COLUMBIA GAS SYSTEM INC
10-Q, 1994-08-11
NATURAL GAS TRANSMISISON & DISTRIBUTION
Previous: VALERO ENERGY CORP, 10-Q, 1994-08-11
Next: COMCAST CORP, SC 14D1, 1994-08-11



<PAGE>   1





                                   FORM 10-Q
                       SECURITIES AND EXCHANGE COMMISSION
                            WASHINGTON, D.C.  20549

           QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)
   X             OF THE SECURITIES EXCHANGE ACT OF 1934
 -----
                  For the Quarterly period ended June 30, 1994
                                                 -------------

          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 1-1098
                                                ------

                        THE COLUMBIA GAS SYSTEM, INC.
             ------------------------------------------------------  
             (Exact Name of Registrant as Specified in its Charter)


                      Delaware                         13-1594808      
             --------------------------------------------------------  
              (State or other jurisdiction of     (I.R.S. Employer
             incorporation of organization)      Identification No.)


             20 Montchanin Road, Wilmington, Delaware          19807   
           ----------------------------------------------------------  
           (Address of principal executive office)         (Zip Code)


       Registrant's telephone number, including area code (302) 429-5000
                                                          --------------

              ON JULY 31, 1991, THE COLUMBIA GAS SYSTEM, INC. AND ITS
WHOLLY-OWNED SUBSIDIARY, COLUMBIA GAS TRANSMISSION CORPORATION, FILED SEPARATE
PETITIONS SEEKING PROTECTION UNDER CHAPTER 11 OF THE FEDERAL BANKRUPTCY CODE.


              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
filing requirements for the past 90 days.  Yes   X      No 
                                               ------      ------

              Indicate the number of shares outstanding of each of the issuer's
classes of common stock, as of the latest practicable date:  Common Stock, $10
Par Value: 50,559,225 shares outstanding at June 30, 1994.
<PAGE>   2
                 THE COLUMBIA GAS SYSTEM, INC. AND SUBSIDIARIES
                           FORM 10-Q QUARTERLY REPORT
                      FOR THE QUARTER ENDED JUNE 30, 1994

                               TABLE OF CONTENTS

<TABLE>
<CAPTION>
                                                                                     Page
                                                                                     ----
<S>      <C>                                                                         <C>
PART I   FINANCIAL INFORMATION
- - ------   ---------------------

Item 1   Financial Statements

         Statements of Consolidated Income                                            1
         
         Condensed Consolidated Balance Sheets                                        2
         
         Consolidated Statements of Cash Flows                                        3
         
         Consolidated Statements of Common Stock Equity                               4
         
         Notes                                                                        5
         

Item 2   Management's Discussion and Analysis of
         Financial Condition and Results of Operations                               16


PART II  OTHER INFORMATION
- - -------  -----------------

Item 1   Legal Proceedings                                                           44

Item 2   Changes in Securities                                                       47

Item 3   Defaults Upon Senior Securities                                             47

Item 4   Submission of Matters to a Vote of Security Holders                         47

Item 5   Other Information                                                           47

Item 6   Exhibits and Reports on Form 8-K                                            47

         Signature                                                                   48
</TABLE>
<PAGE>   3
                         PART 1 - FINANCIAL INFORMATION
                         ITEM 1 - FINANCIAL STATEMENTS
The Columbia Gas System, Inc. and Subsidiaries
STATEMENTS OF CONSOLIDATED INCOME (unaudited)
<TABLE>
<CAPTION>
                                                                  Three Months                         Six Months
                                                                 Ended June 30,                       Ended June 30,  
                                                              -------------------                  -------------------
                                                               1994         1993                   1994          1993 
                                                              ------       ------                 ------        ------
                                                                                      (millions)
<S>                                                        <C>         <C>                      <C>        <C>
OPERATING REVENUES
  Gas sales                                                 $  359.0    $  440.6                $ 1,265.6  $ 1,491.2
  Transportation                                               114.3       100.9                    299.9      210.9
  Other                                                         47.2        51.4                    112.4      113.4 
                                                           ----------  ----------                ---------  ---------
Total Operating Revenues                                       520.5       592.9                  1,677.9    1,815.5 
                                                           ----------  ----------                ---------  ---------

OPERATING EXPENSES
  Products purchased                                           137.7       223.9                    659.5      866.4
  Operation                                                    209.2       181.7                    451.5      375.4
  Maintenance                                                   30.5        27.5                     55.8       52.5
  Depreciation and depletion                                    59.8        53.8                    134.6      124.1
  Other taxes                                                   46.2        47.0                    118.7      115.0
  Writedown of investment in Columbia LNG Corporation              -        57.5                        -       57.5 
                                                           ----------  ----------                ---------  ---------
  Total Operating Expenses                                     483.4       591.4                  1,420.1    1,590.9 
                                                           ----------  ----------                ---------  ---------

OPERATING INCOME                                                37.1         1.5                    257.8      224.6 
                                                           ----------  ----------                ---------  ---------

OTHER INCOME (DEDUCTIONS)
  Interest income and other, net                                38.0         7.9                     26.1       10.8
  Interest expense and related charges*                         (6.6)       (9.9)                    10.2      (14.9)
  Reorganization items, net                                      8.3         1.7                     12.3        2.6 
                                                           ----------  ----------                ---------  ---------
Total Other Income (Deductions)                                 39.7        (0.3)                    48.6       (1.5)
                                                           ----------  ----------                ---------  ---------

INCOME BEFORE INCOME TAXES AND
   CUMULATIVE EFFECT OF ACCOUNTING CHANGE                       76.8         1.2                    306.4      223.1
Income Taxes                                                    29.0         3.8                    118.4       85.9 
                                                           ----------  ----------               ----------  ---------
INCOME (LOSS) BEFORE CUMULATIVE
   EFFECT OF ACCOUNTING CHANGE                                  47.8        (2.6)                   188.0      137.2
    Cumulative effect of change in
     accounting for postemployment benefits                        -           -                     (5.6)         - 
                                                           ----------  ----------               ----------  ---------

NET INCOME (LOSS)                                          $    47.8   $    (2.6)               $   182.4   $  137.2 
                                                           ==========  ==========               ==========  =========

EARNINGS (LOSS) PER SHARE OF COMMON STOCK
   (based on average shares outstanding)
   Before accounting change                                $    0.95   $   (0.06)               $    3.72   $   2.71
   Change in accounting for postemployment benefits                -           -                    (0.11)         - 
                                                           ----------  ----------               ----------  ---------

EARNINGS (LOSS) ON COMMON STOCK                            $    0.95   $   (0.06)               $    3.61   $   2.71 
                                                           ==========  ==========               ==========  =========

AVERAGE COMMON SHARES OUTSTANDING (thousands)                 50,559      50,559                   50,559     50,559
</TABLE>

The accompanying Notes to the Consolidated Financial Statements are an integral
part of these statements.
*Due to the bankruptcy filings, interest expense of approximately $58 million
and $55 million has not been recorded for the three months ended June 30, 1994
and 1993, respectively, and approximately $113 million has not been recorded
for both six-month periods ended June 30, 1994, and 1993.


Reference is made to the accompanying Notes and Management's Discussion and
Analysis for information related to the Chapter 11 bankruptcy filings made by
The Columbia Gas System, Inc. and Columbia Gas Transmission Corporation (a
wholly-owned subsidiary) on July 31, 1991.





                                       1
<PAGE>   4
                         PART 1 - FINANCIAL INFORMATION
                   ITEM 1 - FINANCIAL STATEMENTS (CONTINUED)
The Columbia Gas System, Inc. and Subsidiaries
CONDENSED CONSOLIDATED BALANCE SHEETS
<TABLE>
<CAPTION>
                                                                                                   As of                         
                                                                                  ------------------------------------------
                                                                                       June 30, 1994       December 31, 1993
                                                                                  -------------------      -----------------
                                                                                       (unaudited)
ASSETS                                                                                            (millions)
<S>                                                                                   <C>                   <C>
PROPERTY, PLANT AND EQUIPMENT
  Gas utility and other plant, at original cost                                       $ 6,425.1              $ 6,329.8
  Accumulated depreciation and depletion                                               (3,123.5)              (3,048.4)
                                                                                      ----------             ----------
  Net Gas Utility and Other Plant                                                       3,301.6                3,281.4 
                                                                                      ----------             ----------
  Oil and gas producing properties, full cost method                                    1,229.8                1,208.7
  Accumulated depletion                                                                  (625.7)                (600.0)
                                                                                      ----------             ----------
  Net Oil and Gas Producing Properties                                                    604.1                  608.7 
                                                                                      ----------             ----------
Net Property, Plant and Equipment                                                       3,905.7                3,890.1 
                                                                                      ----------             ----------

INVESTMENTS AND OTHER ASSETS                                                              331.4                  325.2 
                                                                                      ----------             ----------

CURRENT ASSETS
  Cash and temporary cash investments                                                   1,693.7                1,340.4
  Accounts receivable, net                                                                513.6                  721.4
  Inventories                                                                             201.4                  237.9
  Prepayments                                                                              93.9                  124.6
  Other                                                                                    17.3                   63.0 
                                                                                      ----------             ----------
Total Current Assets                                                                    2,519.9                2,487.3 
                                                                                      ----------             ----------
DEFERRED CHARGES                                                                          281.6                  255.3 
                                                                                      ----------             ----------
TOTAL ASSETS                                                                          $ 7,038.6              $ 6,957.9 
                                                                                      ==========             ==========

CAPITALIZATION AND LIABILITIES
CAPITALIZATION
  Common stock equity                                                                 $ 1,409.7              $ 1,227.3
  Long-term debt                                                                            4.5                    4.8 
                                                                                      ----------             ----------
Total Capitalization                                                                    1,414.2                1,232.1 
                                                                                      ----------             ----------
CURRENT LIABILITIES
  Accounts and drafts payable                                                             161.1                  184.4
  Accrued taxes                                                                           120.5                  129.5
  Estimated rate refunds                                                                  161.7                  277.8
  Estimated supplier obligations                                                          129.2                  146.3
  Transportation and exchange gas payable                                                  55.2                   66.8
  Other*                                                                                  301.0                  289.0 
                                                                                      ----------             ----------
Total Current Liabilities                                                                 928.7                1,093.8 
                                                                                      ----------             ----------
LIABILITIES SUBJECT TO CHAPTER 11 PROCEEDINGS                                           3,913.3                3,927.8 
                                                                                      ----------             ----------
OTHER LIABILITIES AND DEFERRED CREDITS
  Income taxes, noncurrent                                                                314.9                  253.8
  Postretirement benefits other than pensions                                             234.6                  230.0
  Other                                                                                   232.9                  220.4 
                                                                                      ----------             ----------
Total Other Liabilities and Deferred Credits                                              782.4                  704.2 
                                                                                      ----------             ----------
TOTAL CAPITALIZATION AND LIABILITIES                                                  $ 7,038.6              $ 6,957.9 
                                                                                      ==========             ==========
</TABLE>

The accompanying Notes to the Consolidated Financial Statements are an integral
part of these statements.
*Due to the bankruptcy filings, accrued interest of approximately $636 million
and $523 million has not been recorded as of June 30, 1994 and December 31,
1993, respectively.

Reference is made to the accompanying Notes and Management's Discussion and
Analysis for information related to the Chapter 11 bankruptcy filings made by
The Columbia Gas System, Inc. and Columbia Gas Transmission Corporation (a
wholly-owned subsidiary) on July 31, 1991.





                                       2
<PAGE>   5
                         PART 1 - FINANCIAL INFORMATION
                   ITEM 1 - FINANCIAL STATEMENTS (CONTINUED)
The Columbia Gas System, Inc. and Subsidiaries
CONSOLIDATED STATEMENTS OF CASH FLOWS (unaudited)

<TABLE>
<CAPTION>
                                                                                                            Six Months
                                                                                                          Ended June 30       
                                                                                                    --------------------------
                                                                                                       1994              1993  
                                                                                                    ---------         ---------
                                                                                                              (millions)
<S>                                                                                               <C>              <C>
OPERATIONS
  Cash received from customers                                                                    $ 1,769.7         $ 1,924.8
  Other operating cash receipts                                                                       103.3             123.6
  Cash paid to suppliers                                                                             (613.2)           (728.7)
  Interest paid                                                                                        (0.2)             (0.4)
  Income taxes paid                                                                                   (23.5)            (76.7)
  Other tax payments                                                                                 (130.3)           (122.3)
  Cash paid to employees and for other employee benefits                                             (277.1)           (271.5)
  Other operating cash payments                                                                      (304.7)           (205.6)
  Reorganization items, net                                                                             6.2               3.2 
                                                                                                  ----------       -----------
Net Cash From Operations                                                                              530.2             646.4 
                                                                                                  ----------        ----------
INVESTMENT ACTIVITIES
  Capital expenditures*                                                                              (165.6)           (132.6)
  Other investments - net                                                                              (0.1)              2.1 
                                                                                                  ----------        ----------
Net Investment Activities                                                                            (165.7)           (130.5)
                                                                                                  ----------        ----------
FINANCING ACTIVITIES
  Retirement of long-term debt                                                                         (0.5)             (0.5)
  Increase (decrease) in other financing activities                                                   (10.7)              5.9 
                                                                                                 -----------        ----------
Net Financing Activities                                                                              (11.2)              5.4 
                                                                                                 -----------        ----------
INCREASE IN CASH AND TEMPORARY CASH INVESTMENTS                                                       353.3             521.3
Cash and Temporary Cash Investments at Beginning of Year                                            1,340.4             820.6 
                                                                                                  ----------        ----------
CASH AND TEMPORARY CASH INVESTMENTS AT JUNE 30**                                                  $ 1,693.7         $ 1,341.9 
                                                                                                  ==========        ==========

NET INCOME RECONCILIATION
  Net Income                                                                                      $   182.4        $    137.2
  Items Not Requiring (Providing) Cash from Operations
     Depreciation and depletion                                                                       134.6             124.1
     Deferred income taxes                                                                             67.3               7.1
     Amortization of prepayments for producer contract modifications                                      -              11.4
     Change in accounting for postemployment benefits                                                   5.6                 -
     Other - net                                                                                      (32.4)             62.9
  Net Change in Working Capital
     Accounts receivable, net                                                                         181.0             181.0
     Inventories                                                                                       36.5             119.7
     Accounts and drafts payable                                                                      (12.6)            (70.8)
     Estimated rate refunds                                                                          (121.7)             23.5
     Other working capital items                                                                       89.5              50.3 
                                                                                                  ----------        ----------
NET CASH FROM OPERATIONS                                                                          $   530.2         $   646.4 
                                                                                                  ==========        ==========
</TABLE>


The accompanying Notes to the Consolidated Financial Statements are an integral
part of these statements.
* Includes amounts transferred from interest paid, cash paid to employees and
for other employee benefits and other operating cash payments.
**The Corporation considers all highly liquid debt instruments purchased with a
maturity of three months or less to be cash equivalents.

Reference is made to the accompanying Notes and Management's Discussion and
Analysis for information related to the Chapter 11 bankruptcy filings made by
The Columbia as System, Inc. and Columbia Gas Transmission Corporation (a
wholly-owned subsidiary) on July 31, 1991.





                                       3
<PAGE>   6
                         PART 1 - FINANCIAL INFORMATION
                   ITEM 1 - FINANCIAL STATEMENTS (CONTINUED)



The Columbia Gas System, Inc. and Subsidiaries
CONSOLIDATED STATEMENTS OF COMMON STOCK EQUITY



<TABLE>
<CAPTION>
                                                                                            As of                
                                                                             -------------------------------------
                                                                                June 30,           December 31,
                                                                                  1994                 1993     
                                                                             -----------------    ----------------
                                                                               (unaudited)
                                                                                         (millions)
<S>                                                                         <C>                    <C>
COMMON STOCK EQUITY

 Common stock, $10 par value, authorized
  100,000,000 shares, outstanding 50,559,225
  shares                                                                    $   505.6              $   505.6

  Additional paid in capital                                                    601.8                  601.8

  Retained earnings                                                             372.3                  189.9

  Unearned employee compensation                                                (70.0)                 (70.0)
                                                                            ----------             ----------

TOTAL COMMON STOCK EQUITY                                                   $ 1,409.7              $ 1,227.3 
                                                                            ==========             ==========
</TABLE>


The accompanying Notes to the Consolidated Financial Statements are an integral
part of these statements.

Reference is made to the accompanying Notes and Management's Discussion and
Analysis for information related to the Chapter 11 bankruptcy filings made by
The Columbia Gas System, Inc. and Columbia Gas Transmission Corporation (a
wholly-owned subsidiary) on July 31, 1991.





                                       4
<PAGE>   7
                         PART 1 - FINANCIAL INFORMATION
                   ITEM 1 - FINANCIAL STATEMENTS (CONTINUED)

The Columbia Gas System, Inc. and Subsidiaries

NOTES

1.  Basis of Accounting Presentation

         On July 31, 1991, The Columbia Gas System, Inc.  (Corporation) and its
         wholly-owned subsidiary, Columbia Gas Transmission Corporation
         (Columbia Transmission), filed separate petitions for protection under
         Chapter 11 of the Federal Bankruptcy Code.  As a result, the two
         companies are operating their businesses as debtors-in-possession
         (DIP) under the jurisdiction of the United States Bankruptcy Court for
         the District of Delaware (Bankruptcy Court) and cannot engage in
         transactions outside the ordinary course of business without
         Bankruptcy Court approval.

         The accompanying consolidated financial statements reflect all
         adjustments necessary in the opinion of management to present fairly
         the results of operations in accordance with generally accepted
         accounting principles applicable to a going concern.  Such
         presentation contemplates the realization of assets and payment of
         liabilities in the ordinary course of business.  As a result of
         reorganization proceedings under Chapter 11, the debtor companies may
         take, or be required to take, actions which may cause assets to be
         realized, or liabilities to be liquidated, for amounts other than
         those reflected in the financial statements.  The appropriateness of
         continuing to present consolidated financial statements on a going
         concern basis is dependent upon, among other things, the terms of the
         ultimate plan of reorganization, future profitable operations, the
         ability to comply with DIP and other financing agreements and the
         ability to generate sufficient cash from operations and financing
         sources to meet obligations.  The consolidated financial statements do
         not include any adjustments relating to the recoverability and
         classification of recorded asset amounts, or the amounts and
         classification of liabilities that might be necessary as a result of
         the outcome of the uncertainties discussed herein.

         The accompanying financial statements should be read in conjunction
         with the financial statements and notes thereto included in the
         Corporation's 1993 Annual Report on Form 10-K and the 1994 First
         Quarter Form 10-Q.  Income for interim periods may not be indicative
         of results for the calendar year due to weather variations and other
         factors.  Certain reclassifications have been made to the 1993
         financial statements to conform to the 1994 presentation.


2.  Bankruptcy Matters
                           Reorganization Proceedings

         Under the Bankruptcy Code, actions by creditors to collect prepetition
         indebtedness are stayed and other contractual obligations may not be
         enforced against either the Corporation or Columbia Transmission.  As
         debtors-in-possession, both the Corporation and Columbia Transmission
         have the right, subject to Bankruptcy Court





                                       5
<PAGE>   8
                         PART 1 - FINANCIAL INFORMATION
                   ITEM 1 - FINANCIAL STATEMENTS (CONTINUED)

         approval and certain other limitations, to assume or reject executory
         contracts and unexpired leases.  In this context, "rejection" means
         that the debtor companies are relieved from their obligations to
         perform further under the contract or lease but are subject to a claim
         for damages for the breach thereof.  Any damages resulting from
         rejection are treated as general unsecured claims in the
         reorganization.  The parties affected by these rejections have filed
         or may file claims with the Bankruptcy Court in accordance with
         bankruptcy procedures.

         Prepetition claims which were contingent or unliquidated at the
         commencement of the Chapter 11 proceedings are generally allowable
         against the debtor-in-possession in amounts fixed by the Bankruptcy
         Court.  Substantially all of a debtor's liabilities as of the petition
         date are subject to resolution under a plan of reorganization to be
         approved by the Bankruptcy Court after submission to any required vote
         by affected parties.  Certain parts of Columbia Transmission's filed
         reorganization plan and any reorganization plan for the Corporation
         also will require approval by the Securities and Exchange Commission
         (SEC) under the Public Utility Holding Company Act of 1935.

            Columbia Transmission's Proposed Plan of Reorganization

         As discussed in the 1993 Annual Report on Form 10-K, the Corporation's
         and Columbia Transmission's discussions with the Official Committee of
         Unsecured Creditors of Columbia Transmission (Columbia Transmission
         Creditors' Committee), to negotiate a reorganization plan for Columbia
         Transmission and expedite emergence from Chapter 11 proceedings, had
         been largely unsuccessful.  Therefore, on January 18, 1994, Columbia
         Transmission filed, with the Corporation as cosponsor, a
         reorganization plan (plan) and a disclosure statement, for
         consideration by its creditors and other interested parties.

         The plan provides that Columbia Transmission will remain a
         wholly-owned subsidiary of the Corporation, will continue to offer an
         array of competitive transportation and storage services, and will
         retain ownership of its 18,800-mile pipeline network and related
         facilities.

         Subsequent to the filing of the plan Columbia Transmission has had
         discussions directly with gas producers who have substantial claims
         against it and has continued to have discussions with the Columbia
         Transmission Creditors' Committee.  These discussions have not
         resulted in agreement on a plan of reorganization and there can be no
         assurance that they will continue or, if they continue, that agreement
         will be reached.  Columbia Transmission is considering various
         amendments to the plan as filed and intends to promulgate amended plan
         provisions when it is appropriate to do so.





                                       6
<PAGE>   9
                         PART 1 - FINANCIAL INFORMATION
                   ITEM 1 - FINANCIAL STATEMENTS (CONTINUED)

         Under bankruptcy procedures, after Columbia Transmission's disclosure
         statement has been approved by the Bankruptcy Court, the disclosure
         statement and the reorganization plan will be sent to the company's
         creditors for voting.

         The Corporation intends to file a plan for its reorganization which
         will be consistent with the financial aspects and structure of
         Columbia Transmission's proposed plan of reorganization.  Both plans
         will be subject to obtaining adequate financing and to review and
         approval requirements (including authorizations from the SEC) which
         may require several months to complete.

         Implementation of reorganization plans for Columbia Transmission and
         the Corporation, and the levels and timing of distributions to their
         creditors, are subject to a number of risk factors which could
         materially impact their outcome.  Both companies anticipate emerging
         from bankruptcy at the same time.  The provisions of the
         reorganization plans of either Columbia Transmission or the
         Corporation that are ultimately implemented could be materially
         different from the initial plan filed by Columbia Transmission.

                  Prepetition Obligations of Debtor Companies

         The accompanying consolidated balance sheet as of June 30, 1994,
         includes approximately $3.9 billion of liabilities subject to the
         Chapter 11 proceedings of the Corporation and Columbia Transmission as
         follows:


<TABLE>
<CAPTION>
($ in millions)
- - ---------------------------------------------------------------------
<S>                                                           <C>
Corporation
  Total payable (primarily debt obligations)                  2,382.2
  Less:  payable to affiliates                                    4.9
                                                             --------
  Payable to nonaffiliates                                    2,377.3
                                                             --------
Columbia Transmission
  Total payable                                               3,702.8
  Less: payable to affiliates                                 2,166.8
                                                             --------
  Payable to nonaffiliates                                    1,536.0
- - ---------------------------------------------------------------------
Liabilities Subject to Chapter 11 Proceedings                 3,913.3
- - ---------------------------------------------------------------------
</TABLE>

     Columbia Transmission's prepetition obligations include secured and
     unsecured debt payable to the Corporation, estimated supplier obligations,
     estimated rate refunds, accrued taxes and other trade payables and
     liabilities.  Prepetition obligations of the Corporation primarily
     represent debentures, bank loans and commercial paper outstanding on the
     filing date together with accrued interest to that date.  A substantial





                                       7
<PAGE>   10
                         PART 1 - FINANCIAL INFORMATION
                   ITEM 1 - FINANCIAL STATEMENTS (CONTINUED)

     amount of Columbia Transmission's liabilities subject to Chapter 11
     proceedings relate to amounts owed to the Corporation.  Columbia
     Transmission's borrowings have been funded by the Corporation on a secured
     basis since June 1985 and are secured by mortgages and a cash collateral
     order approved by the Bankruptcy Court. On the petition date, the
     principal amount of the First Mortgage Bonds outstanding was $930.4
     million.    A secured inventory financing agreement of $410 million was
     also outstanding on the petition date.  Prepetition and postpetition
     interest on secured debt owed by Columbia Transmission to the Corporation
     was $414.5 million at June 30, 1994. In addition to these secured claims,
     the Corporation has an unsecured claim against Columbia Transmission of
     $351 million in installment notes issued prior to 1985 and accrued
     interest to the petition date.

                             Intercompany Complaint

     On March 19, 1992, the Columbia Transmission Creditors' Committee filed a
     complaint (Intercompany Complaint) with the Bankruptcy Court alleging that
     the $1.7 billion of Columbia Transmission's secured and unsecured debt
     securities held by the Corporation should be recharacterized as capital
     contributions (rather than loans) and equitably subordinated to the claims
     of Columbia Transmission's other creditors.  The Intercompany Complaint
     also challenges interest and dividend payments made by Columbia
     Transmission to the Corporation of approximately $500 million for the
     period from 1988 to the petition date and the 1990 property transfer from
     Columbia Transmission to Columbia Natural Resources, Inc. (CNR) as an
     alleged "fraudulent transfer".  Based on the SEC standardized measurement
     procedures, CNR's properties had a reserve value of approximately $387
     million as of December 31, 1993, a significant portion of which is
     attributable to the transfer from Columbia Transmission.  At the request
     of the Bankruptcy Court, the trial proceedings for the Intercompany
     Complaint have been transferred to the U. S.  District Court for the
     District of Delaware (the District Court).  The District Court has
     scheduled a trial on the Intercompany Complaint to begin in September
     1994.  Pretrial discovery, including deposition of expert witnesses, has
     been substantially completed.  Management believes that the Intercompany
     Complaint is without merit; however, the ultimate outcome of these issues
     is uncertain at this stage of the proceedings.  As previously noted under
     "Columbia Transmission's Proposed Plan of Reorganization," discussions
     with the Columbia Transmission Creditors' Committee with respect to the
     value of the estate and the matters raised in the Intercompany Complaint
     have not been successful.  Since the standing and value of the
     Corporation's debt investment in Columbia Transmission are crucial to the
     determination of the value of the Corporation's estate, the Corporation's
     reorganization could be affected by the ultimate outcome of the
     Intercompany Complaint.





                                       8
<PAGE>   11
                         PART 1 - FINANCIAL INFORMATION
                   ITEM 1 - FINANCIAL STATEMENTS (CONTINUED)

                       Producer Claims Estimation Process

     Columbia Transmission has recorded liabilities of approximately $1.2
     billion to reflect the estimated effects of its above- market producer
     contracts and estimated supplier obligations associated with pricing
     disputes and take-or-pay obligations for historical periods.  With
     Bankruptcy Court approval, Columbia Transmission rejected more than 4,800
     above-market gas purchase contracts with producers.  In 1992 the
     Bankruptcy Court approved the appointment of a claims mediator to
     implement a claims estimation procedure related to the rejected
     above-market producer contracts and other producer claims.  The claims
     mediator has indicated that he will be in a position to issue recommended
     determinations regarding certain common or generic producer claim issues
     in September 1994.  Those recommended determinations are expected to
     provide the basis for a recalculation of producer contract rejection
     claims.  In Columbia Transmission's judgment, the position taken by all
     producers before the claims mediator and the evidence presented
     demonstrate that the total level of allowable contract rejection claims,
     generically determined, will not exceed 1/10th of the $13 billion asserted
     in the claims as filed and is likely to be between $600 million and $950
     million.  In July 1994, the claims mediator concluded the estimation
     hearing for purposes of taking evidence in regard to Columbia
     Transmission's generic defenses.  The acceptance of certain positions
     advanced by Columbia Transmission in these proceedings, including Columbia
     Transmission's defenses, could decrease this range of possible aggregate
     outcomes.  Resolution of the contract-specific issues not yet presented
     could increase or decrease individual claims materially but should not
     significantly alter the range of possible aggregate outcomes.

                                Interest Expense

     Interest expense of the Corporation is not being accrued during
     bankruptcy, but an estimate of interest is included in a footnote on the
     Statements of Consolidated Income and Consolidated Balance Sheets.  Such
     interest has been calculated based on management's interpretation of the
     contractual arrangements which govern the various debt instruments the
     Corporation has outstanding exclusive of any redemption premiums.  The
     Official Committee of Unsecured Creditors of the Corporation has asserted
     claims for interest which exceed disclosed amounts by approximately $40
     million at December 31, 1993. There are several factors to be considered
     in making these calculations that are subject to uncertainty as to their
     ultimate outcome in the bankruptcy proceeding, including the interest
     rates and method of calculation to be applied to overdue payments of
     principal and interest.  In addition, the committee has asserted that
     approximately $110 million of redemption premiums should be paid on the
     high cost debt instruments to compensate investors for anticipated lower
     interest rates if the debt is refinanced.  Negotiations are continuing
     and, therefore, these amounts are subject to change.





                                       9
<PAGE>   12
                         PART 1 - FINANCIAL INFORMATION
                   ITEM 1 - FINANCIAL STATEMENTS (CONTINUED)



                             Accounting for Claims

     The resolution of bankruptcy related issues, including the recent decision
     of the U. S. Court of Appeals for the District of Columbia Circuit
     regarding potential customer refunds (see page 11 for more information),
     can significantly influence future reported financial results.  Accounting
     standards require that as claim amounts are allowed by the Bankruptcy
     Court, the full amount of the allowed claim must be recorded.  This could
     result in liabilities being recorded which bear little relationship to the
     amounts ultimately required to be paid in settlements of those claims and
     could conceivably exceed the Corporation's total investment in Columbia
     Transmission.  Any such distortion would not be corrected until final
     plans of reorganization are approved for the Corporation and Columbia
     Transmission.

                           Security Holder Litigation

     After the announcement on June 19, 1991, regarding the Corporation's
     probable charge to second quarter earnings and the suspension of its
     dividend, 17 complaints including purported class actions were filed
     against the Corporation and its directors and certain officers of the
     debtor companies in the District Court.  The actions, which generally
     allege violations of certain anti-fraud provisions of the Securities Act
     of 1933 and the Securities Exchange Act of 1934, have been consolidated.
     In addition, three derivative actions were filed in the Court of Chancery
     in and for New Castle County (Delaware) alleging that the Corporation's
     directors at that time breached their fiduciary duties.  These suits have
     been stayed by either the Bankruptcy Court filing or by stipulation of the
     parties.   While the Corporation and its officers and directors believe
     that they have meritorious defenses to these actions, the outcome is
     uncertain at this time.

                           Customer Recoupment Rights

     As detailed in the 1993 Annual Report on Form 10-K, the U.S. Court of
     Appeals for the Third Circuit (Third Circuit) issued a decision in July
     1993, overturning most of a U.S. District Court ruling and affirming an
     earlier Bankruptcy Court decision.  The Third Circuit ruled that refunds
     Columbia Transmission received from upstream pipelines, as well as the Gas
     Research Institute (GRI) surcharge payments it collected from customers
     postpetition, are held in trust, by Columbia Transmission, for those
     customers and the GRI and are not part of Columbia Transmission's estate.
     The U.S. Supreme Court subsequently denied petitions for review of the
     Third Circuit decision.





                                       10
<PAGE>   13
                         PART 1 - FINANCIAL INFORMATION
                   ITEM 1 - FINANCIAL STATEMENTS (CONTINUED)

     During the third and fourth quarters of 1993, various customers of
     Columbia Transmission filed motions with the Bankruptcy Court seeking
     authority to exercise alleged recoupment and setoff rights, whereby they
     would be permitted to reduce amounts owed to Columbia Transmission for
     current services against refunds owed to the customers by Columbia
     Transmission, including amounts which were not otherwise payable in full
     under the July 1993 Third Circuit decision, all customer refunds under the
     1990 rate case settlement, and miscellaneous refunds not otherwise payable
     in full to them.  Customers are alleging that they have recoupment and
     setoff rights which are disputed by Columbia Transmission.  Columbia
     Transmission estimates these claims to be approximately $216 million;
     however, the amount is subject to change as customers quantify their filed
     claims.

     On October 20, 1993, the Bankruptcy Court approved an interim settlement
     under which customers continued to pay Columbia Transmission for services
     authorized by the Federal Energy Regulatory Commission (the FERC) at
     approved rates, and Columbia Transmission has agreed to grant these
     customers a priority claim to the extent the Bankruptcy Court finds them
     entitled to recoupment rights.  In January 1994, the Bankruptcy Court
     issued a procedural order whereby other customers were permitted to file
     recoupment and setoff motions by February 18, 1994.   Currently this
     matter is in the supplemental briefing process with respect to addressing
     the impact, if any, of the recent Baltimore Gas and Electric Co. vs. FERC
     decision (described below) on these recoupment issues.

                                Customer Refunds

     Total customer claims in Columbia Transmission's bankruptcy proceedings
     relating to, or arising from, Columbia Transmission's contracts with its
     customers for sales, transportation, gas storage and similar services and
     other miscellaneous claims represent about 450 claims for a total of
     approximately $540 million as filed, plus a potentially substantial sum
     filed in undetermined amounts.  The claims filed in undetermined amounts,
     which potentially could be significant, still remain to be resolved.
     Columbia Transmission believes it has resolved a portion of these customer
     claims due to the payment of certain refunds pursuant to the Third Circuit
     decision.  On April 21, 1994, Columbia Transmission issued refunds of
     approximately $139 million to its customers.  The majority of these
     refunds are for overpayments Columbia Transmission and its customers
     previously made to upstream suppliers under FERC Order Nos. 500 and 528
     (Order 500/528).  Other refund issues underlying customer claims include
     prepetition revenues collected subject to refund in general rate filings,
     purchased gas adjustment filings, and matters subject to court appeals.

     A significant portion of the customer claims is attributable to the
     Baltimore Gas and Electric Co. vs. FERC litigation, in which various
     Columbia Transmission customers and others have challenged Columbia
     Transmission's right to recover Order 500/528 direct charges that were
     billed to Columbia Transmission by former upstream pipeline suppliers.
     Customers have filed claims of approximately $229 million regarding this
     issue.  A portion of these claims relate to overcharges by Columbia
     Transmission's





                                       11
<PAGE>   14
                         PART 1 - FINANCIAL INFORMATION
                   ITEM 1 - FINANCIAL STATEMENTS (CONTINUED)


     suppliers which were refunded to its customers in April 1994.  The amount
     of these filed claims is subject to change as claims filed in undetermined
     amounts are quantified.  On June 24, 1994, the U. S. Court of Appeals for
     the District of Columbia Circuit issued its decision in this case,
     reversing and remanding earlier FERC rulings that permitted Columbia
     Transmission to pass through to its customers all Order 500/528 charges
     incurred from Columbia Transmission's former pipeline suppliers which
     Columbia Transmission estimates to be approximately $125 million
     (principal).  The court ruled that Columbia Transmission's 1985 Purchased
     Gas Adjustment Settlement bars the recovery of some portion of such costs
     and  ordered FERC to investigate the pipeline charges in question and to
     disallow the recovery of amounts attributable to Columbia Transmission's
     gas purchasing practices prior to April 1, 1987.  Management believes that
     the portion of the pipeline supplier charges which may be disallowed can
     only be determined by the extensive inquiry that the court ordered FERC to
     conduct. Management has commenced settlement discussions with customers on
     this issue as well as other significant rate issues primarily related to
     Order 636 transition costs.  Interest on the $125 million would be
     approximately $40 million through the date that Columbia Transmission
     filed for bankruptcy protection under Chapter 11.  The accompanying
     financial statements do not reflect any reserves for this matter as it is
     not possible at this time to determine with any reliability the amount of
     Columbia Transmission's refund obligation.  Management believes that any
     amounts ultimately determined to be due the customers upon conclusion of
     the required FERC proceedings are prepetition unsecured claims in the
     bankruptcy proceedings and, therefore, are not entitled to payment of
     postpetition interest.  However, any amounts so determined would have to
     be recorded and current period income would be reduced accordingly.

                         Internal Revenue Service Claim

     As reported in the 1993 Annual Report on Form 10-K, a settlement was
     negotiated with Internal Revenue Service (IRS) representatives on all of
     the issues included in the duplicate claims of $553.7 million which the
     IRS had filed against both debtor companies and the consolidated Columbia
     Gas System for tax deficiencies, interest and penalties for the years
     1983-1990.  The settlement was approved by the Joint Committee on Taxation
     of the U. S. Congress on June 30, 1994.  The settlement reduced the
     original claim to $112 million.  The final cost of the settlement is
     expected to be about $46 million after taking into consideration certain
     tax deductions that become available in subsequent years.  The after-tax
     impact of the settlement has been previously recorded.  The settlement now
     requires Bankruptcy Court approval.





                                       12
<PAGE>   15
                         PART 1 - FINANCIAL INFORMATION
                   ITEM 1 - FINANCIAL STATEMENTS (CONTINUED)


                 Financial Information for the Debtor Companies

     Below is condensed financial information for the Corporation and Columbia
     Transmission as of, and for the six month period ended June 30, 1994.  The
     prior periods are consistent with the presentation of 1993 information in
     the consolidated financial statements contained herewith:

<TABLE>
<CAPTION>
                                                 Corporation                        Columbia Transmission
                                            ---------------------                   ---------------------
                                                    As of                                   As of               
                                    -------------------------------------    -----------------------------------
                                          June 30,         December 31,          June 30,        December 31,
         ($ in millions)                    1994               1993                1994              1993
         -------------------------------------------------------------------------------------------------------
         <S>                           <C>               <C>                    <C>               <C>
          Current assets
           Cash and temporary
            cash investments              301.3               128.7             1,269.7           1,209.2
           Other                          127.6               168.7               362.7             461.8
           Total current assets           428.9               297.4             1,632.4           1,671.0
         Current liabilities              (20.6)              (19.2)             (472.8)           (629.6)
         -------------------------------------------------------------------------------------------------------
         Working capital                  408.3               278.2             1,159.6           1,041.4
         Noncurrent assets              3,572.3             3,476.4             2,261.1           2,269.4
         Estimated liabilities
           subject to Chapter
           11 proceedings              (2,382.2)           (2,382.2)           (3,702.8)         (3,649.4)
         Noncurrent liabilities          (188.7)             (145.1)             (179.5)           (178.6)
         -------------------------------------------------------------------------------------------------------
         NET EQUITY                     1,409.7             1,227.3              (461.6)           (517.2)
         =======================================================================================================
</TABLE>

<TABLE>
<CAPTION>
                                                  Six Months                             Six Months
                                               Ended June 30,                          Ended June 30,     
                                        ------------------------------           -------------------------
         <S>                            <C>                <C>                   <C>              <C>
         ($ in millions)                    1994               1993                1994              1993
         -------------------------------------------------------------------------------------------------------
         Operating revenues                   -                   -               369.0             723.4
         Operating expenses                 3.9                 3.9               255.4             593.9
         -------------------------------------------------------------------------------------------------------
         Operating income (loss)           (3.9)               (3.9)              113.6             129.5
         Other income (deductions)        230.0               172.7               (23.5)            (70.3)
         Income taxes                      43.7                31.6                31.4              26.7
         Change in accounting                 -                   -                (3.1)                -
         -------------------------------------------------------------------------------------------------------

         NET INCOME                       182.4               137.2                55.6              32.5
         =======================================================================================================

         NET CASH FROM OPERATIONS          29.1                31.5               101.3             206.9
         =======================================================================================================
</TABLE>

3.       Environmental Matters

         As discussed in the 1993 Form 10-K, the Corporation's subsidiaries are
         subject to extensive federal, state and local laws and regulations
         relating to environmental matters.  These laws and regulations require
         expenditures for corrective action at





                                       13
<PAGE>   16
                         PART 1 - FINANCIAL INFORMATION
                   ITEM 1 - FINANCIAL STATEMENTS (CONTINUED)

         various operating facilities, waste disposal sites and former gas
         manufacturing sites for conditions resulting from past practices that
         subsequently were determined to be environmentally unsound.
         Comprehensive reviews of compliance with existing environmental
         standards, including review of operating activities through site
         reviews, identification of potential site problems and formulation of
         remediation programs are being conducted.  As these self-assessment
         programs continue it is likely that additional compliance costs will
         be identified and become subject to reasonable quantification.


4.       Cove Point LNG Facility

         As previously reported, a partnership between Columbia LNG Corporation
         (Columbia LNG) and a wholly-owned subsidiary of Potomac Electric Power
         Company was formed in October 1993.  The partnership is pursuing a
         business plan to offer a peaking service and to reactivate the Cove
         Point Terminal.  On November 3, 1993, the partnership filed an
         application with FERC to acquire all of the existing plant and
         pipeline facilities owned by Columbia LNG, for authorization to
         recommission the plant and construct liquefaction facilities and to
         charge customers based upon negotiated market rates for the services.

         On July 27, 1994, FERC issued a preliminary determination concerning
         the above application.  FERC determined that the proposed peaking
         operation is in the public interest; however, the proposal to charge
         negotiated market rates for the service was not approved as submitted.
         FERC has allowed the partnership to file additional information on
         market rates or alternative proposals.

         The order is being analyzed and the partnership expects to develop and
         file additional information or other proposals.

         The recovery of the Corporation's remaining investment in Columbia LNG
         of $11.7  million will be dependent upon successful implementation of
         the partnership and related business plan.

5.       Accounting Change for Postemployment Benefits

         Effective January 1, 1994, the Corporation adopted the Financial
         Accounting Standards Board's statement SFAS No. 112, "Employers'
         Accounting for Postemployment Benefits."  This statement requires
         employers to recognize obligations which exist to provide benefits to
         former or inactive employees after employment, but before retirement.
         Such benefits include, but are not limited to, salary continuation,
         supplemental unemployment, severance, disability, job training,
         counseling, and continuation of benefits such as health care and life
         insurance coverage.





                                       14
<PAGE>   17
                         PART 1 - FINANCIAL INFORMATION
                   ITEM 1 - FINANCIAL STATEMENTS (CONTINUED)


         The adoption of this statement resulted in an accrual of $14.4 million
         of which $5.6 million was deferred by certain of the distribution
         subsidiaries as a regulatory asset pending rate recovery authorization
         from their respective state commissions. The after-tax effect of the
         remainder reduced net income by $5.6 million.


6.       Leveraged Employee Stock Ownership Plan (LESOP)

         On March 2, 1993, the Trustee for the Indenture, under which
         debentures were issued by the Employees Thrift Plan of Columbia Gas
         System (Thrift Plan), filed a complaint against the Corporation in the
         Bankruptcy Court.  The Trustee alleges that matching payments made by
         the Corporation to the Thrift Plan should have been instead allocated
         to pay debt service on the outstanding debentures instead of credited
         to the employees' accounts.

         On March 24, 1994, the Bankruptcy Court denied the Corporation's
         motion for summary judgment and on April 22, 1994, the Corporation
         filed a motion for leave to appeal the ruling of the Bankruptcy Court
         which was granted May 18, 1994.  On May 4, 1994, the Trustee for the
         Indenture filed a motion for a preliminary injunction which was denied
         by the U.S. District Court for the District of Delaware on May 27,
         1994.  If the Corporation's appeal is denied, the matter will proceed
         to trial.  The Corporation believes that it has meritorious defenses
         to the Indenture Trustee's claims and that the nonpayment of LESOP
         debt will not affect the participants' benefits under the plan.





                                       15
<PAGE>   18
                         PART 1 - FINANCIAL INFORMATION
                ITEM 2 - MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                 FINANCIAL CONDITION AND RESULTS OF OPERATIONS

                        STATUS OF BANKRUPTCY PROCEEDINGS

A summary of events relating to the bankruptcy proceedings that have occurred
subsequent to the information reported in the 1994 First Quarter Form 10-Q is
as follows.

Court Ruling Regarding Claims Made by Certain Customers and others

A significant portion of the $540 million of filed customer claims is
attributable to the Baltimore Gas and Electric Co. vs. FERC litigation, in
which various Columbia Transmission customers and others have challenged
Columbia Transmission's right to recover the Federal Energy Regulatory
Commission (the FERC) Order Nos. 500/528 (Order 500/528) direct charges that
were billed to Columbia Transmission by former upstream pipeline suppliers.
Customers have filed claims of approximately $229 million regarding this issue.
A portion of these claims relate to overcharges by Columbia Transmission's
suppliers which were refunded to its customers in April 1994.  The amount of
these filed claims is subject to change as claims filed in undetermined amounts
are quantified.  On June 24, 1994, the U. S. Court of Appeals for the District
of Columbia Circuit issued its decision in this case, reversing and remanding
earlier FERC rulings that permitted Columbia Transmission to pass through to
its customers all Order 500/528 charges from Columbia Transmission's former
pipeline suppliers which Columbia Transmission estimates to be approximately
$125 million (principal). The court ruled that a 1985 settlement of Columbia
Transmission bars the recovery of some portion of such costs and ordered FERC
to investigate the pipeline charges in question and to disallow the recovery of
amounts attributable to Columbia Transmission's gas purchasing practices prior
to April 1, 1987.  Management believes that the portion of the pipeline
supplier charges which may be disallowed can only be determined by the
extensive inquiry that the court ordered FERC to conduct.  Management has
commenced settlement discussions with customers on this issue as well as other
significant rate issues primarily related to Order 636 transition costs.
Interest on the $125 million would be approximately $40 million through the
date that Columbia Transmission filed for bankruptcy protection under Chapter
11.  Management believes that any amounts ultimately determined to be due to
the customers upon conclusion of the required FERC proceedings are prepetition
unsecured claims in the bankruptcy proceedings and, therefore, the customers
would not be entitled to payment of postpetition interest.

Intercompany Complaint

On May 25, 1994, the U. S. District Court for the District of Delaware accepted
the transfer of proceedings relating to the Intercompany Complaint from the
Bankruptcy Court that have been filed by Columbia Transmission Creditors'
Committee.  (See Note 2, page 8 for a discussion of the Intercompany
Complaint.)  The U. S. District Court has scheduled the trial to begin on
September 12, 1994.





                                       16
<PAGE>   19
                         PART 1 - FINANCIAL INFORMATION
                ITEM 2 - MANAGEMENT'S DISCUSSION AND ANALYSIS OF
           FINANCIAL CONDITION AND RESULTS OF OPERATIONS (CONTINUED)



Interest on Restricted Investment Accounts

On February 18, 1994, Columbia Transmission filed a petition with FERC seeking
a declaration that Columbia Transmission's interest expense obligation with
respect to restricted investment account (RIA) funds be limited to the interest
income actually earned rather than the higher interest rate prescribed by FERC.
Following a review of protests made by numerous customer groups FERC determined
that Columbia Transmission must disburse the RIA funds (1) with interest
actually earned on the RIA funds while in the RIA account which was established
in March 1993, and (2) with interest at FERC prescribed rate for the period of
time before the RIA was created on any RIA funds Columbia Transmission had in
its possession before being deposited into the RIA.  In the second quarter of
1994 Columbia Transmission recorded additional interest expense of $0.9 million
for this issue.  In July 1994 Columbia Transmission's customers filed a request
for rehearing of this order with FERC.


Data Room for Columbia Transmission Information

As previously reported, the Bankruptcy Court approved procedures on March 15,
1994, for the establishment of a data room to make business information
available to third parties that may have an interest in acquiring Columbia
Transmission.  The procedures provided that the data room be established in
Charleston, West Virginia, by April 8, 1994, and be available through June 20,
1994.  Following a review by Columbia Transmission's financial advisors of the
six applications received, only four companies were determined to have complied
fully with and were accepted under the Bankruptcy Court approved review
procedure.  All four companies have completed their review of the data room and
inspection of certain Columbia Transmission's facilities.

Internal Revenue Service Issues

The settlement with the IRS that resolves all of the issues included in the
$553.7 million IRS claim for the years 1983-1990 has been approved by the U.S.
Joint Congressional Committee on Taxation (see Note 2, Page 12 for additional
information).

In April of this year, the Corporation requested the IRS to initiate an
expedited audit of its 1991-1992 federal tax returns in order to bring those
years under the administration of the Bankruptcy Court.  There have been no
Notices of Proposed Adjustments to the returns received to date.  Management
believes that its positions on all tax issues are appropriate and supportable.





                                       17
<PAGE>   20
                         PART 1 - FINANCIAL INFORMATION
                ITEM 2 - MANAGEMENT'S DISCUSSION AND ANALYSIS OF
           FINANCIAL CONDITION AND RESULTS OF OPERATIONS (CONTINUED)


                     GAS SALES AND TRANSPORTATION REVENUES

<TABLE>
<CAPTION>
                                                                  Three Months                          Six Months
                                                                 Ended June 30,                       Ended June 30,  
                                                           -----------------------                 -------------------
                                                            1994              1993                 1994           1993 
                                                           ------           -------                -----          -----
                                                                                    (millions)
     <S>                                                 <C>             <C>                    <C>          <C>
     Residential                                         $  182.6         $  181.4              $  758.9     $  740.4
     Commercial                                              65.3             69.9                 299.4        291.7
     Industrial                                              43.3             25.1                 107.0         61.9
     Wholesale                                               62.3            150.5                  88.7        367.0
     Other                                                    5.5             13.7                  11.6         30.2
     Transportation                                         114.3            100.9                 299.9        210.9 
                                                         ---------        ---------             ---------    ---------

       TOTAL                                             $  473.3         $  541.5              $1,565.5     $1,702.1 
                                                         =========        =========             =========    =========
</TABLE>





                       OPERATING INCOME (LOSS) BY SEGMENT


<TABLE>
<CAPTION>
                                                                  Three Months                          Six Months
                                                                 Ended June 30,                       Ended June 30,  
                                                             ----------------------                --------------------
                                                             1994             1993                 1994           1993 
                                                            ------          -------                -----          -----
                                                                                    (millions)
     <S>                                                <C>            <C>                    <C>          <C>
     Oil and Gas                                         $   11.1      $    11.4                $   23.2   $     31.2

     Transmission                                            40.9           (6.9)*                 127.2         81.6*

     Distribution                                           (13.5)          (0.3)                   98.9        111.0

     Other Energy                                             0.5           (0.8)                   12.4          4.6

     Corporate                                               (1.9)          (1.9)                   (3.9)        (3.8)
                                                        ----------     ------------           -----------  -----------

          TOTAL                                         $    37.1      $     1.5              $    257.8   $    224.6 
                                                        ==========     ============           ===========  ===========
</TABLE>


     *Includes a $57.5 million writedown in the investment in Columbia LNG
      Corporation's Cove Point LNG facility.





                                       18
<PAGE>   21
                         PART 1 - FINANCIAL INFORMATION
                ITEM 2 - MANAGEMENT'S DISCUSSION AND ANALYSIS OF
           FINANCIAL CONDITION AND RESULTS OF OPERATIONS (CONTINUED)


                        COMPARATIVE GAS OPERATIONS DATA


<TABLE>
<CAPTION>
                                                                          Three Months                   Six Months
                                                                         Ended June 30,                 Ended June 30,  
                                                                       ------------------            -------------------
                                                                          1994      1993              1994        1993 
                                                                       --------    ------            ------      -------
<S>                                                                  <C>         <C>                 <C>        <C>
THROUGHPUT (BCF)
- - ----------------


   SALES
      Residential                                                      28.1        27.2               126.3      119.7
      Commercial                                                       11.7        12.2                54.4       51.9
      Industrial                                                       17.7         7.2                38.5       17.1
      Wholesale                                                        19.3        50.0                38.8      142.7
      Other                                                             9.0         9.0                17.2       18.5
      Intersegment eliminations                                        (8.7)      (18.4)              (17.7)     (41.5)
                                                                    --------    --------            --------   --------
         Total Sales Volumes                                           77.1        87.2               257.5      308.4 
                                                                    --------    --------            --------   --------

   TRANSPORTATION
      Market Area
         Transmission                                                 182.2       197.4               599.7      428.4
         Distribution                                                  52.8        47.8               115.5      111.9
      Columbia Gulf
         Main-line                                                    165.9       152.5               339.3      289.0
         Short-haul                                                   125.7       148.9               319.8      297.9
      Intersegment eliminations                                      (312.1)     (326.1)             (790.7)    (649.6)
                                                                    --------    --------            --------   --------
         Total Transportation Volumes                                 214.5       220.5               583.6      477.6 
                                                                    --------    --------            --------   --------

   Total Throughput                                                   291.6       307.7               841.1      786.0 
                                                                    ========    ========            ========   ========



SOURCES OF GAS SOLD (BCF)
- - -------------------------

   Purchased                                                          132.3       156.2               247.1      288.5
   Produced                                                            16.8        17.6                33.4       37.2
   Exchange                                                            (5.2)       (1.0)               (3.7)      (9.6)
   Storage withdrawals (injections)                                   (57.4)      (65.7)               15.5       44.6
   Other, net                                                          (0.7)       (1.5)              (17.1)     (10.8)
   Intersegment eliminations                                           (8.7)      (18.4)              (17.7)     (41.5)
                                                                    --------    --------            --------   --------
      Total                                                            77.1        87.2               257.5      308.4 
                                                                    ========    ========            ========   ========



DEGREE DAYS (DISTRIBUTION SERVICE TERRITORY)
- - --------------------------------------------

   Actual                                                               614         613               3,761      3,478
   Normal                                                               580         580               3,527      3,525
   % Colder (warmer) than normal                                          6           6                   7         (1)
   % Colder (warmer) than prior period                                    -         (12)                  8          3
</TABLE>





                                       19
<PAGE>   22
                         PART 1 - FINANCIAL INFORMATION
                ITEM 2 - MANAGEMENT'S DISCUSSION AND ANALYSIS OF
           FINANCIAL CONDITION AND RESULTS OF OPERATIONS (CONTINUED)

                              CONSOLIDATED RESULTS

Three Months Results
                               Net Income (Loss)

The Corporation's net income for the 1994 second quarter was $47.8 million, or
$0.95 per share, versus a net loss of $2.6 million, or $0.06 per share in the
same period last year.  After adjusting both periods for unusual items and
bankruptcy related issues as detailed below, after-tax income decreased from
$13.8 million last year to $12.4 million in the second quarter of 1994.

                      Unusual and Bankruptcy Related Items
                         After-tax Effect on Net Income
                                  (millions)
<TABLE>
<CAPTION>
                                                                                   Three Months
                                                                                  Ended June 30, 
                                                                                ------------------
                                                                                 1994        1993 
                                                                                ------      ------
<S><C>                                                                          <C>         <C>
o  Estimated interest costs not recorded on prepetition debt                    $37.7       $36.0
                                                                                                 
o  Professional fees and related expenses                                        (5.7)       (7.1)
o  Impact of transmission rate items                                              6.6        (7.4)
o  Distribution weather normalization adjustment                                 (4.3)          -
o  Employee relocation costs                                                     (2.1)          -
o  Reserve reversal for royalty dispute                                           3.2           -
o  Write-down in the Corporation's investment in Cove Point LNG facility            -       (37.9)
                                                                               -------     -------

   Total adjustments                                                             35.4       (16.4)
                                                                               =======     =======
</TABLE>

Not included in the above adjustments is interest earned on accumulated cash
while in Chapter 11 of $15.2 million and $10.3 million, for 1994 and 1993,
respectively.  Adjusting for interest earned, combined with the adjustment for
estimated interest costs on prepetition obligations, would in the aggregate
overstate the effect of interest expense to the extent the accumulated cash
would have been used (in the absence of the Corporation's bankruptcy) to reduce
the amount of debt outstanding.

                            Operating Income (Loss)

Oil And Gas

Second quarter operating income for the oil and gas segment was essentially
unchanged at $11.1 million compared to the same three months last year.  A
beneficial effect for a reserve adjustment of $4.9 million related to the
resolution of a royalty dispute was recorded in the current period.  This
improvement combined with increased oil and liquids production of 988,000
barrels, up 82,000 barrels, resulting from new wells recently brought on line
was offset by a higher depletion rate in effect, lower gas production and
reduced oil and gas prices.  Gas production of 16.8 Bcf decreased 5 percent,
reflecting normal production declines in older wells and well shut-ins due to
workovers.  Lower average oil and gas prices of $15.16 per barrel and $2.15 per
Mcf were down 13 percent and 3 percent, respectively.





                                       20
<PAGE>   23
                         PART 1 - FINANCIAL INFORMATION
                ITEM 2 - MANAGEMENT'S DISCUSSION AND ANALYSIS OF
           FINANCIAL CONDITION AND RESULTS OF OPERATIONS (CONTINUED)


Transmission

The transmission segment reported operating income of $40.9 million for the
three months ended June 30, 1994, whereas in the same period in 1993 it had an
operating loss of $6.9 million.  The prior period loss was due to writedowns of
$57.5 million in the Corporation's investment in the Cove Point LNG facility
and $11.8 million for the loss on the sale of storage as a result of
implementing Order 636.  In the current period several unusual regulatory
issues affected operating income for the transmission segment.  These included
a decrease for a change in timing of the recovery of certain storage service
transportation costs which offsets the corresponding improvement in the first
quarter.   Also, a lower cost of service level is now being collected due to
the sale of storage.  In addition, expenses associated with employee relocation
costs, for realigning field and marketing activities, reduced operating income
$3.2 million.  Partially offsetting these decreases were collections of certain
prior period gas costs since Columbia Transmission's average cost of gas in
1993 met certain competitive tests.  Throughput decreased 35.5 Bcf from last
year primarily reflecting timing changes in recording market area
transportation services for customers moving gas for storage under Order 636.

Distribution

The distribution segment had an operating loss of $13.5 million for the three
months ended June 30, 1994, compared to a loss of $0.3 million last year.  This
decrease resulted from higher operating expenses combined with a $6.5 million
revenue reduction for a weather normalization adjustment resulting from the
provisions of a regulatory settlement for Columbia Gas of Ohio.  Higher
operating expenses were largely due to additional costs associated with the
implementation of Order 636 and increased costs to improve customer service.


                           Other Income (Deductions)

For the three months ended June 30, 1994, income improved $39.7 million for
Other Income (Deductions), whereas income was decreased $0.3 million in 1993.
Improving Interest Income and Other, Net in the current period was the
recording of a $29.8 million reserve adjustment for carrying charges associated
with prior period gas exchange activity as a result of a favorable FERC
decision.  Reorganization Items, Net improved income $6.6 million over last
year due to higher interest earned of $5 million on accumulated cash together
with the beneficial effect of lower professional fees and related expenses of
$1.6 million.  Both periods benefited from not accruing interest expense on
prepetition debt obligations by $58 million and $55 million, respectively.





                                       21
<PAGE>   24
                         PART 1 - FINANCIAL INFORMATION
                ITEM 2 - MANAGEMENT'S DISCUSSION AND ANALYSIS OF
           FINANCIAL CONDITION AND RESULTS OF OPERATIONS (CONTINUED)

                              CONSOLIDATED RESULTS

Six Months Results

                                   Net Income

For the first six months of 1994 the Corporation had net income of $182.4
million, or $3.61 per share, an increase of $45.2 million, or $0.90 per share
over last year.  After adjusting for unusual items and bankruptcy related
matters, net income for the current period of $101.1 million, decreased $7
million or $0.14 per share from the same period in 1993. In addition to the
second quarter unusual items mentioned previously, the first quarter of 1994
included a reserve adjustment for an IRS settlement that resulted in an
increase in net income of $10.3 million.  This was offset by a decrease for a
change in accounting for postemployment benefits of $5.6 million. The first
quarters of both years also included unusual rate items for the transmission
segment as well as bankruptcy related issues.

                                Operating Income

Oil and Gas

A higher depletion rate, together with a decrease in gas production and lower
oil and liquids prices resulted in operating income of $23.2 million for the
oil and gas segment declining $8 million from the first half of 1993.  Gas
production was down 3.8 Bcf, or 10 percent and oil and liquids prices decreased
$3.00 per barrel, or 17 percent.  Partially offsetting these decreases was the
second quarter reserve adjustment for a royalty dispute, slightly higher gas
prices and a 6 percent increase in oil production.

Transmission

Operating income for the transmission segment of $127.2 million, increased
$45.6 million largely due to the pre-tax effect of the unusual items, discussed
previously.  The beneficial effect in 1993 for recovery of contract reformation
costs together with higher current period operating expenses depressed the
favorable effect of a new rate design.

Distribution

Lower distribution segment operating income of $98.9 million, a decrease of
$12.1 million from last year, resulted from higher operating expenses, due
largely to increased costs stemming from implementing Order 636 and
reengineering efforts to improve efficiencies and customer service.





                                       22
<PAGE>   25
                         PART 1 - FINANCIAL INFORMATION
                ITEM 2 - MANAGEMENT'S DISCUSSION AND ANALYSIS OF
           FINANCIAL CONDITION AND RESULTS OF OPERATIONS (CONTINUED)

                              CONSOLIDATED RESULTS


Other Energy Operations

Other energy operations had operating income of $12.4 million, an increase of
$7.8 million over 1993 reflecting improved margins and sales volumes for
propane operations as well as increased gas marketing activities.


                           Other Income (Deductions)

Other Income (Deductions) improved income in the first half of 1994 by $48.6
million versus an income decrease of $1.5 million for the first six months of
1993.    Interest Income and Other, Net increased $15.3 million due to
recording the favorable effect of the reserve adjustment for carrying charges
mentioned previously, partially offset by lower interest income for a FERC
ruling on Order 94 costs which also decreases interest expense.  A reserve
adjustment for a IRS settlement recorded in the first quarter together with
lower interest expense for the Order 94 issue mentioned above, led to reduced
Interest Expense and Related Charges of $25.1 million.  Reorganization Items,
Net improved income $9.7 million over last year due to increased interest
income on accumulated cash of $9.2 million while expense for professional fees
and related services decreased $0.5 million.

Income for both 1994 and 1993 was improved by approximately $113 million from
not accruing interest expense on prepetition debt obligations.  (Since the July
31, 1991, bankruptcy filing, the estimated effect of not accruing interest
expense on prepetition debt obligations totals approximately $636 million.
However, the actual interest that will ultimately be paid pursuant to the final
plans of reorganization could differ significantly and cannot be determined at
this time.)


Liquidity and Capital Resources

The effect of a customer refund under Order 500/528 was the principal reason
for the decrease of $116.2 million in net cash flow from operations for the
first half of 1994.  Columbia Transmission virtually eliminated its merchant
function when it implemented Order 636 in November 1993, which resulted in
decreased cash received from customers for gas sales as well as reduced cash
needed for purchases from suppliers.  Partially offsetting the impact from the
absence of Columbia Transmission's merchant function was increased receipts due
to customers using transportation services to meet their gas requirements
together with higher sales for the distribution segment due to the colder first
quarter weather.  The higher cash receipts caused by the weather-related
increased retail sales was more than offset by an increase in payments made to
suppliers due to higher average gas costs.  In April 1994, Columbia
Transmission issued refunds totalling $84.6 million for Order





                                       23
<PAGE>   26

                         PART 1 - FINANCIAL INFORMATION
                ITEM 2 - MANAGEMENT'S DISCUSSION AND ANALYSIS OF
           FINANCIAL CONDITION AND RESULTS OF OPERATIONS (CONTINUED)

                        CONSOLIDATED RESULTS (CONTINUED)



500/528 to its nonaffiliate customers for overpayments Columbia Transmission
and its customers previously made to upstream suppliers.

The Corporation currently maintains a debtor-in-possession facility (DIP
Facility) for up to $100 million, including the availability of letters of
credit of up to $50 million.  The DIP Facility is used in conjunction with
internally generated funds for general corporate purposes and to provide
financing for subsidiaries not involved in the bankruptcy proceedings.  As of
July 31, 1994, no borrowings were outstanding and $13.7 million of letters of
credit were outstanding under the DIP Facility.  The DIP Facility will expire
on December 31, 1994.  Currently, the Corporation has filed with the Securities
and Exchange Commission to convert the DIP Facility to a $25 million letter of
credit facility through December 31, 1995.  It is expected that the
Corporation's liquidity needs can be satisfied by internally generated funds.

As of July 31, 1994, the Corporation and its subsidiaries, excluding Columbia
Transmission, had $345.1 million invested in money market instruments.  Based
upon current projections, the Corporation expects to be in a cash surplus
position during the remainder of 1994.

The liquidity needs of Columbia Transmission are being satisfied by internally
generated funds.  Columbia Transmission also maintains a DIP facility solely
for the issuance of letters of credit for up to $25 million.  As of July, 31,
1994, the balance of outstanding letters of credit under Columbia
Transmission's DIP facility was $1.8 million.  The expiration date of Columbia
Transmission's DIP Facility is December 31, 1995.  As of July, 31, 1994,
Columbia Transmission had $1,263 million invested in money market instruments
through a wholly-owned subsidiary, Columbia Transmission Investment
Corporation.





                                       24
<PAGE>   27
                         PART 1 - FINANCIAL INFORMATION
                ITEM 2 - MANAGEMENT'S DISCUSSION AND ANALYSIS OF
           FINANCIAL CONDITION AND RESULTS OF OPERATIONS (CONTINUED)

                             OIL AND GAS OPERATIONS

<TABLE>
<CAPTION>
                                                                          Three Months                   Six Months
                                                                         Ended June 30,                 Ended June 30,  
                                                                       -----------------              ------------------
                                                                        1994       1993                1994        1993 
                                                                       ------     ------              ------      ------
                                                                                           (millions)
                                                                                                     
<S>                                                                  <C>      <C>                    <C>       <C>
OPERATING REVENUES
   Gas                                                                $ 37.5    $ 38.4               $  79.4   $  83.8
   Oil and liquids                                                      15.0      15.8                  27.0      30.6 
                                                                     --------  --------              --------  --------
Total Operating Revenues                                                52.5      54.2                 106.4     114.4 
                                                                     --------  --------              --------  --------

OPERATING EXPENSES
   Operation and maintenance                                            16.4      20.3                  36.2      40.3
   Depreciation and depletion                                           21.8      18.8                  40.8      36.3
   Other taxes                                                           3.2       3.7                   6.2       6.6 
                                                                     --------  --------              --------  --------
Total Operating Expenses                                                41.4      42.8                  83.2      83.2 
                                                                     --------  --------              --------  --------

OPERATING INCOME                                                     $  11.1   $  11.4               $  23.2   $  31.2 
                                                                     ========  ========              ========  ========


GAS PRODUCTION STATISTICS

Production (Bcf)                                                        16.8      17.6                  33.4      37.2

Average Price ($/Mcf)                                                   2.15      2.22                  2.30      2.26


OIL AND LIQUIDS PRODUCTION STATISTICS

Production (000Bbls)                                                     988       906                 1,868     1,755

Average Price ($/Bbl)                                                  15.16     17.44                 14.43     17.43
</TABLE>





                                       25
<PAGE>   28
                         PART 1 - FINANCIAL INFORMATION
                ITEM 2 - MANAGEMENT'S DISCUSSION AND ANALYSIS OF
           FINANCIAL CONDITION AND RESULTS OF OPERATIONS (CONTINUED)

                       OIL AND GAS OPERATIONS (CONTINUED)


Drilling Activities

Columbia Gas Development Corporation (Columbia Development) began drilling
operations on 20 wells during the second quarter of 1994.  Of these, ten were
productive, one was dry, and the remaining nine were still being drilled or
tested at the end of the quarter.  Columbia Development has completed 31 wells
(18.7 net) since the beginning of 1994. Of these wells, 25 were successful and
two more appear to be productive.  Notable success continues in the Austin
Chalk formation in central Texas as all 21 wells drilled thus far in 1994 have
been successful.

During the second quarter, Columbia Natural Resources drilled 19 development
wells in the Appalachian area, with a success rate of 84 percent. For the first
six months of 1994, 32 development wells have been drilled, with a 91 percent
success rate.  During the second quarter and first six months of 1994 Columbia
Natural Resources successfully completed net wells of 6.8 and 14.3,
respectively.

Volumes

Gas production for the current quarter and for the first half of 1994 decreased
by 0.8 Bcf and 3.8 Bcf, respectively, reflecting lower production in both the
Appalachian and Southwest areas. The decline in Appalachian gas production
primarily reflects reduced deliverability due to maintenance work on pipelines
serving certain wells which began in May 1994.  The decrease in the Southwest
was primarily attributable to normal production declines in older wells.  Oil
and natural gas liquids production reflected an increase in the second quarter
of 1994 and the first six months of 1994 of 82,000 barrels and 113,000 barrels,
respectively, over last year as a result of Columbia Development's successful
horizontal drilling program.

Revenues

The decline in gas production in the current three and six-month periods was
the principal reason for the reduction in gas revenues of $0.9 million and $4.4
million in these respective periods.  Average gas prices in the second quarter
decreased by 3 percent to $2.15 per Mcf from the same period last year.  Higher
average gas prices in the first quarter of 1994 led to a $0.04 per mcf increase
in gas prices, to $2.30 per mcf, for the six months ended June 30, 1994.

Revenues from oil and liquids production were down for both the three and
six-month periods ended June 30, 1994, as the impact on revenues of production
increases in both periods was more than offset by sharply lower average prices
for oil and liquids in 1994.  For the three months ended June 30, 1994,
revenues from oil and liquids production decreased by $0.8 million from the
same period last year to $15 million as average prices decreased





                                       26
<PAGE>   29
                         PART 1 - FINANCIAL INFORMATION
                ITEM 2 - MANAGEMENT'S DISCUSSION AND ANALYSIS OF
           FINANCIAL CONDITIONS AND RESULTS OF OPERATIONS (CONTINUED)

                       OIL AND GAS OPERATIONS (CONTINUED)


$2.28 per barrel to $15.16 per barrel.  For the first half of 1994, oil and
liquids revenues declined by $3.6 million to $27 million as the average price
declined $3 per barrel to $14.43  per barrel.


Operating Income

Operating income for the second quarter of 1994 of $11.1 million was
essentially unchanged from the previous year.  The $1.7 million decline in
operating revenues was largely offset by a $1.4 million decrease in operating
expenses, primarily due to recording a reduction in a previously established
reserve for the resolution of a royalty dispute offset by a higher depletion
rate in effect.

For the six-month period, operating income declined by $8 million as operating
revenues decreased by $8 million and operating expenses were unchanged, again
mainly due to recording an adjustment in the current period of a reserve for a
royalty dispute offsetting a higher depletion rate in 1994.





                                       27
<PAGE>   30
                         PART 1 - FINANCIAL INFORMATION
                ITEM 2 - MANAGEMENT'S DISCUSSION AND ANALYSIS OF
           FINANCIAL CONDITION AND RESULTS OF OPERATIONS (CONTINUED)

                            TRANSMISSION OPERATIONS

<TABLE>
<CAPTION>
                                                                         Three Months                    Six Months
                                                                         Ended June 30,                 Ended June 30,  
                                                                      ------------------            --------------------
                                                                      1994         1993             1994           1993 
                                                                      -----        -----            -----          -----
                                                                                          (millions)
                                                                                                    
<S>                                                                <C>         <C>               <C>          <C>
NET REVENUES
   Sales revenues                                                  $    9.4    $  211.3          $    9.4     $  511.9
   Transportation revenues                                            143.5       103.0             380.0        211.2
   Storage revenues                                                    35.1        29.0              70.9         58.2 
                                                                   ---------   ---------         ---------    ---------
   Total revenues                                                     188.0       343.3             460.3        781.3
   Less: Associated cost of gas                                        (8.1)      160.5              (4.9)       378.4 
                                                                   ---------   ---------         ---------    ---------

Net Revenues                                                          196.1       182.8             465.2        402.9 
                                                                   ---------   ---------         ---------    ---------

OPERATING EXPENSES
   Operation and maintenance                                          115.8        92.6             257.4        182.9
   Depreciation                                                        25.8        24.3              51.6         48.6
   Other taxes                                                         13.6        15.3              29.0         32.3
   Writedown of investment in Columbia LNG Corporation                    -        57.5                 -         57.5 
                                                                   ---------   ---------         ---------    ---------
Total Operating Expenses                                              155.2       189.7             338.0        321.3 
                                                                   ---------   ---------         ---------    ---------

OPERATING INCOME (LOSS)                                            $   40.9    $   (6.9)         $  127.2     $   81.6 
                                                                   =========   =========         =========    =========


THROUGHPUT (BCF)
Transportation
   Columbia Transmission
      Market area                                                     182.2       197.4             599.7        428.4
   Columbia Gulf
      Main-line                                                       165.9       152.5             339.3        289.0
      Short-haul                                                      125.7       148.9             319.8        297.9
   Intrasegment eliminations                                         (222.2)     (240.5)           (505.2)      (459.1)
                                                                   ---------   ---------         ---------    ---------
   Total Transportation                                               251.6       258.3             753.6        556.2 
                                                                   ---------   ---------         ---------    ---------
Sales                                                                   0.6        29.4               0.7        103.3 
                                                                   ---------   ---------         ---------    ---------
Total Throughput                                                      252.2       287.7             754.3        659.5 
                                                                   =========   =========         =========    =========
</TABLE>





                                       28
<PAGE>   31
                         PART 1 - FINANCIAL INFORMATION
                ITEM 2 - MANAGEMENT'S DISCUSSION AND ANALYSIS OF
           FINANCIAL CONDITION AND RESULTS OF OPERATIONS (CONTINUED)

                      TRANSMISSION OPERATIONS (CONTINUED)


Regulatory Matters

                           1991 Rate Case Settlement

As reported in the 1993 Form 10-K, Columbia Transmission and Columbia Gulf
Transmission Company (Columbia Gulf) received approvals from both FERC and the
Bankruptcy Court for a 1991 rate case settlement despite objections made by two
parties. Subsequently, Columbia Transmission and Columbia Gulf reached a
settlement with the two parties resolving all pending issues with respect to
the 1991 rate case which was approved by FERC on June 22, 1994.

                   FERC Order on Recovery of Carrying Charges

In June 1994, FERC granted rehearing of a prior order and determined that
Columbia Transmission could recover approximately $20 million in carrying
charges related to prior period exchange activity.  In July 1994, Columbia
Transmission's customers filed a request for rehearing of the latest order.

                            Columbia Gulf Rate Case

On May 27, 1994, FERC conditionally accepted a rate filing by Columbia Gulf
which will permit revised rates to be put into effect on November 1, 1994.
These rates, which could produce additional annual revenue of approximately $23
million over Columbia Gulf's currently approved rates, will be collected
subject to refund while the remaining issues relating to the proceeding are
resolved at FERC.  A hearing on these issues is currently scheduled in June
1995.

On July 18, 1994, FERC approved Columbia Gulf's request to terminate its cost
of service transportation tariff with Columbia Transmission effective November
1, 1994.

                                   Order 94 

On January 12, 1994, FERC granted requests for rehearing of prior orders
approving settlements between Columbia Transmission and four of its upstream
pipeline suppliers relating to those suppliers' direct billings to Columbia
Transmission of FERC's Order 94 (Order 94) costs in the mid 1980s.  On
rehearing the settlements were rejected because they are expressly contingent
upon Columbia Transmission's recovery of the Order 94 settlement payments from
its customers and FERC reversed its prior rulings and found that Columbia
Transmission's 1985 Purchase Gas Adjustment Settlement essentially bars such
recovery.  FERC also held that these pipelines are not entitled to bill any
Order 94 charges to Columbia Transmission.  FERC ordered these upstream
pipelines to refund the principal amounts of all Order 94 collections from
Columbia Transmission, but waived





                                       29
<PAGE>   32
                         PART 1 - FINANCIAL INFORMATION
                ITEM 2 - MANAGEMENT'S DISCUSSION AND ANALYSIS OF
           FINANCIAL CONDITION AND RESULTS OF OPERATIONS (CONTINUED)

                      TRANSMISSION OPERATIONS (CONTINUED)

any requirement that these pipelines pay interest on the refunds.  Since
Columbia Transmission has been accruing the interest income on these refunds
since 1990, these orders led to a $19.5 million reduction to interest income in
1993.  Columbia Transmission and its pipeline suppliers sought rehearing of
these orders.  On May 19, 1994, FERC ordered further briefing as to the
appropriate remedy for its prior orders authorizing direct billing of Order 94
costs.  Columbia Transmission and certain customers of Panhandle Eastern Pipe
Line Company and Trunkline Gas Company filed briefs supporting full refunds
plus interest as the appropriate remedy while the pipeline suppliers filed
arguments for no refunds.  The ultimate outcome of this issue is uncertain at
this time and could impact future operating results depending upon the results
of these additional regulatory and court reviews.

Order 636

On March 31, 1994, FERC approved orders, subject to refund and certain
conditions, that allow Columbia Transmission to recover from its customers
certain costs related to the transition to restructured operations under Order
636.  These orders permit Columbia Transmission to recover approximately $87.8
million, subject to refund, for costs associated with transportation contracts
with upstream pipelines no longer needed by Columbia Transmission and $58.7
million for unrecovered gas purchase costs outstanding at December 31, 1993.
The unrecovered gas purchase costs as of June 30, 1994 is $28.8 million.  In
addition, approximately $140 million of prepetition unrecovered gas purchase
costs have not been paid due to the bankruptcy filing and will be eligible for
recovery only when paid.  With regard to the recovery of upstream pipeline
costs, FERC established procedures to review the nature and legitimacy of the
costs for which recovery is sought.  Certain parties have challenged Columbia
Transmission's ability to recover a portion of these costs.  While FERC has not
yet issued a final order resolving this issue, Management believes that
Columbia Transmission will ultimately be permitted to recover all costs
incurred from upstream pipelines.  With regard to the recovery of the $58.7
million of unrecovered gas costs, under Columbia Transmission's tariff as
approved during its restructuring proceedings, Columbia Transmission would be
precluded from including any prior period adjustments after July 31, 1994,
except for costs associated with gas purchase contracts in litigation including
bankruptcy proceedings.  On June 1, 1994, Columbia Transmission filed a request
to extend this deadline in order to afford it additional time to resolve
certain outstanding disputes.  To date, FERC has not acted upon this waiver
request, and accordingly on July 29, 1994, Columbia Transmission filed an
updated balance of unrecovered gas costs to include adjustments through that
date.

Upstream Pipeline Exit Fee Settlements

In November 1993, the Bankruptcy Court approved a settlement between Columbia
Transmission and Tennessee Gas Pipeline Company (Tennessee)  that provides for
Columbia Transmission's assumption of certain contracts, the termination of
certain other





                                       30
<PAGE>   33
                         PART 1 - FINANCIAL INFORMATION
                ITEM 2 - MANAGEMENT'S DISCUSSION AND ANALYSIS OF
           FINANCIAL CONDITION AND RESULTS OF OPERATIONS (CONTINUED)

                      TRANSMISSION OPERATIONS (CONTINUED)

contracts that are no longer necessary for Columbia Transmission's operations,
and payment to Tennessee of an exit fee in consideration for Tennessee's
substantial reduction of its major transportation contracts with Columbia
Transmission.  On June 30, 1994, FERC approved the settlement which provides
for the payment by Columbia Transmission of approximately $3.9 million in
liquidated unpaid prepetition invoice claims, and an exit fee of approximately
$40 million. Columbia Transmission is continuing to pay Tennessee's current
demand charges until the settlement becomes final.  Such payments serve to
reduce the ultimate level of the amount to be paid as an exit fee and,
therefore, the exact amount of the exit fee to be paid is contingent upon the
date the settlement is implemented.  FERC approved Columbia Transmission's
recovery of the exit fee paid to Tennessee as a stranded cost pursuant to Order
636.

Columbia Transmission has recently entered into settlements with four
additional pipelines which provide for the payment of exit fees of
approximately $58 million by Columbia Transmission in exchange for contract
terminations.  On July 20, 1994, the Bankruptcy Court approved these
settlements.  FERC approval must also be obtained before Columbia Transmission
can implement the terms of these settlements.  As in the Tennessee settlement,
these settlements are conditioned upon the recovery by Columbia Transmission of
these exit fees.

Columbia Transmission's strategy has been to assume all upstream pipeline
contracts that can be directly assigned to its customers or need to be retained
by Columbia Transmission for operational reasons and negotiate exit fees for
other upstream contracts.  FERC ruling in the Order 636 proceedings permits
recovery of these exit fees through rates, provided that Columbia Transmission
can show that they are prudently incurred.  Columbia Transmission retains the
option of rejecting such contracts in its bankruptcy proceedings if appropriate
exit fees cannot be negotiated.  The financial statements reflect a $119
million liability and offsetting receivable for the exit fee issue; however,
the ultimate cost could vary depending on the outcome of ongoing discussions
with the affected pipelines.

Cove Point LNG Facility

As previously reported, a partnership between Columbia LNG Corporation
(Columbia LNG) and a wholly-owned subsidiary of Potomac Electric Power Company
was formed in October 1993.  The partnership is pursuing the business plan to
offer a peaking service and to reactivate the Cove Point Terminal.  On November
3, 1993, the partnership filed an application with FERC to acquire all of the
existing plant and pipeline facilities owned by Columbia LNG, for authorization
to recommission the plant and construct liquefaction facilities and to charge
customers based upon negotiated market rates for the services.





                                       31
<PAGE>   34
                         PART 1 - FINANCIAL INFORMATION
                ITEM 2 - MANAGEMENT'S DISCUSSION AND ANALYSIS OF
           FINANCIAL CONDITION AND RESULTS OF OPERATIONS (CONTINUED)

                      TRANSMISSION OPERATIONS (CONTINUED)

On July 27, 1994, FERC issued a preliminary determination concerning the above
application.  FERC determined that a proposed peaking operation is in the
public interest; however, the proposal to charge negotiated market rates for
the service was not approved as submitted.  FERC has allowed the partnership to
file additional information on market rates or alternative proposals.  The
order is being analyzed and the partnership expects to develop and file
additional information or other proposals.

The recovery of the Corporation's remaining investment in Columbia LNG of $11.7
million will be dependent upon successful implementation of the partnership and
related business plan.

Reengineering Program

As previously reported, the Corporation has initiated a multi-year
reengineering program in which the subsidiaries' operations were to be
evaluated and the organizational structures streamlined to improve
efficiencies.  As part of this process, in 1993 Columbia Transmission and
Columbia Gulf established reserves of approximately $4 million and $1 million,
respectively, as the projected cost of the Reengineering Retention and Release
Program which was established for employees whose positions were being
eliminated as a result of reengineering.

Additional expenses are expected to be incurred as a result of the
restructuring and realignment of field and marketing regions and offices.  As a
result, in June 1994, Columbia Transmission recorded a $3.2 million accrual for
estimated relocation costs for field operating and marketing employees.
Additional adjustments to this accrual may be necessary in the future as
additional information becomes known.

As of June 30, 1994, the total reserve balance for the transmission segment's
reengineering program was approximately $7.1 million.

Volumes

Throughput for the second quarter of 1994 decreased 35.5 Bcf while increasing
94.8 Bcf for the first half of this year, compared to the same periods last
year.  These changes are primarily attributable to a change in the timing of
the recognition of market area transportation associated with storage activity
as a result of the implementation by the transmission companies of Order 636 on
November 1, 1993.  The sales volume decrease from the prior periods is offset
by increased transportation services as virtually all former sales customers of
Columbia Transmission have converted their pre-Order 636 service requirements
to firm transportation services.





                                       32
<PAGE>   35
                         PART 1 - FINANCIAL INFORMATION
                ITEM 2 - MANAGEMENT'S DISCUSSION AND ANALYSIS OF
           FINANCIAL CONDITION AND RESULTS OF OPERATIONS (CONTINUED)

                      TRANSMISSION OPERATIONS (CONTINUED)
Net Revenues

Second quarter 1994 net revenues of $196.1 million increased $13.3 million over
the same period last year.  As a result of the elimination of the merchant
function, certain costs previously included as a cost of gas sold are now
included in operating expense and no longer reflected in net revenues.  This
change effectively increased net revenues and operating expense by $17.7
million, respectively, and has no effect on operating income.  In addition, net
revenues increased $4.4 million as a result of Columbia Transmission's recovery
of certain previously unrecovered gas costs under the terms of a 1985 customer
settlement.  Partially offsetting these increases were (1) a reduced cost of
service recovery of $7.8 million resulting from the restructuring of its
services under Order 636, and (2) a reduction in net revenues of $16.2 million
associated with timing of the recovery of certain storage service
transportation costs which were previously collected more evenly throughout the
year.

Net revenues for the first half of 1994 of $465.2 million reflect an increase
of $62.3 million.  This increase was primarily due to the above-mentioned
inclusion of certain fuel costs in operating expense which were previously
reflected as a purchased gas cost of $52.7 million and the favorable effect of
the new rate design.  Net revenues were also enhanced $17.3 million by the
recovery of the above noted prior period gas costs.  Partially offsetting these
improvements was a reduced cost of service recovery level of $15.6 million
under Order 636.   Also offsetting these improvements was an increase in the
prior period for the recording of a reserve reversal of $21.6 million to
reflect the terms of a customer settlement and 1993 revenues associated with
the recovery of contract reformation costs.  The above-mentioned impact on
second quarter net revenues associated with the timing of the recovery of
certain storage service transportation costs offset the first quarter impact of
this issue and had no effect on the six-month results.

Operating Income (Loss)

Operating income for the three months ending June 30, 1994 was $40.9 million
compared to an operating loss of $6.9 million in the same period last year.
The prior period loss reflected the $57.5 million writedown of the
Corporation's investment in the Cove Point LNG facility.  After adjusting for
last year's writedown and other unusual items in both periods, this year's
operating income represents an increase of $1.3 million from last year as the
increase in net revenues was for the most part offset by an increase of $5.3
million in operating expenses due largely to the additional expense for
reengineering activities discussed previously.

For the first half of 1994, operating income amounted to $127.2 million as
compared to $81.6 million for the first half of 1993.  After adjusting for the
1993 writedown of the LNG facility and other unusual items in both periods,
this year's operating income reflected a small decline of $0.6 million from
last year as higher net revenues were more than offset by increased operating
expenses of $21.5 million.





                                       33
<PAGE>   36
                         PART 1 - FINANCIAL INFORMATION
                ITEM 2 - MANAGEMENT'S DISCUSSION AND ANALYSIS OF
           FINANCIAL CONDITION AND RESULTS OF OPERATIONS (CONTINUED)


                            DISTRIBUTION OPERATIONS


<TABLE>
<CAPTION>
                                                                          Three Months                   Six Months
                                                                         Ended June 30,                 Ended June 30, 
                                                                       -----------------             ------------------
                                                                       1994        1993              1994          1993
                                                                       -----       -----             -----        -----
                                                                                           (millions)
                                                                                                     
<S>                                                                 <C>         <C>               <C>         <C>
NET REVENUES
   Sales revenues                                                   $ 257.0     $ 265.9           $1,091.8    $1,070.6
   Less:  Cost of gas sold                                            151.9       154.4              714.6       692.5 
                                                                    --------    --------          ---------   ---------
   Net Sales Revenues                                                 105.1       111.5              377.2       378.1 
                                                                    --------    --------          ---------   ---------


   Transportation revenues                                             20.0        16.9               46.6        41.0
   Less: Associated gas costs                                           1.9         1.2                3.8         3.1 
                                                                    --------    --------          ---------   ---------
   Net Transportation Revenues                                         18.1        15.7               42.8        37.9 
                                                                    --------    --------          ---------   ---------

Net Revenues                                                          123.2       127.2              420.0       416.0 
                                                                    --------    --------          ---------   ---------

OPERATING EXPENSES
   Operation and maintenance                                           98.2        91.6              201.8       195.4
   Depreciation                                                        10.4         9.2               38.7        36.3
   Other taxes                                                         28.1        26.7               80.6        73.3 
                                                                    --------    --------          ---------   ---------
Total Operating Expenses                                              136.7       127.5              321.1       305.0 
                                                                    --------    --------          ---------   ---------

OPERATING INCOME (LOSS)                                             $ (13.5)    $  (0.3)          $   98.9    $  111.0 
                                                                    ========    ========          =========   =========



THROUGHPUT (BCF)
   Sales
      Residential                                                      28.1        27.2              126.2       119.7
      Commercial                                                       11.8        12.1               54.5        51.8
      Industrial and other                                              1.6         3.2                6.5         8.9 
                                                                    --------    --------           --------    --------
   Total Sales                                                         41.5        42.5              187.2       180.4
   Transportation                                                      52.8        47.8              115.5       111.9 
                                                                    --------    --------           --------    --------
Total Throughput                                                       94.3        90.3              302.7       292.3 
                                                                    ========    ========           ========    ========



SOURCES OF GAS FOR THROUGHPUT (BCF)
   Sources of Gas Sold
      Spot market*                                                     80.4        37.6              142.5        72.4
      Producers                                                        15.9        11.7               36.5        29.0
      Pipelines                                                        (0.3)       18.7               (1.5)       42.7
      Storage withdrawals (injections)                                (57.5)      (24.1)              15.5        40.1
      Other                                                             3.0        (1.4)              (5.8)       (3.8)
                                                                    --------    --------           --------    --------
         Total Sources of Gas Sold                                     41.5        42.5              187.2       180.4
   Transportation received for delivery to customers                   52.8        47.8              115.5       111.9 
                                                                    --------    --------           --------    --------
Total Sources                                                          94.3        90.3              302.7       292.3 
                                                                    ========    ========           ========    ========
</TABLE>

* Purchase contracts less than one year.





                                       34
<PAGE>   37
                         PART 1 - FINANCIAL INFORMATION
                ITEM 2 - MANAGEMENT'S DISCUSSION AND ANALYSIS OF
           FINANCIAL CONDITION AND RESULTS OF OPERATIONS (CONTINUED)

                      DISTRIBUTION OPERATIONS (CONTINUED)

Marketing Initiatives

The distribution subsidiaries (Distribution) are continuing to take aggressive
measures to counter increased marketing activities by electric utilities aimed
at core residential gas markets.  Through targeted advertising, educational and
promotional initiatives, Distribution is demonstrating the resource efficiency
of natural gas over electric, the environmental benefits of natural gas and the
comfort and economy natural gas provides. These efforts are directed not only
at maintaining Distribution's market position, but at increasing its share of
existing and new residential and commercial customers.

Distribution also continues to experience instances of gas-on-gas competition
in Kentucky, Ohio and Pennsylvania.  Competition of this sort can occur between
local distribution companies (LDCs) for new and existing customers; attempts by
small intrastate pipelines to connect existing customers to major interstate
pipelines and marketer and customer initiated bypass of Distribution directly
to pipeline suppliers.  Distribution has an ongoing program to mitigate such
competitive threats with measures that include flexible pricing and services.

During the second quarter of 1994, gas deliveries by Commonwealth Gas Services,
Inc. (Commonwealth) began to the Gordonsville Energy Limited Partnership's
power generating facility in Virginia.  Commonwealth has a long-term agreement
to provide transportation service of approximately three billion cubic feet of
gas annually to the power plant.

The second quarter of 1994 proved to be significant for the natural gas vehicle
market.  In June, the U.S. Environmental Protection Agency issued long-awaited
rules that establish the tailpipe emission standards for vehicles powered by
natural gas that are built after 1996.  Under the new rules, manufacturers will
be able to obtain corporate average fuel economy credits for producing vehicles
that meet these new standards.  Importantly, the standards restrict only
certain emissions that are a source of ozone, or smog, instead of all
hydrocarbon emissions.  Natural gas is not an active ingredient in generating
smog.  Distribution, together with others in the gas industry, participated
aggressively in discussions leading to these regulations.

Rate Activity

Columbia Gas of Ohio, Inc. (Columbia Gas of Ohio) has reached a settlement with
its key regulatory interests, including the Office of Consumers Counsel, which
resolves a number of service and rate incentive issues and provides for an
annual revenue increase of $47.5 million, effective November 1994. The
settlement, which is pending final approval by the Public Utility Commission of
Ohio, includes an experimental weather normalization adjustment provision to
alleviate the impact of unusual winter weather on customers' bills and Columbia
Gas of Ohio's revenues.  As a result of this provision, a $6.5 million reserve
was recorded in the second quarter of 1994 for a refund to Columbia Gas of
Ohio's





                                       35
<PAGE>   38
                         PART 1 - FINANCIAL INFORMATION
                ITEM 2 - MANAGEMENT'S DISCUSSION AND ANALYSIS OF
           FINANCIAL CONDITION AND RESULTS OF OPERATIONS (CONTINUED)

                      DISTRIBUTION OPERATIONS (CONTINUED)

customers of revenues generated by the unusually cold weather experienced in
early 1994.  Additionally, the agreement provides for recovery of operating
costs based on a partially projected period through October 1994 and a review
of Columbia Gas of Ohio's revenue requirements in early 1996 with a possible
revenue adjustment effective in May 1996.  Under the agreement, Columbia Gas of
Ohio would not be permitted to file a general rate case for an increase in
rates to be effective prior to January 1998 at the earliest.  The agreement
also provides for recovery mechanisms for transition cost billings stemming
from Order 636.  This comprehensive settlement is the result of a collaborative
effort that has continued since 1991.

A settlement has also been reached with interested parties in a Columbia Gas of
Pennsylvania, Inc. (Columbia Gas of Pennsylvania) rate case which would
increase annual revenues by $16.6 million, effective August 1, 1994.  To
mitigate the effects of regulatory lag, operating costs were projected through
September 1994, and rates will go into effect three months earlier than if the
case had been fully litigated. Under the agreement that was approved by the
Pennsylvania commission in July 1994, the regulatory reform initiatives, such
as weather normalization, proposed by Columbia Gas of Pennsylvania will be
withdrawn, but the parties have agreed to continue discussions concerning
alternative ratemaking procedures.

Columbia Gas of Kentucky, Inc. (Columbia Gas of Kentucky) filed a rate case in
June 1994, requesting a $12.4 million annual revenue increase, effective
January 1, 1995.  This is the first filing in which Columbia Gas of Kentucky is
utilizing a fully projected test year as permitted by recently enacted
legislation.  Also reflected in this filing are regulatory reform initiatives
including a weather normalization clause to mitigate the effects of extreme
weather fluctuations on customer bills and Columbia Gas of Kentucky's revenues.

In Virginia, Commonwealth has received final approval from the State
Corporation Commission of the 1993 regulatory settlement which provides for an
annual revenue increase of $3.5 million. As it currently stands, Commonwealth
does not anticipate any additional base rate activity until 1995.

In Maryland, Columbia Gas of Maryland, Inc. (Columbia Gas of Maryland) filed a
rate case on August 5, 1994, requesting a $1 million increase to be effective
in November 1994.  Also, Columbia Gas of Maryland's efforts to resolve Order
636 transition costs on a non- litigated basis have not yet been productive.
The key regulatory interests have established procedural dates to begin
litigation of this matter.

Order 636

Order 636 provides for the transfer of gas supply management risks and
responsibilities from interstate pipelines to distribution companies.  As a
result, Distribution recently replaced the remaining portion of its annual gas
supply portfolio, previously provided by pipeline





                                       36
<PAGE>   39
                         PART 1 - FINANCIAL INFORMATION
                ITEM 2 - MANAGEMENT'S DISCUSSION AND ANALYSIS OF
           FINANCIAL CONDITION AND RESULTS OF OPERATIONS (CONTINUED)

                      DISTRIBUTION OPERATIONS (CONTINUED)

merchants, with direct purchases from various producers and marketers.  During
1994, Distribution will directly purchase over 300 million dekatherms of gas to
serve customers.

State regulatory agencies are continuing to review the implications of Order
636 guidelines to ensure that principal retail markets are protected while
still encouraging a more open access, competitive environment.  Throughout
Distribution's retail market, marketers and brokers continue to selectively
target customers to expand the use of transportation arrangements while
Distribution must generally be prepared to offer firm merchant services.
Distribution's portfolio strategy integrates the risk of losing core customers
to third-party suppliers; however, since pipeline capacity contracts are
typically long-term, Distribution is also at risk if merchants or their
customers do not assume the transportation contracts designated for serving
these customers.  Distribution continues to aggressively work with state
commissions and other regulatory interests to establish appropriate definitions
of the utility's gas supply obligations and cost responsibilities among various
customers.  In order for LDCs to more effectively compete with open access into
its core market, some state regulatory agencies are permitting the LDC to
establish rate schedules to more fairly compete with third-party suppliers.  In
Pennsylvania, Distribution has recently been granted authorization by the
commission to develop a negotiated sales service which will give larger
commercial or industrial customers options for a more competitively priced gas
supply.

Other Postretirement Employee Benefits (OPEB)

The recent settlement in Ohio, currently pending approval by the regulatory
commission, provides for full recovery of the regulatory asset related to OPEB
costs of approximately $88.4 million at June 30, 1994, as well as recovery of
the ongoing costs.

Under the terms of Columbia Gas of Pennsylvania's settlement, full recovery of
the deferred regulatory asset related to OPEB costs ($34.1 million at June 30,
1994), as well as recovery of the ongoing cost on an accrual basis was
approved.  However, recent intermediate appellate court rulings that involve
two other Pennsylvania utilities could impact Columbia Gas of Pennsylvania's
recoverability of OPEB costs.  In the first order, the commission granted an
electric utility permission to defer OPEB costs until such time as the utility
filed to recover the costs in a rate case.  Subsequently, the Pennsylvania
Office of Consumer Advocate (OCA) was successful in getting the decision
reversed by the Commonwealth Court based on the fact that this treatment
constituted retroactive ratemaking.  In the second order, a water utility was
granted recovery of OPEB costs (including the transition obligation) on an
accrual basis.  The OCA was unsuccessful in its appeal to overturn this order.
The difference between the two cases was that the electric company did not file
for a change in rates to recover OPEB costs while the water company sought
immediate rate relief.  These cases may be appealed to the Pennsylvania Supreme
Court.  Depending upon the final disposition of the cases, Columbia Gas of
Pennsylvania's recovery of incremental OPEB costs could be at risk.  However,
it is management's opinion at this time that





                                       37
<PAGE>   40
                         PART 1 - FINANCIAL INFORMATION
                ITEM 2 - MANAGEMENT'S DISCUSSION AND ANALYSIS OF
           FINANCIAL CONDITION AND RESULTS OF OPERATIONS (CONTINUED)

                      DISTRIBUTION OPERATIONS (CONTINUED)

Columbia Gas of Pennsylvania will be allowed recovery of OPEB costs on an
accrual basis including the transition obligation.

In Kentucky, Columbia Gas of Kentucky has included a request for full recovery
of OPEB costs in a recently filed rate case.  As of June 30, 1994, Columbia Gas
of Kentucky had a regulatory asset of $10.2 million for this issue.  Management
believes it will be successful in receiving recovery authorization since the
commission has stated, in the rate settlement of another utility, that recovery
of these costs on an accrual basis better reflects the true cost of providing
service to current customers.

Reengineering Efforts

In 1993, Distribution initiated comprehensive efforts to evaluate various
support processes and operating practices to determine how they should be
structured to better meet the significant changes occurring in the energy
market place.  These reengineering efforts have been focusing on improving
operating efficiencies and significantly enhancing customer service.

As part of these broad efforts, Distribution has established reserves of
approximately $2.5 million as of June 30, 1994.  As the reengineering
initiatives continue, it is anticipated that additional reserves may be
required if additional improvement measures are identified and implemented.

Volumes

Throughput in the second quarter of 1994 improved by 4 Bcf. Residential and
commercial sales were up 0.6 Bcf due largely to customer additions.  An
increase in industrial transportation more than offset a 1.6 Bcf decrease in
industrial sales, reflecting increased deliveries to existing and new
cogeneration facilities and increased industrial activity in Distribution's
service area.  The weather effect between the two periods was minimal.  For the
first six months of 1994, eight percent colder weather than the same period in
1993 and continued customer growth resulted in the 10.4 Bcf increase in
throughput to  302.7 Bcf.  Sales and transportation volumes were up 6.8 Bcf and
3.6 Bcf, respectively.  Increased sales to the weather sensitive markets and
higher transportation were partially offset by a decrease in deliveries to
lower-margin industrial customers due to fuel switching, particularly a shift
to lower-priced coal by power generating facilities.

Net Revenues

Net revenues for the three months ended June 30, 1994 were $123.2 million, a
decrease of $4 million from 1993 due largely to a $6.5 million adjustment to
reverse the effect of colder weather related sales in the first quarter under
the provisions of the recent customer





                                       38
<PAGE>   41
                         PART 1 - FINANCIAL INFORMATION
                ITEM 2 - MANAGEMENT'S DISCUSSION AND ANALYSIS OF
           FINANCIAL CONDITION AND RESULTS OF OPERATIONS (CONTINUED)

                      DISTRIBUTION OPERATIONS (CONTINUED)

settlement in Ohio discussed previously. Also reducing revenues was the
temporary suspension of Columbia Gas of Ohio's payment plan for low-income
customers pending certain modifications to the plan guidelines.  The suspension
also reduced operating expenses by the same amount and, therefore, had no
effect on operating income.  These decreases were partially offset by revenue
improvements of $1.4 million reflecting improved throughput and over $1 million
for favorable regulatory settlements in Virginia and Maryland.

Increased throughput as a result of the colder weather was primarily
responsible for the $4 million increase in net revenues to $420 million, for
the first half of 1994.  The increased throughput generated $13.6 million of
this improvement while the favorable Virginia and Maryland regulatory
settlements provided about $4.6 million.  The effect of these increases was
mitigated by a $10.1 million decrease in net revenues due to the temporary
suspension of customer low-income payment plan which also reduced operating
expenses by a like amount and the first quarter weather related adjustment,
both mentioned above.

Operating Income (Loss)

Distribution had an operating loss of $13.5 million for the current quarter
compared to an operating loss of $0.3 million for the same period last year
reflecting higher operating expenses of $9.2 million together with lower net
revenues of $4 million.  The increase in operating expenses was largely due to
additional costs associated with the implementation of Order 636 and initial
reengineering efforts aimed at improving customer service.  Higher depreciation
expense reflected plant additions while increased gross receipts taxes is the
principal reason for the increase in other taxes.

The lower operating income has been somewhat tempered for Columbia Gas of Ohio
by a unique regulatory arrangement that permits the capitalization of certain
interest charges that favorably impact net income but not operating income.
For the three months ended June 30, 1994, pre-tax income improved $3.1 million
for this issue, an increase of approximately $1 million over the same period
last year.  (The beneficial effect of this issue is eliminated on the
consolidated financial statements because the Corporation, while in Chapter 11,
is not recording interest expense.)  While it is anticipated that recent
regulatory settlements in Ohio and Pennsylvania will result in improved
operating results, Distribution is continuing to aggressively manage its
operating cost activities which include the realization of enhanced operating
effectiveness identified in ongoing reengineering activities.  Also,
Distribution must continually pursue regulatory initiatives designed to more
appropriately synchronize rate recovery with the company's ongoing cost levels,
as well as provide incentives for superior operating and customer service
levels.





                                       39
<PAGE>   42
                         PART 1 - FINANCIAL INFORMATION
                ITEM 2 - MANAGEMENT'S DISCUSSION AND ANALYSIS OF
           FINANCIAL CONDITION AND RESULTS OF OPERATIONS (CONTINUED)

                      DISTRIBUTION OPERATIONS (CONTINUED)


Operating income for the first six months of 1994 decreased $12.1 million from
the same period last year as the $4 million increase in net revenues was more
than offset by a $16.1 million increase in operating expenses.  After adjusting
for the effect of the suspension of the customer low-income payment plan,
operating expenses increased $26.2 million.  The higher expenses primarily
reflect normal increases and added costs associated with the new operating
environment resulting from Order 636 discussed previously.  Also contributing
to the increase in operating expense was an increase in depreciation expense
due to plant additions that was offset by a favorable impact to net income for
Columbia Gas of Ohio's unique regulatory arrangement mentioned above.  These
additions along with higher taxable revenues also resulted in increased
property and gross receipts taxes.





                                       40
<PAGE>   43
                         PART 1 - FINANCIAL INFORMATION
                ITEM 2 - MANAGEMENT'S DISCUSSION AND ANALYSIS OF
           FINANCIAL CONDITION AND RESULTS OF OPERATIONS (CONTINUED)

                            OTHER ENERGY OPERATIONS

<TABLE>
<CAPTION>
                                                                          Three Months                   Six Months
                                                                         Ended June 30,                 Ended June 30, 
                                                                     --------------------             -----------------
                                                                     1994           1993              1994        1993 
                                                                     -----          -----             -----       -----

                                                                                           (millions)
                                                                                                     
<S>                                                                 <C>          <C>                 <C>         <C>
NET REVENUES
   Gas marketing revenues                                           $ 57.8       $ 38.5              $125.7      $ 67.3
   Less: Products purchased                                           55.9         38.1               122.0        66.1 
                                                                    -------      -------             -------     -------
   Net Gas Marketing Revenues                                          1.9          0.4                 3.7         1.2 
                                                                    -------      -------             -------     -------

   Propane revenues                                                    8.2          9.7                35.2        30.5
   Less: Products purchased                                            4.5          5.7                17.7        16.3 
                                                                    -------      -------             -------     -------
   Net Propane Renvenues                                               3.7          4.0                17.5        14.2 
                                                                    -------      -------             -------     -------

   Other Revenues                                                     16.2         18.9                36.7        37.7 
                                                                    -------      -------             -------     -------

Net Revenues                                                          21.8         23.3                57.9        53.1 
                                                                    -------      -------             -------     -------

OPERATING EXPENSES
   Operation and maintenance                                          18.3         21.3                39.1        42.8
   Depreciation and depletion                                          1.7          1.5                 3.5         3.0
   Other taxes                                                         1.3          1.3                 2.9         2.7 
                                                                    -------      -------             -------     -------
Total Operating Expenses                                              21.3         24.1                45.5        48.5 
                                                                    -------      -------             -------     -------

OPERATING INCOME (LOSS)                                             $  0.5       $ (0.8)             $ 12.4      $  4.6 
                                                                    =======      =======             =======     =======



PROPANE SALES (MILLIONS OF GALLONS)
   Retail                                                              6.1          6.8                27.6        24.5
   Wholesale and other                                                 2.1          1.7                10.5         6.9 
                                                                    -------      -------             -------     -------
Total Propane Sales                                                    8.2          8.5                38.1        31.4 
                                                                    =======      =======             =======     =======
</TABLE>





                                       41
<PAGE>   44
                         PART 1 - FINANCIAL INFORMATION
                ITEM 2 - MANAGEMENT'S DISCUSSION AND ANALYSIS OF
           FINANCIAL CONDITION AND RESULTS OF OPERATIONS (CONTINUED)

                      OTHER ENERGY OPERATIONS (CONTINUED)

Market Center

On July 18, 1994, the Corporation announced plans to create a natural gas
market center. The Columbia Gas Market Center will be operated by Columbia
Energy Services Corporation, the Corporation's gas marketing company, from its
offices in Pittsburgh. The Market Center will offer a variety of natural gas
supply services designed to meet the requirements of local utilities, marketers
and large end users with the initial focus on markets currently served by the
Corporation's distribution and pipeline subsidiaries.  Initially, the Market
Center will facilitate pipeline capacity releases, arrange for gas redeliveries
and short-term natural gas storage, and offer an electronic gas market
information system. The opening of the center is targeted for October 1, 1994.

Cogeneration

Independent power production remains a growth area for natural gas. The
Corporation is involved in several cogeneration projects through TriStar
Ventures Corporation (TriStar), a wholly-owned subsidiary. With the opening of
a 47-megawatt cogeneration facility on June 1, 1994 in Vineland, New Jersey,
TriStar now holds various interests in four operating facilities which total
nearly 300 megawatts.

Net Revenues

Increased gas marketing activities resulted in both higher revenues and gas
purchased expense which increased net revenues by $1.5 million and $2.5 million
for the three months and six months ended June 30, 1994, respectively.  The
benefits to the Corporation of this function also come from providing a more
comprehensive marketing activity for the Corporation's gas production and
transportation services.

Second quarter net revenues from propane operations decreased $0.3 million due
to a drop in retail sales volumes which was partially offset by an increase in
margin as depressed propane market prices reduced supply costs.  Colder weather
in the first quarter of this year resulted in higher sales volumes and margins
and led to the $3.3 million improvement in net revenues for the first half of
1994.

Other revenues for both the current second quarter and six-month periods
reflected a decrease of $2.7 million and $1 million, respectively, for services
provided to affiliates by Columbia Gas System Service Corporation.





                                       42
<PAGE>   45
                         PART 1 - FINANCIAL INFORMATION
                ITEM 2 - MANAGEMENT'S DISCUSSION AND ANALYSIS OF
           FINANCIAL CONDITION AND RESULTS OF OPERATIONS (CONTINUED)

                      OTHER ENERGY OPERATIONS (CONTINUED)


Operating Income

Operating income for the second quarter of 1994 was $0.5 million compared to an
operating loss of $0.8 million for the same quarter last year. The decrease in
net revenues of $1.5 million was more than offset by a $2.8 million reduction
in operating expenses reflecting increased efficiencies and the beneficial
effect of reengineering.

Operating income for the six months ended June 30, 1994 was $12.4 million, an
increase of $7.8 million, reflecting the $4.8 million increase in net revenues
and a $3 million reduction in operating expenses.





                                       43
<PAGE>   46
                          PART II - OTHER INFORMATION
                           ITEM 1 - LEGAL PROCEEDINGS

No new matters have arisen and there have been no material developments in any
legal proceedings reported in Registrant's Annual Report on Form 10-K for the
year ended December 31, 1993, since the filing of the Quarterly Report on Form
10-Q for the quarter ended March 31, 1994, dated May 13, 1994, except as
follows:

I.    Bankruptcy Matters

      A. Appeal to the United States District Court for the District of
         Delaware of Bankruptcy Matters

         1.      Columbia Gas System v. First National Bank of Boston, C.A. No.
                 94-230.  In this adversary proceeding charging the Corporation
                 with tortious interference with contract for nonpayment of
                 LESOP debt, First National Bank of Boston's motion for
                 preliminary injuction was denied on May 27, 1994.  The
                 Corporation filed its opening brief in support of its appeal
                 of the Bankruptcy Court's order denying the Corporation's
                 motion for summary judgment on June 1, 1994.  First National
                 Bank of Boston filed its answering brief on June 15, 1994 and
                 the Corporation's reply brief was filed on June 24, 1994.

         2.      Columbia Gas Transmission Corporation v. The Columbia Gas
                 System, Inc. and Columbia Natural Resources, Inc.,  C.A.  No.
                 92-453.  In this Intercompany Complaint, order granting the
                 motion to withdraw jurisdictional reference was granted on May
                 25, 1994 and the matter placed before the District Court.

II.      Southwest Producer Litigation

         A.      Columbia Gas Transmission Corporation v. New Ulm Gas, LTD.,
                 C.A. No. 01-92-01133-CV (U.S. Court of Appeals 1st District of
                 Texas).  On July 28, 1994, the Court of Appeals reversed the
                 lower court's judgment against Columbia Transmission and
                 remanded the matter to the trial court for proceedings not
                 inconsistent with the Court of Appeals' opinion.

III.     Regulatory Matters

         A.      Take-or-Pay and Contract Reformation Costs Billed by Pipeline
                 Suppliers

                 1.       Columbia Gas Transmission Corp., FERC Dkt. No.
                          RP91-41, appeals pending sub nom., Baltimore Gas &
                          Electric Co. v. FERC, C.A. No. 88-1779 U.S. Ct. of
                          App., D.C. Cir.).  On June 24, 1994 the Court of
                          Appeals reversed the FERC's finding that the 1985 PGA
                          Settlement did not bar Columbia Transmission's
                          recovery of any of the upstream pipeline Order Nos.
                          500/528 costs.  The case will be remanded to the FERC
                          for a determination of which of such charges relate
                          to Columbia Transmission's purchasing decisions prior
                          to April 1, 1987.  Columbia Transmission is presently
                          assessing financial impact of this decision.





                                       44
<PAGE>   47
                          PART II - OTHER INFORMATION
                     ITEM 1 - LEGAL PROCEEDINGS (CONTINUED)

        B.       Direct Billing of Past Period Production and Production-
                 Related Costs

                 1.       Columbia Gas Transmission Corp. v. FERC, C.A. No.
                          88-1701 (U.S. Ct of App., D.C. Circuit).  On May 19,
                          1994, FERC asked the affected parties to brief the
                          appropriate remedies for the filed rate doctrine and
                          retroactive ratemaking violations.  Columbia
                          Transmission and other customers argued for full
                          refunds with interest, whereas the pipelines argued
                          for no refunds.

        C.       Pipeline Exit Fees

                          Columbia Gas Transmission Corporation, et al., Dkt
                          No. RP94-113-000, et al.  On June 30, 1994, FERC
                          approved an agreement between Columbia Transmission
                          and Tennessee Gas Pipeline Company (Tennessee) which
                          provided for a reduction and early termination of
                          contracts in consideration for Columbia
                          Transmission's payment of an exit fee of
                          approximately $40 million.  FERC rejected objections
                          of several customers and permitted Columbia
                          Transmission full recovery of the exit fee from its
                          customers.  The Bankruptcy Court had approved this
                          settlement on November 15, 1993.

                          In June and July, 1994 Columbia Transmission filed
                          with FERC and the Bankruptcy Court similar fee
                          settlement agreements with four other pipelines
                          providing for exit fees and cure costs totalling
                          $68.1 million.  The Bankruptcy Court approved the
                          agreements on July 20, 1994.

IV.     Other

        A.       Minerals Management Service (MMS).  Columbia Gas Development
                 has reached a settlement with the MMS providing audit closure
                 relative to the MMS demands for additional royalties for the
                 audit periods of October 1, 1983 to December 31, 1985 and
                 January 1, 1986 to December 31, 1990.  Under the terms of the
                 settlement Columbia Development  will remit to the MMS
                 approximately $500,000 in additional royalties and interest
                 and withdraw its administrative appeal and judicial appeals in
                 case no. 3:92-CV2199-T.

V.      Environmental

        A.       Columbia Gas Transmission Corp. v. Aetna Casualty & Surety
                 Co., et al., C.A. No. 94-C-454.  Several insurers received an
                 extension of the time to respond to May 31, 1994.





                                       45
<PAGE>   48
                          PART II - OTHER INFORMATION
                     ITEM 1 - LEGAL PROCEEDINGS (CONTINUED)

        B.       Commonwealth Gas Services/Virginia Department of Environmental
                 Quality.  Commonwealth is negotiating a Memorandum of
                 Agreement for the voluntary remediation of a former Petersburg
                 manufactured gas production site with the Virginia Department
                 of Environmental Quality.

        C.       Portsmouth Redevelopment and Housing Authority and
                 Commonwealth Gas Services, Inc. (Commonwealth) v. BMI
                 Apartment Associates, C.A. No. 2:93CV242, (U.S. Dist. Ct. E.D.
                 Va., filed March 25, 1993).  On July 22, 1994, this matter was
                 settled.  Commonwealth is negotiating a Memorandum of
                 Agreement with the Virginia Department of Environmental
                 Quality to begin addressing the environmental concerns at the
                 site.





                                       46
<PAGE>   49
                          PART II - OTHER INFORMATION


  Item 2.      Changes in Securities

               None.

  Item 3.      Defaults Upon Senior Securities

               As of June 30, 1994, there were $1,349.8 million of the
               Corporation's senior securities in default as a result of the
               Chapter 11 filing.  In addition, at the end of the 1994 second
               quarter $488.9 million of short-term indebtedness was also in
               default for nonpayment.

  Item 4.      Submission of Matters to Vote of Security Holders

               None.

  Item 5.      Other Information

               None

  Item 6.      Exhibits and Reports on Form 8-K

               a. Exhibits

                  (11) Statement re Computation of Per Share Earnings, a copy
                  of which is attached hereto as PART II, EXHIBIT 11, pursuant
                  to Regulation 229.601(b)(11).

                  (12) Statements of Ratio of Earnings to Fixed Charges and
                  Preferred Stock Dividends, a copy of which is attached hereto
                  as PART II, EXHIBIT 12, pursuant to Regulation
                  229.601(b)(12).

               b. Reports on Form 8-K

        The following reports on Form 8-K were not previously reported.


<TABLE>
<CAPTION>
                                        Financial
                   Item                Statements
                  Reported               Included          Date Filed  
                  --------              ----------       --------------
                    <S>                   <C>            <C>
                    5                     No             May 18, 1994
                    5                     No             May 31, 1994
                    5                     No             June 6, 1994
                    5                     No             June 30, 1994
                    5                     No             July 19, 1994
                    5                     No             July 21, 1994
</TABLE>





                                       47
<PAGE>   50
                                   SIGNATURE





            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 thereunto duly authorized.






                                       The Columbia Gas System, Inc.   
                                     -----------------------------------
                                               (Registrant)





Date:  August 11, 1994           By:       /s/ Richard E. Lowe                  
                                    --------------------------------------------
                                          R. E. Lowe
                                          Vice President, Controller and
                                          Chief Accounting Officer
                                          




                                       48
<PAGE>   51
                                EXHIBIT INDEX


Exhibit No.                 Description
- - -----------                 -----------

    11                      Statement re Computation of Per Share Earnings

    12                      Statements of Ratio of Earnings to Fixed Charges
                            and Preferred Stock Dividends



<PAGE>   1




                                                                      Exhibit 11
                 THE COLUMBIA GAS SYSTEM, INC. AND SUBSIDIARIES
                Statements Re Computation of Per Share Earnings


<TABLE>
<CAPTION>
                                                                                 Three Months                  Six Months
                                                                                    Ended                        Ended
                                                                                   June 30,                    June 30,     
                                                                             -------------------           -----------------
                                                                             1994           1993           1994          1993
                                                                             ----           ----           ----          ----
<S>                                                                        <C>           <C>             <C>           <C>
Computation for Statements of Consolidated
- - ------------------------------------------
Income ($ in millions)
- - ----------------------

Income (loss) before cumulative effect of accounting change . . . .          47.8          (2.6)          188.0         137.2
Cumulative effect of change
  in accounting for postemployment benefits . . . . . . . . . . . .             -             -            (5.6)            -
                                                                                                                               
- - ------------------------------------------------------------------------------------------------------------------------------

Net Income (Loss) . . . . . . . . . . . . . . . . . . . . . . . . .          47.8          (2.6)          182.4         137.2
                                                                                                                              
- - ------------------------------------------------------------------------------------------------------------------------------
Earnings (loss) per share of common stock
 (based on average shares outstanding ($)
Before cumulative effect of accounting change . . . . . . . . . . .          0.95         (0.06)           3.72          2.71
Cumulative effect of accounting change  . . . . . . . . . . . . . .             -             -           (0.11)            -
                                                                                                                              
- - ------------------------------------------------------------------------------------------------------------------------------
Earnings (loss) on common stock . . . . . . . . . . . . . . . . . .          0.95         (0.06)           3.61          2.71
==============================================================================================================================
                                                                                                                              
- - ------------------------------------------------------------------------------------------------------------------------------
Additional computation of average common
 shares outstanding (thousands) (NOTE)                                                                                        
- - ------------------------------------------------------------------------------------------------------------------------------
Average shares of common stock outstanding  . . . . . . . . . . . .        50,559        50,559          50,559        50,559
Incremental common shares applicable to
 common stock based on the common stock
 daily average market price:
  Applicable to contingent stock awards . . . . . . . . . . . . . .             4             4               4             4
                                                                                                                              
- - ------------------------------------------------------------------------------------------------------------------------------
Average common shares as adjusted . . . . . . . . . . . . . . . . .        50,563        50,563          50,563        50,563

==============================================================================================================================
Average shares of common stock outstanding  . . . . . . . . . . . .        50,559        50,559          50,599        50,559
Incremental common shares applicable to
 common stock based on the more dilutive
 of the common stock ending or daily average
 market price during the year:
  Applicable to contingent stock awards . . . . . . . . . . . . . .             4             4               4             4
                                                                                                                              
- - ------------------------------------------------------------------------------------------------------------------------------
Average common shares assuming full dilution  . . . . . . . . . . .        50,563        50,563          50,563        50,563

==============================================================================================================================
Earnings (loss) per share of common stock
 as adjusted:
Before cumulative effect of accounting change . . . . . . . . . . .          0.95         (0.06)           3.72          2.71
Cumulative effect of accounting change  . . . . . . . . . . . . . .             -             -           (0.11)            -
                                                                                                                              
- - ------------------------------------------------------------------------------------------------------------------------------
Average common shares as adjusted ($) . . . . . . . . . . . . . . .          0.95         (0.06)           3.61          2.71
==============================================================================================================================
Earnings (loss) per common shares assuming full
 dilution:
Average common shares assuming full dilution ($)  . . . . . . . . .          0.95         (0.06)           3.61          2.71
==============================================================================================================================

Earnings (loss) per common shares assuming full
 dilution:
Before cumulative effect of accounting change . . . . . . . . . . .          0.95         (0.06)           3.72          2.71
Cumulative effect of accounting change  . . . . . . . . . . . . . .             -             -           (0.11)            -
                                                                                                                              
- - ------------------------------------------------------------------------------------------------------------------------------
Average common shares assuming full dilution ($)  . . . . . . . . .          0.95         (0.06)           3.61          2.71

==============================================================================================================================
</TABLE>


NOTE      These calculations are submitted in accordance with the Securities
          Exchange Act of 1934 Release No. 9083 although not required by
          footnote 2 to paragraph 14 of Accounting Principles Opinion No. 15
          because they result in dilution of less than 3%.

<PAGE>   1
                                                                      Exhibit 12
                 THE COLUMBIA GAS SYSTEM, INC. AND SUBSIDIARIES

                Statements of Ratio of Earnings to Fixed Charges
                                ($ in millions)



<TABLE>  
<CAPTION>
                                                                        Twelve Months                      Twelve Months         
                                                                        Ended June 30,                  Ended December  31,      
                                                                     ----------------------            ----------------------

                                                                       1994              1993             1993             1992
                                                                       ----              ----             ----             ----
<S>                                                                   <C>               <C>              <C>              <C>    
Consolidated Income (Loss) from Continuing Operations                                                                            
 before Income Taxes and Extraordinary Charges                                                                                   
 and Cumulative Effect of Accounting Change . . . . . . . . .         371.4             315.4            288.1            161.4  
                                                                                                                                 
Adjustments:                                                                                                                     
  Interest during construction  . . . . . . . . . . . . . . .             -                 -                -                -  
  Distributed (Undistributed) equity income . . . . . . . . .          (0.8)             (1.2)            (0.1)            (0.1) 
  Fixed charges   . . . . . . . . . . . . . . . . . . . . . .          76.5              17.7            101.5             13.7  
                                                                    ---------        ---------         --------        --------- 
    Earnings Available  . . . . . . . . . . . . . . . . . . .         447.1             331.9            389.5            175.0  
                                                                    ---------        ---------         --------        --------- 
                                                                                                                                 
Fixed Charges:                                                                                                                   
  Interest on long-term and short-term debt . . . . . . . . .           1.3               4.3              3.1              4.9  
  Other interest  . . . . . . . . . . . . . . . . . . . . . .          75.2              13.4             98.4              8.8  
                                                                    ---------        ---------         --------        --------- 
    Total Fixed Charges before Adjustments*,**  . . . . . . .          76.5              17.7            101.5             13.7  
                                                                    ---------        ---------         --------        --------- 
                                                                                                                                 
Adjustments:                                                                                                                     
  Gain/(Loss) on reacquired debt  . . . . . . . . . . . . . .             -                 -                -                -  
                                                                    ---------        ---------         --------         -------- 
    Total Fixed Charges . . . . . . . . . . . . . . . . . . .          76.5              17.7            101.5             13.7  
                                                                    ---------        ---------         --------         -------- 
                                                                                                                                 
Ratio of Earnings Before Taxes to Fixed Charges . . . . . . .          5.84             18.75             3.84             12.77 
                                                                    =========        =========         ========         ======== 
</TABLE>

<TABLE>                                                          
<CAPTION>                                                        
                                                                                     Twelve Months
                                                                                   Ended December  31,                          
                                                                         -----------------------------------------

                                                                             1991             1990           1989        
                                                                             ----             ----           ----        
<S>                                                                      <C>             <C>               <C>        
Consolidated Income (Loss) from Continuing Operations                                                                  
 before Income Taxes and Extraordinary Charges                                                                         
 and Cumulative Effect of Accounting Change . . . . . . . . .            (1,205.8)           162.6          215.1               
                                                                                                                       
Adjustments:                                                                                                           
  Interest during construction  . . . . . . . . . . . . . . .                (3.4)           (10.0)          (4.0)               
  Distributed (Undistributed) equity income . . . . . . . . .                (2.4)             2.9           (3.2)               
  Fixed charges   . . . . . . . . . . . . . . . . . . . . . .               139.9            182.5          208.8            
                                                                         ---------        ---------       --------           
    Earnings Available  . . . . . . . . . . . . . . . . . . .            (1,071.7)           338.0          416.7            
                                                                         ---------        ---------       --------           
                                                                                                                       
Fixed Charges:                                                                                                         
  Interest on long-term and short-term debt . . . . . . . . .               112.4            170.6          159.7               
  Other interest  . . . . . . . . . . . . . . . . . . . . . .                27.6             10.5           48.0            
                                                                         ---------        ---------       --------           
    Total Fixed Charges before Adjustments*,**  . . . . . . .               140.0            181.1          207.7            
                                                                         ---------        ---------       --------           
                                                                                                                       
Adjustments:                                                                                                           
  Gain/(Loss) on reacquired debt  . . . . . . . . . . . . . .                (0.1)             1.4            1.1             
                                                                         ---------        ---------       --------            
    Total Fixed Charges . . . . . . . . . . . . . . . . . . .               139.9            182.5          208.8            
                                                                         ---------        ---------       --------           
                                                                                                                       
Ratio of Earnings Before Taxes to Fixed Charges . . . . . . .              N/A(a)             1.85           2.00            
                                                                         =========        =========      =========           
</TABLE>



(a) To achieve a one-to-one coverage, the Corporation would need an additional 
    $1,211.6 million of earnings.                                           
                                                                               
 *        This amount excludes approximately $212 million interest expense not 
          recorded in the twelve months ended June 30, 1994, $227 million      
          interest expense not recorded in the twelve months ended June 30,    
          1993, $212 million, $225 million and $86 million of interest expenses
          not recorded for 1993, 1992 and 1991.  Reference is made to the      
          Statements of Consolidated Income for the quarterly period ended     
          March 31, 1994, as reported in Form 10-Q and to Note 2 of Notes to   
          Consolidated Financial Statements of the Corporation's Annual Report 
          on Form 10-K for the year ended December 31, 1993.                   
                                                                               
                                                                               
**        This amount excludes $8.6 million and $8.6 million of interest       
          expense not recorded with respect to the registrant's guarantee of   
          LESOP Trust's debentures for the twelve months ended June 30, 1994   
          and June 30, 1993, respectively.  Also included are $8.6 million,    
          $8.6 million, $8.8 million and $6.7 million of interest expense not  
          recorded with respect to the registrant's guarantee of LESOP Trust's 
          debentures for the twelve months ended December 31, 1993, 1992, 1991 
          and 1990, respectively.  See Note 9 of the Notes to Consolidated     
          Financial Statements of the Corporation's Annual Report to           
          Shareholders.                                                        
                                                                               


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