COLUMBIA GAS SYSTEM INC
10-Q, 1995-05-11
NATURAL GAS TRANSMISISON & DISTRIBUTION
Previous: COHU INC, 10-Q, 1995-05-11
Next: COMARCO INC, DEFR14A, 1995-05-11



<PAGE>   1






                       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 March 31, 1995
                                                --------------


               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)


<TABLE>
            <S>                                      <C>
                        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)
</TABLE>  
          

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


              SINCE JULY 31, 1991, THE COLUMBIA GAS SYSTEM, INC. AND ITS
WHOLLY-OWNED SUBSIDIARY, COLUMBIA GAS TRANSMISSION CORPORATION, HAVE BEEN
OPERATING UNDER BANKRUPTCY COURT PROTECTION PURSUANT TO 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: 50,563,335 shares outstanding at March 31, 1995.
<PAGE>   2
                 THE COLUMBIA GAS SYSTEM, INC. AND SUBSIDIARIES
                           FORM 10-Q QUARTERLY REPORT
                      FOR THE QUARTER ENDED MARCH 31, 1995

                               TABLE OF CONTENTS

<TABLE>
<CAPTION>
                                                                                    Page
                                                                                    ----
<S>                                                                                   <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                                                            36

Item 2   Changes in Securities                                                        40

Item 3   Defaults Upon Senior Securities                                              40

Item 4   Submission of Matters to a Vote of Security Holders                          40

Item 5   Other Information                                                            41

Item 6   Exhibits and Reports on Form 8-K                                             41

         Signature                                                                    42
</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
                                                                                              Ended March 31           
                                                                                     ----------------------------------
                                                                                         1995                    1994  
                                                                                      ---------               ---------
                                                                                                (millions)
<S>                                                                                 <C>                     <C>
OPERATING REVENUES
  Gas sales                                                                         $   834.2               $   906.6
  Transportation                                                                        147.8                   185.6
  Other                                                                                  69.9                    66.7 
                                                                                    ----------              ----------
Total Operating Revenues                                                              1,051.9                 1,158.9 
                                                                                    ----------              ----------

OPERATING EXPENSES
  Products purchased                                                                    437.2                   521.8
  Operation                                                                             233.2                   242.3
  Maintenance                                                                            22.6                    25.3
  Depreciation and depletion                                                             83.7                    74.8
  Other taxes                                                                            75.3                    72.5 
                                                                                    ----------              ----------
Total Operating Expenses                                                                852.0                   936.7 
                                                                                    ----------              ----------

OPERATING INCOME                                                                        199.9                   222.2 
                                                                                    ----------              ----------

OTHER INCOME (DEDUCTIONS)
  Interest income and other, net                                                          6.0                   (13.4)
  Interest expense and related charges*                                                  (5.5)                   16.8
  Reorganization items, net                                                              10.7                     4.0 
                                                                                    ----------              ----------
Total Other Income                                                                       11.2                     7.4 
                                                                                    ----------              ----------

INCOME BEFORE INCOME TAXES AND
  CUMULATIVE EFFECT OF ACCOUNTING CHANGE                                                211.1                   229.6
Income Taxes                                                                             82.3                    89.4 
                                                                                    ----------              ----------
INCOME BEFORE CUMULATIVE
  EFFECT OF ACCOUNTING CHANGE                                                           128.8                   140.2
Cumulative effect of change in
  accounting for postemployment benefits                                                    -                    (5.6)
                                                                                    ----------              ----------

NET INCOME                                                                          $   128.8               $   134.6 
                                                                                    ==========              ==========

EARNINGS PER SHARE OF COMMON STOCK
 (based on average shares outstanding)
  Before accounting change                                                          $    2.55               $    2.77
  Change in accounting for postemployment benefits                                          -                   (0.11)
                                                                                    ----------              ----------

EARNINGS ON COMMON STOCK                                                            $    2.55               $    2.66 
                                                                                    ==========              ==========

AVERAGE COMMON SHARES OUTSTANDING (thousands)                                          50,563                  50,559
</TABLE>

The accompanying Notes to Consolidated Financial Statements are an integral
part of these statements.
*    Due to the bankruptcy filings, estimated interest expense of approximately
     $64 million and $54 million has not been recorded for the three months
     ended March 31, 1995 and 1994, 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.





                                       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                         
                                                                                  ------------------------------------------
                                                                                    March 31, 1995         December 31, 1994
                                                                                  -------------------      -----------------
                                                                                     (unaudited)

<S>                                                                                   <C>                    <C>
ASSETS                                                                                           (millions)
PROPERTY, PLANT AND EQUIPMENT
  Gas utility and other plant, at original cost                                       $ 6,680.6              $ 6,637.5
  Accumulated depreciation and depletion                                               (3,233.8)              (3,180.8)
                                                                                      ----------             ----------
  Net Gas Utility and Other Plant                                                       3,446.8                3,456.7 
                                                                                      ----------             ----------
  Oil and gas producing properties, full cost method                                    1,264.8                1,261.9
  Accumulated depletion                                                                  (651.8)                (637.6)
                                                                                      ----------             ----------
  Net Oil and Gas Producing Properties                                                    613.0                  624.3 
                                                                                      ----------             ----------
Net Property, Plant and Equipment                                                       4,059.8                4,081.0 
                                                                                      ----------             ----------

INVESTMENTS AND OTHER ASSETS                                                              296.2                  306.4 
                                                                                      ----------             ----------

CURRENT ASSETS
  Cash and temporary cash investments                                                   1,823.6                1,481.8
  Accounts receivable, net                                                                631.0                  561.4
  Inventories                                                                             135.0                  272.3
  Prepayments                                                                             112.7                  134.2
  Other                                                                                    50.8                   35.4 
                                                                                      ----------             ----------
Total Current Assets                                                                    2,753.1                2,485.1 
                                                                                      ----------             ----------
DEFERRED CHARGES                                                                          287.9                  292.4 
                                                                                      ----------             ----------
TOTAL ASSETS                                                                          $ 7,397.0              $ 7,164.9 
                                                                                      ==========             ==========

CAPITALIZATION AND LIABILITIES
CAPITALIZATION
  Common stock equity                                                                 $ 1,596.8              $ 1,468.0
  Long-term debt                                                                            4.1                    4.3 
                                                                                      ----------             ----------
Total Capitalization                                                                    1,600.9                1,472.3 
                                                                                      ----------             ----------
CURRENT LIABILITIES
  Accounts and drafts payable                                                             111.9                  153.2
  Accrued taxes                                                                           213.9                  175.2
  Estimated rate refunds                                                                   76.0                   92.2
  Estimated supplier obligations                                                           64.6                   69.7
  Overrecovered gas costs                                                                 178.8                   59.5
  Transportation and exchange gas payable                                                  25.0                   35.1
  Other                                                                                   265.1                  275.0 
                                                                                      ----------             ----------
Total Current Liabilities                                                                 935.3                  859.9 
                                                                                      ----------             ----------
LIABILITIES SUBJECT TO CHAPTER 11 PROCEEDINGS*                                          3,990.7                3,988.9 
                                                                                      ----------             ----------
OTHER LIABILITIES AND DEFERRED CREDITS
  Income taxes, noncurrent                                                                368.6                  344.1
  Postretirement benefits other than pensions                                             230.5                  236.3
  Other                                                                                   271.0                  263.4 
                                                                                      ----------             ----------
Total Other Liabilities and Deferred Credits                                              870.1                  843.8 
                                                                                      ----------             ----------
TOTAL CAPITALIZATION AND LIABILITIES                                                  $ 7,397.0              $ 7,164.9 
                                                                                      ==========             ==========
</TABLE>

The accompanying Notes to Consolidated Financial Statements are an integral
part of these statements.
*    Due to the bankruptcy filings, estimated accrued interest of approximately
     $792 million and $728 million has not been recorded as of March 31, 1995
     and December 31, 1994, 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>
                                                                                                           Three Months
                                                                                                          Ended March 31      
                                                                                                    --------------------------
                                                                                                       1995              1994  
                                                                                                    ---------         ---------
                                                                                                            (millions)

<S>                                                                                              <C>                <C>
OPERATIONS ACTIVITIES
  Net income                                                                                     $    128.8         $   134.6
  Adjustments for items not requiring (providing) cash:
     Depreciation and depletion                                                                        83.7              74.8
     Deferred income taxes                                                                             13.4              49.0
     Loss on sale of partnership interest                                                               2.9                 -
     Change in accounting for postemployment benefits                                                     -               5.6
     Other - net                                                                                        0.3             (22.3)
  Change in components of working capital:
     Accounts receivable                                                                              (55.8)            (95.0)
     Gas inventory                                                                                    139.9             190.5
     Prepayments                                                                                       27.2              21.4
     Accounts payable                                                                                 (10.7)             13.7
     Accrued taxes                                                                                     30.6               5.1
     Estimated rate refunds                                                                           (16.1)             11.8
     Estimated supplier obligations                                                                    (5.0)             (4.2)
     Overrecovered gas costs                                                                          119.3               0.9
     Exchange gas payable                                                                             (10.5)             12.7
     Other working capital                                                                             (1.4)             46.0 
                                                                                                 -----------        ----------
Net Cash From Operations                                                                              446.6             444.6 
                                                                                                 -----------        ----------
INVESTMENT ACTIVITIES
  Capital expenditures*                                                                               (78.0)            (72.6)
  Other investments - net                                                                               0.5               0.2 
                                                                                                 -----------        ----------
Net Investment Activities                                                                             (77.5)            (72.4)
                                                                                                 -----------        ----------
FINANCING ACTIVITIES
  Retirement of long-term debt                                                                         (0.3)             (0.2)
  Decrease in short-term debt and other financing activities                                          (27.0)            (29.6)
                                                                                                 -----------        ----------
Net Financing Activities                                                                              (27.3)            (29.8)
                                                                                                 -----------        ----------
Increase in Cash and Temporary Cash Investments                                                       341.8             342.4
Cash and temporary cash investments at beginning of year                                            1,481.8           1,340.4 
                                                                                                 -----------        ----------
Cash and temporary cash investments at March 31**                                                $  1,823.6         $ 1,682.8 
                                                                                                 ===========        ==========
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION
  Cash paid for interest                                                                                0.3               0.2
  Cash paid for income taxes (net of refunds)                                                          (0.7)              0.4
</TABLE>



     The accompanying Notes to Consolidated Financial Statements are an
     integral part of these statements.
  *  Includes amounts transferred from cash paid to employees and for other
     employee benefits and other operating cash payments.
 **  The Corporation considers all highly liquid debt instruments 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 Gas 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                   
                                                                             -------------------------------------
                                                                                March 31,           December 31,
                                                                                  1995                 1994     
                                                                             -----------------    ----------------
                                                                               (unaudited)

                                                                                         (millions)
<S>                                                                         <C>                    <C>
COMMON STOCK EQUITY

 Common stock, $10 par value, authorized
  100,000,000 shares, outstanding 50,563,335
  shares                                                                    $   505.6              $   505.6

  Additional paid in capital                                                    601.9                  601.9

  Retained earnings                                                             559.3                  430.5

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

TOTAL COMMON STOCK EQUITY                                                   $ 1,596.8              $ 1,468.0 
                                                                            ==========             ==========
</TABLE>


The accompanying Notes to 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. (the 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 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 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
     1994 Annual Report on Form 10-K.  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 1994
     financial statements to conform to the 1995 presentation.

2.   Bankruptcy Matters

                           Reorganization Proceedings

     Under the Federal 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 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





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

     in the reorganization.  The parties affected by rejections of contracts by
     Columbia Transmission have filed or may file claims with the Bankruptcy
     Court in accordance with bankruptcy procedures.

                        Proposed Plans of Reorganization

     The Corporation and Columbia Transmission filed plans of reorganization
     (Plans) and related disclosure statements with the Bankruptcy Court on
     April 17, 1995.  The Plans provide that Columbia Transmission will remain
     a wholly-owned subsidiary of the Corporation, will continue to offer an
     array of transportation and storage services, and will retain ownership of
     its approximately 19,000-mile pipeline network and related facilities.

     Assuming the filed Plans are confirmed as filed, management expects that
     the Corporation will emerge with investment-grade debt ratings and that
     the required majorities of creditors of each company and the Corporation's
     shareholders will vote to approve the Plans since they represent balanced
     business solutions to the complex bankruptcy proceedings.  Both Plans, as
     filed, are contingent on numerous conditions being met including such
     items as SEC approval, Securities Litigation settlement, Internal Revenue
     Service ruling and approvals of customer and producer settlements all of
     which are discussed in more detail in the disclosure statements filed with
     the Plans.  (The Corporation's Plan and Columbia Transmission's amended
     Plan, together with disclosure statements for both companies, were filed
     on Form 8-K on April 20, 1995.)

     Corporation's Plan

     The Corporation anticipates emergence by December 31, 1995, and proposes
     total distributions at that time of approximately $3.6 billion to its
     creditors, which includes $2.3 billion in payment of the Corporation's
     prepetition debt and $1.1 billion of interest on that debt.

     The Corporation's Plan proposes paying creditors the full amount of their
     principal balances and accrued prepetition and postpetition interest and
     interest on overdue interest through distribution of:

       -   About $900 million in cash, to be funded in large part by new bank
           debt;
       -   Approximately $2.1 billion in new debt securities, with maturities
           ranging from 5 to 30 years; and
       -   About $200 million in preferred stock and $200 million in dividend
           enhanced convertible securities.

     The interest rate on the proposed new debt securities and the dividend
     rates and other financial terms of the proposed new equity securities will
     be based on market levels at the time of emergence.

     The Corporation's Plan also includes an offer of settlement for the
     Securities Litigation.





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


     Columbia Transmission's Amended Plan

     Columbia Transmission's amended Plan, which is supported financially by
     the Corporation, amends the Plan it filed January 18, 1994, and proposes a
     total distribution by December 31, 1995, of approximately $3.9 billion to
     its creditors, including approximately $2.2 billion to the Corporation to
     resolve its secured and unsecured claims; about $1.2 billion to resolve
     producer claims, and about $500 million to resolve other third party
     claims.  The Official Committee of Unsecured Creditors of Columbia
     Transmission (Columbia Transmission Creditors' Committee) as well as major
     producer creditors subject to the producer settlement agreement, described
     below, support Columbia Transmission's amended Plan.  In addition to
     incorporating terms of the producer settlement agreement, the amended Plan
     incorporates terms of a settlement with almost all firm customers, state
     regulatory agencies and consumer groups, also discussed below.

     The producer settlement agreement, which was filed with the Bankruptcy
     Court on April 27, 1995, reflects settlements and minimum distributions
     for claims filed against Columbia Transmission by 18 major gas producers
     and a group of Appalachian producers.  These producers represent in excess
     of 80 percent of the producer claims filed against Columbia Transmission
     and 80 percent of the approximately $1.6 billion that Columbia
     Transmission's amended Plan proposes to recognize as the aggregate allowed
     claims level for all producer claims in excess of $25,000, payable at
     approximately 72.5 percent assuming 100 percent acceptance.  Producers who
     reject the settlement offers contained in Columbia Transmission's amended
     Plan may continue to litigate their claims under the Bankruptcy Court
     approved estimation procedure and will receive the same percentage payout
     on their claims, when and if ultimately allowed, as received by the
     settling producers.  The producer settlement agreement requires that the
     Bankruptcy Court approve the settlement amounts for those producers who
     are parties to it by October 31, 1995, and that distributions under
     Columbia Transmission's Plan occur by June 28, 1996.

     A major settlement between Columbia Transmission and almost all firm
     customers, state regulatory agencies and consumer groups resolves
     virtually all outstanding Order 636 transition cost, rate and bankruptcy
     matters pending before the Federal Energy Regulatory Commission (FERC).
     The settlement was filed with the FERC on April 17, 1995.

     Columbia Transmission's amended Plan monetizes the enterprise value of
     Columbia Transmission and provides for the Corporation's guaranty of all
     third-party distributions required under the amended Plan.

     Columbia Transmission's amended Plan proposes to pay:
         - 100 percent of all priority and administrative claims, which
           together amount to approximately $255 million;
         - 100 percent of the Corporation's secured claim of approximately $2
           billion, including interest, which will be funded with new debt
           securities of reorganized Columbia Transmission and all of its
           equity;
         - 100 percent of all unsecured claims of $25,000 or less, which
           together amount to approximately $8 million;





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

         - Approximately $40 million which represents 72.5 percent of all trade
           and other miscellaneous unsecured creditor claims in excess of
           $25,000;
         - Approximately $160 million in customer refunds as provided under
           terms of the settlement agreement between Columbia Transmission and
           its firm service customers and certain other parties;
         - 72.5 percent of the Corporation's $351 million unsecured claim; and
         - Total payout to producers is projected to be approximately $1.2
           billion (assuming 100 percent acceptance).  Columbia Transmission's
           amended Plan proposes total allowed contract rejection claims of
           approximately $1.4 billion and non-rejection producer claims of
           approximately $260 million and proposes to make distributions up to
           72.5 percent to those creditors who have prepetition claims under
           those contracts in excess of $25,000.  While the proposed total
           allowed amount for contract rejection claims is somewhat higher than
           the previous management projection of $1.3 billion, that has been
           proposed only as part of a consensual Plan which will permit the
           emergence of both Columbia Transmission and the Corporation from
           bankruptcy in 1995 or early 1996.

      Columbia Transmission's amended Plan provides that, until the total
      amount of contested producer claims is established, five percent of the
      amount distributable to all settling producer claimants will be withheld.
      If necessary, the five percent holdback will be used on a 50/50 basis
      with a like contribution by reorganized Columbia Transmission to fund
      distributions on contested producer claims in excess of those
      contemplated by Columbia Transmission's amended Plan.  Any recoveries
      after the holdback fund is exhausted would be funded entirely by Columbia
      Transmission, backed by the Corporation's guaranty.  After all producer
      claims are resolved, the final percentage payout on producer claims and
      on the Corporation's unsecured claim will be determined.

      Management believes that Columbia Transmission has established adequate
      reserves to reflect the final outcome of the bankruptcy proceedings based
      on its amended Plan as filed with the Bankruptcy Court on April 17, 1995.

      Exclusivity Period

      On April 18, 1995, the Bankruptcy Court issued a bridge order extending
      the exclusivity periods for the Plans for both the Corporation and
      Columbia Transmission to the next scheduled hearing on May 18, 1995, at
      which time the Bankruptcy Court will consider a requested extension of
      the exclusivity period for filing Plans or amendments to the Plans to
      October 16, 1995, and the period for soliciting acceptances to December
      18, 1995.

      Approval Process

      The next steps in the bankruptcy process are for the Bankruptcy Court to
      approve the producer settlement and the customer settlement and the two
      companies' disclosure statements.  In addition, the Corporation's Plan
      and the Corporation's financial participation in Columbia Transmission's
      amended Plan require SEC approval under the Public Utility Holding
      Company Act.  FERC approval of the customer settlement is also necessary
      and has been requested.





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

      After obtaining these approvals, some of which can occur concurrently,
      the Corporation will send a copy of its Plan and disclosure statement and
      a report of the SEC to each of its creditors and shareholders for voting
      purposes.  Columbia Transmission will also send its Plan and disclosure
      statement to its creditors for voting purposes.  Management believes that
      all regulatory, judicial, creditor and shareholder approvals can be
      obtained and that distributions can take place prior to December 31,
      1995.

                             Intercompany Complaint

      On March 19, 1992, 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 challenged 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. as an alleged
      fraudulent transfer.  At the Bankruptcy Court's request, the trial
      proceedings for the Intercompany Complaint were transferred to the U.S.
      District Court for the District of Delaware (the District Court) and were
      concluded in 1994, and the District Court was expected to render a
      decision in the second quarter of 1995.

      The terms of Columbia Transmission's Plan provides for a resolution of
      this litigation.  At an April 12, 1995, status conference with the
      District Court judge, counsel for the Corporation suggested, with the
      concurrence of the Columbia Transmission Creditors' Committee, that the
      District Court's decision in the Intercompany Complaint litigation be
      deferred because it would become moot if the Plans filed with the
      Bankruptcy Court on April 17, 1995, by the Corporation and Columbia
      Transmission are confirmed.

                             Estimation Procedures

      As a result of the events that led to Columbia Transmission's bankruptcy
      petition filing in July 1991 and its rejection of more than 4,800
      above-market gas purchase contracts with producers, Columbia Transmission
      had recorded liabilities of approximately one billion dollars for
      estimated contract rejection costs.  In addition, approximately $255
      million of take-or- pay and other miscellaneous producer claims had also
      been recorded.

      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.  On
      October 13, 1994, the claims mediator issued his Initial Report and
      Recommendation of the Claims Mediator on Generic Issues for Natural Gas
      Contract Claims (Report).  The Report, which is subject to Bankruptcy
      Court review and approval, establishes the parameters within which
      producers must initially recalculate their contract rejection and
      take-or-pay claims.  The recalculated claims will then be subject to
      challenge and audit and adjustment based upon claim specific issues.





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


      Columbia Transmission has been able to successfully use the Report, along
      with other information and its analyses of the numerous contract-specific
      issues, to generate reasonable ranges for settlement of particular claims
      of producers and then to use all of that information as the basis for the
      producer settlement embodied in Columbia Transmission's amended Plan.
      Moreover, the Report has enabled Columbia Transmission and the Columbia
      Transmission Creditors' Committee to agree upon a formula which Columbia
      Transmission has employed to generate settlement offers under its Plan
      for all other producer-creditors that it believes would result in fair
      and equitable treatment to those creditors and assure them of the same
      percentage distributions on their allowed claims as that afforded the
      settling producers.  Columbia Transmission's amended Plan in no way
      restricts the maximum allowed claim of any non-settling producer and any
      such producer may elect to litigate its claim pursuant to the
      claims-estimation process.

      As a result of the filing of Columbia Transmission's amended Plan, the
      date initially established by the claims mediator for the filing of
      unaudited claims recalculations by producers has been extended from April
      21, 1995, until June 30, 1995.  The claims mediator has also deferred
      until further notice the continuation of the claims-estimation process to
      allow individual producers to consider whether to accept the proposed
      allowed amounts for their claims contained in Columbia Transmission's
      amended Plan.  The claims mediator has requested that producers either
      file their claims recalculation forms or notify Columbia Transmission of
      their acceptance of the proposed allowed amounts for their claims by June
      30, 1995.

      The Report does not address an alternative method for calculating
      contract rejection damages on a generic basis sponsored by Columbia
      Transmission.  This methodology contemplates using the market value of
      the producers' reserves subject to the contracts rejected by Columbia
      Transmission as evidence of the economic value to producers of such
      contracts (Market Value Methodology).  In light of the developments in
      connection with Columbia Transmission's amended Plan, briefings and
      hearings previously set for the Market Value Methodology have been
      deferred until further notice by the claims mediator and will be
      rescheduled later, if and when necessary.

                                Interest Expense

      Interest expense of the Corporation is not being accrued during
      bankruptcy, but an estimate that totals approximately $792 million for
      the period from July 31, 1991, through March 31, 1995, is included in a
      footnote on the Consolidated Balance Sheets which was calculated based on
      the methodology outlined in the Corporation's Plan filed with the
      Bankruptcy Court on April 17, 1995.  As explained in the Plan, the
      ultimate payout to creditors will depend on, among other items, obtaining
      necessary approvals and upon the acceptance of the Plan by the requisite
      number and amount of creditors.

                             Securities 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





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

      purported class actions were filed against the Corporation and its
      directors and certain officers of the debtor companies in the District
      Court (Securities Litigation).  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.  On
      October 31, 1994, the class action plaintiffs filed an amended and
      consolidated complaint against the non-debtor defendants in the District
      Court essentially alleging the same causes of action as the previously
      filed complaints.  In addition, these plaintiffs filed a motion for class
      certification in both the Bankruptcy Court and the District Court.  On
      November 1, 1994, the Corporation filed a motion with the Bankruptcy
      Court that seeks to require the individual class action plaintiffs to
      file supplementary information with respect to the proofs of claims
      previously filed on their behalf.  Persons not responding would be barred
      from asserting their claims pursuant to such procedures.  In an order
      dated November 30, 1994, the District Court stayed both the District
      Court and Bankruptcy Court litigation until a final judgment is entered
      in the Intercompany Complaint litigation.

      On February 13, 1995, the Corporation, in order to promptly address the
      securities claims in its Plan, requested the District Court to modify the
      stay order by considering the Corporation's motion to supplement class
      proofs of claims.  On April 10, 1995, counsel for the class action
      plaintiffs filed a motion requesting that the District Court lift the
      November 1994 stay order in its entirety.  On April 20, 1995, the
      Corporation and individual defendants filed a memorandum in opposition to
      that motion.

      The Corporation disputes the assertion that there is any liability on the
      part of the Corporation or of its officers and directors who are
      defendants in this litigation and, therefore, no reserves have been
      established for this issue on its consolidated financial statements.  The
      Corporation believes that its public disclosures were adequate and
      accurate.  Nevertheless, in order to resolve outstanding disputes, the
      Corporation's Plan includes an offer of settlement.

      Under the Corporation's Plan, holders of Securities Litigation claims
      that timely file proper supplemental proofs of claim and accept the
      settlement offer proposed in the Corporation's Plan will be paid a
      settlement amount up to $18 million by the Corporation and various
      non-debtor contributors, subject to certain adjustments.  The offer of
      settlement provides a range of amounts to those holders who purchased the
      Corporation's debt and equity securities between March 1, 1990, and June
      18, 1991, and either continued to hold such securities through June 19,
      1991, or sold such securities at a loss during the period from March 31,
      1991, through June 18, 1991.  Holders of Securities Litigation claims not
      satisfying these criteria would receive nothing under the Plan.  If the
      proposed settlement amount is insufficient to satisfy the range of
      recoveries proposed in the Corporation's Plan, the Corporation at its
      option may increase such amount through additional cash contributions by
      the contributors or the issuance of debt and equity securities.
      Alternatively, the Corporation may choose to withdraw the offer of
      settlement.  The offer of settlement is also conditioned upon acceptance
      by Securities Litigation claimants accounting for at least 75 percent of
      the total amount of claims allowed under the Corporation's Plan.
      However, the Corporation may waive this condition.





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

      Holders of Securities Litigation claims that timely file proper
      supplemental proofs of claim and reject the settlement offer may continue
      the Securities Litigation post-emergence, and the claims will be assumed
      by the reorganized Corporation.  While the Corporation believes that it
      has meritorious defenses to this litigation, the outcome is uncertain at
      this time.

                             Derivative Litigation

      Also in 1991, three derivative actions were filed in the Court of
      Chancery in and for New Castle County (Delaware) alleging that directors
      breached their fiduciary duties (Derivative Litigation).  These suits
      have been stayed by either the bankruptcy filing or by stipulation of the
      parties.  The Corporation's Plan treats the claims alleged in the
      Derivative Litigation as belonging to the Corporation in the bankruptcy
      proceeding.  On March 15, 1995, the Corporation's Board of Directors
      formed a Special Litigation Committee to determine whether proceeding
      with the litigation is in the best interest of the Corporation.  Once the
      Special Litigation Committee has completed its investigation and
      submitted its determination to the Corporation's Board of Directors,
      which determination shall be binding on the Board, the Corporation's Plan
      will be amended to incorporate such determination.  The Corporation's
      Official Committee of Equity Security Holders has also commenced an
      investigation to assess the value of the contingent asset represented by
      those claims.

      The Corporation believes, and is advised that its officers and directors
      who are defendants in the litigation believe, that they have meritorious
      defenses to this litigation; however, the outcome is uncertain at this
      time.

                  Prepetition Obligations of Debtor Companies

      The accompanying consolidated balance sheet as of March 31, 1995,
      includes approximately $4 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)                  2,382.6   
                Less:  payable to affiliates                                    5.2   
                                                                           --------   
                Payable to nonaffiliates                                    2,377.4   
                                                                           --------   
              Columbia Transmission                                                   
                Total payable                                               3,902.7   
                Less: payable to affiliates                                 2,289.4   
                                                                           --------   
                Payable to nonaffiliates                                    1,613.3   
                                                                                      
              Liabilities Subject to Chapter 11 Proceedings                 3,990.7   
              -------------------------------------------------------------------------
</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, notes, bank loans and commercial paper outstanding
     on the filing date together with accrued interest to that date.  A
     substantial amount of Columbia Transmission's





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

     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 $526.1 million at March 31, 1995.  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.





                                       13
<PAGE>   16
                         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 three month period ended, March 31, 1995.
     Certain reclassifications have been made to the prior periods to conform
     to the 1995 presentation.

<TABLE>
<CAPTION>
                                                 Corporation                        Columbia Transmission
                                            ---------------------                   ---------------------
                                                    As of                                   As of               
                                    -------------------------------------    -----------------------------------
                                         March 31,         December 31,          March 31,       December 31,
         ($ in millions)                    1995               1994                1995              1994
         -------------------------------------------------------------------------------------------------------
         <S>                            <C>                 <C>                 <C>              <C>
          Current assets
           Cash and temporary
            cash investments               17.7               218.5             1,331.7          1,253.5
           Other                          477.0               205.6               334.8            360.2
           Total current assets           494.7               424.1             1,666.5          1,613.7
         Current liabilities              (14.0)              (14.8)             (314.3)          (330.0)
         -------------------------------------------------------------------------------------------------------

         Working capital                  480.7               409.3             1,352.2          1,283.7
         Noncurrent assets              3,747.0             3,669.8             2,319.7          2,321.5
         Estimated liabilities subject
           to Chapter 11 proceedings   (2,382.6)           (2,382.5)           (3,902.7)        (3,862.3)
         Noncurrent liabilities          (248.3)             (228.6)             (233.3)          (232.0)
         -------------------------------------------------------------------------------------------------------

         NET EQUITY                     1,596.8             1,468.0              (464.1)          (489.1)
         =======================================================================================================
</TABLE>

<TABLE>
<CAPTION>
                                                 Three Months                           Three Months
                                                 Ended March 31                        Ended March 31     
                                          --------------------------             -------------------------
         ($ in millions)                    1995               1994                1995              1994
         -------------------------------------------------------------------------------------------------------
         <S>                              <C>                 <C>                 <C>               <C>
         Operating revenues                   -                   -               181.6             220.1
         Operating expenses                 9.8                 2.0               118.9             141.1
         -------------------------------------------------------------------------------------------------------

         Operating income (loss)           (9.8)               (2.0)               62.7              79.0
         Other income (deductions)        154.8               162.6               (22.2)            (24.4)
         Income taxes                      16.2                26.0                15.6              17.3
         Change in accounting                 -                   -                   -              (3.1)
         -------------------------------------------------------------------------------------------------------
 
         NET INCOME                       128.8               134.6                24.9              34.2
         =======================================================================================================

         NET CASH FROM OPERATIONS          15.8                18.8               109.5             137.9
         =======================================================================================================
</TABLE>


3. Environmental Matters

   As discussed in the 1994 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 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





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

   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.

   Virtually all of Columbia Transmission's future remediation work for
   currently owned or operated facilities will be performed under a United
   States Environmental Protection Agency (EPA) Consent Order that details
   specific approvals and procedures that must be followed.

   A study previously undertaken for Columbia Transmission which quantified the
   scope of remediation activities to be undertaken in future years is being
   reviewed by an independent consultant in light of the order and additional
   information accumulated during 1994.  The results of this study are not
   expected to be available until mid-1995.

4. Oil and Gas Producing Properties

   Under the full cost method of accounting for oil and gas properties, all
   productive and unproductive costs directly identified with acquisition,
   exploration, and development activities are capitalized in a countrywide
   cost center.  At March 31, 1995, the capitalized costs exceeded the sum of
   the estimated present value of future oil and gas revenues.  However, since
   that date, oil and gas prices recovered such that the present value of
   future revenues exceeded the capitalized costs and, therefore, no charge to
   earnings was required.





                                       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 Annual Report on Form 10-K
follows.

Plans of Reorganization

On April 17, 1995, the Corporation and Columbia Transmission filed plans of
reorganization and related disclosure statements with the Bankruptcy Court for
consideration by their creditors and other interested parties (see Note 2 for
additional information).

The Corporation's plan of reorganization proposes distributions of
approximately $3.6 billion including $2.3 billion in payment of the
Corporation's prepetition debt and $1.1 billion of interest on that debt.

Columbia Transmission's amended plan of reorganization amends its plan of
reorganization filed January 18, 1994, and proposes a total distribution of
$3.9 billion to its creditors, including approximately $2.2 billion to the
Corporation to resolve its secured and unsecured debt claims; about $1.2
billion to resolve producer claims, and about $500 million to resolve other
third party claims.  Columbia Transmission's amended plan of reorganization is
financially supported by the Corporation.

On April 18, 1995, the Bankruptcy Court issued a bridge order extending the
exclusivity periods for both the Corporation and Columbia Transmission to the
next scheduled hearing on May 18, 1995.  At that time the Bankruptcy Court will
consider the extension of the exclusivity period for filing plans of
reorganization or amendments to the plans of reorganization to October 16,
1995, and the period for soliciting acceptances to December 18, 1995.

Intercompany Complaint

At an April 12, 1995, status conference with the District Court judge, counsel
for the Corporation suggested, with the concurrence of the Columbia
Transmission Creditors' Committee, that the District Court's decision in the
Intercompany Complaint litigation be deferred because such decision will become
moot if the reorganization plans filed with the Bankruptcy Court on April 17,
1995, by the Corporation and Columbia Transmission are confirmed.





                                       16
<PAGE>   19



                        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
                                                                                              Ended March 31           
                                                                                     ----------------------------------
                                                                                         1995                    1994  
                                                                                      ---------               ---------
                                                                                                (millions)
      <S>                                                                                <C>                   <C>
      Residential                                                                        $   544.0             $   576.3
      Commercial                                                                             201.8                 234.1
      Industrial                                                                              50.1                  63.7
      Wholesale                                                                               24.1                  26.4
      Other                                                                                   14.2                   6.1
      Transportation                                                                         147.8                 185.6 
                                                                                         ----------            ----------

           TOTAL                                                                         $   982.0             $ 1,092.2 
                                                                                         ==========            ==========
</TABLE>





                       OPERATING INCOME (LOSS) BY SEGMENT

<TABLE>
<CAPTION>
                                                                                               Three Months
                                                                                              Ended March 31           
                                                                                     ----------------------------------
                                                                                         1995                    1994  
                                                                                      ---------               ---------
                                                                                                (millions)
      <S>                                                                                <C>                <C>
      Transmission                                                                       $   76.6                87.0
                                                                                                          
      Distribution                                                                          116.2               112.4
                                                                                                          
      Oil and Gas                                                                            (0.1)               12.1
                                                                                                          
      Other Energy                                                                            7.9                12.8
                                                                                                          
      Corporate                                                                              (0.7)               (2.1)
                                                                                         ---------            --------
                                                                                                          
           TOTAL                                                                         $  199.9           $   222.2 
                                                                                         =========          ==========
</TABLE> 





                                       17
<PAGE>   20
                         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
                                                                                             Ended March 31           
                                                                                 -----------------------------------
                                                                                    1995                      1994  
                                                                                  --------                 ---------
<S>                                                                                  <C>                       <C>
THROUGHPUT (BCF)                                                        
- ----------------
                                                                          
   SALES                                                                  
      Residential                                                                      90.4                     98.2
      Commercial                                                                       36.6                     42.7
      Industrial                                                                       23.0                     20.8
      Wholesale                                                                        22.6                     19.5
      Other                                                                            11.7                      8.2
      Intersegment eliminations                                                       (10.5)                    (9.0)
                                                                                   ---------                ---------
         Total Sales Volumes                                                          173.8                    180.4 
                                                                                   ---------                ---------
                                                                          
   TRANSPORTATION                                                         
     Market Area                                                          
      Transmission                                                                    401.2                    417.5
      Distribution                                                                     76.8                     62.7
     Columbia Gulf                                                        
      Main line                                                                       154.9                    173.4
      Short-haul                                                                      183.4                    194.1
     Intersegment eliminations                                                       (461.1)                  (478.6)
                                                                                    -------                ---------
         Total Transportation Volumes                                                 355.2                    369.1 
                                                                                    -------                ---------
                                                                          
   TOTAL THROUGHPUT                                                                   529.0                    549.5 
                                                                                   =========                =========
                                                                          
                                                                          
                                                                          
                                                                          
SOURCES OF GAS SOLD (BCF)                                                 
- -------------------------                                                 
                                                                          
   Purchased                                                                          106.8                    116.0
   Produced                                                                            17.7                     16.6
   Exchange                                                                            (2.5)                     1.5
   Storage withdrawals                                                                 69.0                     72.9
   Other, net                                                                          (6.7)                   (17.6)
    Intersegment eliminations                                                         (10.5)                    (9.0)
                                                                                   ---------                ---------
      Total                                                                           173.8                    180.4 
                                                                                   =========                =========
                                                                          
                                                                          
DEGREE DAYS (DISTRIBUTION SERVICE TERRITORY)                              
- --------------------------------------------                              
                                                                          
   Actual                                                                             2,758                    3,147
   Normal                                                                             2,947                    2,947
   % Colder (warmer) than normal                                                         (6)                       7
   % Colder (warmer) than prior period                                                  (12)                      10
</TABLE>                                                                  
                                                                          




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

                              CONSOLIDATED RESULTS

Net Income

The Corporation's 1995 first quarter net income was $128.8 million, or $2.55
per share, down $5.8 million, or $0.11 per share from last year.  After
adjusting for unusual items, unrecorded interest and bankruptcy related costs
net income was $95.7 million compared to $102.2 million in the same period last
year.  The decrease primarily reflects lower prices for natural gas production
and the impact of warmer first quarter weather.  Partially offsetting these
decreases was the effect of improved rates for the distribution segment.  The
bankruptcy related and unusual items are as follows:

                      Bankruptcy Related and Unusual Items
                         After-tax effect on Net Income
                                   (millions)
<TABLE>
<CAPTION>
                                                                                          Three Months
                                                                                         Ended March 31 
                                                                                        ------------------
                                                                                         1995        1994 
                                                                                        ------      ------
<S>                                                                                      <C>         <C>
- - Estimated interest costs not recorded on prepetition debt                              39.9        31.9
- - Professional fees and related expenses                                                 (6.8)       (7.0)
- - Reserve adjustment for IRS settlement                                                     -        10.3
- - Change in accounting for postemployment benefits                                          -        (5.6)
- - Impact of transmission rate items                                                         -         2.8 
                                                                                        -------     ------
  Total adjustments                                                                      33.1        32.4 
                                                                                        =======     ======
</TABLE>

Revenues

For the first three months of 1995 operating revenues of $1,051.9 million,
decreased $107 million from the first three months of 1994, principally
reflecting lower sales for the distribution segment attributable to warmer
weather together with lower revenues for transportation services.  Improved
rates for the distribution segment partially offset the effect of lower sales
volumes on gas sales revenues.  In 1994, transportation revenue was higher due
to the recovery of certain transportation costs that were offset in operating
expense.  In addition, $7.3 million of non-affiliate revenues were recorded
last year because the cost of gas from an earlier period met certain
competitive tests.  The other revenue increased primarily reflecting $5.4
million for Ozark pipeline partnership exit fees recorded by Columbia Gulf
Transmission Company (Columbia Gulf). (Beginning with this report, 1995 and
1994 results reflect equity earnings of unconsolidated affiliates in operating
income.)

Expenses

Operating expenses of $852 million were down $84.7 million from last year due
to reduced natural gas purchases resulting from lower sales requirements and
decreased operation and maintenance expense primarily for lower transportation
expense mentioned above.  The increase in depreciation and depletion expense
was primarily attributable to $5.9 million higher depletion expense, of which
$8.1 million was attributable to a higher depletion rate during the current
period due to lower natural gas prices, partially offset by the effect of lower
depletable revenues.  Increased plant in service led to a small increase in
depreciation expense of $3 million.





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

                        CONSOLIDATED RESULTS (CONTINUED)


Other Income (Deductions)

Other Income (Deductions) improved income $11.2 million, an increase of $3.8
million over 1994.  Income in both periods benefited from not accruing interest
expense on prepetition debt obligations by $64 million in 1995 and $54 million
last year.  (Since the July 31, 1991 bankruptcy filing, the estimated effect of
not accruing interest expense on prepetition debt obligations totals
approximately $792 million.  As explained in the Corporation's plan of
reorganization, the ultimate payout to creditors will depend on, among other
things, obtaining necessary approvals and upon the acceptance of the plan of
reorganization by a requisite number and amount of creditors.)

The $19.4 million improvement in interest income and other, net included higher
interest earned on temporary cash investments partially offset by a decrease of
$2.9 million recorded by Columbia Gulf to reflect a loss on the sale of its
investment in the Ozark pipeline partnership. The prior period decrease was
largely due to recording $8.7 million to reflect a FERC order that disallowed
an earlier carrying charge adjustment associated with gas exchange activity.
(This  issue was reversed in the second quarter of 1994 as a result of a FERC
rehearing order.)  Also reducing interest income in 1994 was a $4 million
adjustment for a FERC ruling regarding Order 94 that was offset by a reduction
to interest expense for this same issue.

Interest expense and related charges in the first quarter of this year reduced
income $5.5 million compared to an income improvement of $16.8 million in the
prior period.  The 1994 improvement was primarily due to a reserve adjustment
for lower interest costs for an IRS settlement.

Increasing income in both periods was the net effect of reorganization items of
$10.7 million and $4 million in 1995 and 1994, respectively, reflecting
interest earned on accumulated cash of approximately $18.9 million in 1995 and
$12.2 million in 1994, partially offset by professional fees and related
expenses which were approximately $8.2 million for both periods.

Liquidity and Capital Resources

Cash flow from operations for the first quarter of 1995 was $446.6 million,
essentially unchanged from the same period last year.

The Corporation maintains a debtor-in-possession facility (DIP Facility) with
Chemical Bank (Chemical) solely for the issuance of letters of credit of up to
$25 million.  The DIP Facility will expire on December 31, 1995, unless
extended by mutual agreement between the Corporation and Chemical.  As of April
30, 1995, $13.7 million of letters of credit were outstanding under the DIP
Facility.  The Corporation's liquidity needs are being satisfied by internally
generated funds. As of April 30, 1995, the Corporation and its subsidiaries,
excluding Columbia Transmission, had $524.8 million invested in money market
instruments.





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

                        CONSOLIDATED RESULTS (CONTINUED)


The liquidity needs of Columbia Transmission are being satisfied by internally
generated funds.  As of April 30, 1995, Columbia Transmission had $1,241.4
million invested in money market instruments through a wholly owned subsidiary,
Columbia Transmission Investment Corporation.  Columbia Transmission also
maintains a DIP Facility with Chemical solely for the issuance of letters of
credit of up to $25 million.  The expiration date of Columbia Transmission's
DIP Facility is December 31, 1995, unless extended by mutual agreement between
Columbia Transmission and Chemical.  As of April 30, 1995, the balance of
outstanding letters of credit under Columbia Transmission's DIP Facility was
$1.8 million.





                                       21
<PAGE>   24
                         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
                                                                                                   Ended March 31           
                                                                                          ---------------------------------
                                                                                            1995                    1994  
                                                                                          --------                ---------
                                                                                                     (millions)
<S>                                                                                        <C>                      <C>
OPERATING REVENUES
   Transportation revenues                                                                $  180.4                  $ 236.5
   Storage revenues                                                                           29.5                     35.8
   Other revenues                                                                             18.5                      0.7 
                                                                                           --------                 --------
Total Operating Revenues                                                                     228.4                    273.0 
                                                                                           --------                 --------


OPERATING EXPENSES
   Operation and maintenance                                                                 112.1                    144.8
   Depreciation                                                                               25.7                     25.8
   Other taxes                                                                                14.0                     15.4 
                                                                                           --------                 --------
Total Operating Expenses                                                                     151.8                    186.0 
                                                                                           --------                 --------

OPERATING INCOME                                                                           $  76.6                  $  87.0 
                                                                                           ========                 ========


THROUGHPUT (BCF)
Transportation
   Columbia Transmission
     Market Area                                                                             401.2                    417.5
   Columbia Gulf
     Main-line                                                                               154.9                    173.4
     Short-haul                                                                              183.4                    194.1
   Intrasegment eliminations                                                                (284.0)                  (282.9)
                                                                                           --------                 --------
Total Throughput                                                                             455.5                    502.1 
                                                                                           ========                 ========
</TABLE>





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

                      TRANSMISSION OPERATIONS (CONTINUED)

Plan of Reorganization

On April 17, 1995, Columbia Transmission, with the Corporation as co-sponsor,
filed with the Bankruptcy Court an amended plan of reorganization and
disclosure statement.  The provisions of the amended plan of reorganization
reflect the results of extensive negotiations with creditors and other
interested parties and are supported by claimants representing a significant
portion of filed claims (see Note 2 for additional information).

Customer Settlement

On April 17, 1995, Columbia Transmission and Columbia Gulf Transmission Company
(Columbia Gulf) filed a settlement (Settlement) encompassing virtually all
outstanding regulatory proceedings before the FERC.  Generally, the Settlement
defines Columbia Transmission's and Columbia Gulf's refund obligations to their
customers in pending regulatory proceedings, and determines Columbia
Transmission's ability to recover costs associated with the restructuring of
its services under FERC Order No. 636 (Order 636), including certain costs
relating to issues pending in the bankruptcy proceedings.  The Settlement
contemplates payment of an estimated $170 million in refunds, including
post-petition amounts, to Columbia Transmission's customers.  In addition, an
estimated $200 million will be collected from Columbia Transmission's
customers, depending upon when the Settlement is implemented.

Refunds to be paid under the Settlement resolve:  (1) all issues involving the
flowthrough of customer refunds involved in the bankruptcy reorganization; (2)
all issues surrounding Columbia Transmission's ability to flowthrough upstream
Order No. 528 amounts, including settlement of the Baltimore Gas & Electric vs.
FERC litigation; and (3) implementation of a rate case settlement of Columbia
Transmission and Columbia Gulf (Docket Nos. RP90-108 and RP90-107,
respectively).

As discussed above, the Settlement was incorporated in Columbia Transmission's
amended plan of reorganization and its effectiveness is contingent upon
approval of the amended plan of reorganization by the Bankruptcy Court.  On
April 21, 1995, the FERC issued a notice stating that comments to the
Settlement are to be filed by May 17, 1995, with reply comments to be filed by
May 31, 1995.

Columbia Gulf Transmission Company's Rate Case

As reported in the 1994 Form 10-K, Columbia Gulf previously filed a general
rate case with the FERC which went into effect, subject to refund, on November
1, 1994.  The rate case reflects the termination of its long-standing
transportation contract with Columbia Transmission and seeks to recover
increased costs since the last rate case.  Settlement discussions with the FERC
and  interested parties have resulted in a tentative settlement that was filed
with the FERC on May 1, 1995.  Columbia Gulf expects to receive FERC approval
later this year.





                                       23
<PAGE>   26
                         PART 1 - FINANCIAL INFORMATION
                ITEM 2 - MANAGEMENT'S DISCUSSION AND ANALYSIS OF
           FINANCIAL CONDITION AND RESULTS OF OPERATIONS (CONTINUED)

                      TRANSMISSION OPERATIONS (CONTINUED)

Environmental Matters

A study previously undertaken for Columbia Transmission which quantified the
scope of remediation activities to be undertaken in future years is being
reviewed by an independent consultant in light of an EPA order and additional
information accumulated during 1994.  The results of this study are not
expected to be available until mid-1995.

Upstream Pipeline Contracts

Columbia Transmission has transportation contracts with certain pipeline
companies that historically have been used to deliver gas to Columbia
Transmission.  Columbia Transmission has settled claims filed by some of these
pipelines in the bankruptcy proceedings.  These settlements provide for the
assumption of certain contracts, the termination of certain other contracts
that are no longer necessary for Columbia Transmission's operations, or the
substantial reduction of the transportation contracts.  As a result,
approximately $463 million of claims filed by the pipelines against Columbia
Transmission will be withdrawn when all settlements receive Bankruptcy Court
and regulatory approvals.  These settlements include projected exit fee
payments of approximately $102 million by Columbia Transmission including
amounts already paid to certain pipelines through March 1995.  The projected
exit fee payments will continue to decrease as additional monthly demand
payments are made until the effective dates of the respective exit fee
settlements.   During the first quarter of 1995, Columbia Transmission reached
a settlement agreement with Overthrust Pipeline Company which among other
things provides for an exit fee payment of approximately $5 million (based on a
March 1995 payment date).  The settlement was filed with both the Bankruptcy
Court and FERC in March 1995.   The Bankruptcy Court approved the settlement on
April 8, 1995, and it is still awaiting final FERC approval.  The payments are
conditioned upon Columbia Transmission's recovery of the exit fees through
rates as stranded costs associated with its restructuring under Order 636.
Under the customer settlement discussed above, Columbia Transmission will be
permitted to recover a significant portion of upstream pipeline stranded costs.

On March 1, 1995, Columbia Transmission made its annual filing to recover costs
it continues to incur under transportation contracts with upstream pipelines.
The filing reflected those costs Columbia Transmission projected it would incur
under contracts it continues to utilize in system operations, costs associated
with contracts for which exit fees had not yet been implemented, and continued
amortization of exit fees paid to an upstream pipeline.  In addition, the
filing proposed to implement a surcharge under the tracking provision to
recover an undercollection of transportation costs paid during 1994.  This
underrecovery was caused, in part, by amounts paid by Columbia Transmission to
Columbia Gulf under the provisions of the cost of service contract between the
two companies that terminated on November 1, 1994.  Various parties protested
Columbia Transmission's filing, and challenged among other things Columbia
Transmission's ability to recover the costs attributable to Columbia Gulf.  On
March 31, 1995, FERC accepted the filing, subject to refund and to Columbia
Transmission's filing of additional information regarding the payments made to
Columbia Gulf.  Under the customer settlement discussed above,





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

                      TRANSMISSION OPERATIONS (CONTINUED)

customers and others retain the right to challenge Columbia Transmission's
recovery of approximately $39 million of  Columbia Gulf costs it incurred
between November 1, 1993, and October 31, 1994.  Management believes that the
resolution of this issue will not have a material impact on the consolidated
financial statements.

Marketing Initiatives

In late 1994, Columbia Transmission announced a proposal to expand its pipeline
and storage capacity to serve increased customer requirements in its market
area.  Substantial interest was expressed for additional firm transportation
and storage services in an open season held in early 1995.  In mid-April
initial agreements for various levels of increased service were forwarded to
prospective market expansion customers, many of which are current customers of
Columbia Transmission.  Responses were received on May 1, 1995.  While it is
not yet certain what the ultimate level of increased services will be under the
proposed expansion, levels requested exceed 500,000 Mcf per day phased in over
a three-year period beginning in 1997.  Upon finalization of agreements,
Columbia Transmission will make the necessary filings with FERC to construct
the facilities required to provide the expanded services.  It is also
anticipated that authorization to proceed with the project will be requested
from the Bankruptcy Court in mid-1995.

Partnership Issues

During 1994, various pipeline shippers, including Columbia Transmission,
entered into negotiations and subsequently reached separate agreements with all
three of Columbia Gulf's pipeline partnerships which, among other things,
provide for exit fee payments to substantially reduce the cost of or provide
for the release from transportation contracts.  Of the three agreements, the
Trailblazer settlement with Columbia Transmission has received both Bankruptcy
Court and FERC (subject to rehearing) approval.   The Ozark and Overthrust
settlements with Columbia Transmission have been approved by the Bankruptcy
Court and are now pending FERC approval.  Columbia Gulf's investment in the
remaining partnerships as of March 31, 1995, amounted to $26.3 million, net of
valuation reserves and before related deferred taxes.  On April 28, 1995,
Columbia Gulf's partnership investment in Ozark was sold and did not have a
material impact on the consolidated financial statements.

Volumes

For the first quarter of 1995, throughput of 455.5 Bcf, decreased 46.6 Bcf from
the same period last year.  The lower throughput was largely due to warmer
weather which reduced customer demand for transportation services to receive
gas from storage inventory and other gas supply to serve their markets.

Since a substantial portion of the transmission companies' costs are now
recovered through monthly demand charges, lower throughput for the current
period had little effect on net revenues.





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

                      TRANSMISSION OPERATIONS (CONTINUED)

Operating Revenues

Total operating revenues for the first quarter of 1995 were $228.4 million,
down $44.6 million from 1994.  Of this decrease, $32 million is for the
recovery of certain transportation costs and is fully offset by a corresponding
reduction to operating expenses thereby having no effect on operating income.
After adjusting for this issue, operating revenues decreased $12.6 million
primarily due to  revenues of $12.9 million which Columbia Transmission was
allowed to collect in 1994 because its average cost of gas in a prior period
met certain tests prescribed in a 1985 customer settlement.  Improving
operating revenues by $5.4 million was Columbia Gulf's portion of the Ozark
partnership's exit fee receivable from Columbia Transmission and another
pipeline.

Operating Income

Operating income of $76.6 million, decreased $10.4 million from the same period
during 1994 primarily due to the $44.6 million change in total revenues as
discussed above, partially offset by $32 million for reduced transportation
costs, also mentioned above.





                                       26
<PAGE>   29
                         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
                                                                                               Ended March 31           
                                                                                     -----------------------------------
                                                                                        1995                     1994  
                                                                                      --------                ---------
                                                                                                (millions)
<S>                                                                                  <C>                      <C>
NET REVENUES
   Sales revenues                                                                    $ 767.1                  $ 834.8
   Less:  Cost of gas sold                                                             472.5                    562.7 
                                                                                     --------                 --------
   Net Sales Revenues                                                                  294.6                    272.1 
                                                                                     --------                 --------

   Transportation revenues                                                              33.6                     26.6
   Less: Associated gas costs                                                            2.2                      1.9 
                                                                                     --------                 --------
   Net Transportation Revenues                                                          31.4                     24.7 
                                                                                     --------                 --------

Net Revenue                                                                            326.0                    296.8 
                                                                                     --------                 --------

OPERATING EXPENSES
   Operation and maintenance                                                           122.1                    103.6
   Depreciation                                                                         30.9                     28.3
   Other taxes                                                                          56.8                     52.5 
                                                                                     --------                 --------
Total Operating Expenses                                                               209.8                    184.4 
                                                                                     --------                 --------

OPERATING INCOME                                                                     $ 116.2                  $ 112.4 
                                                                                     ========                 ========


THROUGHPUT (BCF)
   Sales
    Residential                                                                         90.4                     98.1
    Commercial                                                                          36.6                     42.7
    Industrial and other                                                                 6.1                      4.9 
                                                                                      -------                  -------
   Total Sales                                                                         133.1                    145.7
   Transportation                                                                       76.8                     62.7 
                                                                                     --------                 --------
Total Throughput                                                                       209.9                    208.4 
                                                                                     ========                 ========

SOURCES OF GAS FOR THROUGHPUT (BCF)
   Sources of Gas Sold
      Spot Market*                                                                      46.6                     62.1
      Producers                                                                         19.8                     20.6
      Storage withdrawals                                                               69.0                     73.0
      Other                                                                             (2.3)                   (10.0)
                                                                                     --------                 --------
         Total Sources of Gas Sold                                                     133.1                    145.7
   Transportation received for delivery to customers                                    76.8                     62.7 
                                                                                     --------                 --------
Total Sources                                                                          209.9                    208.4 
                                                                                     ========                 ========
</TABLE>

*Purchase contracts of less than one year





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

                      DISTRIBUTION OPERATIONS (CONTINUED)

Market Conditions

Weather in the distribution subsidiaries' (Distribution) service area for the
first quarter was six percent warmer than normal and 12 percent warmer than
last year.  The 1994-95 winter heating season, November through March, was 11
percent warmer than normal and nearly 16 percent warmer than last year.
Transportation deliveries remain high reflecting relatively robust economic
conditions and low spot market gas prices.

Distribution continues to develop new strategic marketing initiatives that
involve studies to more clearly define customer groups and service needs.  The
project, which will run until June 1995, is slated to examine all portions of
both existing and emerging markets.  One aspect of the market assessment is
reviewing opportunities available in the natural gas vehicle (NGV) market and
testing whether a more targeted marketing approach, in selected locations, is
more appropriate.  The conclusions of these comprehensive marketing studies may
result in modifying Distribution's marketing strategies and support structures.

Columbia Gas of Ohio, Inc. (Columbia of Ohio) recently initiated a new
commercial water heater financing program designed to assist food service
operators in purchasing supplemental gas water heaters, to increase the
temperature of water used in sanitizing dishware.  This program will facilitate
Columbia of Ohio's entry into a new market that has predominately been served
by electricity.  Distribution plans to expand this program to its other service
areas later in 1995 and 1996.

Distribution continues to aggressively support economic development activities
in its operating areas as a strategic marketing tool.  The strong trend in
industrial economic development is expected to continue in much of
Distribution's service areas throughout 1995.

Integrated Resource Planning

During the first quarter, the Virginia State Corporation Commission approved a
two-year pilot program to promote the installation of high efficiency natural
gas equipment in several of Commonwealth Gas Services, Inc.'s (Commonwealth
Services) operating areas.  The program will offer incentives toward the
purchase of natural gas equipment, including furnaces, water heaters and the
York Triathlon, the first commercial natural gas fueled year-round climate
control system.  The implementation of the program will be a significant step
in the development of a comprehensive approach to integrated resource planning
in Virginia.

Regulatory Matters

Columbia Gas of Maryland, Inc. (Columbia of Maryland) filed a rate case in
March 1995, requesting a $1.9 million increase in base rates, effective October
1995.  The filing was made utilizing a fully projected test period which
permits a closer matching of revenues with expenses.  As an alternative,
Columbia of Maryland proposed that the rate increase be based on a partially





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

                      DISTRIBUTION OPERATIONS (CONTINUED)

projected test year with the rates phased-in on a two step basis, October 1995
and April 1996.  In addition, this alternative proposal would stipulate that no
base rate filings will be effective before 1997.

Columbia of Maryland is currently assisting the regulatory commission's staff
and other interested parties to establish a framework for future regulation of
gas services in the Order 636 environment.  The approach under consideration is
intended to stimulate more competition by providing all gas consumers with a
broader array of service choices, while addressing fundamental issues such as
the company's obligation to serve, gas supply management incentives, marketing
incentives, and more flexible tariff provisions.  It is a balanced approach
that provides gas supply choices to customers while also providing an
opportunity to add value for shareholders through new services and
performance-based incentives.  This forum will provide Columbia of Maryland an
opportunity to assist in changing regulations that will enhance its marketing
position.

Commonwealth Services is expected to file a general rate case in May 1995,
requesting an increase in base rates of approximately $15 million, to be
effective in October 1995.  The filing will likely incorporate specific
regulatory initiatives related to gas supply issues, including capacity release
and off-system sales.

Columbia Gas of Pennsylvania, Inc. (Columbia of Pennsylvania) currently plans
to file a base rate case in September 1995 with rates effective in June 1996.
It is expected that a number of regulatory initiatives will be pursued in the
filing, including a provision for weather normalization and a fully projected
test year.  Columbia of Pennsylvania has held a series of meetings with
interested parties to resolve several issues prior to filing the rate case and
submitted documents supporting estimated cost of service levels.  Meetings with
these interests are expected to continue throughout the summer.

On March 31, 1995, Columbia of Pennsylvania made its annual gas cost recovery
filing.  In addition to a continuation of the gas cost incentive plan approved
a year ago, Columbia of Pennsylvania is requesting a number of performance
based mechanisms, including a sharing of capacity release revenues, a gas
futures program and an off-system sales program.  If approved, adjusted rates
will go into effect in October 1995.

Volumes

Throughput for the three months ended March 31, 1995, of 209.9 Bcf was
essentially unchanged due to lower sales being offset by higher transportation.
The effect of the mild first quarter weather was tempered by increased overall
demand for transportation services due primarily to relatively strong economic
conditions throughout the service area, reduced spot market prices for natural
gas, as well as increased service to the low-margin power generation markets.





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

                      DISTRIBUTION OPERATIONS (CONTINUED)

Net Revenues

First quarter net revenues of $326 million, increased $29.2 million over 1994.
The increase was due largely to approximately $36 million for higher rates in
effect during the current period and $7.8 million for increased transportation
deliveries.  Additionally, the higher revenues included $10.3 million for
revenue surcharges that increased both revenues and operating expenses and
therefore had no effect on operating income.  These improvements were mitigated
by a $24 million reduction in net revenue for the effect of lower sales volumes
due to the warmer weather.

Operating Income

Operating income for the first three months of 1995 of $116.2 million reflected
a small increase of $3.8 million over the same period last year.  Higher net
revenues were largely offset by increased operating expense.  Included in the
higher operating expense was the effect of the revenue surcharges mentioned
above and previously capitalized benefit costs that are now expensed as they
are included in rates.  After adjusting for the effect of these issues
operating expense was $10.9 million higher due to general increases in
operation and maintenance expense as well as $6.9 million higher depreciation
expense and property taxes attributable to additional plant investments.





                                       30
<PAGE>   33

                         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
                                                                                              Ended March 31           
                                                                                     ----------------------------------
                                                                                        1995                     1994  
                                                                                      --------                ---------
                                                                                                (millions)
<S>                                                                                  <C>                      <C>
OPERATING REVENUES
   Gas                                                                               $  36.7                  $  41.9
   Oil and liquids                                                                      11.9                     12.0 
                                                                                     --------                 --------
Total Operating Revenues                                                                48.6                     53.9 
                                                                                     --------                 --------

OPERATING EXPENSES
   Operation and maintenance                                                            21.0                     19.8
   Depreciation and depletion                                                           24.9                     19.0
   Other taxes                                                                           2.8                      3.0 
                                                                                     --------                 --------
Total Operating Expenses                                                                48.7                     41.8 
                                                                                     --------                 --------

OPERATING INCOME (LOSS)                                                              $  (0.1)                 $  12.1 
                                                                                     ========                 ========



GAS PRODUCTION STATISTICS

Production (Bcf)                                                                        17.7                     16.6

Average Price ($/Mcf)                                                                   2.02                     2.46


OIL AND LIQUIDS PRODUCTION STATISTICS

Production (000Bbls)                                                                     742                      880

Average Price ($/Bbl)                                                                  16.10                    13.60
</TABLE>





                                       31
<PAGE>   34
                         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

During the first quarter of 1995, Columbia Gas Development Corporation
(Columbia Development) began drilling on 21 (gross) wells in the Southwest. Of
these, nine were productive including eight in the Austin Chalk formation. Of
the remaining 12 wells, seven were still underway at the end of the quarter,
three were shut-in pending evaluation and tests and two have been plugged and
abandoned.  Notable success continues with the Austin Chalk program as all
wells drilled thus far in 1995 have been successful.

Columbia Natural Resources, Inc. participated in the drilling of 13 (gross)
Appalachian area development wells during the first quarter of 1995, with a
success rate of 85 percent representing 11 wells that were successfully
completed.

Full Cost Method of Accounting

Under the full cost method of accounting for oil and gas properties, all
productive and unproductive costs directly identified with acquisition,
exploration, and development activities are capitalized in a countrywide cost
center.  At March 31, 1995, the capitalized costs exceeded the sum of the
estimated present value of future oil and gas revenues.  However, since that
date, oil and gas prices recovered such that the present value of future
revenues exceeded the capitalized costs and, therefore, no charge to earnings
was required.

Volumes

Gas production increased 1.1 Bcf for the three months ended March 31, 1995,
reflecting new production offshore while oil and natural gas liquids production
decreased 138,000 barrels due to normal declines in onshore wells.

Revenues

The favorable effect of increased gas production on gas revenues was more than
offset by lower gas prices as 1995 average natural gas prices of $2.02 per Mcf
were down 18 percent from the first quarter 1994 average price of $2.46 per
Mcf.  Included in the  gas revenues was the favorable impact of hedging
activities undertaken to reduce the risk of market fluctuations associated with
the price of oil and gas production.  These activities provided $4 million of
revenues during the first quarter of 1995 and mitigated the effect of lower gas
prices.

Revenues from oil and liquids production were down $100,000 due to reduced
production only partially offset by the improvement in average prices for oil
and liquids in 1995 to $16.10 per barrel, up $2.50 per barrel.





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

                       OIL AND GAS OPERATIONS (CONTINUED)


Operating Income

For the first quarter of 1995, the oil and gas segment had a small operating
loss of $100,000 compared to operating income of $12.1 million last year. The
decrease reflects lower operating revenues of $5.3 million and higher operating
expense of $6.9 million due primarily to an increased depletion rate.





                                       33
<PAGE>   36


                         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
                                                                                              Ended March 31           
                                                                                     ----------------------------------
                                                                                        1995                     1994  
                                                                                      --------                ---------
                                                                                                (millions)
<S>                                                                                  <C>                      <C>
NET REVENUES
   Gas marketing revenues                                                            $  58.7                  $  67.9
   Less: Products purchased                                                             56.9                     66.1 
                                                                                     --------                 --------
   Net Gas Marketing Revenues                                                            1.8                      1.8 
                                                                                     --------                 --------

   Propane revenues                                                                     25.5                     27.3
   Less: Products purchased                                                             14.1                     13.3 
                                                                                     --------                 --------
   Net Propane Revenues                                                                 11.4                     14.0 
                                                                                     --------                 --------

   Other Revenues                                                                       19.8                     21.2 
                                                                                     --------                 --------

Net Revenues                                                                            33.0                     37.0 
                                                                                     --------                 --------

OPERATING EXPENSES
   Operation and maintenance                                                            21.4                     20.8
   Depreciation and depletion                                                            2.1                      1.8
   Other taxes                                                                           1.6                      1.6 
                                                                                     --------                 --------
Total Operating Expenses                                                                25.1                     24.2 
                                                                                     --------                 --------

OPERATING INCOME                                                                     $   7.9                  $  12.8 
                                                                                     ========                 ========




PROPANE SALES (MILLIONS OF GALLONS)
   Retail                                                                               28.2                     21.5
   Wholesale and Other                                                                   1.1                      8.4 
                                                                                     --------                 --------
Total Propane Sales                                                                     29.3                     29.9 
                                                                                     ========                 ========
</TABLE>





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

                      OTHER ENERGY OPERATIONS (CONTINUED)

Net Revenues

Net revenues for the three months ended March 31, 1995, declined from the same
period last year primarily due to a decrease in net revenues from propane
operations of $2.6 million as the propane profit margin decreased and
throughput declined due to the milder weather this year.  Net revenues for gas
marketing activities were unchanged from a year ago while other revenues
declined by $1.4 million largely due to reduced revenues for services provided
to affiliated companies partially offset by higher revenues for cogeneration
activities.

Operating Income

Operating income for the first quarter of 1995 was $7.9 million, down $4.9
million from last year.  The decrease reflects the $4 million decline in net
revenues and a small increase of  $900,000 in operating expenses.





                                       35
<PAGE>   38
                          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 Registrants Annual Report on Form 10-K for the
year ended December 31, 1994, except as follows:

I.  Bankruptcy Matters

    On April 17, 1995 plans of reorganization were filed in the United States
    Bankruptcy Court for the District of Delaware for both the Corporation and
    Columbia Transmission. See the Management Discussion and Analysis for
    further details.

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

    1. Motion to Fix Procedures to Establish Columbia Transmission's Liability
       to Third Party Beneficiary Investor Complaints.  This matter involves
       investors in production companies that claim to be third party
       beneficiaries of the contracts between Columbia Transmission and the
       production companies.  They filed a motion seeking to have their status
       as third party beneficiaries recognized and seeking to have their claims
       against Columbia Transmission liquidated separate from the Estimation
       Procedure established to deal with producer claims.  In February the New
       Jersey State Court issued an order finding that plaintiffs were not
       entitled to third party beneficiary status.  On March 23, 1995,
       Plaintiffs filed a notice of appeal in the New Jersey Superior Court,
       Appellate Division.

  B.   Appeals to the United States Court of Appeals for the Third Circuit

    1. Enterprise Energy Corporation, et al., v. United States of America, on
       behalf of its Internal Revenue Service, No. 93-7409.  This matter
       involves an appeal of the Bankruptcy Court order denying Columbia
       Transmission's motion to require assumption or rejection of the
       executory settlement contract.  On March 10, 1995, the Appeals Court
       issued an order affirming the District Court's decision affirming the
       Bankruptcy Court's order denying Columbia Transmission's motion to
       assume the obligations of the Ohio order dated June 6, 1991.

  C.   Appeal to the United States Supreme Court

    1. In re The Columbia Gas System, Inc. et al.; appeal sub nom. West
       Virginia Department of Tax and Revenue v. Internal Revenue Service, No.
       94-1304 (U.S. S. Ct).  This matter involved a decision of the United
       States Court of Appeals for the Third Circuit upholding the Memorandum
       Opinion and Order of the U.S. District Court (Delaware) affirming the
       Bankruptcy Court's ruling that the property taxes centrally assessed by
       West Virginia as public service business taxes for the "1992 tax year"
       were incurred by Columbia Transmission prepetition and denying Columbia
       Transmission's motion for authorization to pay the taxes.  On April 24,
       1995, the United States Supreme Court denied certiorari.





                                       36
<PAGE>   39
                          PART II - OTHER INFORMATION
                           ITEM 1 - LEGAL PROCEEDINGS


II.   Regulatory Matters

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

    1. Columbia Gas Transmission Corp., FERC Dkt. No. RP91-41, reversed and
       remanded Baltimore Gas & Electric Co. v. FERC, 26 F.3rd 1129 (D.C. Cir
       1994).  On February 24, 1995, the Federal Energy Regulatory Commission
       (FERC) granted Columbia Transmission's motion for an extension of time
       for filing the evidentiary submission required by the December 1, 1994
       order.  The new filing date is May 15, 1995.  On April 17, 1995, a
       settlement agreement was filed with FERC in Docket No. GP94-2, et al.,
       which would resolve this proceeding and other regulatory issues raised
       by Columbia Transmission's customers in the bankruptcy proceedings.

    2. Columbia Gas Transmission Corp., RP95-231.  On April 12, 1995, Columbia
       Transmission filed to flow through additional Order No. 500/528 amounts
       and to reallocate certain costs previously collected.  On or about April
       17, 1995, various protests were filed.  The recovery of these costs is
       resolved by the April 17, 1995 settlement filed in Docket No. GP94-2, et
       al.

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

    1. Columbia Gas Transmission Corp. v. FERC., C.A. No. 94-1727 (U.S. Ct. of
       App., D.C. Circuit).  The appeals of the Texas Eastern Transmission
       Corporation, Panhandle Eastern Corporation and Trunkline Gas Company
       orders requiring refund of principal accounts paid by Columbia
       Transmission without interest have been consolidated.  Motions to govern
       the appellate procedures are currently pending before the Court.

       On May 1, 1995, the FERC issued its order on rehearing regarding
       Transcontinential Gas Pipe Line Company (Transco) Order 94 costs, which
       upheld its earlier decision to require refund of the principal paid by
       Columbia Transmission, but without interest.  The FERC also required
       Transco to refund interest paid by Columbia Transmission, to pay
       interest from March 15, 1995, and to make the refund within 30 days.

  C.  Pipeline Exit Fees

    1. Columbia Gas Transmission Corp., Docket Nos.  RP94-315, 316, 317, 318,
       RP95-98 and RP95-204.  On February 10, 1995, the FERC approved Columbia
       Transmission's exit fee settlements with Wyoming Interstate Company Ltd.
       (WIC), Trailblazer Pipeline Company (Trailblazer), Natural Gas Pipeline
       Co. of America (NGPL), together with associated abandonment
       applications.

       On or about March 13, 1995, various parties filed requests seeking
       rehearing of the FERC's February 10, 1995 order approving the WIC,
       Trailblazer and NGPL exit fee settlements, which are pending before the
       FERC.





                                       37
<PAGE>   40
                          PART II - OTHER INFORMATION
                           ITEM 1 - LEGAL PROCEEDINGS

       On March 14, 1995, Columbia Transmission filed a petition in Docket No.
       RP95-204 requesting that the FERC issue an order approving a stipulation
       entered into by Columbia Transmission and Overthrust on March 3, 1995.
       The filing is pending before the FERC.

       On February 27, 1995, Indicated Producers, Cincinnati Gas & Electric,
       and UGI Utilities, Inc. filed requests for rehearing in the Columbia
       Transmission-Transco exit fee proceeding.  The FERC issued a notice of
       denial of rehearing by operation of law on March 29, 1995 of these
       requests for rehearing.

       On December 20, 1994, Columbia Transmission filed a petition in Docket
       No. RP95-98 requesting that the FERC issue an order approving a
       stipulation entered into by Columbia Transmission and Ozark Gas Pipeline
       on December 9, 1994.  The filing is pending before the FERC.

       Pending FERC approval recovery of all of the exit fees will be resolved
       by the April 17, 1995 settlement filed in Docket No.  GP94-2, et al.

  D.  Transportation Costs Recovery Adjustment (TCRA)

    1. On March 1, 1995, Columbia Transmission filed its semi-annual TCRA
       filing in Docket No. RP95-196 to recover operational and stranded
       Account No. 858 costs (including exit fees) paid to upstream pipelines.
       Numerous protests to the filing were made, particularly with regard to
       Columbia Transmission's recovery of certain costs paid to Columbia Gulf.

       On March 30, 1995, the FERC issued an order accepting the filing,
       subject to refund and subject to Columbia Transmission filing certain
       additional information.  Columbia Transmission made its compliance
       filing on April 13, 1995 on or about April 26, 1995, numerous protests
       and a complaint were filed regarding Columbia Transmission's recovery of
       the costs paid to Columbia Gulf.  These protests and the complaint are
       pending before the FERC.

III.  Environmental

  A.  Columbia Gas Transmission Corp. v. Aetna Casualty & Surety Co., et al.,
      C.A. No. 94-C-454 (Kanawha (W.Va) Cir. Ct. filed March 14, 1994).  In
      this matter Columbia Transmission is seeking coverage from various
      insurers and under various insurance policies for environmental cleanup
      costs.  Columbia Transmission prepared responses to discovery requests
      and submitted them to the insurers in February 1995.

  B.  Columbia Gulf Transmission Company v. Aetna Casualty & Surety Co., et
      al., C.A. No. 95-C-177 (Kanawha (W.Va) Cir. Ct. filed January 19, 1995).
      In this matter Columbia Transmission is seeking coverage from various
      insurers and under various insurance policies for environmental cleanup
      costs.  The time to answer the complaint has been extended to June 15,
      1995 for all defendants.





                                       38
<PAGE>   41
                          PART II - OTHER INFORMATION
                           ITEM 1 - LEGAL PROCEEDINGS

  C.  In re Marcor Environmental, Inc. Columbia Gas Transmission Corporation,
      No. CAA-III-055 (filed September 30, 1994).  This matter involves alleged
      violations of the Clean Air Act Amendments of 1990 arising from Marcor's
      removal of asbestos at Lanham Compressor Station at Lanham, West Virginia
      in 1993.  On April 28, 1995, the Environmental Protection Agency issued
      an order assigning a Presiding Administrative Law Judge and directing
      counsel to file a status report or settlement negotiations by August 1,
      1995.  If a settlement is not reached by August 15, 1995, counsel has
      been directed to prepare for trial.





                                       39
<PAGE>   42
                          PART II - OTHER INFORMATION


  Item 2.      Changes in Securities

               None.

  Item 3.      Defaults Upon Senior Securities

               As of March 31, 1995, there was $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 1995 first
               quarter $488.9 million of short-term indebtedness was also in
               default for nonpayment.

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

The Annual Meeting of Stockholders of The Columbia Gas System, Inc. was held on
April 28, 1995.  Stockholders of record at the close of business on February
28, 1995, were entitled to notice of, and to vote at, the meeting.  On the
record date, the Corporation had outstanding 50,563,335 shares of common stock,
each of which was entitled to one vote at the meeting.  The election of five
directors each to serve a term of three years and the election of Arthur
Andersen LLP as independent public accountants were voted upon and approved by
the requisite number of shares present in person or by proxy at the meeting.
The proposed Amendment of the Certificate of Incorporation was voted upon and
not approved by the requisite number of shares present in person or by proxy at
the meeting.

    The following is a summary of the results of that meeting:

1.  Election of Directors

<TABLE>
<CAPTION>
Name of Director                                    Votes For               Votes Withheld
- ----------------                                    ---------               --------------
<S>                                                 <C>                        <C>
Richard F. Albosta                                  37,069,187                 2,352,064
Malcolm Jozoff                                      37,158,181                 2,351,132
George P. MacNichol, III                            36,998,609                 2,362,312
Gerald E. Mayo                                      37,140,131                 2,358,065
Douglas E. Olesen                                   37,115,364                 2,360,487
</TABLE>

2.  Election of Arthur Andersen LLP as independent public accountants:

<TABLE>
<CAPTION>
                       Votes For           Votes Against        Abstain
                       ---------           -------------        -------
                      <S>                      <C>              <C>
                      38,359,526               726,502          133,983
</TABLE>

3.  The amendment of Articles Fourth and Eighth of the Certificate of
    Incorporation to:

         i)  eliminate certain covenants and provisions governing the
             Corporation's authorized preferred stock and provide that such
             terms be established by the Board of Directors when preferred
             stock is issued, and





                                       40
<PAGE>   43
                    PART II - OTHER INFORMATION (CONTINUED)

        ii)  change the par value of such preferred stock from $50 to $10 per
             share

     in order to permit issuance of such preferred stock pursuant to and in
     connection with a new shareholder rights plan.

<TABLE>
<CAPTION>
                               Votes For           Votes Against            Abstain
                               ---------           -------------            -------
                               <S>                  <C>                     <C>
                               22,243,301           12,259,658              500,796
</TABLE>

Item 5.  Other Information

         None

Item 6.  Exhibits and Reports on Form 8-K

<TABLE>
<CAPTION>
                 Exhibit
                 Number 
                 -------
                  <S>             <C>
                  10-BC           Employment Agreement between Oliver G. Richard, III and The 
                                  Columbia Gas System, Inc.

                    11            Statement re Computation of Per Share Earnings

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

                    27            Financial Data Schedule
</TABLE>

                 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                      March 16, 1995
                      5                              No                      April 17, 1995
                      5                              No                      April 18, 1995
                      5                              No                      April 20, 1995
                      5                              No                         May 1, 1995
</TABLE>                                                                     





                                       41
<PAGE>   44
                                   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:  May 11, 1995                        By:    /s/ Richard E. Lowe       
                                              ----------------------------------
                                                  R. E. Lowe
                                                  Vice President, Controller and
                                                  Chief Accounting Officer

                                       




                                       42
<PAGE>   45
                                EXHIBIT INDEX



   Exhibit
   Number 
   -------
   
    10-BC           Employment Agreement between Oliver G. Richard, III
                    and The Columbia Gas System, Inc.

      11            Statement re Computation of Per Share Earnings

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

      27            Financial Data Schedule

<PAGE>   1




                              EMPLOYMENT AGREEMENT





              THIS AGREEMENT, made this 15th day of March, 1995 between Oliver

G.  Richard, III (the "Executive") and The Columbia Gas System, Inc. (the

"Company").



                              W I T N E S S E T H:



              WHEREAS, the Company wishes to secure the services of the

Executive as its Chairman, Chief Executive Officer and President; and

              WHEREAS, the Executive is willing to serve as Chairman, Chief

Executive Officer and President of the Company and to enter into this Agreement

on the terms and conditions hereinafter set forth;

              NOW, THEREFORE, in consideration of the mutual promises herein

contained, the Company and the Executive hereby agree as follows:

              1.    Employment.  The Company shall employ the Executive, and

the Executive shall serve, as Chief Executive Officer and President of the

Company and as Chairman of the Board of Directors.  As Chairman, Chief

Executive Officer and President, all operations and businesses of the Company

(and its subsidiaries) shall report to the Executive.  No officer of the

Company shall be superior in authority to the Executive, and the Executive will

report directly and solely to, and be subject solely to the direction of, the

Board of Directors of the Company.  The Executive agrees to faithfully perform

the duties of Chairman, Chief Executive Officer and President to the best of

his ability and, except for vacations and periods of temporary illness, to

devote his full time and attention to the Company's business.  If elected, the

Executive also agrees to serve as a director and/or officer of any subsidiary

or affiliate of the Company.

              2.    Compensation.  For all services to be rendered by the

Executive under this Agreement, the Executive shall be paid compensation and

receive benefits from the Company as follows:
<PAGE>   2

                                                                          2

                    (a)    Base Salary.  A base salary of $750,000 per annum,

     payable in accordance with the usual manner of payment of executive

     salaries by the Company.  Any increases that the Executive would be

     entitled to shall be administered in the same manner as is applicable to

     all other senior executives of the Company as shall be approved by

     the Board of Directors.

                    (b)    Incentive Compensation Plan.  The Executive shall

     participate in the Company's incentive compensation plan and all other

     incentive programs for officers of the Company as appropriate for his

     status as Chairman, Chief Executive Officer and President of the Company.

                    (c)    Grant of Contingent Stock.  Upon the Executive's

     commencing employment with the Company, the Company shall transfer to the

     Executive 10,000 shares of the Company's Common Stock, in consideration of

     the Executive's resignation from employment with his present employer and

     his willingness to accept employment with the Company.  In addition, the

     Company shall transfer to the Executive the following number of shares of

     the Company's Common Stock in the event the following contingencies

     are met:

                           (i)    5,000 shares of Common Stock if the Executive

            is employed by the Company on December 31, 1995.

                           (iii)  5,000 shares of Common Stock if the Executive

            is employed by the Company on December 31, 1996.

                           (vi)   5,000 shares of Common Stock if the Executive

            is employed by the Company on December 31, 1997.

                    (d)    Grant of Stock Options.  The Board of Directors of

     the Company shall grant to the Executive, under the Company's existing

     stock option plan or under such other stock option plan as shall be

     adopted by the Company and approved by the Shareholders of the Company,

     stock options for an aggregate of 100,000 shares of the Company's Common

     Stock.  Such options shall be granted to the Executive 30 days after the

     Company's discharge from

<PAGE>   3
                                                                               3

     bankruptcy with an exercise price equal to 100% of the fair market

     value of a share of Common Stock on such date.  The stock option for

     50,000 shares of Common Stock shall vest and become fully exercisable one

     year after the Company's discharge from bankruptcy, and the stock option

     for the remaining 50,000 shares of Common Stock shall vest and become

     fully exercisable two years after the Company's discharge from bankruptcy. 

     Such options shall remain exercisable, as adjusted for stock splits, stock

     dividends and the like, for the period ending ten years after the grant of

     such options, provided that the Executive remains in the Company's employ. 

     Notwithstanding the foregoing, in the event that the Executive's

     employment is terminated by the Company for any reason other than cause,

     for purposes of determining whether such stock options have become

     exercisable and whether they remain exercisable, the Executive shall be

     deemed to be employed by the Company for the period during which the

     Executive is receiving severance benefit payments set forth in paragraph

     (a)(i) of Section 8 of this Agreement and for a period of 90 days

     following the end of such payments.  In the event that 30 days after the

     Company's discharge from bankruptcy the Company is unable to grant such

     options under its then existing stock option plan, either such stock

     options shall be granted as of such date under a stock option plan adopted

     by the Board of Directors and recommended for approval at the next Annual

     Meeting of Shareholders, or, at the time when such stock options can be

     granted, the Executive shall receive a cash payment equal to the excess,

     if any, of the aggregate exercise price of such stock options as granted,

     over the fair market value of 100,000 shares of the Company's Common Stock

     30 days after the Company's discharge from bankruptcy.

              3.    Additional Benefits.  Within 10 days after the signing of

this Agreement by the Company and the Executive, the Company shall pay to the

Executive the sum of (1) an amount equal to the spread on the portion of the

stock options
<PAGE>   4
                                                                               4

granted to him by his present employer which would have become exercisable

during calendar year 1995 had he remained employed by his present employer that

he will forfeit upon termination of his employment with his present employer,

such spread to be the spread on the date he terminates employment with his

present employer, (2) $35,000 which represent's the amount of a restricted

stock award that he will forfeit upon termination of employment with his

present employer and (3) an amount equal to that portion of his interest in his

present employer's Employees' Retirement Savings Plan and Employees' Stock

Ownership Plan in which he would have been vested had he remained employed by

his present employer until December 31, 1995 that he will forfeit upon

termination of employment with his present employer.

              4.    Reimbursement of Expenses.  The parties recognize that in

the course of performing his duties under this Agreement the Executive will

incur out-of-pocket expenses for the account of the Company.  The Executive

shall be entitled to reimbursement for all reasonable out-of-pocket expenses so

incurred, upon submission to the Company of an adequate, written accounting.

              5.    Fringe Benefits.  The Executive shall be eligible to

participate fully in all fringe benefits provided by the Company for its

employees in general, or for its executives, or for its present Chief Executive

Officer, including, but not limited to, the Pension Restoration Plan, the

Thrift Restoration Plan, any pension plan or profit sharing plan, maintained

from time to time by the Company, and any life, accident, health,

hospitalization or long-term disability insurance, maintained from time to time

by the Company.  The eligibility requirements under the Company's Sick Leave

Plan shall be waived so that the Executive shall at all times be eligible to

receive the maximum benefits under such plan, i.e., twenty-six weeks at full

pay.  The Executive shall also be entitled to receive benefits under the

Company's Transfer Personnel Plan, except that the requirement under such plan

that the Executive move his principal residence to the metropolitan area
<PAGE>   5
                                                                               5

in which the Company's headquarters is located within one year of employment by

the Company is waived; provided, however, that within a reasonable period of

time after the end of such one year period of time, the Executive shall have

established a residence and otherwise have become part of the general community

in the area of the Company's headquarters.  Subject to any applicable legal

limitations, the Executive shall continue to participate in any such fringe

benefits, or be provided an equivalent amount of cash payments, during the

period the Executive is receiving the payments set forth in paragraph (a)(i) of

Section 8 of this Agreement (Severance Benefit).

              6.    Vacation.  The Executive shall be entitled to four weeks of

paid vacation for each consecutive 12-month period during his employment by the

Company.

              7.    Termination.  The Executive's employment shall be

terminated upon the first to occur of the following:

                    (a)    The Executive's death.

                    (b)    The Executive becoming permanently disabled.

     Permanent disability shall mean physical or mental incapacity of a

     nature which prevents the Executive, in the sole judgment of the Board of

     Directors of the Company, from performing his duties under this Agreement.

                    (c)    The Executive's employment being terminated by the

     Company for any reason other than for cause.  Termination for cause

     shall mean termination by action of the Board of Directors of the Company

     because of the willful failure of the Executive to perform his duties and

     obligations under this Agreement or gross negligence in the performance of

     his duties under this Agreement or the commission by the Executive of a

     felony.

                    (d)    The 90th day after the Executive notifies the

     Company in writing that he is terminating his employment as a result of

     the Board of Directors of the Company failing to initially elect him to

     the position of
<PAGE>   6
                                                                               6

     Chairman of the Board of Directors by no later than May 1, 1995, or

     failing to reelect him to, or removing him from, the position of Chairman,

     President or Chief Executive Officer, or a material reduction in his

     duties and responsibilities in any such position.  Any notice pursuant to

     this paragraph must be given in writing no later than 90 days after the

     Board of Directors fails to initially elect, reelect, or removes, the

     Executive or after the material reduction in the Executive's duties or

     responsibilities.

                    (e)    The 90th day after the Executive notifies the

     Company (or any successor to the Company) in writing that he is

     terminating his employment as a result of one of the following events:


                           (i)    The Shareholders of the Company approve an

           agreement for the sale or other disposition of all or

           substantially all of the assets of the Company.


                           (ii)   The acquisition by any person or group of

           associated persons of beneficial ownership of 25% or more of

           the voting securities of the Company (other than a pro forma

           transaction for a purpose such as changing the name or state of

           incorporation of the Company).

                           (iii)  During any period of 24 consecutive months,

           individuals who at the beginning of such period constitute the

           Board of Directors and any new directors whose election by the Board

           of Directors or nomination for election by the Company's

           Shareholders was approved by a vote of at least  2/3 of the

           directors then still in office who either were directors at the

           beginning of the period or whose election or nomination for election

           was previously so approved, cease for any reason to constitute a

           majority of the Board of Directors.

      Any notice pursuant to this paragraph must be given in writing no later
 
      than 180 days after such event
<PAGE>   7
                                                                               7

                    (f)    The Executive notifies the Company that he is

     terminating his employment, or the Company notifies the Executive that the

     Executive's employment is being terminated, for any reason not set forth

     in the preceding paragraphs of this Section.

              8.    Termination Benefits.

                    (a)    If the Executive's employment is terminated for any

     of the reasons set forth in paragraph (c) or (d) of Section 7 (termination

     by the Company without cause or termination by the Executive for cause),

     the Company shall pay, or provide, to the Executive the following

     termination benefits:

                           (i)    Severance Benefit.  A severance benefit in an

           amount equal to the sum of (A) the Executive's then annual base

           salary for a period of 24 months, or, if the Executive's employment

           is terminated before the first anniversary of the signing of this

           Agreement by the Company and the Executive, a period of 24 months

           plus the number of months and days between the date the Executive's

           employment is terminated and the first anniversary of the signing of

           this Agreement by the Company and the Executive, and (B) a

           reasonable estimate of the incentive compensation the Executive

           would have received, under the Company's incentive compensation

           plan, during such 24 month or longer period if his employment had

           not terminated.  Such benefit shall be paid in monthly installments

           over such 24 month or longer period and shall commence within a

           reasonable period of time after such termination.

                           (ii)   Supplemental Pension Payments.  A monthly

           supplemental pension payment equivalent to the greater of the amount 

           determined in (A) or (B) below, less the amount determined in (C)

           below:



                                  (A)    the monthly benefit calculated under

                 the Retirement Income Plan for Columbia Gas System Companies

                 (the "System Plan")

<PAGE>   8
                                                                               8

                 formula which applies to the Executive at the date he elects

                 to begin to receive his retirement benefits under such plan,

                 but determined (I) without regard to compensation or benefit

                 limitations prescribed by federal law or regulation and (II)

                 by including for all purposes under such plan the period of

                 the Executive's employment service and the compensation which

                 the Executive earned with his present employer.

                                  (B)    the actuarial equivalent (as

                 determined under the actuarial assumptions in the System Plan)

                 of the monthly benefit calculated under the terms of the

                 pension plan of the Executive's present employer, as in effect

                 on the date of the Executive's termination of employment with

                 his present employer, as of the date the Executive begins to

                 receive his retirement benefits under the System Plan, but

                 with such monthly benefit being determined (I) without regard

                 to compensation or benefit limitations prescribed by federal

                 law or regulation and (II) by including for all purposes of

                 such calculation his compensation history with both of his

                 present employer and the Company and his period of employment 

                 service with both of his present employer and the Company.

                                  (C)    the total amount of the benefit, or 

                 its equivalent straight life annuity amount, that the

                 Executive in fact receives from the pension plan of his

                 present employer and under the Company's Retirement Program.


           The Executive shall be entitled to receive the supplement pension

           payments described in this subparagraph only if the Executive has

           satisfied the vesting requirements as set forth in the System Plan. 

           If the Executive dies prior to the beginning of his retirement

           benefits

<PAGE>   9
                                                                               9

           under the System Plan and the Executive's surviving spouse or other

           beneficiary is entitled to receive a death benefit under the System

           Plan, this subparagraph shall be interpreted in a manner so as to

           provide the appropriate supplemental death benefit to the

           Executive's surviving spouse or other beneficiary.

                           (iii)  New Employment Assistance.  Reasonable
           
           assistance in obtaining new employment, including, but not limited

           to, the use of an office, a telephone, and normal secretarial and

           other office services.

                           (iv)   Payment of Accrued Vacation.  Payment for all

           vacation periods earned and accrued to the date of such termination

           but not taken.  Such payment shall be made in a single sum within a

           reasonable period of time after such termination.

                    (b)  If the period of employment is terminated for the

     reason set forth in paragraph (a) of Section 7 (death), the Executive's

     designated beneficiary shall receive, in addition to the death and other

     benefits provided under the Company's fringe benefit programs, the

     termination benefits set forth in paragraphs (a)(ii) and (iv) of this

     Section (Supplemental Pension Payments and Payment of Accrued

     Vacation).

                    (c)  If the period of employment is terminated for the

     reason set forth in paragraph (b) of Section 7 (disability), the Executive

     shall receive, in addition to the disability benefits provided under the

     Company's fringe benefit programs, the termination benefits set forth in

     paragraphs (a)(ii) and (iv) of this Section (Supplemental Pension Payments

     and Payment of Accrued Vacation).

                    (d)  If the period of employment is terminated for the

     reason set forth in paragraph (e) of Section 7 (change in control), the

     Executive shall receive the termination benefits set forth in paragraphs 

     (a)(i), (ii), (iii)

<PAGE>   10
                                                                              10

     and (iv) of this Section (Severance Benefit, Supplemental Pension

     Payments, New Employment Assistance and Payment of Accrued Vacation),

     except that the amount to be paid under paragraph (a)(i) (Severance

     Benefit) shall be equal to the sum of (A) the Executive's then annual base

     salary for a period of 36 months, and (B) a reasonable estimate of the

     incentive compensation the Executive would have received, under the

     Company's incentive compensation plan, during such 36 month period if his

     employment had not terminated.  Such benefit shall be paid in monthly

     installments over such 36 month period and shall commence within a

     reasonable period of time after such termination. Notwithstanding the

     preceding to the contrary, in the event that any payments or benefits

     received or to be received by the Executive in connection with the

     Executive's termination of employment (whether under the terms of this

     Agreement or any other plan, arrangement or agreement with the Company or

     any of its subsidiaries) would subject the Executive to an excise tax

     under Section 4999 of the Internal Revenue Code of 1986, as amended (the

     "Code"), then to the extent necessary to eliminate the imposition of such

     an excise tax (and after taking into account any reduction in payments or

     benefits under any such other plan, arrangement or agreement), the

     payments under paragraph (a)(i) of this Section 7 (Severance Benefit)

     shall be reduced.

                    (e)  If the period of employment is terminated for the

     reason set forth in paragraph (f) of Section 7 (any other reason), the

     Executive shall receive only the termination benefit set forth in

     paragraph (a)(iv) of this Section (Payment of Accrued Vacation).

              9.    Payment of Legal Fees and Expenses.  The Company shall also

pay to the Executive reasonable legal fees and expenses incurred in good faith

by the Executive as a result of a termination which entitles the Executive to

benefits under the Agreement (including, but not limited to, all such fees and

expenses incurred in disputing any such termination or in seeking in good faith

to obtain
<PAGE>   11
                                                                              11

or enforce any benefit or right provided by this Agreement or in connection

with any tax audit or proceeding to the extent attributable to the application

of Section 4999 of the Code to any payment or benefit provided hereunder).

Such payments shall be made within 5 business days after delivery of the

Executive's written requests for payment accompanied with such evidence of fees

and expenses incurred as the Company reasonably may require.

              10.   Designation of Beneficiary.  The Executive may designate a

beneficiary or beneficiaries, who may be designated contingently or

successively and who may be an entity other than a natural person, to receive

any termination benefits which may become payable under Section 8 in the event

of the Executive's death.  Any such designation may, from time to time and at

any time, be changed or canceled by the Executive without the consent of any

beneficiary.  Any such designation must be by written notice delivered to the

Company.  If the Executive designates more than one beneficiary, any payments

to the Executive's beneficiaries shall be made in equal shares unless the

Executive designates otherwise.

              11.   Withholding of Taxes.  Any payments to the Executive, or to

his designated beneficiary or beneficiaries, pursuant to the terms of this

Agreement shall be reduced by such amounts as are required to be withheld with

respect thereto under all present and future federal, state and local tax laws

and regulations and other laws and regulations.

              12.   Notices.  Any notice to be given to the Executive by the

Company under this Agreement shall be deemed to have been given by the Company

and received by the Executive if and when it is hand delivered to the Executive

or it is sent by registered or certified mail to the Executive at 8 Warrenton

Lane, Colts Neck, New Jersey 07722, or such other address as may be given by

the Executive in writing to the Company.  Any notice to be given to the Company

by the Executive under this Agreement shall be deemed to have been given by the

Executive
<PAGE>   12
                                                                              12

and received by the Company if and when it is hand delivered by the Executive

to the Secretary of the Company or it is sent by registered or certified mail,

addressed to the Board of Directors of the Company at 20 Montchainin Road,

Wilmington, DE 19807, or such other address as may be given by the Company in

writing to the Executive.

              13.   Full and Complete Agreement; Amendment.  This Agreement and

the letter dated March 15, 1995 confirming the Executive's employment

constitute the full and complete understanding and agreement of the parties and

supersede all prior understandings and agreements.  This Agreement may be

modified only by a written instrument executed by both parties.

              14.   Nonassignability.  This Agreement and the rights and

benefits hereunder are personal to the Company and are not assignable or

transferrable, nor may the services to be performed hereunder be assigned by

the Company to any person, firm or corporation; provided, however, that this

Agreement and the rights and benefits hereunder may be assigned by the Company

to any corporation acquiring all or substantially all of the assets of the

Company or to any corporation into which the Company may be merged or

consolidated, and this Agreement and the rights and benefits hereunder will

automatically be deemed assigned to any such corporation.  The Executive's

rights and interest under this Agreement may not be assigned, pledged or

encumbered by Executive.  The provisions of this Agreement shall enure to the

benefit of Executive's heirs, executors, administrators and successors in

interest.

              15.   Construction.  This Agreement shall be construed under the

laws of the State of Delaware.

              16.   Execution in Counterparts.  This Agreement may be executed

simultaneously in one or more counterparts, each of which shall be deemed an

original, but all of which shall constitute one and the same instrument.

<PAGE>   13
                                                                              13

              17.   Titles and Headings.  Titles and headings to Sections

herein are for purposes of reference only, and shall in no way limit, define or

otherwise affect the meaning or interpretation of any of the provisions of this

Agreement.

              IN WITNESS WHEREOF, the parties hereto have duly executed this

Agreement as of the date first set forth above.



                                  THE COLUMBIA GAS SYSTEM, INC.
                                  
(Corporate Seal)                  
                                  
                                  
                                  
ATTEST:                           By:       /s/ Wilson K. Cadman       
                                        -------------------------------
                                  
                                               Chairman of the Compensation
                                               Committee
                                  
  /s/ Teji S. Bindra              
- -----------------------           
Assistant Secretary               
                                  
                                           /s/ Oliver G. Richard, III  
                                        -------------------------------
                                               Oliver G. Richard, III

<PAGE>   1
                                                                      Exhibit 11



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



<TABLE>
<CAPTION>
                                                                               Three Months                  Twelve Months
                                                                                  Ended                          Ended
                                                                                 March 31,                      March 31,   
                                                                            --------------------          -------------------
                                                                             1995          1994            1995          1994 
                                                                            ------        ------          ------        ------
<S>                                                                        <C>           <C>             <C>           <C>
Computation for Statements of Consolidated
- ------------------------------------------
Income ($ in millions)
- ----------------------

Income before cumulative effect of
  accounting change . . . . . . . . . . . . . . . . . . . . . . . .         128.8         140.2           234.8         152.6
Cumulative effect of change
  in accounting for postemployment benefits . . . . . . . . . . . .             -          (5.6)              -          (5.6)
                                                                                                                              
- ------------------------------------------------------------------------------------------------------------------------------

Net Income  . . . . . . . . . . . . . . . . . . . . . . . . . . . .         128.8         134.6           234.8         147.0
                                                                                                                              
- ------------------------------------------------------------------------------------------------------------------------------
Earnings (loss) per share of common stock
 (based on average shares outstanding) ($)
Before cumulative effect of
  accounting change . . . . . . . . . . . . . . . . . . . . . . . .          2.55          2.77            4.64          3.02
Cumulative effect of accounting change  . . . . . . . . . . . . . .             -         (0.11)              -         (0.11)
                                                                                                                              
- ------------------------------------------------------------------------------------------------------------------------------
Earnings on common stock  . . . . . . . . . . . . . . . . . . . . .          2.55          2.66            4.64          2.91

=============================================================================================================================
- -----------------------------------------------------------------------------------------------------------------------------
Additional computation of average common
 shares outstanding (thousands) (NOTE)                                                                                       
- -----------------------------------------------------------------------------------------------------------------------------
Average shares of common stock outstanding  . . . . . . . . . . . .        50,563        50,559          50,561        50,559
Incremental common shares applicable to
 common stock based on the common stock
 daily average market price:
  Applicable to contingent stock awards . . . . . . . . . . . . . .             -             4               2             4
                                                                                                                             
- -----------------------------------------------------------------------------------------------------------------------------
Average common shares as adjusted . . . . . . . . . . . . . . . . .        50,563        50,563          50,563        50,563

=============================================================================================================================
Average shares of common stock outstanding  . . . . . . . . . . . .        50,563        50,559          50,561        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               2             4
                                                                                                                             
- -----------------------------------------------------------------------------------------------------------------------------
Average common shares assuming full dilution  . . . . . . . . . . .        50,563        50,563          50,563        50,563
Earnings per share of common stock
 as adjusted:
Before cumulative effect of
  accounting change . . . . . . . . . . . . . . . . . . . . . . . .          2.55          2.77            4.64          3.02
Cumulative effect of accounting change  . . . . . . . . . . . . . .             -         (0.11)              -         (0.11)

- -----------------------------------------------------------------------------------------------------------------------------
Average common shares as adjusted ($) . . . . . . . . . . . . . . .          2.55          2.66            4.64          2.91
=============================================================================================================================

Earnings per common shares assuming full
 dilution:
Before cumulative effect of
  accounting change . . . . . . . . . . . . . . . . . . . . . . . .          2.55          2.77            4.64          3.02
Cumulative effect of accounting change  . . . . . . . . . . . . . .             -         (0.11)              -         (0.11)
- -----------------------------------------------------------------------------------------------------------------------------
Average common shares assuming full dilution ($)  . . . . . . . . .          2.55          2.66            4.64          2.91
=============================================================================================================================
</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 and Preferred Stock Dividends
                                ($ in millions)


<TABLE>
<CAPTION>
                                                                                         Twelve Months               
                                                                                         Ended March 31,             
                                                                                      -----------------------        
                                                                                       1995            1994          
                                                                                     -------         --------        
<S>                                                                                    <C>            <C>            
Consolidated Income (Loss) from Continuing Operations                                                                
 before Income Taxes and Cumulative Effect                                                                           
 of Accounting Change   . . . . . . . . . . . . . . . . . . . . . . . . . . . .        234.8          295.8          
                                                                                                                     
Adjustments:                                                                                                         
  Interest during construction  . . . . . . . . . . . . . . . . . . . . . . . .           -               -          
  Distributed (Undistributed) equity income . . . . . . . . . . . . . . . . . .         (6.8)          (0.5)         
  Fixed charges . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .         37.1           79.8          
                                                                                     ---------     ---------         
    Earnings Available  . . . . . . . . . . . . . . . . . . . . . . . . . . . .        265.1          375.1          
                                                                                     ---------     ---------         
                                                                                                                     
Fixed Charges:                                                                                                       
  Interest on long-term and short-term debt . . . . . . . . . . . . . . . . . .          0.2            2.3          
  Other interest  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .         36.9           77.5          
                                                                                     ---------     ---------         
    Total Fixed Charges before Adjustments *, **  . . . . . . . . . . . . . . .         37.1           79.8          
                                                                                     ---------     ---------         
                                                                                                                     
Adjustments:                                                                                                         
  Gain/(Loss) on reacquired debt  . . . . . . . . . . . . . . . . . . . . . . .           -               -          
                                                                                    ---------      ---------         
    Total Fixed Charges . . . . . . . . . . . . . . . . . . . . . . . . . . . .         37.1           79.8          
                                                                                     ---------     ---------         
                                                                                                                     
                                                                                                                     
Ratio of Earnings Before Taxes to Fixed Charges . . . . . . . . . . . . . . . .         7.14           4.70          
                                                                                     =========     =========         
</TABLE> 

<TABLE>  
<CAPTION>
                                                                                              Twelve Months             
                                                                                            Ended December 31,          
                                                                                  ------------------------------------
                                                                                    1994          1993          1992    
                                                                                  --------      --------      --------  
<S>                                                                                <C>           <C>           <C>      
Consolidated Income (Loss) from Continuing Operations                                                                   
 before Income Taxes and Cumulative Effect                                                                              
 of Accounting Change   . . . . . . . . . . . . . . . . . . . . . . . . . . . .    246.2         288.1         161.4    
                                                                                                                        
Adjustments:                                                                                                            
  Interest during construction  . . . . . . . . . . . . . . . . . . . . . . . .        -             -             -    
  Distributed (Undistributed) equity income . . . . . . . . . . . . . . . . . .     (0.9)         (0.1)         (0.1)   
  Fixed charges . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     14.8         101.5          13.7    
                                                                                 --------     ---------     ---------   
    Earnings Available  . . . . . . . . . . . . . . . . . . . . . . . . . . . .    260.1         389.5         175.0    
                                                                                 --------     ---------     ---------   
                                                                                                                        
Fixed Charges:                                                                                                          
  Interest on long-term and short-term debt . . . . . . . . . . . . . . . . . .      0.8           3.1           4.9    
  Other interest  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     14.0          98.4           8.8    
                                                                                 --------     ---------     ---------   
    Total Fixed Charges before Adjustments *, **  . . . . . . . . . . . . . . .     14.8         101.5          13.7    
                                                                                 --------     ---------     ---------   
                                                                                                                        
Adjustments:                                                                                                            
  Gain/(Loss) on reacquired debt  . . . . . . . . . . . . . . . . . . . . . . .        -             -             -    
                                                                                 --------      --------     ---------   
    Total Fixed Charges . . . . . . . . . . . . . . . . . . . . . . . . . . . .     14.8         101.5          13.7    
                                                                                 --------      --------     ---------   
                                                                                                                        
                                                                                                                        
Ratio of Earnings Before Taxes to Fixed Charges . . . . . . . . . . . . . . . .    17.57          3.84         12.77    
                                                                                 ========      ========     =========   
</TABLE> 

<TABLE>  
<CAPTION>
                                                                                           Twelve Months
                                                                                         Ended December 31,           
                                                                                       ---------------------
                                                                                         1991           1990
                                                                                       --------         ----
<S>                                                                                  <C>              <C>
Consolidated Income (Loss) from Continuing Operations                               
 before Income Taxes and Cumulative Effect                                          
 of Accounting Change   . . . . . . . . . . . . . . . . . . . . . . . . . . . .      (1,205.8)        162.6
                                                                                    
Adjustments:                                                                        
  Interest during construction  . . . . . . . . . . . . . . . . . . . . . . . .          (3.4)        (10.0)
  Distributed (Undistributed) equity income . . . . . . . . . . . . . . . . . .          (2.4)          2.9
  Fixed charges . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .         139.9         182.5 
                                                                                     ---------     ---------
    Earnings Available  . . . . . . . . . . . . . . . . . . . . . . . . . . . .      (1,071.7)        338.0 
                                                                                     ---------     ---------
                                                                                    
Fixed Charges:                                                                      
  Interest on long-term and short-term debt . . . . . . . . . . . . . . . . . .         112.4         170.6
  Other interest  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .          27.6          10.5 
                                                                                     ---------     ---------
    Total Fixed Charges before Adjustments *, **  . . . . . . . . . . . . . . .         140.0         181.1 
                                                                                     ---------     ---------
                                                                                    
Adjustments:                                                                        
  Gain/(Loss) on reacquired debt  . . . . . . . . . . . . . . . . . . . . . . .          (0.1)          1.4 
                                                                                     ---------     ---------
    Total Fixed Charges . . . . . . . . . . . . . . . . . . . . . . . . . . . .         139.9         182.5 
                                                                                     ---------     ---------
                                                                                    
                                                                                    
Ratio of Earnings Before Taxes to Fixed Charges . . . . . . . . . . . . . . . .         N/A(a)         1.85 
                                                                                     =========     =========
</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 March 31, 1995, $177 million
          interest expense not recorded in the twelve months ended March 31,
          1994 and $202 million, $174 million, $204 million and $86 million of
          interest expense not recorded for 1994, 1993, 1992 and 1991.
          Reference is made to the Statements of Consolidated Income for the
          quarterly period ended March 31, 1995, as reported in Form 10-Q


**        This amount excludes $8.6 million of interest expense not recorded
          with respect to the registrant's guarantee of LESOP Trust's
          debentures for each of the twelve months ended March 31, 1995 and
          March 31, 1994. Also excluded are $8.6 million of interest expense
          not recorded with respect to the registrant's guarantee of LESOP
          Trust's debentures for each of the twelve months ended December 31,
          1994, 1993, 1992, and 1991, 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, 1990.  See Note 9
          of Notes to Consolidated Financial Statements of the Corporation's
          Annual Report to Shareholders.

<TABLE> <S> <C>

<ARTICLE> UT
<CIK> 0000022099
<NAME> THE COLUMBIA GAS SYSTEM, INC. AND SUBSIDIARIES
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          DEC-31-1994
<PERIOD-START>                              JAN-1-1995
<PERIOD-END>                               MAR-31-1995
<BOOK-VALUE>                                  PER-BOOK
<TOTAL-NET-UTILITY-PLANT>                    3,446,800
<OTHER-PROPERTY-AND-INVEST>                    909,200
<TOTAL-CURRENT-ASSETS>                       2,753,100
<TOTAL-DEFERRED-CHARGES>                       287,900
<OTHER-ASSETS>                                       0
<TOTAL-ASSETS>                               7,397,000
<COMMON>                                       505,600
<CAPITAL-SURPLUS-PAID-IN>                      601,900
<RETAINED-EARNINGS>                            559,300
<TOTAL-COMMON-STOCKHOLDERS-EQ>               1,596,800
                                0
                                          0
<LONG-TERM-DEBT-NET>                             4,100
<SHORT-TERM-NOTES>                                   0
<LONG-TERM-NOTES-PAYABLE>                            0
<COMMERCIAL-PAPER-OBLIGATIONS>                       0
<LONG-TERM-DEBT-CURRENT-PORT>                        0
                            0
<CAPITAL-LEASE-OBLIGATIONS>                          0
<LEASES-CURRENT>                                     0
<OTHER-ITEMS-CAPITAL-AND-LIAB>               5,796,100
<TOT-CAPITALIZATION-AND-LIAB>                7,397,000
<GROSS-OPERATING-REVENUE>                    1,051,900
<INCOME-TAX-EXPENSE>                            82,300
<OTHER-OPERATING-EXPENSES>                     852,000
<TOTAL-OPERATING-EXPENSES>                     852,000
<OPERATING-INCOME-LOSS>                        199,900
<OTHER-INCOME-NET>                              16,700
<INCOME-BEFORE-INTEREST-EXPEN>                 216,600
<TOTAL-INTEREST-EXPENSE>                         5,500
<NET-INCOME>                                   128,800
                          0
<EARNINGS-AVAILABLE-FOR-COMM>                  128,800
<COMMON-STOCK-DIVIDENDS>                             0
<TOTAL-INTEREST-ON-BONDS>                            0
<CASH-FLOW-OPERATIONS>                               0
<EPS-PRIMARY>                                     2.55
<EPS-DILUTED>                                     2.55
        

</TABLE>


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