $22.9 million at December 31, 1995.

     In 1992, Iroquois was informed by the U.S. Attorneys' Offices
     of various districts of New York of a civil investigation of
     alleged violations of the U.S. Army Corps of Engineers (COE)
     permit, a related State Water Quality Certification and/or the
     Federal Clean Water Act.  Further, agency investigations of
     matters related to the construction of the Iroquois pipeline
     have been commenced by COE and the Federal Energy Regulatory
     Commission.  Iroquois also has received inquiries from the
     Federal Department of Transportation and the State of New York
     Public Service Commission (PSC) concerning certain
     construction activities.  Civil penalties could be imposed if
     violations of Iroquois' governmental authorizations are shown
     to have occurred.  No proceedings in connection with these
     investigations and inquiries have been commenced.

     Also in 1992, a criminal investigation of Iroquois was
     initiated and is being conducted by Federal authorities
     pertaining to various matters related to the construction of
     the pipeline.  To date, no criminal charges have been filed. 
     Iroquois' management believes that the pipeline construction
     and right-of-way activities were conducted in a responsible
     manner.  However, Iroquois deems it probable that indictments
     will be sought in connection with this investigation and in
     them substantial fines and other sanctions.

     The Company has been informed that Iroquois and its counsel
     have met and expect to continue to meet with those responsible
     for the civil and criminal investigations, from time to time,
     both to gain an informed understanding of the focus and
     direction of the investigations in order to defend itself and
     to explore possible resolutions that may be acceptable to all
     parties.  A comprehensive resolution of these matters could
     have a material adverse effect on Iroquois' financial
     condition.  Although no agreements have been reached regarding
     the disposition of these matters, based on discussions with
     Iroquois' management, in the fourth quarter of fiscal 1995 the
     Company recorded a provision to cover its proportionate share
     of estimated costs related to these investigations. The
     ultimate resolution of these matters is not expected to
     materially affect the Company's results of operations or
     financial position.



<PAGE>
4.   ENVIRONMENTAL MATTERS

     Historically, the Company, or predecessor entities to the
     Company, owned or operated several former manufactured gas
     plant (MGP) sites.  These sites have been identified for the
     New York State Department of Environmental Conservation (DEC)
     for inclusion on appropriate waste site inventories.  In
     certain circumstances former MGP sites can give rise to
     environmental cleanup responsibilities for the Company.

     Two MGP sites are under active consideration by the Company. 
     One site, which is located on property still owned by the
     Company, is the former Coney Island MGP facility located in
     Brooklyn, New York.  This site is the subject of continuing
     interim remedial action under the direction of the U.S. Coast
     Guard.  Moreover, the Company has recently executed a consent 
     order with the DEC with respect to addressing the overall
     remediation of the Coney Island site in accordance with state
     law.  A schedule of investigative and cleanup activities is
     being developed, leading to a cleanup over the next several
     years.  The other site currently is owned by the City of New
     York (City).  The Company and the City are in the process of
     discussing a mutual approach to sharing potential
     environmental responsibility for this site.  The Company
     believes it is likely that, at a minimum,investigative costs
     will be incurred by the Company with respect to that site.
     
     The DEC is maintaining open files and requiring the Company to
     continue monitoring or related investigatory efforts at two
     other Company-owned properties.
     
     Except as described above, no administrative or judicial
     proceedings or claims involving other former MGP sites have
     been initiated.  Although the potential cost of cleanup with
     respect to these other sites may be material if the Company
     ever is compelled to address these sites, the Company cannot
     at this time determine the cost or extent of any cleanup
     efforts if cleanup ultimately should be required.
     
     Based upon the terms of the consent order for the Coney Island
     site and costs of investigation for the other MGP site under
     active consideration, the Company believes that the minimum
     cost of MGP-related environmental cleanup will be
     approximately $34 million, which, based upon current
     information, primarily will be for the Coney Island site. 
     This amount includes approximately $4.9 million of costs
     expended as of December 31, 1995.  The Company's actual MGP-
     related costs may be substantially higher, depending upon
     remediation experience, eventual end use of the sites, and
     environmental conditions not addressed in the consent order or
     current investigative plans.  Such potential additional costs
     are not subject to estimation at this time.
<PAGE>
     As of December 31, 1995, the Company had an accrued liability
     of $29.2 million and a related unamortized regulatory asset of
     $32.6 million.  By order issued February 16, 1995, the PSC
     approved the Company's July 1993 petition to defer the costs
     associated with environmental site investigation and
     remediation incurred in 1993 and thereafter.  Initial recovery
     of these costs began in fiscal 1995.  The recovery of these
     costs in rates is conditioned upon absence of a PSC
     determination that such costs have not been reasonably or
     prudently incurred.  In addition, the Company must demonstrate
     that it has taken all reasonable steps to obtain cost recovery
     from all available funding sources, including other
     responsible parties.  The PSC has initiated a generic
     proceeding to assess the extent of the potential liability for
     cleanup of MGP sites by the State's gas utilities and has
     indicated that it may consider in that proceeding generic
     policies regarding the recovery of such costs through gas
     utility rates.  Any such policies may affect the Company's
     ability to reflect such costs in rates.  At this time, the
     Company is unable to predict the outcome of that proceeding.


5.   REGULATORY ASSETS

     Regulatory assets arise from the allocation of costs and
     revenues to accounting periods for utility ratemaking purposes
     differently from bases generally applied by nonregulated
     companies.  Regulatory assets are recognized in accordance
     with Statement of Financial Accounting Standards (SFAS) No.
     71, "Accounting for Certain Types of Regulation."

     The Company had net regulatory assets as of December 31, 1995
     and 1994 of $96,885,000 and $93,648,000, respectively.  These
     amounts are included in Deferred Charges and Deferred Credits-
     Other in the Consolidated Balance Sheet.  In the event that it
     were no longer subject to the provisions of SFAS-71, the
     Company estimates that the write-off of these net regulatory
     assets could result in a charge to net income of approximately
     $60,000,000 which would be classified as an extraordinary
     item.

     SFAS-121 issued in March 1995 and effective for fiscal 1997,
     establishes accounting standards for the impairment of long-
     lived assets.  This statement is not expected to have a
     material impact on the Company's financial condition or
     results of operations upon adoption.
<PAGE>                          
         THE BROOKLYN UNION GAS COMPANY AND SUBSIDIARIES

             MANAGEMENT'S DISCUSSION AND ANALYSIS OF
          RESULTS OF OPERATIONS AND FINANCIAL CONDITION


Operating Results

The following is a summary of items affecting comparative earnings
and a discussion of the material changes in revenues and expenses
during the following periods.

(1)  Three Months ended December 31, 1995 vs. Three Months ended
     December 31, 1994.

(2)  Twelve Months ended December 31, 1995 vs. Twelve Months     
     ended December 31, 1994.


Consolidated income available for common stock for the first
quarter of fiscal 1996 was $44.6 million, or 91 cents per share,
compared to $42.8 million, or 90 cents per share, for the first
quarter of last year.  Utility operations contributed 87 cents per
share to consolidated earnings, an increase of two cents per share
compared to last year's quarterly earnings.  The increase reflected
higher net revenues (revenues less gas costs), which more than
offset higher operation expense due to the extremely cold weather. 
Utility operations continue to reflect sales growth and ongoing
cost reduction efforts.  Subsidiaries contributed four cents per
share to first quarter earnings. Higher quarterly earnings from gas
exploration and production were offset by lower income from
investments in energy services.

Consolidated earnings for the twelve months ended December 31, 1995
were $93.4 million, or $1.92 per share, compared to $87.7 million,
or $1.85 per share, for the corresponding period a year ago.  The
increase in earnings reflects achievement of ratemaking incentives
applicable to utility operations in fiscal 1995, as well as record
earnings from the Company's subsidiaries.

The effect on utility earnings of variations in revenues due to
colder- or warmer-than-normal weather is largely offset by the
weather normalization adjustment included in the Company's tariff.

Firm gas sales for the first quarter of fiscal 1996, which was 9.0%
colder than normal and 37.2% colder than the first quarter of
fiscal 1995, were 43,768 MDTH, compared to 34,541 MDTH in last
year's first quarter.  The substantial increase in firm gas sales
volume was primarily due to the significantly colder weather. 
Total gas throughput from utility operations, which includes gas
deliveries to interruptible customers and transportation services
primarily to off-system customers, was 57,308 MDTH in the first 
<PAGE>
quarter of fiscal 1996, compared to 50,308 MDTH in last year's
first quarter.  Total gas throughput for the twelve months ended
December 31, 1995, which was 1.0% warmer than normal, was 184,746
MDTH, compared to 182,965 MDTH in the corresponding period a year
ago, which was 3.2% warmer than normal.

Net revenues (utility operating revenues less cost of gas of
utility sales) increased 4.2% in the three months ended December
31, 1995.  This increase was attributable to heating sales
additions and the retention of margins on a portion of the increase
in sales due to cold weather.  The weather normalization adjustment
operates when weather varies more than 2.2% from normal.  Net
revenues in the twelve months ended December 31, 1995 included
provisions made to reflect regulatory requirements to share margins
on sales to certain large-volume customers for the benefit of
residential heating customers.

The Company and its gas exploration and production subsidiaries
employ derivative financial instruments, natural gas futures and
swaps, for the purpose of managing commodity price risk.  In
connection with utility operations, the Company primarily uses
derivative financial instruments to fix margins on sales to large-
volume customers to which gas is sold at a price indexed to the
prevailing price of oil, their alternate fuel.  Derivative
financial instruments are used by the Company's gas exploration and
production subsidiaries to manage the risk associated with
fluctuations in the price received for natural gas production. 
Hedging strategies are managed individually by each company.

Gas production and other revenues primarily reflect variations in
revenues from gas exploration and production operations in all
periods presented, principally due to the May 1995 acquisition of
a gas processing plant located in British Columbia, Canada by the
Company's Canadian affiliate.  The acquisition added $7.6 million
to revenues in the quarter ended December 31, 1995.  Revenues from
gas exploration and production decreased in the quarter and twelve
months periods ended December 31, 1995, due to lower gas production
volumes.  Gas production for the quarter ended December 31, 1995
was 5.3 BCF, or 0.7 BCF below production in last year's first
quarter.  For the twelve months ended December 31, 1995, gas
production was 22.0 BCF, compared with 23.3 BCF in the twelve
months ended December 31, 1994.  The effective price (average
wellhead price received for production including realized gains and
losses) was $1.72 per MCF in the first quarter of fiscal 1995, an
increase of 3.0% over the corresponding period last year, while the
average wellhead price was $1.59, representing a 4.0% increase over
wellhead prices in last year's first quarter.  The effective price
in both the twelve months ended December 31, 1995 and 1994 was
$1.78 per MCF.  Hedging activities helped reduce the effects of
lower wellhead prices, which fell 18.5% in the twelve months ended
December 31, 1995, as compared to the corresponding period a year
ago.  Portions of future production are also covered by hedge 
<PAGE>
positions.

The Company is in the process of restructuring the gas exploration
and production operations of its subsidiaries through the
combination of onshore reserves and properties held by Fuel
Resources Inc. and the offshore reserves and properties held by The
Houston Exploration Company.  Depending on market conditions, up to
30% of the stock of the restructured company, which would have
approximately 200 BCF of proved gas reserves, could be sold through
a public offering.

The increase in operation and maintenance expense in the quarter
ended December 31, 1995 is due to weather, which was significantly
colder compared to last year's first quarter.  The comparative
expense in the twelve months ended December 31,1995 showed a modest
decrease, although weather was slightly colder.  The decrease was
largely attributable to ongoing cost reduction programs, which
outweighed the adverse effects of generally higher labor and
material costs.  Moreover, consolidated operation expense in the
quarter ended December 31, 1995 included $4.8 million of costs
related to Canadian gas processing operations.

Depreciation and depletion expense in the quarter ended December
31, 1995 was essentially flat.  Higher depreciation expense related
to utility plant additions was offset by lower depletion charges. 
Similarly, such expense in the twelve months ended December 31,
1995 reflects an increase in depreciation expense related to
utility plant additions.  The increase was offset by a reduction in
depletion expense which reflected lower gas production.

General taxes principally include State and City taxes on utility
revenues and property.  The increase in general taxes in the
quarter ended December 31, 1995 is related primarily to the
increase in utility revenues.  The decrease in general taxes in the
twelve months ended December 31, 1995 reflects a reduction in
expense recorded for utility property taxes that are subject to
regulatory settlement in determining utility cost of service.

Federal income tax expense in periods ended December 31, 1995
reflects higher pre-tax income.

Interest charges on long-term debt reflect higher average
subsidiary borrowings related to gas exploration, production and
processing operations.  Other interest charges principally include
carrying charges related to regulatory settlement items, and, in
the quarter ended December 31, 1995, reflect interest charges
related to commercial paper borrowings during the quarter.  Such
borrowings were necessitated by higher gas cost billings from
suppliers due to colder weather and higher average prices.  

Other income reflects generally positive results from investments
in energy services.  In the quarter ended December 31, 1995, higher
<PAGE>
income from the equity investment in the Iroquois pipeline offset
increases in other expense. In the twelve months ended December 31,
1995, higher income from cogeneration investments related to major
projects completed in calendar year 1995 more than offset a
provision for estimated expenses related to the investigations
regarding construction of the Iroquois pipeline and increases in
other expense.  (For information regarding Iroquois, See Notes to
Condensed Consolidated Financial Statements, Note 3., "Investment
in Iroquois Pipeline.")

Dividends on preferred stock reflect reductions in the level of
preferred stock outstanding due to sinking fund redemptions.

Financial Condition

In the quarter ended December 31, 1995, operating activities used
$10.1 million in cash flow; whereas, in the quarter ended December
31, 1994, operating activities provided $5 million in cash flow. 
Generally, the Company settles gas supplier invoices monthly while
its firm customers are billed bi-monthly.  Hence, the lag between
payments to gas suppliers and recoveries from residential heating
customers can adversely affect cash flow from operating activities
when the weather is extremely cold.  Thus, the swing in operating
cash flow is almost entirely attributable to weather.  Also, gas
inventory charges increased reflecting higher average prices.  At
the end of the heating season, leads and lags between payments to
suppliers and recoveries from customers related to gas costs
normally reverse and operating cash flow will reflect underlying
trends.  Cash provided by operating activities in the twelve months
ended December 31, 1995 largely reflects the swing in working
capital requirements related to weather as well as the timing of
other items recovered through utility tariff billings.  Commercial
paper borrowings were used to finance the increase in working
capital due to weather.  Capital expenditures for fiscal years 1996
and 1997 are estimated to be approximately $195 million in each
year.

On March 1, 1996, the Company will refund $153.5 million of Gas
Facilities Revenue Bonds, including a $98.5 million series of 9%
bonds and a $55 million series of 8.75% bonds.  Both series will be
called for redemption on that date at optional redemption prices of
102% of the face amount per bond plus accrued interest.  The $153.5
million refunding series, which matures in 2021, was issued on
January 29, 1996, with a coupon rate of 5.5% at a price of 99% of
the principal amount of the bonds.  The proceeds were placed in
trust pending the redemption on March 1, 1996.




<PAGE>

Rate and Regulatory Matters

                      Rate Settlement Plan

In October 1994, the PSC approved a new three-year rate settlement
agreement which provided for no base rate increase in fiscal 1995;
however, the Company was permitted to amortize to income
approximately $1.3 million of deferred credits in the year. 

In addition to earnings sharing provisions, the plan provided new
incentives, more flexible pricing in large-volume competitive
markets, and rate design modifications to improve the Company's
competitive position.  The Company is permitted to retain 100% of
any earnings from discrete incentives (up to 100 basis points on
utility equity.)  With respect to earnings sharing provisions, the
Company will retain 75% of the first 100 basis points of earnings
in excess of the allowed return on utility equity unrelated to
discrete incentives, and 50% of any additional earnings above that
level.  In addition, the Company will retain a portion of margins
above a specified level of sales to certain large-volume customers.

In September 1995, the PSC approved the Company's second stage rate
filing covering fiscal 1996.  The approval provides for no base
rate increase; however, it permits the amortization of $7.5 million
in deferred credits.  The authorized rate of return on utility
common equity was set at 10.65% for fiscal 1996, reflecting
generally lower prevailing capital costs.  The incentive provisions
continue and remain available to provide the opportunity to achieve
earned rates of return above the authorized level.  These revisions
became effective on October 1, 1995.

Additionally, base rate increases, if any, in the third year of the
agreement would continue to be limited to the rate of inflation and
could be offset by amortization of any deferred credits.

                   Restructuring Proceeding  

In December 1994, the PSC issued its order in the gas industry
restructuring case.  The proceeding was instituted by the PSC in
response to the restructuring of interstate pipeline services by
FERC Order 636, which took effect in November 1993.

The PSC order addressed incentives and margin-sharing issues in a
manner that is generally consistent with the Company's current rate
settlement plan and provides utilities broad discretion to employ
market-based pricing (subject to caps) for services offered to
large-volume, or non-core, customers with dual-fuel capability. 
The order allows the Company to continue to offer customers a
complete array of bundled sales services as well as gas-supply
pricing flexibility generally comparable to that offered by
unregulated competitors to large-volume customers.   Further, the
order contemplates offerings to core customers, reliant solely on 
<PAGE>
gas as a heating or cooling fuel, of unbundled sales and
transportation, including access to available pipeline
transportation and balancing services.  The order reduces the
minimum transportation service volume requirement for customers,
while encouraging the ultimate elimination of such a requirement. 
Lastly, the order initiated a new proceeding currently underway to
evaluate gas purchasing practices and revised gas cost recovery
mechanisms, and invited proposals for providing service to small-
volume customers aggregated into gas purchasing groups.  The PSC
also has lifted its restrictions prohibiting any Company gas
marketing subsidiary from operating within the Company's territory.

The Company is fully prepared to meet the requirements of the PSC
order.  It has filed tariffs applicable to both core and non-core
markets in compliance with the PSC order, and has proposed a pilot
incentive gas cost recovery mechanism, which was approved by the
PSC.  The mechanism became effective as of September 1, 1995, and
provides for the Company to share the benefits of, or absorb a
portion of the costs related to, variations in its weighted average
cost of gas as compared with a market-based index.  Under the terms
of the incentive mechanism, the maximum annual award or penalty
that could be realized is $2.0 million in gas cost recoveries.  The
Company's compliance tariff will become effective when approved by
the PSC.

Holding Company Petition and Price Cap Proposal

The Company filed a petition with the PSC to organize its utility
operations and those of its subsidiaries within a holding company. 
This form of corporate organization would provide the Company with
the flexibility to take advantage of timely investment and market-
entry opportunities and allow the Company to compete more
effectively against other energy providers.  The Company plans to
expand gas marketing and energy management services to large-volume
customers, potentially through new subsidiaries to be owned by the
holding company.  In conjunction with the formation of the holding
company, the Company has proposed to institute a price cap plan for
gas services provided to firm tariff customers and to modify the
ratemaking applicable to margins for  large-volume, non-core
transactions.  Essentially, any rate increase applicable to core
customers would be limited to general price inflation. Further, a
specified level of margins on services to non-core customers would
be imputed and reflected in overall revenue requirements which
would be set to recover cost of service at the outset of the price
cap period.  In line with incentive ratemaking, while the price cap
is effective, the Company would realize any benefit or loss
associated with changes in such sales margins from the level
initially fixed.  Negotiations with the PSC Staff and other
interested parties regarding this petition are ongoing.

<PAGE>

Environmental Matters

The Company is subject to various Federal, State and local laws and
regulatory programs related to the environment.  These
environmental laws govern both the normal, ongoing operations of
the Company as well as the cleanup of historically contaminated
properties.  Ongoing environmental compliance activities, which
historically have not been material, are integrated with the
Company's regular operation and maintenance activities.  As of
December 31, 1995, the Company had an accrued liability of $29.2
million and a related unamortized regulatory asset of $32.6
million.  (See Notes to Condensed Consolidated Financial
Statements, Note 4., "Environmental Matters.")
<PAGE>
            REVIEW OF INDEPENDENT PUBLIC ACCOUNTANTS


Arthur Andersen LLP has performed reviews in accordance with
standards established by the American Institute of Certified Public
Accountants of the Condensed Consolidated Financial Statements for
the periods set forth in their report shown on page 17.
<PAGE>
            REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS


To The Brooklyn Union Gas Company:


We have reviewed the accompanying condensed consolidated balance
sheets of The Brooklyn Union Gas Company (a New York corporation)
and subsidiaries as of December 31, 1995 and 1994, and the related
condensed consolidated statements of income for the three and
twelve month periods ended December 31, 1995 and 1994, and the
condensed consolidated statements of cash flows for the three and
twelve month periods ended December 31, 1995 and 1994. These
financial statements are the responsibility of the Company's
management.

We conducted our review in accordance with standards established by
the American Institute of Certified Public Accountants. A review of
interim financial information consists principally of applying
analytical  procedures to financial data and making inquiries of
persons responsible for financial and accounting matters. It is
substantially less in scope than an audit conducted in accordance
with generally accepted auditing standards, the objective of which
is the expression of an opinion regarding the financial statements
taken as a whole. Accordingly, we do not express such an opinion.

Based on our review, we are not aware of any material modifications
that should be made to the financial statements referred to above
for them to be in conformity with generally accepted accounting
principles.

We have previously audited, in accordance with generally accepted
auditing standards, the consolidated balance sheet and consolidated
statement of capitalization of The Brooklyn Union Gas Company and
subsidiaries as of September 30, 1995, and the related consolidated
statements of income, retained earnings, and cash flows for the
year then ended (not presented herein) and, in our report dated
October 23, 1995, we expressed an unqualified opinion on those
consolidated financial statements. In our opinion, the information
set forth in the accompanying condensed consolidated balance sheet
as of September 30, 1995 is fairly stated, in all material
respects, in relation to the consolidated balance sheet from which
it has been derived.



                                   ARTHUR ANDERSEN LLP


New York, New York
January 24, 1996
<PAGE>
Part II. Other Information

Item 1. Legal Proceedings

The Company has from time to time been named as a defendant in
various legal proceedings.  In the opinion of management, the
ultimate disposition of currently asserted claims will not have a
materially adverse impact on the Company's financial position or
results of operations.  For information regarding governmental
investigations of alleged environmental, civil and criminal
violations involving the Iroquois Pipeline, see the Notes to
Condensed Consolidated Financial Statements, Note 3., "Investment
in Iroquois Pipeline."  For information regarding environmental
matters affecting the Company, see Note 4., "Environmental
Matters."

Item 4. Submission of Matters to a Vote of Security Holders

(a)  The Annual Meeting of Shareholders was held at the office of
     the Company, One MetroTech Center, Brooklyn, New York on
     Thursday, February 1, 1996.

(b)  Donald H. Elliott and James L. Larocca were elected to serve
     as directors for three-year terms expiring in 1999.  Andrea S.
     Christensen, Alan H. Fishman and James Q. Riordan will
     continue to serve as directors until the next election in
     1997.  Robert B. Catell, Kenneth I. Chenault and Edward D.
     Miller will continue to serve as directors until their terms
     expire in 1998.

(c)  The vote to elect Arthur Andersen LLP as independent public
     accountants was 39,867,775 shares in favor, or 99% of the
     shares voted, and 397,173 shares against, or 1% of the shares
     voted.  Abstentions of 463,395 shares were recorded.  

(d)  The shareholders approved adoption of a long-term performance
     incentive compensation plan by a vote of 35,523,051 shares in
     favor, or 90% of shares voted, and 3,848,397 shares against,
     or 10% of shares voted.  Abstentions of 1,357,895 shares were
     recorded.

(e)  The proposal by a shareholder for cumulative voting for
     directors was rejected by a vote of 25,744,238 shares against,
     or 80% of the shares voted (16,079 proxies), and 6,377,955
     shares in favor, or 20% of the shares voted (2,964 proxies). 
     Abstentions of 2,063,197 shares (1,621 proxies) were recorded.






<PAGE>
Item 5. Other Information

By-Laws

On February 1, 1996, the By-Laws of the Company were amended to
increase the number of directors serving on the Executive Committee
of the Board of Directors from five to six, with a majority of the
members of the Executive Committee constituting a quorum.


Other Development
     
     In early December 1995, New York State Governor Pataki
endorsed a proposal to dismantle Long Island Lighting Company
(LILCO).  Among other things, the proposal contemplates that Long
Island Power Authority (LIPA) would issue and sell tax-exempt bonds
to purchase LILCO's electric transmission and distribution system,
and would assume a portion of LILCO's debt; LILCO's electric
generating facilities and its gas business would be sold to other
companies; and an energy company would contract with LIPA to manage
the transmission and distribution of electricity to LILCO's
customers.

     For a number of years the Company has had a continuing
interest principally in LILCO's gas business, and from time to time
has had discussions with and has made approaches to LILCO regarding
a possible transaction.  The Company has been following
developments relating to the December 1995 proposal endorsed by
Governor Pataki, and has been having discussions with officials and
others concerning LILCO's gas business as well as its generating,
transmission and distribution assets (but not Shoreham or LILCO's
other nuclear or regulatory assets).  The Company expects to
continue these activities, but is unable to predict the course of
developments or whether or how a transaction, if there is one,
might involve the Company.


Item 6.  Exhibits and Reports on Form 8-K

(a) Exhibits

     (11) Statement re computation of per share earnings.

     (15) Letter re unaudited interim financial information.

     (27) Financial data schedule.

(b) Reports on Form 8-K

     There were no reports filed on Form 8-K for the quarter ended
December 31, 1995.


<PAGE>
         THE BROOKLYN UNION GAS COMPANY AND SUBSIDIARIES

                           SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of
1934, the registrant has duly caused this report to be signed on
behalf of the undersigned thereunto duly authorized.



                                   THE BROOKLYN UNION GAS COMPANY
                                             (Registrant)



Date February 9, 1996              s/ V.D. Enright               
                                   V.D. Enright
                                   Senior Vice President and     
                                   Chief Financial Officer



Date February 9, 1996              s/ R.M. Desmond                
                                   R.M. Desmond
                                   Vice President, Comptroller and
                                   Chief Accounting Officer


                                                                 

<TABLE> <S> <C>

<ARTICLE> UT
<MULTIPLIER> 1
<CURRENCY> U.S. DOLLARS
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          SEP-30-1996
<PERIOD-START>                             OCT-01-1995
<PERIOD-END>                               DEC-31-1995
<EXCHANGE-RATE>                                      1
<BOOK-VALUE>                                  PER-BOOK
<TOTAL-NET-UTILITY-PLANT>                1,301,553,000
<OTHER-PROPERTY-AND-INVEST>                351,510,000
<TOTAL-CURRENT-ASSETS>                     437,613,000
<TOTAL-DEFERRED-CHARGES>                   162,071,000
<OTHER-ASSETS>                                       0
<TOTAL-ASSETS>                           2,252,747,000
<COMMON>                                    16,357,000
<CAPITAL-SURPLUS-PAID-IN>                  513,331,000
<RETAINED-EARNINGS>                        331,276,000
<TOTAL-COMMON-STOCKHOLDERS-EQ>             860,964,000
                                0
                                  6,900,000
<LONG-TERM-DEBT-NET>                       723,223,000
<SHORT-TERM-NOTES>                                   0
<LONG-TERM-NOTES-PAYABLE>                            0
<COMMERCIAL-PAPER-OBLIGATIONS>              23,000,000
<LONG-TERM-DEBT-CURRENT-PORT>                        0
                      300,000
<CAPITAL-LEASE-OBLIGATIONS>                          0
<LEASES-CURRENT>                                     0
<OTHER-ITEMS-CAPITAL-AND-LIAB>             638,360,000
<TOT-CAPITALIZATION-AND-LIAB>            2,252,747,000
<GROSS-OPERATING-REVENUE>                  398,083,000
<INCOME-TAX-EXPENSE>                        22,790,000
<OTHER-OPERATING-EXPENSES>                 316,936,000
<TOTAL-OPERATING-EXPENSES>                 339,726,000
<OPERATING-INCOME-LOSS>                     58,357,000
<OTHER-INCOME-NET>                             387,000
<INCOME-BEFORE-INTEREST-EXPEN>              58,744,000
<TOTAL-INTEREST-EXPENSE>                    14,037,000
<NET-INCOME>                                44,707,000
                     83,000
<EARNINGS-AVAILABLE-FOR-COMM>               44,624,000
<COMMON-STOCK-DIVIDENDS>                    17,056,000
<TOTAL-INTEREST-ON-BONDS>                   11,581,000
<CASH-FLOW-OPERATIONS>                    (10,108,000)
<EPS-PRIMARY>                                     0.91
<EPS-DILUTED>                                     0.91
        

</TABLE>


<PAGE>
                                                       Exhibit 15



                                   1345 Avenue of the Americas
                                   New York, NY 10105


February 5, 1996

The Brooklyn Union Gas Company
One MetroTech Center
Brooklyn, NY 11201

Gentlemen:
                                   
We are aware that The Brooklyn Union Gas Company has incorporated
by reference in its previously filed Registration Statements No.
33-66182, No. 33-61283, and No. 33-51561, its Form 10-Q for the
quarter ended December 31, 1995, which includes our report dated
January 24, 1996 covering the unaudited interim financial
information contained therein.  Pursuant to Regulation C of the
Securities Act of 1933, that report is not considered a part of the
registration statements prepared or certified by our firm or a
report prepared or certified by our firm within the meaning of
Sections 7 and 11 of the Act.


Very truly yours,


ARTHUR ANDERSEN LLP


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