CITIZENS UTILITIES CO
8-K, 1999-05-13
ELECTRIC & OTHER SERVICES COMBINED
Previous: INVESCO CAPITAL MANAGEMENT INC, 13F-HR, 1999-05-13
Next: CSS INDUSTRIES INC, 10-Q, 1999-05-13



 
                      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:
                                 May 12, 1999
                         (Date of earliest event reported)




                           CITIZENS UTILITIES COMPANY
               (Exact name of Registrant as specified in charter)



          Delaware                    001-11001              06-0619596
(State or other jurisdiction   (Commission File Number)   (IRS Employer
      of incorporation)                                   Identification No.)



3 High Ridge Park, P.O. Box 3801, Stamford, Connecticut        06905
- -------------------------------------------------------        -----
(Address of principal executive offices)                   (Zip Code)



                                 (203) 614-5600
               (Registrant's telephone number, including area code)


                           No change since last report
             (Former name or address, if changed since last report)


<PAGE>




Item 7.  Financial Statements, Pro Forma Financial Information and Exhibits.

         (c)      Exhibits

                  99.1  Press release of Citizens Utilities Company released
                        May 12, 1999 announcing third quarter earnings.

                  99.2  Financial and operating data





<PAGE>


                                   SIGNATURES


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


                                           CITIZENS UTILITIES COMPANY
                                           Registrant




                                           By:/s/ Livingston E. Ross
                                           ----------------------------
                                           Vice President and Controller




Date:    May 13, 1999

                                                            Exhibit 99.1

                               Citizens Utilities
                                3 High Ridge Park
                               Stamford, CT 06905
                                  203.614.5600
                              Web site: www.czn.net

FOR IMMEDIATE RELEASE

Contacts:
<TABLE>
<CAPTION>
<S>                                                  <C>    

Financial Community:                                          Media:
Alan H. Oshiki, Assistant Vice President             Brigid M. Smith, Assistant Vice President
and Assistant Treasurer                              Corporate Communications
(203) 614-5629                                       (203) 614-5042
[email protected]                                      [email protected]
</TABLE>

                           CITIZENS UTILITIES REPORTS
                                FINANCIAL RESULTS
                    FOR THE THREE MONTHS ENDED MARCH 31, 1999

                             o Revenue Increased 8%
o Citizens Communications Operating Income Grew 7%; Free Cash Flow Increased 21%


         STAMFORD, Conn., May 12, 1999  -- Citizens Utilities (NYSE: CZN, CZNPr)
         -----------------------------
 today reported financial results for the quarter ended March 31, 1999.

         Consolidated  revenues  were $ 438 million,  8% higher than last year's
first  quarter.  This  increase  was  driven  by  strong  revenue  growth in the
company's  telecommunications  businesses.  Net income was $55  million,  a 104%
increase over the $27 million reported for the prior year quarter. First-quarter
earnings per share were 21 cents, up 110% from 10 cents for the comparable prior
year period.
         Net income and earnings per share included the following special items:
a one time after-tax gain of $42.9 million, or 17 cents per share, from the sale
of  Citizens'  interest in  Centennial  Cellular  Corp.  (NASDAQ:CYCL)  and $4.5
million, or 2 cents loss per share, related to Year 2000 and separation costs.
         Commenting on the  first-quarter  results,  Citizens'  Chief  Financial
Officer Robert J. DeSantis said, "Our consolidated financial results continue to
reflect our commitment to grow Electric Lightwave.  We were pleased to have been
able to more than offset  Electric  Lightwave's  planned  losses for the quarter
with a  substantial  gain  from  the  sale of our  16%  interest  in  Centennial
Cellular.
         "Citizens  Communications  revenues grew 11% over the comparable  prior
year period to $227  million,  operating  income  increased  7% to $41  million,
operating cash flow grew 15% to $96 million, and free cash flow increased 21% to
$57 million."  DeSantis further stated,  "These results were driven by increases
in all major  revenue  components  and  improvements  in operating  expenses and
capital utilization.
         "Citizens  Public  Services'   operating  income  of  $31  million  and
operating  cash flow of $45  million  were only  slightly  below the prior  year
quarter   despite  a  4%  decline  in  revenues,   to  $173   million,   due  to
warmer-than-normal  weather.  The Public Services sector successfully  mitigated
this   weather   related-decline   in   revenue   through   improved   operating
efficiencies," DeSantis said.
         Regarding Electric  Lightwave's  impact on Citizens' results,  DeSantis
said, "Electric  Lightwave's growth continues to accelerate and Citizens remains
steadfast in its support of that growth. Revenues for the first quarter were $38
million, or 96% above the level of the prior year quarter.  Electric Lightwave's
owned and  leased  gross  property,  plant and  equipment  as of March 31,  1999
totaled $694 million, up 52% from one year ago." Electric Lightwave reported its
first-quarter results on May 3.
         Citizens  Utilities  provides  telecommunications  services  and public
services including gas distribution,  electric distribution,  water distribution
and wastewater  treatment  services to approximately 1.8 million customers in 22
states.  Citizens owns 83% of Electric Lightwave,  Inc., a leading full-service,
facilities-based integrated communications services provider.
<PAGE>

         This document contains  forward-looking  statements that are subject to
risks and  uncertainties  that could cause actual  results to differ  materially
from those expressed or implied in the statements. These and all forward-looking
statements  are  only  predictions  or  statements  of  current  plans  that are
constantly  under  review by the company.  All  forward-looking  statements  may
differ from actual results because of, but not limited to, the company's ability
to obtain the necessary regulatory and tax approvals and complete the separation
process,  changes in the local and overall economy, changes in market conditions
for debt and equity  securities,  the nature and pace of technological  changes,
the number and effectiveness of competitors in the company's markets, success in
overall strategy,  weather  conditions,  changes in legal or regulatory  policy,
changes in  legislation,  the company's  ability to identify  future markets and
successfully  expand existing ones and the mix of products and services  offered
in the  company's  target  markets.  Although  Citizens  continues to pursue its
separation  plans,  the  increased   opportunities  that  have  recently  become
available to acquire  telecommunications  properties  which fit within Citizens'
acquisition  criteria and long-term planning require it to consider the possible
advantages of other transactions, besides separation, to enhance security holder
value. Therefore, Citizens is continuing to investigate and review opportunities
for the acquisition of new  telecommunications  properties and the sale or other
disposition of public services  properties.  These  important  factors should be
considered  in  evaluating  any  statement  contained  herein and/or made by the
company  or  on  its  behalf.  The  foregoing  information  should  be  read  in
conjunction  with the company's  filings with the U.S.  Securities  and Exchange
Commission  including,  but not limited to,  reports on Forms 10-K and 10-Q. The
company has no obligation to update or revise these  forward-looking  statements
to reflect the occurrence of future events or circumstances.

                                                                  ##
(Table Follows)

<PAGE>



                   Citizens Utilities Company and Subsidiaries
                           Consolidated Financial Data
                                   (unaudited)
<TABLE>
<CAPTION>
<S>                                                                   <C>                  <C>           <C>    

                                                                          For the quarter ended
                                                                                March 31,
                                                                      ------------------------------
                                                                                                            %
                                                                             1999            1998         Change
                                                                      ---------------------------------------------
Income Statement Data

Revenues                                                                   $   437,514     $   403,863          8%

Cost of services                                                               107,682         108,032          0%
                                                                               
Depreciation and amortization                                                   75,641          63,597         19%
                                                                                
Other operating expenses                                                       211,449         175,556         20%
                                                                               
Operating income                                                                42,742          56,678        -25%
                                                                                
Special items (1)                                                               (6,419)           (400)       
                                                                               
Operating income including special items                                        36,323          56,278        -35%
                                                                                
Investment and other income                                                     11,686          12,722         -8%
                                                                                
Interest expense                                                                29,813          26,806         11%
                                                                                
Special items (2)                                                               69,499          (2,334)        
                                                                                
Income taxes                                                                    31,518          11,529        173%
                                                                                
Convertible preferred dividends                                                  1,552           1,552          0%
                                                                                 
Net income                                                                      54,625          26,779        104%
                                                                                

Per-Share Data (3)

Basic net income per share of common stock                                 $      0.21     $      0.10        110%

Weighted average shares outstanding                                            259,517         258,890          0%
                                                                               

(1) Special items consist of Y2K and separation costs.
(2) In the first quarter of 1999,  the Company  recorded a pre-tax gain of $69.5
    million ($42.9 million, net of tax) on the sale of Centennial Cellular stock. In
    the first quarter of 1998, Electric Lightwave, Inc. recorded a pre-tax charge to
    earnings of $2.8 million ($2.3 million net of tax) for the cumulative  effect of
    a change in accounting principle.
(3) Adjusted for subsequent stock dividends and stock splits.

</TABLE>





                                                            Exhibit 99.2


                   Citizens Utilities Company and Subsidiaries
                           Consolidated Financial Data
                                   (unaudited)
<TABLE>
<CAPTION>
<S>                                                          <C>             <C>        <C>    
                                                                For the quarter ended
                                                                      March 31,
                                                             --------------------------
                                                                                           %
                                                                 1999         1998      Change
                                                             ------------------------------------
Income Statement Data
Revenues                                                       $  437,514   $  403,863        8%
Cost of services                                                  107,682      108,032        0%
Depreciation and amortization                                      75,641       63,597       19%
Other operating expenses                                          211,449      175,556       20%
Operating income                                                   42,742       56,678      -25%
Special items (1)                                                  (6,419)        (400)
Operating income including special items                           36,323       56,278      -35%
Investment and other income                                        11,686       12,722       -8%
Interest expense                                                   29,813       26,806       11%
Special items (2)                                                  69,499       (2,334)
Income taxes                                                       31,518       11,529      173%
Convertible preferred dividends                                     1,552        1,552        0%
Net income as reported                                             54,625       26,779      104%
Net income excluding special items                                 16,195       27,067      -40%
Net income excluding special items and ELI                         29,636       35,244      -16%

Cash Flow and Capital Expenditure Data (excluding special items) 
EBITDA  (3)                                                    $  130,069   $  132,997       -2%
EBITDA excluding ELI  (3)                                         146,627      141,259        4%
Cash flow from operations                                         217,010       81,726      166%
Cash flow from operations excluding  ELI                          243,587       88,267      176%
Capital expenditures                                              120,096       74,334       62%
Capital expenditures excluding ELI                                 63,096       51,152       23%
Free cash flow (4)                                                 96,914        7,392     1211%
Free cash flow excluding ELI  (4)                                 180,491       37,115      386%

Select Balance Sheet Data
Cash and investments                                           $  452,004   $  499,943      -10%
Total assets                                                    5,313,453    4,939,831        8%
Net plant                                                       4,083,346    3,675,289       11%
Long-term debt                                                  1,972,390    1,789,683       10%
Equity (5)                                                      2,037,702    1,919,835        6%
Shares of common stock outstanding                                259,886      259,170        0%
Weighted average shares outstanding (6)                           259,517      258,890        0%

Per-Share Data (6)
Basic net income per share of common stock as reported         $     0.21   $     0.10      110%
Basic net income per share of common stock excluding               
  special items                                                $     0.06   $     0.10      -40%
Basic net income per share of common stock excluding           
  special items and ELI                                        $     0.11   $     0.14      -21%
Operating cash flow per share                                  $     0.82   $     0.31      165%
Operating cash flow per share excluding special items          $     0.84   $     0.32      163%
Operating cash flow per share excluding special items and ELI  $     0.94   $     0.34      176%
Book value per share                                           $     7.08   $     6.64        7%

Other Financial Data
Long-term debt to long-term debt and equity                           49%          48%
Long-term debt to long-term debt and equity excluding ELI             44%          47%
Interest coverage  (7)                                               4.4x         5.0x
Interest coverage excluding ELI  (7)                                 4.9x         5.3x
Common equity market capitalization (in billions)              $      2.0   $      2.7
Equity market capitalization (in billions) (8)                 $      2.2   $      2.9
Market capitalization (in billions) (9)                        $      4.1   $      4.7
ELI public enterprise value (in billions) (10)                 $      0.9   $      1.1

 (1) Special items consist of Y2K and separation costs.
 (2) In the first quarter of 1999, the Company recorded a pre-tax gain of $69.5 million ($42.9 million net of tax) on the sale of 
     Centennial Cellular stock.  In the first quarter of 1998, Electric Lightwave, Inc. recorded a pre-tax charge to earnings of
     $2.8 million ($2.3 million net of tax) for the cumulative effect of a change in accounting principle.
 (3) Earnings before interest expense, income taxes, depreciation and amortization (excludes special items).
 (4) Cash flow from operations less capital expenditures.
 (5) Includes convertible preferred securities.
 (6) Adjusted for subsequent stock dividends and stock splits and used in the calculation of all per share data.
 (7) EBITDA divided by interest expense excluding special items.
 (8) Includes market value of convertible preferred securities.
 (9) Equity market capitalization plus market value of long-term debt.
(10) Includes common equity market capitalization plus net debt.


</TABLE>

<PAGE>

                   Citizens Utilities Company and Subsidiaries
                     Financial and Operating Data by Service
<TABLE>
<CAPTION>
<S>                                                              <C>               <C>         <C>    

                                                                   For the quarter ended
                                                                         March 31,
                                                                 ---------------------------
                                                                                                %
                                                                       1999         1998       Change
                                                                 --------------------------------------
(Dollars in thousands, except operating data)

Citizens Communications

Select Income Statement Data
Revenues
Network access services                                             $   128,680  $  103,886        24%
Local network services                                                   69,913      63,418        10%
Long distance services                                                   21,101      26,778       -21%
Directory services                                                        8,397       7,783         8%
Other                                                                     9,794      11,296       -13%
Eliminations (1)                                                        (10,653)     (7,803)
Total revenues                                                          227,232     205,358        11%
Cost of services (network expenses)                                      20,522      26,560       -23%
Depreciation                                                             54,891      45,155        22%
Other operating expenses                                                122,092     103,999        17%
Eliminations (1)                                                        (11,351)     (8,678)
Operating income                                                         41,078      38,322         7%
Special items (2)                                                        (3,770)       (274)
Operating income including special items                                 37,308      38,048        -2%
Operating margin                                                            18%         19%

Cash Flow and Capital Expenditure Data
Operating cash flow (3)                                             $    95,969  $   83,477        15%
Capital expenditures                                                     38,484      36,146         6%
Free cash flow (4)                                                       57,485      47,331        21%
EBITDA margin (5)                                                           42%         41%

Select Balance Sheet Data
Total assets                                                        $ 2,388,860  $2,229,491         7%
Net plant                                                             2,084,400   1,999,457         4%

Operating Data
Access lines                                                            964,634     906,358         6%
Long distance customers  - in territory                                 235,219     231,000         2%
                         - out of territory                               6,267      22,000       -72%
                         - total                                        241,486     253,000        -5%
Revenue per access line                                             $       236  $      227         4%
In-territory billed access minutes of use (in millions)                   1,240       1,191         4%
Citizens' long distance minutes of use (in millions)                    
                                           - in territory                   125         123         2%
                                           - out of territory                28          82       -66%
                                           - total long distance            153         205       -25%
Citizens' long distance in territory minutes of use market share            21%         18%
Citizens' long distance in territory customer market share                  24%         25%

(1)  Eliminations represent network access revenues received by the Company's local exchange operations from 
     its long-distance and competitive local exchange operations.
(2)  Special items include Y2K and separation costs.
(3)  Operating income excluding special items plus depreciation.  This is the equivalent of sector EBITDA.
(4)  Operating cash flow less capital expenditures.
(5)  Operating cash flow divided by total revenues.

</TABLE>

<PAGE>

                   Citizens Utilities Company and Subsidiaries
                     Financial and Operating Data by Service
<TABLE>
<CAPTION>
<S>                                                        <C>                 <C>          <C>    

                                                             For the quarter ended
                                                                   March 31,
                                                          -----------------------------
                                                                                             %
                                                                 1999          1998         Change
                                                          -------------------------------------------
(Dollars in thousands, except operating data)

Electric Lightwave, Inc. (1)

Select Income Statement Data
Revenues
Dedicated services                                             $  10,424     $   9,107           14%
Local dial tone services                                          14,308         6,024          138%
Long distance service                                              8,530         1,822          368%
Enhanced services                                                  4,954         3,104           60%
Eliminations (1)                                                    (698)         (875)
Total revenues                                                    37,518        19,182           96%
Cost of services (network expenses)                               25,224         9,212          174%
Gross margin                                                      12,294         9,970           23%
Depreciation                                                       6,994         3,884           80%
Other operating expenses                                          34,845        20,316           72%
Operating loss                                                   (29,545)      (14,230)        -108%
Special items (2)                                                   (631)            -
Operating loss including special items                           (30,176)      (14,230)        -112%

Cash Flow and Capital Expenditure Data
Operating cash flow (3)                                        $ (22,551)    $ (10,346)        -118%
Capital expenditures                                              57,000        23,182          146%
Free cash flow (4)                                               (79,551)      (33,528)        -137%

Select Balance Sheet Data
Total assets                                                   $ 574,418     $ 373,374           54%
Gross plant     - owned                                          585,533       352,062           66%
                - leased                                         108,541       105,226            3%
                - total                                          694,074       457,288           52%

Operating Data
Route miles                                                        3,098         2,525           23%
Fiber miles                                                      181,816       145,350           25%
Customers                                                          1,843         1,226           50%
Buildings connected                                                  783           631           24%
Employees                                                          1,200           670           79%
Revenue per employee                                           $  31,265     $  28,630            9%


(1) The Company's facilities based Competitive Local Exchange Carrier (CLEC) subsidiary, Electric Lightwave, Inc (ELI). 
    Eliminations reflect intercompany activity between the Company's CLEC and communications operations.
(2) Special items include Y2K and separation costs.
(3) Operating loss excluding special items plus depreciation.  This is the equivalent of sector EBITDA.
(4) Operating cash flow less capital expenditures.

</TABLE>

<PAGE>

                   Citizens Utilities Company and Subsidiaries
                       Sector Financial and Operating Data
<TABLE>
<CAPTION>
<S>                                                            <C>                 <C>        <C>    

                                                                  For the quarter ended
                                                                        March 31,
                                                               -----------------------------
                                                                                                 %
                                                                     1999           1998       Change
                                                               -----------------------------------------
(Dollars in thousands, except operating data)

Citizens Public Services

Select Income Statement Data
Revenues
Residential distribution                                           $    89,894  $    99,295         -9%
Commercial distribution                                                 48,421       51,850         -7%
Industrial distribution                                                 24,530       17,719         38%
Municipal distribution                                                   3,244        3,740
Total distribution                                                     166,089      172,604         -4%
Transportation / transmission                                            1,932        1,523         27%
Other                                                                    4,743        5,196         -9%
Total revenues                                                         172,764      179,323         -4%
Cost of services (1)                                                    73,287       80,938         -9%
Gross margin                                                            99,477       98,385          1%
Depreciation                                                            13,756       14,558         -6%
Other operating expenses                                                54,512       51,241          6%
Operating income                                                        31,209       32,586         -4%
Special items (2)                                                       (2,018)        (126)
Operating income including special items                                29,191       32,460        -10%

Cash Flow and Capital Expenditure Data
Operating cash flow (3)                                            $    44,965  $    47,144         -5%
Capital expenditures                                                    23,501        9,864        138%
Free cash flow (4)                                                      21,464       37,280        -42%

Select Balance Sheet Data
Total assets                                                       $ 1,641,922  $ 1,627,873          1%
Net plant                                                            1,351,467    1,261,850          7%

Operating Data
Customers                                                              871,287      851,230          2%
Employees                                                                1,802        1,714          5%
Customers per employee                                                     484          497         -3%
Gross margin (net revenue) per employee                            $    55,204  $    57,401         -4%

(1) Natural gas, electric energy and fuel oil purchased.
(2) Special items include Y2K and separation costs.
(3) Operating income excluding special items plus depreciation. This is the equivalent of sector EBITDA.
(4) Operating cash flow less capital expenditures.

</TABLE>

<PAGE>


                    Citizens Utilities Company and Subsidiaries
                     Financial and Operating Data by Service
<TABLE>
<CAPTION>
<S>                                                      <C>               <C>          <C>    
                                                          For the quarter ended
                                                                March 31,
                                                         ----------------------
                                                                                         %
                                                            1999           1998        Change
                                                         --------------------------------------
(Dollars in thousands, except operating data)

Citizens Public Services

Gas
- ---
Select Income Statement Data
Revenues
Residential distribution                                   $  51,974      $  62,103        -16%
Commercial distribution                                       31,686         35,778        -11%
Industrial distribution                                       15,039          7,432        102%
Municipal distribution                                         1,266          1,845        -31%
Total distribution                                            99,965        107,158         -7%
Transportation                                                 1,027            952          8%
Other                                                          2,964          3,473        -15%
Total revenues                                               103,956        111,583         -7%
Cost of services (gas purchased)                              52,704         59,194        -11%
Gross margin                                                  51,252         52,389         -2%
Depreciation                                                   4,280          5,507        -22%
Other operating expenses                                      27,299         24,978          9%
Operating income                                              19,673         21,904        -10%
Special items (1)                                               (837)           (62)
Operating income including special items                      18,836         21,842        -14%

Cash Flow and Capital Expenditure Data
Operating cash flow (2)                                    $  23,953      $  27,411        -13%
Capital expenditures                                          15,865          5,384        195%
Free cash flow (3)                                             8,088         22,027        -63%

Select Balance Sheet Data
Total assets                                               $ 565,950      $ 566,795          0%
Net plant                                                    456,555        409,621         11%

Operating Data
Customers                                                    461,104        448,886          3%
Employees                                                        968            924          5%
Customers per employee                                           476            486         -2%
Gross margin (net revenue) per employee                    $  52,946      $  56,698         -7%
Billion Cubic Feet of gas throughput (BCF)                      34.8           29.7         17%

(1) Special items include Y2K and separation costs.
(2) Operating income excluding special items plus depreciation.  This is the equivalent of sector EBITDA.
(3) Operating cash flow less capital expenditures.

</TABLE>

<PAGE>
                   Citizens Utilities Company and Subsidiaries
                     Financial and Operating Data by Service
<TABLE>
<CAPTION>
<S>                                                              <C>               <C>         <C>    

                                                                    For the quarter ended
                                                                          March 31,
                                                                 ----------------------------
                                                                                                   %
                                                                       1999          1998        Change
                                                                 ----------------------------------------
(Dollars in thousands, except operating data)

Citizens Public Services

Electric
- --------
Select Income Statement Data
Revenues
Residential distribution                                             $  20,326     $  20,779         -2%
Commercial distribution                                                 13,593        13,164          3%
Industrial distribution                                                  9,259        10,077         -8%
Municipal distribution                                                   1,978         1,895          4%
Total distribution                                                      45,156        45,915         -2%
Transmission                                                               905           571         58%
Other                                                                       13           788        -98%
Total revenues                                                          46,074        47,274         -3%
Cost of services (electric energy and fuel oil purchased)               20,583        21,744         -5%
Gross margin                                                            25,491        25,530          0%
Depreciation                                                             5,981         5,867          2%
Other operating expenses                                                13,253        13,084          1%
Operating income                                                         6,257         6,579         -5%
Special items (1)                                                           (3)          (26)
Operating income including special items                                 6,254         6,553         -5%

Cash Flow and Capital Expenditure Data
Operating cash flow (2)                                              $  12,238     $  12,446         -2%
Capital expenditures                                                     5,596         1,153        385%
Free cash flow (3)                                                       6,642        11,293        -41%

Select Balance Sheet Data
Total assets                                                         $ 472,206     $ 489,883         -4%
Net plant                                                              377,056       382,479         -1%

Operating Data
Customers                                                              115,093       112,900          2%
Employees                                                                  300           309         -3%
Customers per employee                                                     384           365          5%
Gross margin (net revenue) per employee                              $  84,970     $  82,621          3%
Megawatt hours sold                                                    423,838       419,366          1%
Megawatt hours generated                                                93,529        99,260         -6%
Megawatt hours purchased                                               350,186       341,374          3%

(1) Special items include Y2K and separation costs.
(2) Operating income excluding special items plus depreciation.  This is the equivalent of sector EBITDA.
(3) Operating cash flow less capital expenditures.
</TABLE>

<PAGE>

                   Citizens Utilities Company and Subsidiaries
                     Financial and Operating Data by Service
<TABLE>
<CAPTION>
<S>                                                <C>             <C>         <C>    
                                                    For the quarter ended
                                                          March 31,
                                                   -------------------------
                                                                                   %
                                                         1999        1998        Change
                                                   --------------------------------------
(Dollars in thousands, except operating data)

Citizens Public Services

Water/Wastewater
- ----------------
Select Income Statement Data
Revenues
Residential distribution                              $  17,594   $  16,413           7%
Commercial distribution                                   3,142       2,908           8%
Industrial distribution                                     232         210          10%
Other                                                     1,766         935          89%
Total revenues                                           22,734      20,466          11%
Depreciation                                              3,495       3,184          10%
Other operating expenses                                 13,960      13,179           6%
Operating income                                          5,279       4,103          29%
Special items (1)                                        (1,178)        (38)
Operating income including special items                  4,101       4,065           1%

Cash Flow and Capital Expenditure Data
Operating cash flow (2)                               $   8,774   $   7,287          20%
Capital expenditures                                      2,040       3,327         -39%
Free cash flow (3)                                        6,734       3,960          70%

Select Balance Sheet Data
Total assets                                          $ 603,766   $ 571,195           6%
Net plant                                               517,856     469,750          10%

Operating Data
Customers                                               295,090     289,444           2%
Employees                                                   364         347           5%
Customers per employee                                      811         834          -3%
Revenue per employee                                  $  62,456   $  58,980           6%
Billions of gallons of water delivered                      4.1         5.5         -25%
Billions of gallons of wastewater treated                   1.1         1.5         -27%

(1) Special items include Y2K and separation costs.
(2) Operating income excluding special items plus depreciation.  This is the equivalent 
    of sector EBITDA.
(3) Operating cash flow less capital expenditures.

The foregoing information is unaudited and should be read in conjunction with the financial
statements  and footnotes  included in the Company's  Form 10-K  for the three  years ended
December 31, 1998 and Form 10-Q for the three months ended  March 31, 1999  filed with  the
Securities and Exchange Commission.  Allocations of expense  and other items among services
and sources of revenues are derived from the Company's books with certain adjustments.  The
information  is not  necessarily that which would be  presented for  a single service  on a 
stand-alone basis.  The  Company believes  its primvary  risk factors include, but  are not 
limited to: changes in the local and overall economy,  the nature and pace of technological
change, the number and  effectiveness of competitiors in  the Company's markets, success in 
marketing and selling  expenditures and efforts,  weather conditions,  changes in legal and
regulatory policy, name recognition,  and the mix  of products and services offered  in the 
Company's target markets.  Any and all Company information should be  evaluated in light of
these important risk factors.



</TABLE>





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