EASTERN ENTERPRISES
10-K, 1999-03-05
NATURAL GAS DISTRIBUTION
Previous: SUPER 8 MOTELS LTD, 8-K, 1999-03-05
Next: VENUS EXPLORATION INC, S-3, 1999-03-05



<PAGE>
================================================================================
                                UNITED STATES
                      SECURITIES AND EXCHANGE COMMISSION
                            WASHINGTON, D.C. 20549
                                  FORM 10-K

                ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(D)
                    OF THE SECURITIES EXCHANGE ACT OF 1934

                 FOR THE FISCAL YEAR ENDED DECEMBER 31, 1998

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

                        COMMISSION FILE NUMBER 1-2297
                             EASTERN ENTERPRISES

                9 Riverside Road, Weston, Massachusetts 02493
                                (781) 647-2300
         MASSACHUSETTS                                      04-1270730
    (State of organization)                              (I.R.S. Employer
                                                         Identification No.)
                               ----------------

         Securities registered pursuant to Section 12(b) of the Act:

                                                       NAME OF EACH EXCHANGE
            TITLE OF EACH CLASS                         ON WHICH REGISTERED

Common Stock, par value $1.00 per share                 New York Stock Exchange
Common Stock Purchase Rights, no par value              Boston Stock Exchange
                                                        Pacific Stock Exchange

       Securities registered pursuant to Section 12(g) of the Act: None

    The registrant (1) has filed all reports required to be filed by Section
13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12
months (or for such shorter period that the registrant was required to file
such reports), and (2) has been subject to such filing requirements for the
past 90 days.

    Disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is
not contained herein, and will not be contained, to the best of registrant's
knowledge, in definitive proxy or information statements incorporated by
reference in Part III of this Form 10-K or any amendments to this Form 10-K.

    The aggregate market value of the voting stock held by non-affiliates of
the registrant was approximately $901 million as of March 3, 1999.

    There were 22,603,213 shares of Common Stock, par value $1.00 per share,
outstanding as of March 3, 1999.

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

                     DOCUMENTS INCORPORATED BY REFERENCE

    Portions of the annual report to shareholders for the year ended December
31, 1998 are incorporated by reference into Part II of this Report.

    Portions of the Registrant's 1999 definitive Proxy Statement for the
Annual Meeting of Shareholders to be held April 28, 1999 are incorporated by
reference into Part III of this Report.

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

    Exhibits to Form 10-K and Financial Statement Schedules have been included
only in copies of the Form 10-K filed with the Securities and Exchange
Commission.
================================================================================
<PAGE>

                             EASTERN ENTERPRISES

                          ANNUAL REPORT ON FORM 10-K
                 FOR THE FISCAL YEAR ENDED DECEMBER 31, 1998
                              TABLE OF CONTENTS

                                                                        PAGE NO.
PART I

  Item 1.     Business                                                  10-K/1
                Natural Gas Distribution                                10-K/1
                Marine Transportation                                   10-K/6
                General                                                 10-K/8

  Item 2.     Properties                                                10-K/8

  Item 3.     Legal Proceedings                                         10-K/8

  Item 4.     Submission of Matters to a Vote of Security Holders       10-K/8

PART II

  Item 5.     Market For Registrant's Common Equity and Related 
                Stockholder Matters                                     10-K/9

  Item 6.     Selected Financial Data                                   10-K/9

  Item 7.     Management's Discussion and Analysis of Financial
                Condition and Results of Operations                     10-K/9

  Item 8.     Financial Statements and Supplementary Data               10-K/15

  Item 9.     Changes in and Disagreements with Accountants on 
                Accounting and Financial Disclosure                     10-K/36

PART III

  Item 10.    Directors and Executive Officers of the Registrant        10-K/36

  Item 11.    Executive Compensation                                    10-K/36

  Item 12.    Security Ownership of Certain Beneficial Owners and
                Management                                              10-K/36

  Item 13.    Certain Relationships and Related Transactions            10-K/36

PART IV

  Item 14.    Exhibits, Financial Statement Schedules, and Reports 
                on Form 8-K                                             10-K/36
<PAGE>

                                    PART I

ITEM 1.  BUSINESS

1(a) GENERAL
    Eastern Enterprises ("Eastern") is an unincorporated voluntary association
(commonly referred to as a "Massachusetts business trust") established and
existing under a Declaration of Trust dated July 18, 1929, as from time to
time amended.

    Eastern's principal subsidiaries are Boston Gas Company ("Boston Gas"),
Essex Gas Company ("Essex Gas") and Midland Enterprises Inc. ("Midland").
Boston Gas and Essex Gas are regulated utilities that distribute natural gas
in and around Boston, Massachusetts. Midland is engaged in barge
transportation, principally on the Ohio and Mississippi river systems. Other
subsidiaries include ServicEdge Partners, Inc. ("ServicEdge") and AMR Data
Corporation ("AMR Data"). ServicEdge offers heating, ventilation and air
conditioning equipment installation and services to customers in eastern
Massachusetts. AMR Data provides customized metering equipment and services
primarily to municipal utilities in the Northeast.

    On September 30, 1998, Eastern completed the acquisition of Essex Gas by
exchanging 2.0 million shares of Eastern common stock for all of the common
stock of Essex Gas. The transaction was accounted for as a pooling of
interests, as described in Note 2 of Notes to Financial Statements. Such
information is incorporated herein by reference.

    In October 1998 Eastern signed a definitive agreement to acquire Colonial
Gas Company ("Colonial Gas") for a combination of stock and cash, as described
in Note 3. Formed in 1849, Colonial Gas distributes natural gas to
approximately 155,000 residential and commercial customers in 24 Massachusetts
communities located northwest of Boston and on Cape Cod. Colonial Gas also
owns and operates Transgas, Inc., the nation's largest over-the-road
transporter of liquefied natural gas ("LNG"). The acquisition of Colonial Gas
was approved by shareholders of both companies on February 10, 1999. The
merger is expected to close by mid-year, subject to the receipt of
satisfactory regulatory approvals.

    Eastern provides management and staff services to its operating
subsidiaries. Boston Gas, Essex Gas and Midland are financed primarily through
their own internally generated funds and the issuance of their own funded
debt, which is not guaranteed by Eastern. The debt instruments relating to
Boston Gas, Essex Gas and Midland borrowings generally contain restrictive
covenants, including restrictions on the payment of dividends to Eastern. In
the opinion of management, none of these restrictions has any material impact
upon the operations of Eastern and its subsidiaries.

    The information in this Form 10-K should be read in conjunction with the
"Forward-Looking Information" in Item 7, Management's Discussion and Analysis
of Financial Condition and Results of Operations.

1(b)  FINANCIAL INFORMATION ABOUT INDUSTRY SEGMENTS
    Information with respect to this item may be found in Note 4.

1(c)  DESCRIPTION OF BUSINESS

                           NATURAL GAS DISTRIBUTION

    Eastern's natural gas distribution segment ("LDC segment") is comprised of
Boston Gas and Essex Gas, which together are engaged in the transportation and
sale of natural gas to approximately 580,000 residential, commercial, and
industrial customers in Boston and 90 other communities in eastern and central
Massachusetts. The LDC segment also sells natural gas for resale in
Massachusetts and other states. Boston Gas serves over 535,000 customers and
is the largest natural gas distribution company in New England. Boston Gas has
been in business for 176 years and is the second oldest gas company in the
United States. Since 1929, all of the common stock of Boston Gas has been
owned by Eastern. As described above, Essex Gas was acquired by Eastern in
September 1998. Essex Gas serves approximately 44,000 customers. For
definitions of unfamiliar terms, see the Glossary on page 5 of the Form 10-K.

    The LDC segment provides local transportation services and gas supply for
all customer classes. The LDC segment's services are available on a firm and
non-firm basis. Firm transportation services and sales are provided under rate
tariffs and/or contracts filed with the Massachusetts Department of
Telecommunications and Energy ("DTE"; formerly the Department of Public
Utilities), that typically obligate the LDC segment to provide service without
interruption throughout the year. Non-firm transportation services and sales
are generally provided to large commercial/industrial customers who can use
gas or another energy source interchangeably. Non-firm services are provided
through individually negotiated contracts and, in most cases, the price
charged takes into account the price of the customer's alternative fuel.

                                     10-K/1
<PAGE>

    The LDC segment offers unbundled services to all commercial/industrial
users, who are allowed to purchase local transportation from the LDC segment
separately from the purchase of gas supply, which the customer may buy from
third party suppliers. The LDC segment views these third party suppliers as
partners in marketing gas and increasing throughput and expects to work
closely with them to facilitate the unbundling process and ensure a smooth
transition, especially in the tracking and processing of transactions. The LDC
segment has also implemented a program to educate commercial/industrial
customers about the opportunity to purchase gas from third-party suppliers,
while still relying on the utility for delivery. As of December 31, 1998, the
LDC segment had approximately 4,400 firm transportation customers. The chart
below reflects the migration of customers to transportation-only service.
Service to all residential customers currently is on a bundled basis. While
the migration of customers from bundled sales to transportation-only service
will lower the LDC segment's revenues, it has no impact on its operating
earnings. The LDC segment earns all of its margins on the local distribution
of gas and none on the resale of the commodity itself.

(Bar Chart)
                                FIRM THROUGHPUT
                                    (IN BCF)

                                  BUNDLED    TRANSPORTATION-
                                   SALES          ONLY
                                   -----          ----

                    1994           87.30         13.80
                    1995           83.10         16.90
                    1996           82.30         42.10
                    1997           78.70         47.00
                    1998           68.40         44.60

(Bar Chart)
                              BOSTON AREA WEATHER
                            (% VARIANCE FROM NORMAL)

                    1994    1995     1996    1997     1998
                    ----    ----     ----    ----     ----
                    1.00%   1.00%    5.00%   3.00%   -9.00%

MARKETS AND COMPETITION
    The LDC segment competes with other fuel distributors, particularly oil
dealers, throughout its service territory.

GAS THROUGHPUT
    The following table provides information about the LDC segment's
throughput during the three years 1996-1998, as measured in billions of cubic
feet of natural gas at 1,000 Btu per cubic foot ("Bcf"). The reduction in
throughput from 1997 to 1998 primarily reflects the warmer weather in 1998, as
shown in the chart above.

                                                Years Ended December 31,
                                          1998            1997            1996
                                          ----            ----            ----
Residential                               41.3            45.4            46.5
Commercial/Industrial                     30.2            38.5            42.4
Off-system sales                          12.7             7.4            12.2
                                         -----           -----           -----
  Total sales                             84.2            91.3           101.1
Transportation of customer-owned gas      65.6            80.9            61.6
Less: Off-system sales                   (12.7)           (7.4)          (12.2)
                                         -----           -----           -----
  Total throughput                       137.1           164.8           150.5
                                         =====           =====           =====
Firm throughput                          113.0           125.7           124.5
                                         =====           =====           =====

    The table above excludes the cumulative effect of adopting the accrual
method of revenue recognition, as discussed in Note 13. The one-time effect of
this change increased residential, commercial/industrial and transportation
throughput in 1998 by 3.3 Bcf, 1.4 Bcf and 0.4 Bcf, respectively.

    Residential customers comprise 92% of the LDC segment's customer base,
while commercial/industrial establishments account for the remaining 8%.
Volumetrically, residential customers account for 30% of total throughput and
37% of firm throughput, while commercial/industrial customers account for 70%
of total throughput and 63% of firm throughput. In 1998, approximately 68% of
the commercial/industrial customers' total throughput was local
transportation-only service. No customer, or group of customers under common
control, accounted for more than 2% of total firm revenues in 1998. Firm
throughput for Boston Edison accounted for 40% of the total transportation of
customer-owned gas.

                                     10-K/2
<PAGE>

GAS SUPPLY
    The following table provides information about the LDC segment's sources
of supply during 1996-1998 in Bcf:

                                                Years Ended December 31,
                                          1998            1997            1996
                                          ----            ----            ----
Natural gas purchases                     88.4            92.9            99.2
LNG purchases                              0.6             1.6             3.5
                                          ----            ----           -----
  Total purchases                         89.0            94.5           102.7
Change in storage gas                     (1.1)            3.2            (2.3)
Company use, unbilled and other           (3.7)           (6.4)             .7
                                          ----            ----           -----
  Total sales                             84.2            91.3           101.1
                                          ====            ====           =====

    Year to year variations in storage gas and unbilled gas reflect variations
in end-of-year customer requirements, due principally to weather. Given the
ready availability of supply during 1998, the LDC segment purchased
approximately two-thirds of its peak pipeline supplies under short-term and
spot contracts. The balance of peak day pipeline requirements is purchased
directly from domestic and Canadian producers and marketers pursuant to long-
term contracts which have been reviewed and approved by the DTE or by the
Federal Energy Regulatory Commission ("FERC").

    Pipeline supplies are transported on interstate pipeline systems to the
LDC segment's service territory pursuant to long-term contracts. FERC-approved
tariffs provide for fixed demand charges for the firm capacity rights under
these contracts. The daily and annual capacity and the contract expiration
dates of the interstate pipeline companies that provide firm transportation
service to the LDC segment's service territory, are as follows:

                                             Capacity (in Bcf)
                                           -----------------------   Expiration
Pipeline                                   Daily        Annual          Dates
- --------                                   -----        ------          -----
Algonquin Gas Transmission Company
  ("Algonquin")                            0.28           87.4        1999-2012
Tennessee Gas Pipeline Company
  ("Tennessee")                            0.21           77.3        2000-2012
                                           ----          -----
                                           0.49          164.7
                                           ====          =====

    In addition, the LDC segment has firm capacity contracts on interstate
pipelines upstream of the Algonquin and Tennessee pipelines to transport
natural gas purchased by the LDC segment from producing regions to the
Algonquin and Tennessee pipelines. The expiration dates for these contracts
are similar to those included in the above table.

    The LDC segment has contracted with pipeline companies and others for the
storage of natural gas in underground storage fields located in Pennsylvania,
New York, Maryland and West Virginia. These contracts provide for storage
capacity of 18.5 Bcf and peak day withdrawal capacity of 0.17 Bcf. The LDC
segment utilizes its existing capacity contracts to transport gas from the
storage fields to its service territory. Supplemental supplies of LNG and
propane are purchased and produced from foreign and domestic sources.

    Peak day throughput was 0.70 Bcf, 0.71 Bcf, and 0.74 Bcf in 1998, 1997,
and 1996, respectively. The LDC segment provides for peak period demand
through a least-cost portfolio of pipeline, storage and supplemental supplies.

    The LDC segment considers its annual and peak day sendout capacity, based
on its total supply resources, to be adequate to meet the requirements of its
firm customers.

REGULATION
    The LDC segment's operations are subject to Massachusetts statutes
applicable to regulated gas utilities. Rates, gas purchases, pipeline safety
regulations, issuances of securities and affiliated party transactions are
regulated by the DTE. Rates for firm transportation and sales provided by the
LDC segment are subject to approval by, and are on file with, the DTE. In
addition, the LDC segment has a cost of gas adjustment clause ("CGAC") which
allows for the adjustment of billing rates for firm gas sales to enable it to
recover the actual cost of gas delivered to firm customers, including the
demand charges for capacity on the interstate pipeline system and certain
other charges.

    Boston Gas' rates for local transportation service are governed by a five-
year performance-based rate plan approved by the DTE in 1996 in its last rate
proceeding in D.P.U. 96-50. Under this plan, Boston Gas' local transportation
rates are recalculated annually to reflect inflation for the previous 12
months, minus a productivity factor of 1.5 percent. The plan also provides
for penalties if Boston Gas fails to meet specified service quality measures,
with a maximum potential exposure of $4.9 million. Rates are capped such that
25% of earnings in

                                     10-K/3
<PAGE>

excess of a 15% return on ending equity are to be passed back to ratepayers.
Similarly, ratepayers would absorb 25% of any shortfall below a 7% return on
ending equity. The final year of the plan ends on October 31, 2002. Boston Gas
has appealed the DTE's order in D.P.U. 96-50 to the Massachusetts Supreme
Judicial Court. Because of the low current rate of inflation, the calculation
for 1998 resulted in a minor rate reduction of approximately $100,000. Boston
Gas continues to recover its gas costs under its CGAC.

    Essex Gas' rates for local transportation service are governed by a ten-
year rate plan approved by the DTE in conjunction with its approval of
Eastern's acquisition of Essex Gas. The plan immediately reduced rates for
Essex Gas customers by 5% reflecting expected gas supply cost savings passed
back through the CGAC. The plan freezes base rates, which were set in a
December 1996 rate order, through 2008. The freeze on base rates is subject to
adjustment only to take into account certain exogenous factors, such as
changes in tax laws, accounting changes, or regulatory, judicial or
legislative changes. All of Essex Gas' administrative, operations and
maintenance functions have been integrated with those of Boston Gas.

    In July 1997, the DTE directed all ten investor-owned gas distribution
companies ("gas utilities") in Massachusetts to undertake a collaborative
process with other stakeholders, including third party suppliers, customers
and others, to develop common principles under which comprehensive gas service
unbundling might proceed. A settlement on model terms and conditions for
unbundled transportation service jointly agreed upon by the gas utilities and
the stakeholders was approved by the DTE on November 30, 1998. Further, on
February 1, 1999, the DTE ordered that for a five-year transition period,
Massachusetts gas utility contractual commitments for upstream capacity will
be assigned on a mandatory, pro rata basis to marketers selling gas to each
gas utility's customers. The mandatory assignment method assures that the
costs of upstream capacity purchased by a gas utility to serve firm customers
will not be absorbed as stranded costs by the gas utility or its remaining
bundled customers during the five-year transition period. Under the DTE's
order, during the transition period the gas utilities will retain primary
responsibility for upstream capacity planning and procurement to support
customer requirements and growth. In year three of the transition period, the
DTE intends to evaluate the extent to which the upstream capacity market for
Massachusetts is workably competitive and shorten or lengthen the transition
period accordingly. While the DTE's order assures the recoverability of
stranded costs for capacity throughout the transition period, there can be no
assurance about the recoverability of subsequent potential stranded costs
until the DTE has addressed the assignment of capacity after the transition
period. The restructuring collaborative is also examining how to extend
unbundled transportation service to residential customers.

    Eastern was granted an exemption under the Public Utility Holding Company
Act of 1935 under Section 3(a)(1) thereof, pursuant to orders of the
Securities and Exchange Commission ("SEC") dated February 28, 1955, as amended
by orders dated November 3, 1967 and August 28, 1975. Eastern's exemption was
confirmed pursuant to an order of the SEC dated September 30, 1998, in
conjunction with the Essex Gas acquisition.

SEASONALITY AND WORKING CAPITAL
    The LDC segment's revenues, earnings and cash flows are highly seasonal as
the demand for most of its distribution sales and servicess is for space
heating and, therefore, is directly related to variations in temperature
conditions. The majority of the LDC segment's earnings is generated in the
first quarter, with a seasonal loss occurring in the third quarter. Since the
bulk of its revenues is billed in the November through April heating season,
significant cash flows are generated from late winter to early summer. In
addition, while the LDC segment pays pipeline demand charges over the entire
year, these charges are billed to customers over the heating season. The lag
between payment and billing of demand charges, along with other costs of gas
distributed but unbilled, is reflected as deferred gas costs and is financed
through short-term borrowings. Short-term borrowings are also required from
time to time to finance normal business operations. As a result of these
factors, short-term borrowings are generally highest during the late fall and
early winter.

ENVIRONMENTAL MATTERS
    The LDC segment may have or share responsibility under applicable
environmental law for the remediation of certain former manufactured gas plant
sites. Information with respect to environmental matters may be found in Note
12. Such information is incorporated herein by reference.

EMPLOYEES
    As of December 31, 1998, the LDC segment had approximately 1,400
employees, 73% of whom were organized in local unions. All of the collective
bargaining agreements expire in 1999.

PROPERTIES
    The LDC segment operates four LNG facilities in Dorchester, Salem, Lynn
and Haverhill, Massachusetts. These facilities enable the LDC segment to
purchase, and at one facility to liquefy LNG and store it for use in

                                     10-K/4
<PAGE>

periods of high demand. The LDC segment owns and operates such facilities in
Dorchester and Haverhill, Massachusetts. Boston Gas owns the real property
beneath the Salem and Lynn facilities and rented those plants under a lease/
financing arrangement. Boston Gas is currently litigating to enforce its
purchase rights under the lease. A stipulation with the lessor of the gas plants
that allowed Boston Gas to operate these facilities expired October 1, 1998.
Boston Gas remains in possession of the facilities pending the determination of
its purchase rights on appeal.

    On December 31, 1998, the LDC segment's distribution system included
approximately 6,700 miles of gas mains, 456,000 services and 583,000 active
customer meters. A majority of the gas mains consist of cast iron and bare
steel pipe, which requires ongoing maintenance and replacement.

    The LDC segment's mains and services generally are located on public ways
or private property not owned by it. The LDC segment's occupation of such
property generally is pursuant to easements, licenses, permits or grants of
location. Except as stated above, the principal items of property of the LDC
segment are owned in fee.

    In 1998, the LDC segment's capital expenditures were $66.2 million.
Capital expenditures were principally made for system replacement, system
expansion to meet customer demand and productivity enhancement initiatives.
The LDC segment plans to spend approximately $68 million for similar purposes
in 1999, with a slightly higher proportion for system expansion.

GLOSSARY -- NATURAL GAS DISTRIBUTION

BUNDLED SERVICE -- Two or more services tied together as a single product.
Services include gas sales, interstate transportation, local transportation,
balancing variations in customer usage, storage and peak shaving.

CAPACITY -- The capability of pipelines and supplemental facilities to deliver
and/or store gas.

COST OF GAS ADJUSTMENT CLAUSE ("CGAC") -- a rate mechanism that allows for the
adjustment of billing rates for firm sales that enable LDCs to recover the
actual cost of gas delivered to firm customers, including the demand charges
for capacity on the interstate pipeline system.

FIRM SERVICE -- Sales and/or transportation service provided without
interruption throughout the year. Uninterrupted seasonal services are also
available for less than 365 days. Firm services are provided either under
filed rate tariffs or through individually negotiated contracts.

INTERSTATE TRANSPORTATION -- Transportation of gas by an interstate pipeline
to the service territory.

LDC SEGMENT -- Boston Gas and Essex Gas, together.

LIQUEFIED NATURAL GAS ("LNG") -- Natural gas is in liquid form at a
temperature near absolute zero. Liquefying natural gas reduces its volume by a
factor of 600, which facilitates the storage by LDCs of supplemental supplies
needed for peak shaving.

LOCAL DISTRIBUTION COMPANY ("LDC") -- A utility that owns and operates a gas
distribution system for the delivery of gas supplies from the service
territory to end-user facilities.

LOCAL TRANSPORTATION SERVICE -- Transportation of gas by an LDC from the
connection to the pipeline to the end user.

NON-FIRM SERVICE -- Sales and transportation service offered at a lower level
of reliability and cost. Under this service, an LDC can interrupt sales or
service to a customer on short notice, typically during the winter season.
Non-firm services are provided through individually negotiated contracts. In
most cases, the price charged takes into account the price of the customer's
energy alternative.

PEAK SHAVING -- In times of heavy consumption, supplementing available
pipeline gas with supplies from underground storage or LNG facilities or with
injections of propane.

PERFORMANCE-BASED REGULATORY PLAN -- An incentive ratemaking mechanism,
typically a price cap plan, where rates are adjusted annually pursuant to a
pre-determined formula tied to a measure of inflation, offset by an assumed
increase in productivity, subject to the achievement of service quality
measures. Rates may also reflect certain exogenous costs that may be incurred.

THROUGHPUT -- Gas volume delivered to customers through an LDC's gas
distribution system.

UNBUNDLED SERVICE -- Service that is offered and priced separately, e.g.,
segregating the cost of the gas commodity delivered to an LDC's service
territory from the cost of local transportation service. Other unbundled

                                     10-K/5
<PAGE>

services may involve daily or monthly balancing, back-up or stand-by services
and pooling. With unbundled services, customers can pick and choose among the
offered services.

                            MARINE TRANSPORTATION
    The marine transportation segment is comprised of Midland Enterprises
Inc. and its wholly-owned operating subsidiaries (together "Midland"), which
are engaged in the operation of a fleet of barges and towboats, principally on
the Ohio and Mississippi Rivers and their tributaries, the Gulf Intracoastal
Waterway and the Gulf of Mexico. Midland transports dry bulk commodities, a
major portion of which is coal. Midland also operates a boat and barge repair
facility, two coal dumping terminals, a phosphate rock and phosphate chemical
fertilizer terminal and provides refueling and barge fleeting services.

SALES
    Midland transported 59.9 million, 57.0 million, and 65.5 million tons in
1998, 1997 and 1996, respectively. Tonnage in 1998 grew 5% from 1997 as a
result of increased shipments by contract coal customers and new aggregate
business acquired in 1998, partly offset by lower grain and export coal
demand. Tonnage in 1997 declined 13% from 1996, primarily as a result of the
non-renewal of several multi-year contracts, unplanned plant outages for
several customer accounts and lower demand from export coal and grain markets.

    Ton miles are the product of tons and distance transported. The following
charts depict 1998 tonnage by commodity and ton miles of cargo transported for
the period 1994-1998:

(Pie Chart)
                           1998 TONNAGE BY COMMODITY

                        Coal                     31.30%
                        Grain                    63.50%
                        Other                     5.20%

(Bar Chart)
                             TON MILES BY COMMODITY
                                 (IN MILLIONS)

                             Coal          Grain         Other
                             ----          -----         -----
              1994          15.20%         4.40%         15.70%
              1995          15.20%         5.20%         16.40%
              1996          15.70%         4.80%         15.60%
              1997          13.60%         4.50%         15.00%
              1998          13.30%         3.70%         15.10%

    "Other" includes sand, stone, gravel, iron, scrap, steel, coke, phosphate,
other commodities and towing for others.

    In 1998, ton miles declined 3% primarily due to an 8% decline in the
average length of haul, which resulted principally from lower coal and grain
export tonnage. In 1997, ton miles declined 8% due to the lower tonnage, as
discussed above, partially offset by longer average hauls, particularly for
coal. In addition to changes in ton miles transported, Midland's revenues and
net earnings are affected by other factors such as competition, operating
conditions and the segment of the river system traveled. In 1997 and again in
1998, river navigation was significantly affected by adverse weather
conditions. In 1998, multiple tropical storms, flooding and lock delays
affected operations, while record flooding, ice and lock repairs slowed
production and reduced tonnage levels in 1997, as described further in the
"Competition" section.

    The following table summarizes Midland's backlog of transportation and
terminaling business under multi-year contracts:

                                                            December 31,
                                                           1998       1997
                                                          -----       -----
Tons (in millions)                                         128.4      123.2
Revenues (in millions)                                    $496.6     $412.1
Portions of revenue backlog not expected to
  be filled within the current year                          74%        66%

    The 1998 revenue backlog (which is based on contracts that extend beyond
December 31, 1999) is shown at prices in effect on December 31, 1998, which
are generally subject to certain cost escalation/de-escalation provisions.
Since services under many of the multi-year contracts are based on customer
requirements, Midland has estimated its backlog based on its forecast of the
anticipated requirements of these contract customers. The 4% increase in
tonnage backlog from 1997 mainly reflects new multi-year agreements, in
addition to extended terms on current multi-year contracts. Partially
offsetting these increases are elapsing terms of current multi-year contracts
as they draw closer to maturity, including those excluded from the calculation
as they enter their final

                                     10-K/6
<PAGE>

year. The 21% increase in revenue backlog exceeded the increase in the tonnage
backlog due to the mix change of the forecasted backlog tonnage as longer haul
commodities generally produce higher revenues on a tonnage basis. Electric
utilities, which traditionally have entered into multi-year transportation and
coal supply agreements, have begun to shorten the term of some agreements for a
variety of reasons such as Clean Air Act requirements and increasing competitive
pressures resulting from the ongoing deregulation of the electric power
industry. These factors have also led to changes in the sourcing of coal by
utilities, leading to changes in traffic patterns.

    The only significant raw material required by Midland is the diesel fuel
to operate its towboats. Diesel fuel is purchased from a variety of sources
and Midland regards the availability of diesel fuel as adequate for its
operations.

SEASONALITY
    Revenues during winter months tend to be lower than revenues for the
remainder of the year due to the freezing of some northern waterways,
increased coal consumption by electric utilities during the summer months and
the fall harvest of grain.

COMPETITION
    Midland's marine transportation business competes on the basis of price,
service and equipment quality and availability. Midland's primary competitors
include other barge lines and railroads. There are a number of companies
offering transportation services on the waterways served by Midland. Price
competition between barge lines intensifies as barge supply exceeds demand.
During the past few years, barge supply has increased as the industry has
built more barges than it has retired. Partially offsetting in 1998 were poor
operating conditions and lock delays which consumed barge days and absorbed some
of the additional capacity. In addition, the strength of the U.S. dollar and
weak foreign economies reduced demand for U.S. exports of coal and grain in 1998
and 1997. As a result of these factors and lower fuel costs in 1998, market
rates have fallen as competition has intensified.

    In 1998 the revenues from an operating subsidiary of Cinergy Corp. and the
combined revenues from two operating subsidiaries of The Southern Company
each accounted for more than 10% of Midland's consolidated revenues under
multi-year coal transportation agreements. In 1997 a subsidiary of Cinergy
Corp. accounted for approximately 10% of Midland's consolidated revenues. No
other customer, or group of customers under common control, accounted for more
than 10% of revenues in 1998, 1997 or 1996. On the basis of past experience
and its competitive position, Midland considers that the simultaneous loss of
several of its largest customers, while possible, is unlikely to happen.
Midland's multi-year transportation and terminaling contracts expire at
various dates from March 2000 through December 2007. During 1998,
approximately 48% of Midland's revenues resulted from multi-year contracts. A
substantial portion of the contracts provide for rate adjustments based on
changes in various costs, including diesel fuel costs, and, additionally,
contain "force majeure" clauses that excuse performance by the parties to the
contracts when performance is prevented by circumstances beyond their
reasonable control. Many of these contracts also have provisions for
termination for specified causes, such as material breach of contract,
environmental restrictions on the burning of coal, or loss by the customer of
an underlying commodity supply contract. Penalties for termination for such
causes are not generally specified. However, some contracts provide that in
the event of an uncured material breach by Midland that results in termination
of the contract, Midland would be responsible for reimbursing the customer for
the differential between the contract price and the cost of substituted
performance.

    Improvements in operating efficiencies have permitted barge operators to
maintain comparatively low rate structures. Consequently, the barge industry
has generally been able to retain its competitive position with alternate
methods, primarily railroads, for the transportation of bulk commodities,
particularly when the origin and destination of such movements are near or
contiguous to navigable waterways.

    Towboats, such as those operated by Midland, are capable of moving in one
tow (barge configuration) approximately 22,500 tons of cargo (equivalent to
225 one hundred-ton capacity railroad cars) on the Ohio River and upper
Mississippi River and approximately 60,000 tons (equivalent to 600 one
hundred-ton capacity railroad cars) on the lower Mississippi River, where
there are no locks to transit. Barge transportation costs per ton mile are
generally below those of railroads.

ENVIRONMENTAL MATTERS
    Midland is subject to the provisions of the Federal Water Pollution
Control Act, the Comprehensive Environmental Response, Compensation, and
Liability Act of 1980, the Superfund Amendment and Reauthorization Act, the
Resource Conservation and Recovery Act of 1976 and the Oil Pollution Act of
1990 which permit the Coast Guard and the Environmental Protection Agency to
assess penalties and clean-up costs for

                                     10-K/7
<PAGE>

oil, hazardous substances, and hazardous waste discharges. Midland is further
subject to comparable state environmental statutes in the states where it
operates. Some of these acts also allow third parties to seek damages for losses
caused by such discharges. Compliance with these acts has had no material effect
on Midland's capital expenditures, earnings, or competitive position, and no
such effect is currently anticipated.

PROPERTIES
    As of December 31, 1998, Midland's marine equipment consisted of 2,414 dry
cargo barges and 87 towboats. Approximately half of this equipment is either
mortgaged to secure Midland's equipment financing obligations or chartered
under long-term leases from third parties.

    In 1998, Midland's capital expenditures were $46.6 million. These
expenditures were made principally for the purchase of new barges and for
renewal of equipment. In 1999 Midland expects to spend approximately $42
million for capital equipment, primarily for the purchase of new barges.

EMPLOYEES
    As of December 31, 1998, Midland employed approximately 1,300 persons, of
whom approximately 29% are represented by labor unions. One of Midland's
collective bargaining agreements, covering approximately 100 employees,
expires in 1999.

                                   GENERAL
ENVIRONMENTAL MATTERS
    Certain information with respect to Eastern's compliance with federal and
state environmental statutes may be found in Item 1(c) under "Natural Gas
Distribution" and "Marine Transportation" and Note 12.

EMPLOYEES
    Eastern and its wholly-owned subsidiaries employed approximately 2,900
employees at December 31, 1998.

ITEM 2.  PROPERTIES
    Information with respect to this item may be found in Item 1(c) under
"Natural Gas Distribution" and "Marine Transportation." Such information is
incorporated herein by reference.

ITEM 3.  LEGAL PROCEEDINGS
    Information with respect to certain legal proceedings may be found in
Notes 12 and 14 and in Item 1(c) hereof under "Natural Gas Distribution" and
"Marine Transportation." Such information is incorporated herein by reference.

ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
    No matter was submitted to a vote of security holders in the fourth
quarter of 1998.

EXECUTIVE OFFICERS OF THE REGISTRANT
GENERAL
    The table below identifies the executive officers of Eastern, who are
appointed annually and serve at the pleasure of Eastern's Trustees.

<TABLE>
<CAPTION>
                                                                                                                      Office Held
      Name                                   Title                                                           Age         Since
      ----                                   -----                                                           ---         -----
<S>                              <C>                                                                         <C>          <C>

J. Atwood Ives                   Chairman and Chief Executive Officer                                         62          1991
Fred C. Raskin                   President and Chief Operating Officer                                        50          1998
J. Mark Cook                     Senior Vice President, President of Midland                                  55          1998
Walter J. Flaherty               Senior Vice President and Chief Financial Officer                            50          1992
L. William Law, Jr.              Senior Vice President, General Counsel and Secretary                         54          1995
Chester R. Messer                Senior Vice President, President of Boston Gas and Essex Gas                 57          1988
</TABLE>

BUSINESS EXPERIENCE
    J. Atwood Ives joined Eastern in 1991 as Chairman and Chief Executive
Officer. He has served as a Trustee of Eastern since 1989.

    Fred C. Raskin was Senior Vice President and President of Midland from
1991 until returning to Eastern in 1998 as President and Chief Operating
Officer. He has been an employee of Eastern or its subsidiaries since 1978.

                                     10-K/8
<PAGE>

    J. Mark Cook was elected Senior Vice President and President of Midland in
October 1998. He was President of Cyprus Foote Mineral Company from 1996 to
1998. He was Chairman and President of Cyprus Australia Coal Company from 1995
to 1996. He was Senior Vice President, Western Operations for Cyprus Amax Coal
Company from 1993 to 1994.

    Walter J. Flaherty was Senior Vice President - Administration of Boston
Gas from 1988 until joining Eastern in 1991 as its Senior Vice President and
Chief Administrative Officer. He has been an employee of Eastern or its
subsidiaries since 1971.

    L. William Law, Jr. has been General Counsel and Secretary of Eastern
since 1987. He has been an employee of Eastern or its subsidiaries since 1975.

    Chester R. Messer has been an employee of Boston Gas since 1963.

                                   PART II

ITEM 5.  MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS
    Eastern's common stock is traded on the New York, Boston and Pacific Stock
Exchanges (ticker symbol EFU). The approximate number of shareholders at
December 31, 1998 was 6,000.

    Information with respect to this item may be found in the sections
captioned "Dividends Declared Per Share" and "Stock Price Range" appearing on
the inside back cover of the annual report to shareholders for the year ended
December 31, 1998. Such information is incorporated herein by reference.

ITEM 6.  SELECTED FINANCIAL DATA
    Information with respect to this item may be found in the section
captioned "Six-Year Financial Review" appearing on page 28 of the annual report
to shareholders for the year ended December 31, 1998. Such information is
incorporated herein by reference.

ITEM 7.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS:
    The following commentary should be read in conjunction with the
Consolidated Financial Statements and accompanying Notes to Financial
Statements.

    Eastern's acquisition of Essex Gas on September 30, 1998 has been
accounted for as a pooling of interests, as discussed in Note 2 of Notes to
Financial Statements. Accordingly, Eastern's financial statements include
Essex Gas' financial information for all periods. Additionally, Boston Gas and
Essex Gas are combined and presented herein as natural gas distribution (LDC
segment). Midland Enterprises is reported as marine transportation. Other
services includes the results of ServicEdge and AMR Data.

    In June 1998 the U.S. Supreme Court held the Coal Industry Retiree Health
Benefit Act of 1992 ("Coal Act") to be unconstitutional as applied to Eastern.
As discussed in Note 14, the reversal of the Coal Act reserve resulted in an
extraordinary gain of $74.5 million pre-tax, $48.4 million net, or $2.13 per
share, in the second quarter of 1998.

    In October 1997 Eastern signed a definitive agreement to acquire Colonial
Gas, a Massachusetts gas distribution utility serving 155,000 customers
northwest of Boston and on Cape Cod. As discussed in Note 3, the agreement
provides for the merger of Colonial Gas into Eastern for $37.50 per share of
Colonial Gas stock, payable in Eastern common stock and $150.0 million in cash
which will be financed from currently available resources. The exchange ratio
for the stock portion of the consideration will be based upon Eastern's stock
closing price for a ten-day period prior to the closing, subject to a collar
mechanism. The transaction is expected to close in mid-1999, subject to
receipt of satisfactory regulatory approvals. The merger has been approved by
shareholders of both companies. The merger is expected to be tax-free to
Eastern.

1998 COMPARED TO 1997
    The Company reported net earnings of $106.0 million, or $4.67 per share,
in 1998, compared to net earnings of $55.9 million, or $2.49 per share, in
1997. (Per share figures are presented on a diluted basis, as described in
Note 1.) Excluding extraordinary items described in Notes 5 and 14, the
cumulative effect of an accounting change described in Note 13 and other
material nonrecurring items from each year's results, Eastern's earnings and
earnings per share declined 8% to $50.8 million, or 9% to $2.24 per share, in
1998 versus $55.4 million, or $2.47 per share, in 1997.

                                     10-K/9
<PAGE>

(In millions)                            1998          1997         Change
                                        -----        -------        ------
REVENUES
  Natural gas distribution              $667.1       $  754.5      (11.6)%
  Marine transportation                  261.1          269.2       (3.0)%
  Other services                           7.1              -         nm
                                        ------       -------- 
    Total                               $935.3       $1,023.7       (8.6)%
                                        ======       ========     

    The decrease in consolidated revenues from 1997 to 1998 primarily reflects
decreases for natural gas distribution, including the impact of warmer
weather, the migration from firm gas sales to transportation-only service and
lower gas costs, partially offset by sales to new customers.

(In millions)                            1998          1997         Change
                                         ----          ----         ------
OPERATING EARNINGS
  Natural gas distribution              $ 88.9        $ 87.8         1.3%
  Marine transportation                   26.6          34.6       (23.1)%
  Other services                          (9.0)         (1.5)         nm
  Headquarters                            (6.1)         (5.6)       (8.9)%
                                        ------        ------ 
    Total                               $100.4        $115.3       (12.9)%
                                        ======        ======  

    The decrease in consolidated operating earnings from 1997 to 1998
primarily reflects reduced volumes, lower rates and higher costs for marine
transportation and startup costs associated with ServicEdge.

NATURAL GAS DISTRIBUTION
    Revenues in 1998 decreased $87.4 million, or 11.6%, compared to 1997,
primarily reflecting warmer weather ($50 million), the migration of customers
from firm sales to transportation-only service ($22 million), lower gas costs
($17 million), and the absence of a 1997 nonrecurring increase in revenues ($9
million) related to a change in the recovery mechanism for the portion of bad
debts associated with gas costs. Growth in throughput was partially
offsetting. Weather for calendar 1998 was 9% warmer than normal and 13% warmer
than 1997. The revenue decrease associated with customer migration and lower
gas costs has no impact on operating earnings as the LDC segment earns all of
its margins on the local distribution of gas and none on the sale of the
commodity or the passthrough of gas costs.

    Operating earnings in 1998 increased $1.1 million, or 1.3%, as lower
operating costs ($9 million), throughput growth ($4 million), and modestly
higher average rates were mostly offset by the negative impact of warmer
weather ($16 million) and higher depreciation expense. The decrease in
operating costs primarily reflects weather-related reductions and continued
cost control measures, as well as the absence of a $9 million charge related
to Boston Gas' decision to exit the gas appliance service business in 1997.
The operating earnings impact of this latter charge was essentially offset by
the absence of the nonrecurring revenue increase related to the bad debt
recovery mechanism, as described above. The absence of a $2 million gain in
1997 on the settlement of pension obligations was offset by the impact of
conforming Essex Gas' historical periods with those of Eastern which
increased 1998 operating earnings by $2 million, reflecting the inclusion of
Essex Gas' operating earnings for December 1997 and the exclusion of its
operating loss for September 1998, as described in Note 2.

MARINE TRANSPORTATION
    Revenues in 1998 decreased $8.1 million, or 3.0%, reflecting lower ton
mile production and lower rates resulting from weaker market conditions. A
strong U.S. dollar and economic problems in Asia combined to significantly
reduce long haul export coal and grain demand, which in turn created excess
barge capacity and placed downward pressure on rates.

    Tonnage transported in 1998 increased 5% over 1997, while ton miles
declined 3% due to shorter average trip lengths, primarily reflecting the
reduced long-haul export tonnage. Total coal tonnage increased 8% with coal
tonnage shipped under multi-year contracts to utility customers increasing
12%. Coal ton miles declined 3%, however, due to the decline in long-haul
export coal shipments.

    For the second straight year, extreme adverse weather conditions
significantly increased operating costs and reduced productivity. While 1997
experienced significant spring flooding on the Ohio River, multiple tropical
storms and hurricanes along the Gulf Coast continually disrupted intra-coastal
and nearby inland operations in 1998. In addition, the Ohio River experienced
extended periods of low water conditions, resulting in prolonged lock delays
and mandated traffic restrictions. These operating difficulties disrupted
traffic patterns, lowered fleet productivity and materially increased
operating expenses. Lower fuel prices, which dropped 23% per gallon in 1998,
were partly offsetting. Reflecting these operating and market issues,
operating earnings declined $8.0 million, from 1997.

                                    10-K/10
<PAGE>

OTHER SERVICES
    Revenues of $7.1 million include $5.6 million from ServicEdge and $1.5
million from AMR Data, which commenced operations in 1998 and 1997,
respectively. Their operating loss of $9.0 million primarily reflects costs
associated with starting these new businesses, principally ServicEdge.

OTHER
    The $2.4 million reduction in net interest expense reflects the use of
short-term investments to redeem $50.0 million of 9.9% Midland debt in March
1998, the issuance of $75.0 million of 6.25% (effective rate 7.5%) debt by
Midland in September, and lower short-term debt to finance the LDC segment's
working capital requirements. Eastern recognized an extraordinary loss of $2.3
million pre-tax, $1.5 million net, or $.06 per share, on redeeming the Midland
debt, as discussed in Note 5.

    The $9.6 million improvement in Other, net reflects increased realized
gains on investments in 1998 and the absence of a charge recorded in 1997 to
reflect Eastern's share of a former joint venture's operating losses, as
reflected in Note 10. Eastern's effective tax rate in 1998 was 36%. In 1997
the rate was 33%, primarily because of adjustments relating to prior year
returns, as described in Note 11.

    Net earnings for 1998 include $8.2 million, or $.36 per share, for the
cumulative effect of changing Boston Gas' method of accounting for unbilled
revenues to an accrual method, as described in Note 13.

1997 COMPARED TO 1996

(In millions)                            1997          1996         Change
                                         ----          ----         ------
REVENUES
  Natural gas distribution             $  754.5      $  755.4        (.1)%
  Marine transportation                   269.2         301.9      (10.8)%
                                       --------      -------
    Total                              $1,023.7      $1,057.3       (3.2)%
                                       ========      ========     

    The decrease in consolidated revenues from 1996 to 1997 primarily reflects
decreased demand and lower rates at marine transportation and lower average
usage and the migration of customers from firm gas sales to transportation-
only service, partially offset by sales to new customers, at natural gas
distribution.

(In millions)                            1997          1996         Change
                                         ----          ----         ------
OPERATING EARNINGS
  Natural gas distribution              $ 87.8        $ 77.3        13.6%
  Marine transportation                   34.6          58.4       (40.8)%
  Headquarters                            (7.1)         (5.5)      (29.1)%
                                        ------        ------       
    Total                               $115.3        $130.2       (11.4)%
                                        ======        ======       

    The decrease in operating earnings from 1996 to 1997 primarily reflects
the impact of decreased revenues and poor operating conditions at marine
transportation, partially offset by higher rates and lower operating expenses
at the LDC segment.

NATURAL GAS DISTRIBUTION
    Revenues in 1997 were about the same as in 1996, primarily because lower
average customer usage, the migration of customers from firm sales to
transportation-only service and the impact of comparatively warmer weather
were offset by sales to new customers and the full year impact of Boston Gas'
1996 rate increase. Weather for 1997 was 3% colder than normal, but 2% warmer
than 1996.

    Operating earnings increased $10.5 million, or 13.6%, from 1996, primarily
reflecting growth in throughput, lower operating expenses, higher rates and
Boston Gas' $2.0 million gain on the settlement of pension obligations,
partially offset by the margin impact of lower average usage and warmer
weather. Boston Gas recorded nonrecurring revenues of $9 million related to a
change, pursuant to its 1996 rate ruling, regarding the recovery mechanism for
the portion of its bad debt expense associated with gas costs. This income was
largely offset by a charge of approximately $9 million related to Boston Gas'
decision to exit the gas appliance service business.

                                     10-K/11
<PAGE>

MARINE TRANSPORTATION
    Revenues in 1997 decreased $32.7 million or 10.8%, primarily because of
weak export demand for coal and grain, lower contractual requirements for
utility and industrial coal and fewer barges. Weak demand depressed spot
prices for nearly all commodities and traffic patterns were disrupted,
reducing operational efficiency. Operating conditions in 1997 were worse than
in 1996 and included record flooding on the Ohio River, long traffic delays
related to low water and repairs to various key locks throughout the river
system, all of which resulted in higher operating costs and lower fleet
productivity than in 1996. As a result of weaker markets, the fleet
replacement program was slowed and expiring charters of outside barges were
not renewed. These decisions, in addition to delivery postponements due to
production delays, reduced the size of Midland's barge fleet.

    Tonnage and ton miles decreased 13% and 8%, respectively, reflecting the
weak markets and operating conditions discussed previously. A change in
business mix and customer sourcing resulted in 5% longer average hauls. Coal
tonnage and ton miles decreased 17% and 14%, respectively, from the record
levels of 1996. Domestic coal volume, primarily for electric utilities,
declined due to the nonrenewal of several multi-year contracts, unplanned
plant outages and milder temperatures. Export coal and grain demand weakened
as the strong dollar made U.S. supplies less competitive on the world market.

    Ongoing programs to lower vessel operating costs and administrative
expenses partially offset the higher operating costs discussed above.
Operating results at terminals were also lower, reflecting the reduced demand
for coal transportation. As a result of the adverse market and operational
issues discussed above, operating earnings decreased by $23.8 million, or
40.8%, in 1997.

OTHER
    Other income primarily reflects losses of $5.5 million and $3.1 million in
1997 and 1996, respectively, representing Eastern's share of a former joint
venture's operating losses. Eastern's effective tax rate in 1997 was 33%,
which was 4% lower than in 1996, primarily because of adjustments related to
prior year returns, as described in Note 11.

YEAR 2000 ISSUES

STATE OF READINESS
    Eastern has assessed the impact of year 2000 issues with respect to its
information technology ("IT") and embedded chip systems as well as the
Company's exposure to significant third party risks. In this regard, Eastern
has initiated and completed substantial portions of its plans to replace or
modify existing systems and technology and to assure that major customers and
critical vendors are also addressing these issues.

    With respect to its IT systems, Boston Gas has tested and certified, as
year 2000 ready, five of its eleven "mission critical" business systems.
Replacement of the remaining six systems is in process and scheduled to be
completed by June 30, 1999. All "less than critical" applications are
scheduled to be tested and/or replaced by June 30, 1999. Conversion and
testing of all mainframe hardware and software has been completed.
Replacements are in process for client server, data/voice communications, e-
mail and desktop hardware and software, with completion scheduled by June 30,
1999.

    With respect to embedded chip systems, Boston Gas has completed an
inventory, an assessment and a remediation plan. All remediation, conversion
and testing is scheduled for completion by September 30, 1999.

    Boston Gas has identified material third party relationships and expects
to complete a detailed survey of third party readiness by March 31, 1999.
Selected testing and implementation of risk mitigation strategies for
significant vendors are scheduled for the second quarter of 1999.

    Year 2000 issues for Essex Gas are being addressed by integration of its
systems with those of Boston Gas, which is scheduled for completion by March
31, 1999.

    Midland has modified and tested substantially all of its mainframe-based
programs and systems, which have been operating on a new, year 2000 compliant
mainframe since July 1998. All non-mainframe (server) based systems have been
tested and have been modified except for its accounts receivable system, which
is scheduled for completion by June 30, 1999.

    With respect to embedded chip systems, Midland has reviewed its major
operating assets and their subsystems. Based on this review and actions taken,
management believes year 2000 issues with regard to embedded chip technology
will not impair operations.

    Midland has assessed third party risk with respect to significant
suppliers, services and customers. Midland is actively seeking written
confirmation of third party readiness. While many third parties express
confidence in their year 2000 programs and project completion by mid-1999,
they do not make 100% guarantees or assurances.

                                     10-K/12
<PAGE>

COST OF YEAR 2000 REMEDIATION
    Natural gas distribution and marine transportation expect the cost of year
2000 compliance to approximate $13.5 million and $2.1 million, respectively,
as detailed in the following chart:

                                              Cost through             Expected
(In millions)                               December, 1998      subsequent cost
- -------------------------------------------------------------------------------
Natural gas distribution -- capitalized              $ 6.6                 $2.1
                         -- expensed                   3.6                  1.2
                         -- capitalized                 .9                   .3
Marine transportation
                         -- expensed                    .7                   .2
                                                     -----                 ----
Total                                                $11.8                 $3.8
                                                     =====                 ====

RISKS OF YEAR 2000 ISSUES
    Natural gas distribution and marine transportation have assessed the most
reasonably likely worst case year 2000 scenario.

    Given its efforts to minimize the risk of year 2000 failure by its
internal systems and its distribution network control systems, the LDC segment
believes its worst case scenario would involve failures by a pipeline supplier
or by suppliers of telecommunications, electricity or banking services. A
short-term interruption in pipeline supplies would require the utilization of
locally-stored liquefied natural gas supplies. A telecommunications or
electric outage would require the LDC segment to enact business contingency
and disaster recovery measures to enable the continuation of service to its
customers.

    Midland believes its worst case scenario would involve failures by the
Army Corps of Engineers, which operates the various lock and dam systems on
the inland waterways, by rail services, which are essential for bringing
commodities to the rivers for transit in barges, or by suppliers of
telecommunications, electricity or banking services. Major delays to river
traffic and customers could result in a loss of revenues. Such failures would
require Midland to enact disaster recovery plans, use alternate service
providers and seek other routes of navigation, to the extent possible.

CONTINGENCY PLANS
    The LDC segment has initiated the development of a business contingency
plan concerning year 2000 risks to its internal systems, embedded chips and
significant suppliers. Business processes are expected to be assessed and
prioritized by March 31, 1999. Detailed plans for critical business processes
are expected to be developed and tested by September 30, 1999.

    Midland is developing a contingency plan, which it expects to complete by
June 30, 1999. To the extent Midland believes that any supplier of critical
goods or services poses a significant risk of year 2000 failure, it expects to
locate backup providers by September 30, 1999.

FORWARD-LOOKING INFORMATION
    This report and other company statements and statements issued or made
from time to time contain certain "forward-looking statements" concerning
projected future financial performance, expected plans or future operations.
Eastern cautions that actual results and developments may differ materially
from such projections or expectations.

    Investors should be aware of important factors that could cause actual
results to differ materially from forward-looking projections or expectations.
These factors include, but are not limited to: the effect of the Colonial Gas
merger and other strategic initiatives on earnings and cash flow, Eastern's
ability to successfully integrate its new gas distribution operations,
temperatures above or below normal in eastern Massachusetts, changes in market
conditions for barge transportation, adverse weather and operating conditions
on the inland waterways, uncertainties regarding the profitability of
ServicEdge, the timetable and cost for completion of Eastern's year 2000
plans, the impact of third parties' year 2000 issues, changes in economic
conditions, including interest rates and the value of the dollar versus other
currencies, regulatory and court decisions and developments with respect to
Eastern's previously-disclosed environmental liabilities. Most of these
factors are difficult to predict accurately and are generally beyond Eastern's
control.

                                    10-K/13
<PAGE>

LIQUIDITY AND CAPITAL RESOURCES
    Management believes that projected cash flow from operations, in
combination with currently available resources, is more than sufficient to
meet Eastern's 1999 capital expenditure and working capital requirements,
potential funding of its environmental liabilities, normal debt repayments,
anticipated dividends to shareholders and the planned acquisition of Colonial
Gas.

    In addition to cash and marketable investments of $159.8 million at
December 31, 1998, Eastern maintains $119.0 million of borrowing capacity
under long-term revolving credit agreements, plus uncommitted lines, all of
which are available for general corporate purposes. At December 31, 1998,
there were borrowings of $8.9 million outstanding under these facilities.

    To meet working capital requirements which reflect the seasonal nature of
its business, natural gas distribution had outstanding $37.8 million of short-
term borrowings at December 31, 1998, a decrease of $5.2 million from the
prior year, primarily reflecting lower balances for deferred gas costs. In
addition, natural gas distribution maintains bank credit agreements which
support the issuance of up to $80.0 million of gas inventory financing to fund
its inventory of gas supplies. At December 31, 1998, natural gas distribution
had outstanding $52.6 million of gas inventory financing for this purpose.

    In March 1998, Midland utilized currently available cash and short-term
investments to redeem $50.0 million of 9.9% First Preferred Ship Mortgage
Bonds, due 2008. In September 1998, Midland issued $75.0 million of 6.25%
(effective rate 7.5%) First Preferred Ship Mortgage Bonds due October 1, 2008,
as discussed in Note 5. The $68.5 million net proceeds of the notes will be
used to fund current and future capital expenditures for barges and other
equipment.

    Eastern's capital structure is depicted in the chart below. Subject to the
effects of strategic initiatives which Eastern might undertake, the Company
expects to continue its policy of capitalizing its LDC segment and Midland
with approximately equal amounts of equity and long-term debt. Boston Gas and
Midland currently maintain "A" ratings with the major rating agencies.

(Bar Chart)
                               CAPITAL STRUCTURE
                                ($ IN MILLIONS)
                  1994          1995          1996          1997          1998
                  ----          ----          ----          ----          ----
Debt            $387.90       $379.02       $367.68       $371.49       $385.52
Equity           403.00        426.47        461.01        484.47        546.07
Total Capital    790.90        805.49        828.69        855.96        931.59

(Bar Chart)
                                INTEREST COVERAGE

                                 1994      1995      1996      1997      1998
                                 ----      ----      ----      ----      ----
Natural Gas                       4.8       4.7       5.9       6.4       6.8
Marine Transportation             4.0       5.7       5.8       4.5       4.9

         (Reported pre-tax earnings plus depreciation, amortization and
                 interest expense divided by interest expense.)


    Consolidated capital expenditures for 1999 are budgeted at approximately
$110 million, with about 60% at Eastern's LDC segment and the balance at
Midland.

OTHER MATTERS
    Eastern is aware of certain non-utility sites, associated with former
operations, for which it may have or share responsibility for environmental
remediation or ongoing maintenance. Eastern has accrued a reserve of
approximately $25 million at December 31, 1998, to cover the remediation and
maintenance costs of these sites, the principal of which is a former coal tar
processing facility in Everett, Massachusetts, as described in Note 12. While
Eastern has provided reserves to cover the estimated probable costs of
remediation and maintenance for environmental sites based on the information
available at the present time, the extent of Eastern's potential liability at
such sites is not yet determined.

    Eastern's natural gas distribution operations, like many other companies
in the natural gas industry, are parties to government proceedings requiring
investigation and possible remediation of former manufactured gas plant
("MGP") sites. Boston Gas and Essex Gas may have or share responsibility under
applicable environmental law for remediation of 18 such sites, as described in
Note 12.

    Boston Gas and Essex Gas are aware of 26 other MGP sites within their
service territories. A subsidiary of New England Electric System has provided
full indemnification to Boston Gas with respect to eight of these sites. At
this time, there is substantial uncertainty as to whether Boston Gas or Essex
Gas has or shares responsibility for remediating any of these other sites. No
notice of responsibility has been issued to Boston Gas or Essex Gas for any of
these sites from any governmental authority.

                                    10-K/14
<PAGE>

ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

                          INDEX TO FINANCIAL STATEMENTS

                                                                      PAGE NO.
                                                                      --------

Consolidated Statements of Operations                                 10-K/16

Consolidated Balance Sheets                                           10-K/17

Consolidated Statements of Cash Flows                                 10-K/18

Consolidated Statements of Shareholders' Equity                       10-K/19

Notes to Financial Statements                                         10-K/20

Unaudited Quarterly Financial Information                             10-K/34

Independent Auditors' Report                                          10-K/35

Management's Report on Responsibility                                 10-K/35






                                    10-K/15
<PAGE>

<TABLE>
                                        CONSOLIDATED STATEMENTS OF OPERATIONS
<CAPTION>
                                                                        Years Ended December 31,
(In thousands, except per share amounts)                   1998                    1997                     1996
- -------------------------------------------------------------------------------------------------------------------
<S>                                                      <C>                    <C>                      <C>       
REVENUES                                                 $935,264               $1,023,740               $1,057,271
OPERATING COSTS AND EXPENSES:
    Operating costs                                       640,792                  715,066                  744,672
    Selling, general and administrative expenses          118,546                  122,035                  115,136
    Depreciation and amortization                          75,521                   71,322                   67,229
                                                         --------               ----------               ----------
OPERATING EARNINGS                                        100,405                  115,317                  130,234

OTHER INCOME (EXPENSE):
    Interest income                                         7,582                    8,997                    9,419
    Interest expense                                      (33,584)                 (37,411)                 (37,290)
    Other, net                                              5,591                   (4,033)                    (114)
                                                         --------               ----------               ----------
EARNINGS BEFORE INCOME TAXES                               79,994                   82,870                  102,249
Provision for income taxes                                 29,166                   26,954                   37,748
                                                         --------               ----------               ----------

EARNINGS BEFORE EXTRAORDINARY ITEMS AND ACCOUNTING
CHANGE                                                     50,828                   55,916                   64,501
Extraordinary items, net of tax:
    Reversal of Coal Act reserve                           48,425                        -                        -
    Loss on early extinguishment of debt                   (1,465)                       -                        -
Cumulative effect of accounting change, net of tax          8,193                        -                        -
                                                         --------               ----------               ----------
NET EARNINGS                                             $105,981               $   55,916               $   64,501
                                                         ========               ==========               ==========

BASIC EARNINGS PER SHARE BEFORE EXTRAORDINARY ITEMS
  AND ACCOUNTING CHANGE                                     $2.26                    $2.50                    $2.90
Extraordinary items, net of tax:
    Reversal of Coal Act reserve                             2.16                        -                        -
    Loss on early extinguishment of debt                     (.07)                       -                        -
Cumulative effect of accounting change, net of tax            .37                        -                        -
                                                            -----                    -----                    -----
BASIC EARNINGS PER SHARE                                    $4.72                    $2.50                    $2.90
                                                            =====                    =====                    =====

DILUTED EARNINGS PER SHARE BEFORE EXTRAORDINARY
  ITEMS AND ACCOUNTING CHANGE                               $2.24                    $2.49                    $2.88
Extraordinary items, net of tax:
    Reversal of Coal Act reserve                             2.13                        -                        -
    Loss on early extinguishment of debt                     (.06)                       -                        -
Cumulative effect of accounting change, net of tax            .36                        -                        -
                                                            -----                    -----                    -----
DILUTED EARNINGS PER SHARE                                  $4.67                    $2.49                    $2.88
                                                            =====                    =====                    =====

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

                                                      10-K/16
</TABLE>
<PAGE>

<TABLE>
                                             CONSOLIDATED BALANCE SHEETS
<CAPTION>
                                                                                        December 31,
(In thousands)                                                                   1998                    1997
- -----------------------------------------------------------------------------------------------------------------
<S>                                                                            <C>                     <C>       
ASSETS

CURRENT ASSETS:
    Cash and short-term investments                                            $  159,836              $  175,709
    Receivables, less reserves of $17,070 in 1998 and $17,220 in 1997             104,869                 111,240
    Inventories                                                                    55,866                  61,336
    Deferred gas costs                                                             54,065                  66,916
    Other current assets                                                            5,689                   5,867
                                                                               ----------              ----------
        TOTAL CURRENT ASSETS                                                      380,325                 421,068
                                                                           
PROPERTY AND EQUIPMENT, AT COST                                                 1,722,718               1,621,850
    Less--accumulated depreciation                                                746,969                 688,169
                                                                               ----------              ----------
        NET PROPERTY AND EQUIPMENT                                                975,749                 933,681
                                                                           
OTHER ASSETS:                                                              
    Deferred postretirement health care costs                                      78,567                  87,188
    Investments                                                                    15,395                  15,791
    Deferred charges and other costs, less amortization                            68,334                  72,637
                                                                               ----------              ----------
        TOTAL OTHER ASSETS                                                        162,296                 175,616
                                                                               ----------              ----------
                                                                           
        TOTAL ASSETS                                                           $1,518,370              $1,530,365
                                                                               ==========              ==========
                                                                           
LIABILITIES AND SHAREHOLDERS' EQUITY                                       
                                                                           
CURRENT LIABILITIES:                                                       
    Current debt                                                               $   43,237              $   48,378
    Accounts payable                                                               56,567                  70,833
    Accrued expenses                                                               38,540                  38,505
    Other current liabilities                                                      40,011                  67,649
                                                                               ----------              ----------
        TOTAL CURRENT LIABILITIES                                                 178,355                 225,365
                                                                           
GAS INVENTORY FINANCING                                                            52,644                  59,310
                                                                           
LONG-TERM DEBT                                                                    385,519                 371,492
                                                                           
RESERVES AND OTHER LIABILITIES:                                            
    Deferred income taxes                                                         134,911                 107,804
    Postretirement health care                                                     97,197                  98,382
    Coal miners retiree health care                                                     -                  57,000
    Preferred stock of subsidiary                                                  29,360                  29,326
    Other reserves                                                                 94,315                  97,216
                                                                               ----------              ----------
        TOTAL RESERVES AND OTHER LIABILITIES                                      355,783                 389,728
                                                                           
COMMITMENTS AND CONTINGENCIES                                              
                                                                           
SHAREHOLDERS' EQUITY:                                                      
    Common stock $1.00 par value; Authorized shares-- 50,000,000; Issued 
      shares--22,535,734 in 1998 and 22,438,298 in 1997                            22,536                  22,438
    Capital in excess of par value                                                 53,421                  50,989
    Retained earnings                                                             470,576                 410,756
    Accumulated other comprehensive earnings (loss)                                  (105)                  1,867
    Treasury stock at cost--10,461 shares in 1998 and 54,928 shares in 1997          (359)                 (1,580)
                                                                               ----------              ----------
        TOTAL SHAREHOLDERS' EQUITY                                                546,069                 484,470
                                                                               ----------              ----------
                                                                           
        TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY                             $1,518,370              $1,530,365
                                                                               ==========              ==========
                                                                    
                     The accompanying notes are an integral part of these financial statements.

                                                      10-K/17
</TABLE>
<PAGE>
<TABLE>
                                        CONSOLIDATED STATEMENTS OF CASH FLOWS
<CAPTION>
                                                                        Years Ended December 31,
(In thousands)                                                   1998                 1997                  1996
- -------------------------------------------------------------------------------------------------------------------
<S>                                                            <C>                  <C>                   <C>      
CASH FLOWS FROM OPERATING ACTIVITIES:
    NET EARNINGS                                               $ 105,981            $  55,916             $  64,501
    Adjustments to reconcile net earnings to net cash          
      provided by operating activities:                        
        Extraordinary credit for reversal of Coal Act reserve    (48,425)                   -                     -
        Extraordinary loss on early extinguishment of debt         1,465                    -                     -
        Cumulative effect of accounting change                    (8,193)                   -                     -
        Depreciation and amortization                             75,521               71,322                67,229
        Income taxes and tax credits                              (1,876)              19,578                 9,355
        Net gain on sale of assets                                (4,837)              (1,435)               (2,541)
        Other changes in assets and liabilities:               
            Receivables                                           19,864              (12,502)                3,996
            Inventories                                            5,827                4,495               (10,886)
            Deferred gas costs                                    15,160                8,892                (6,358)
            Accounts payable                                     (16,929)              (7,345)               10,232
            Other                                                 (9,302)               7,719                (7,089)
                                                               ---------             --------             ---------
    NET CASH PROVIDED BY OPERATING ACTIVITIES                    134,256              146,640               128,439
                                                               ---------             --------             ---------
CASH FLOWS FROM INVESTING ACTIVITIES:                          
    Capital expenditures                                        (113,712)             (89,216)             (119,783)
    Investments                                                   (7,624)               3,018               (16,737)
    Proceeds on sale of assets                                    15,956                7,290                 3,210
    Other                                                         (6,035)              (1,966)               (2,798)
                                                               ---------             --------             ---------
    NET CASH USED BY INVESTING ACTIVITIES                       (111,415)             (80,874)             (136,108)
                                                               ---------             --------             ---------
                                                               
CASH FLOWS FROM FINANCING ACTIVITIES:                          
    Dividends paid                                               (35,653)             (35,255)              (32,566)
    Changes in notes payable                                     (10,800)             (25,927)               12,050
    Changes in gas inventory financing                            (7,300)                 358                 8,221
    Proceeds from issuance of long-term debt                      68,519                9,827                     -
    Repayment of long-term debt                                  (56,348)              (5,801)               (8,671)
    Other                                                          7,920                1,581                 3,469
                                                               ---------             --------             ---------
NET CASH USED BY FINANCING ACTIVITIES                            (33,662)             (55,217)              (17,497)
                                                               ---------             --------             ---------
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS             (10,821)              10,549               (25,166)
CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR                   170,657              160,108               185,274
                                                               ---------             --------             ---------
CASH AND CASH EQUIVALENTS AT END OF YEAR                         159,836              170,657               160,108
SHORT-TERM INVESTMENTS                                                 -                5,052                     -
                                                               ---------             --------             ---------
CASH AND SHORT-TERM INVESTMENTS                                $ 159,836             $175,709             $ 160,108
                                                               =========             ========             =========
                                                            
                     The accompanying notes are an integral part of these financial statements.

                                                       10-K/18
</TABLE>
<PAGE>
<TABLE>
                                   CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
<CAPTION>
                                                                                 Accumulated    
                                                                                    Other       
                                           Common     Capital In                 Comprehensive  
                                            Stock      Excess of     Retained        Income       Treasury
(In thousands)                          $1 Par Value   Par Value     Earnings        (Loss)         Stock          Total
- --------------------------------------------------------------------------------------------------------------------------
<S>                                        <C>          <C>          <C>             <C>            <C>           <C>     
BALANCE AT DECEMBER 31, 1995               $22,289      $47,689      $359,036        $ 2,390        $ (4,931)     $426,473
  Comprehensive income:                                                                         
    Net earning                                 --           --        64,501             --              --            --
    Unrealized holding gains on                                                                 
      investments, net                          --           --            --            423              --            --
    Pension liability adjustment, net           --           --            --         (1,569)             --            --
  Total comprehensive income                    --           --            --             --              --        63,355
  Dividends declared -- $1.51                                                                   
    per share                                   --           --       (33,204)            --              --       (33,204)
  Issuance of stock, net                        98        2,915            --             --           1,376         4,389
                                           -------      -------      --------        -------        --------      --------
                                                                                                
BALANCE AT DECEMBER 31, 1996                22,387       50,604       390,333          1,244          (3,555)      461,013
  Comprehensive income:                                                                         
    Net earnings                                --           --        55,916             --              --            --
    Unrealized holding gains on 
      investments, net                          --           --            --            884              --            --
    Pension liability adustment, net            --           --            --           (261)             --            --
  Total comprehensive income                    --           --            --             --              --        56,539
  Dividends declared -- $1.61 per share         --           --       (35,493)            --              --       (35,493)
  Executive stock purchase loans                --       (1,156)           --             --              --        (1,156)
  Issuance of stock, net                        51        1,541            --             --           1,975         3,567
                                           -------      -------      --------        -------        --------      --------
BALANCE AT DECEMBER 31, 1997                22,438       50,989       410,756          1,867          (1,580)      484,470
  Comprehensive income:                                                                         
    Net earning                                 --           --       105,981             --              --            --
    Essex Gas excluded period                   --           --        (7,994)            --              --            --
    Unrealized holding losses on                                                                
      investments, net                          --           --            --         (2,448)             --            --
      Pension liability adjustment, net         --           --            --            476              --            --
  Total comprehensive income                    --           --            --             --              --        96,015
  Dividends declared -- $1.65 per share         --           --       (38,167)            --              --       (38,167)
  Executive stock purchase loans                --         (169)           --             --              --          (169)
  Issuance of stock, net                        98        2,601            --             --           1,221         3,920
                                           -------      -------      --------        -------        --------      --------
BALANCE AT DECEMBER 31, 1998               $22,536      $53,421      $470,576        $  (105)       $   (359)     $546,069
                                           =======      =======      ========        =======        ========      ========

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

                                                          10-K/19
</TABLE>
<PAGE>

                        NOTES TO FINANCIAL STATEMENTS

1.  ACCOUNTING POLICIES
The consolidated financial statements include the accounts of Eastern
Enterprises ("Eastern"), and its natural gas distribution subsidiaries, Boston
Gas Company ("Boston Gas") and Essex Gas Company ("Essex Gas"), its marine
transportation subsidiary, Midland Enterprises Inc. ("Midland"), and its other
subsidiaries, ServicEdge Partners, Inc. ("ServicEdge") and AMR Data Corp.
("AMR Data").

    The preparation of financial statements in conformity with generally
accepted accounting principles requires management to make estimates and
assumptions that affect the reported amounts of revenues and expenses during
the reporting period, the reported amounts of assets and liabilities, and the
disclosure of contingent assets and liabilities at the date of the financial
statements. Actual results could differ from those estimates.

    As discussed in Note 2, amounts have been restated under the pooling of
interests method of accounting to include the operations of Essex Gas,
acquired on September 30, 1998. Certain prior year financial statement
information has been reclassified to be consistent with the current
presentation. All material intercompany balances and transactions have been
eliminated in consolidation. Certain accounting policies followed by Eastern
and its subsidiaries are described below:

    Cash and short-term investments: Highly liquid instruments with original
maturities of three months or less are considered cash equivalents.

    Inventories include the following:

                                                             December 31,
(In thousands)                                             1998        1997
- --------------------------------------------------------------------------------
Supplemental gas supplies                                  $45,266     $48,722
Other materials, supplies and marine fuel                   10,600      12,614
                                                           -------     -------
                                                           $55,866     $61,336
                                                           =======     =======

    Inventories are valued at the lower of cost or market using the first-in,
first-out (FIFO) or average cost method.

    Regulatory assets and liabilities: Boston Gas is subject to the provisions
of Statement of Financial Accounting Standards ("SFAS") No. 71, "Accounting for
the Effects of Certain Types of Regulation" during the periods presented. Essex
Gas discontinued the application of SFAS No. 71 as of September 30, 1998, as
discussed in Note 2. Regulatory assets represent probable future revenue
associated with certain costs which will be recovered from customers through the
ratemaking process. Regulatory liabilities represent probable future reductions
in revenues associated with amounts that are to be credited to customers through
the ratemaking process.

    Regulatory assets include the following:
                                                             December 31,
(In thousands)                                             1998        1997
- --------------------------------------------------------------------------------
Postretirement benefit costs                              $ 78,567    $ 87,188
Environmental costs                                         20,990      18,852
Other                                                        1,365       3,789
                                                          --------    --------
                                                          $100,922    $109,829
                                                          ========    ========

    Regulatory liabilities total $9,479,000 and $11,079,000 at December 31,
1998 and 1997, respectively, and relate primarily to income taxes.

    As of December 31, 1998 regulatory assets and regulatory liabilities are
being reflected in rates charged to customers over periods from one to 21
years.

                                     10-K/20
<PAGE>
                  NOTES TO FINANCIAL STATEMENTS--(CONTINUED)

    Other current liabilities include the following:
                                                             December 31,
(In thousands)                                             1998        1997
- --------------------------------------------------------------------------------
Coal miners retiree health care premiums                   $     -     $19,500
Reserves for insurance claims                               10,739      11,980
Dividend payable                                             9,455       8,359
Pipeline refunds due utility customers                         192       4,703
Other                                                       19,625      23,107
                                                           -------     -------
                                                           $40,011     $67,649
                                                           =======     =======

    Revenue recognition: As described in Note 13, Boston Gas changed its
revenue accounting method in 1998 to record estimated unbilled revenues at the
end of accounting periods. As described in Note 2, Essex Gas adopted the
unbilled revenue method upon acquisition. Midland recognizes revenue on tows
in progress on the percentage-of-completion method based on miles traveled.
ServicEdge recognizes contract revenues over the life of the contract,
matching revenues with anticipated expenses and other revenues when billed.

    Depreciation and amortization: Depreciation and amortization are provided
using the straight-line method at rates designed to allocate the cost of
property and equipment over their estimated useful lives:

                                                          Years
- ---------------------------------------------------------------
Gas utility plant                                         14-82
Boats and barges                                          23-30
Buildings                                                 20-30
Furniture, fixtures and other equipment                    3-25
Leaseholds                                                shorter of useful life
                                                          or term of lease

    Earnings per share: SFAS No. 128, "Earnings per Share," requires the
computation of basic and diluted earnings per share. Basic earnings per share
is computed by dividing net income by the weighted average number of shares of
common stock outstanding during the year. Diluted earnings per share is
determined by giving effect to the exercise of stock options using the
treasury stock method.

(In thousands, except per share                 Years Ended December 31,
amounts)                                     1998          1997          1996
- --------------------------------------------------------------------------------
Earnings before extraordinary items
  and accounting change                    $50,828       $55,916       $64,501
                                           =======       =======       =======
Weighted-average shares                     22,474        22,329        22,245
Dilutive effect of options                     206           169           169
                                           -------       -------       -------
Adjusted weighted-average shares            22,680        22,498        22,414
                                           =======       =======       =======
Basic earnings per share before
  extraordinary items and accounting
  change                                     $2.26         $2.50         $2.90
                                             =====         =====         =====
Diluted earnings per share before
  extraordinary items and accounting
  change                                     $2.24         $2.49         $2.88
                                             =====         =====         =====

    Comprehensive Income: Effective January 1, 1998, Eastern adopted SFAS No.
130, "Reporting Comprehensive Income." This statement requires presentation of
the components of comprehensive earnings, including the changes in equity from
non-owner sources such as unrealized gains on securities and minimum pension
liability adjustments, which are reflected on Eastern's consolidated
statements of shareholders' equity.

                                    10-K/21
<PAGE>
                  NOTES TO FINANCIAL STATEMENTS--(CONTINUED)

    The following is a summary of the reclassification adjustments and the
income tax effects for the components of other comprehensive income:

<TABLE>
<CAPTION>
                             Unrealized                                                                        
                            Holding Gains                                                                      
                             (Losses) on        Reclassification                                               
                             Investments         Adjustments for                                 Pension       
                           Arising During        Gains Included        Net Unrealized           Liability      
(In thousands)               the Period           in Net Income        Gains (Losses)          Adjustment            Total
- --------------------------------------------------------------------------------------------------------------------------
<S>                            <C>                  <C>                   <C>                   <C>                 <C>     
1996                                                                                                         
Pretax                         $1,465               $(1,042)              $   423               $(2,399)            $(1,976)
Income tax benefit                  -                     -                     -                   830                 830
                               ------               -------               -------               -------             ------- 
  Net change                   $1,465               $(1,042)              $   423               $(1,569)            $(1,146)
                               ======               =======               =======               =======             ======= 
1997                                                                                                         
Pretax                         $2,210               $(1,313)              $   897               $  (401)            $   496
Income tax benefit (expense)       12                   (25)                  (13)                  140                 127
                               ------               -------               -------               -------             ------- 
  Net change                   $2,222               $(1,338)              $   884               $  (261)            $   623
                               ======               =======               =======               =======             ======= 
1998                                                                                                         
PRETAX                         $  105               $(1,873)              $(1,768)              $   732             $(1,036)
INCOME TAX (EXPENSE)             (680)                    -                  (680)                 (256)               (936)
                               ------               -------               -------               -------             ------- 
  NET CHANGE                   $ (575)              $(1,873)              $(2,448)              $   476             $(1,972)
                               ======               =======               =======               =======             ======= 
</TABLE>

    The income tax expense against 1998 unrealized gains reflects the
unavailability of capital loss carryforwards to offset unrealized gains at
December 31, 1998.

    Pending Accounting Changes: There are no authoritative accounting standards
pending that will materially affect Eastern's reported financial position or
results of operations when adopted.

2.  ESSEX GAS MERGER
    On September 30, 1998, Eastern completed a merger with Essex Gas by
exchanging approximately 2,047,000 shares of its common stock for all of the
common stock of Essex Gas. Each share of Essex Gas was exchanged for 1.183985
shares of Eastern common stock. The merger was accounted for as a pooling of
interests and the accompanying consolidated financial statements include the
accounts of Essex Gas for all periods. Prior to the merger, Essex Gas' fiscal
year ended on August 31. Accordingly, the accompanying consolidated statement
of operations includes the year ended December 31, 1998 of Eastern combined
with the period from December 1, 1997 through December 31, 1998, excluding the
month of September 1998 of Essex Gas. The financial statements for 1997 and
1996 include years ended December 31 for Eastern combined with the years ended
August 31 for Essex Gas.

    Pre-merger financial results for the separate companies and the combined
amounts in the consolidated statements of operations, include the nine months
ended September 30, 1998 of Eastern combined with the nine months ended August
31, 1998 of Essex Gas and the years ended December 31, 1997 and 1996 of
Eastern combined with the years ended August 31, 1997 and 1996 of Essex Gas
are as follows:

                                  Nine Months Ended
                                    September 30,     Years Ended December 31,
                                        1998             1997         1996
- ------------------------------------------------------------------------------
Revenues:
  Eastern                             $635,442         $  970,204   $1,007,342
  Essex Gas                             41,786             53,536       49,929
                                      --------         ----------   ----------
  Combined                            $677,228         $1,023,740   $1,057,271
                                      ========         ==========   ==========
Earnings before extraordinary                      
  item:                                            
  Eastern                             $ 28,717         $   51,950   $   60,665
  Essex Gas                              2,478              3,966        3,836
                                      --------         ----------   ----------
    Combined                          $ 31,195         $   55,916   $   64,501
                                      ========         ==========   ==========
                                                
    The combined financial statements include adjustments to conform the
accounting policies of Essex Gas with those of Eastern. The primary adjustment
conformed Essex Gas' method of adoption of SFAS No. 106, "Employers"
Accounting for Postretirement Benefits Other Than Pensions" with Eastern's
adoption by immediately recognizing

                                    10-K/22
<PAGE>
                  NOTES TO FINANCIAL STATEMENTS--(CONTINUED)

the transition obligation of approximately $4.1 million at the date of adoption,
September 1, 1994. Since Essex Gas had received regulatory approval to fully
recover the SFAS No. 106 costs in rates, a regulatory asset was recorded for the
transition obligation and there was no adjustment to income during the
pre-merger period.

    Transaction fees totaled $9,776,000 pre-tax, of which $2,788,000 was
incurred and expensed during the nine month period ending September 30, 1998.
An additional $750,000 of transaction fees were incurred and expensed in 1997.
The remaining $6,238,000 was expensed by Essex Gas in September 1998.
Transaction fees primarily include investment banking fees and other
professional fees.

    In approving the Essex Gas merger, the Massachusetts Department of
Telecommunication and Energy (the "DTE"), approved a plan for Essex Gas
customers immediately reducing rates by 5% and freezing base rates for ten
years. Because of the length of the base rate freeze, Essex Gas is unable to
continue its application of SFAS No. 71, and, effective September 30, 1998,
wrote off net regulatory assets approximating $4,500,000 pre-tax or $2,873,000
net, which primarily consisted of deferred postretirement health care costs.
In addition, Essex Gas was required to adopt a revenue method which reflects
full accrual accounting and which resulted in a minor nonrecurring gain. In
conforming Essex Gas' historical periods based on a fiscal year ending August
31 with Eastern's operations and changing Essex Gas' fiscal year-end,
consolidated results for the year ended December 31, 1998 include Essex Gas'
results for December 1997 and December 1998 and exclude its results for
September 1998. Essex Gas' revenues and net earnings for December 1997 were
$7,262,000 and $995,000, respectively. Essex Gas' revenues and net loss for
September 1998 were $1,374,000 and $8,121,000, respectively. The September
1998 net loss reflected transaction and integration expenses of $5,088,000 and
the aforementioned write off of regulatory assets. Essex Gas' revenues and net
earnings for the three months ended November 30, 1997 were $9,035,000 and
$127,000, respectively. The consolidated statement of cash flows for 1998
includes the effect of Essex Gas' excluded periods of ($2,103,000) for net
operating activity, ($2,178,000) for net investing activity and $4,574,000 for
net financing activity. These amounts are reflected in the other captions in
the consolidated statement of cash flows.

3.  PLANNED MERGER WITH COLONIAL GAS COMPANY
    On October 17, 1998 Eastern signed a definitive agreement that provides
for the merger of Colonial Gas Company ("Colonial Gas") into Eastern for
$37.50 per share of Colonial Gas stock, payable in Eastern stock and $150.0
million in cash. The exchange ratio for the stock portion of the consideration
will be based upon Eastern's average closing stock price for the ten trading
day period ending on the third trading day prior to closing, subject to a
collar mechanism. The transaction is expected to close in mid-1999, subject to
receipt of satisfactory regulatory approvals. The merger is expected to be
tax-free to Eastern and will be accounted for using the purchase method of
accounting.

4.  BUSINESS SEGMENT INFORMATION
    Effective January 1, 1998, Eastern adopted SFAS No. 131, "Disclosures
about Segments of an Enterprise and Related Information." Pursuant to SFAS No.
131, Eastern's two reportable segments are natural gas distribution and marine
transportation. Natural gas distribution, which includes Boston Gas and Essex
Gas, provides services to customers in eastern and central Massachusetts, and
marine transportation, which includes Midland, operates boats and barges on
the inland waterways. Other services include ServicEdge and AMR Data.

    Segment information, including operating results and other financial data,
is presented below:

(In thousands)                           1998           1997          1996
- ------------------------------------------------------------------------------
Revenues:
  Natural gas distribution           $  667,106      $  754,481    $  755,391
  Marine transportation                 261,061         269,259       301,880
  Other services                          7,097               -             -
                                     ----------      ----------    ----------
                                     $  935,264      $1,023,740    $1,057,271
                                     ==========      ==========    ==========

Operating earnings:
  Natural gas distribution           $   88,913      $   87,773    $   77,291
  Marine transportation                  26,634          34,614        58,415
  Other services                         (9,043)         (1,481)            -
  Headquarters(1)                        (6,099)         (5,589)       (5,472)
                                     ----------      ----------    ----------
                                     $  100,405      $  115,317    $  130,234
                                     ==========      ==========    ==========

(1) Reflects unallocated corporate general and administrative expenses.

                                    10-K/23
<PAGE>
                  NOTES TO FINANCIAL STATEMENTS--(CONTINUED)

(In thousands)                           1998           1997          1996
- ------------------------------------------------------------------------------
Identifiable assets, net of depreciation
and reserves:
  Natural gas distribution             $  952,576    $  974,021    $  970,282
  Marine transportation                   379,676       356,350       353,928
  Other(1)                                186,118       199,994       190,643
                                       ----------    ----------    ----------
                                       $1,518,370    $1,530,365    $1,514,853
                                       ==========    ==========    ==========
Capital expenditures:
  Natural gas distribution             $   66,248    $   62,283    $   66,532
  Marine transportation                    46,621        25,700        47,851
  Other                                       843         1,233         5,400
                                       ----------    ----------    ----------
                                       $  113,712    $   89,216    $  119,783
                                       ==========    ==========    ==========
Depreciation and amortization:
  Natural gas distribution             $   50,870    $   47,786    $   44,305
  Marine transportation                    23,838        22,675        22,554
  Other                                       813           861           370
                                       ----------    ----------    ----------
                                       $   75,521    $   71,322    $   67,229
                                       ==========    ==========    ==========
Interest expense:
  Natural gas distribution             $   22,565    $   23,067    $   22,695
  Marine transportation                    10,830        13,713        14,295
  Other                                       189           631           300
                                       ----------    ----------    ----------
                                       $   33,584    $   37,411    $   37,290
                                       ==========    ==========    ==========
Income tax provision:
  Natural gas distribution             $   27,121    $   24,792    $   22,185
  Marine transportation                     6,534         8,464        17,566
  Other                                    (4,489)       (6,302)       (2,003)
                                       ----------    ----------    ----------
                                       $   29,166    $   26,954    $   37,748
                                       ==========    ==========    ==========
(1) Primarily includes cash and short-term investments.

    Natural gas distribution operations are subject to Massachusetts statutes
applicable to gas utilities. Their revenues, earnings and cash flows are
highly seasonal as most of their firm sales and transportation are directly
related to temperature levels. These operations purchase gas supplies from a
variety of domestic and Canadian producers and marketers, under a combination
of long-term commitments, firm winter service agreements and spot purchases.
These operations have diversified their gas supplies across major North
American producing regions.

    A significant portion of marine transportation operations relate to multi-
year transportation contracts. Based on past experience and its competitive
position, management considers that the simultaneous loss of several of its
largest customers, while possible, is unlikely to happen.

5.  LONG-TERM OBLIGATIONS AND CURRENT DEBT

    Credit agreements and lines of credit: Eastern maintains credit agreements
with groups of banks, which provide for the borrowings by Eastern and its
subsidiaries of up to $119,000,000 at various times through December 31, 2001.
The interest rate for borrowings is the agent bank's prime rate or, at the
borrower's option, various pricing alternatives. The agreements require
facility fees ranging from 9.5 to 37.5 basis points on the commitments. At
December 31, 1998 and 1997, $8,935,000 and $3,313,000 were outstanding,
respectively. Boston Gas utilizes a portion of the credit agreement to back
its commercial paper borrowings. Included in current debt were $37,835,000 and
$43,013,000 of commercial paper with a weighted average interest rate of 5.30%
and 6.19% at December 31, 1998 and 1997, respectively. In addition, Eastern,
Boston Gas and Essex Gas have various uncommitted lines of credit which are
utilized for working capital needs and provide for interest at the bank's
prime rate or, at the borrower's option, various pricing alternatives.

    Gas inventory financing: Boston Gas and Essex Gas maintain credit
agreements with groups of banks, which provide for the borrowing of up to
$80,000,000 for the exclusive purpose of funding their inventory of gas

                                    10-K/24
<PAGE>
                  NOTES TO FINANCIAL STATEMENTS--(CONTINUED)

supplies or for backing commercial paper issued for the same purpose. All
costs related to this funding are recoverable from customers. Boston Gas and
Essex Gas had $52,644,000 and $59,310,000 of commercial paper or bank
borrowings outstanding to fund their inventory of gas supplies at December 31,
1998 and 1997, respectively. Since the commercial paper is supported by a
long-term credit agreement, these borrowings have been classified as non-
current in the accompanying consolidated balance sheets. The Boston Gas credit
agreement includes a one-year revolving credit facility which may be converted
to a two-year term loan at the option of Boston Gas if the one-year revolving
credit facility is not renewed by the banks. Boston Gas may select the agent
bank's prime rate or, at Boston Gas' option, various pricing alternatives. The
Boston Gas agreement requires a facility fee of 8.5 basis points on the
commitment. No borrowings were outstanding under this agreement during 1998
and 1997.

    Description of long-term debt:
                                                            December 31,
(In thousands)                                           1998         1997
- ------------------------------------------------------------------------------
NATURAL GAS DISTRIBUTION:
  8.33%-9.75% Medium-Term Notes,
    Series A, due 2005-2022                             $100,000     $100,000
  6.93%-8.50% Medium-Term Notes,
    Series B, due 2006-2024                               50,000       50,000
  6.80%-7.25% Medium-Term Notes,
    Series C, due 2012-2025                               60,000       60,000
  7.28%-10.25% First Mortgage Bonds
    due 1999-2020                                         21,000       22,200
  8.15% - 8.625% Debenture
    due 2006-2017                                          7,199        7,199
  8.50% Mortgage Note                                          -          360
  Capital leases                                             532          605
  Less -- current portion                                   (660)      (1,014)
                                                        --------     --------
    NATURAL GAS DISTRIBUTION                             238,071      239,350
                                                        --------     --------
MARINE TRANSPORTATION:
  First Preferred Ship Mortgages
    9.9% Bonds, due 2008                                       -       48,108
    6.25% Bonds, due 2008, effective 7.50%                68,619            -
    8.1%-9.85% Medium-Term Notes,
      Series A, due 2002-2012                             67,423       67,683
  Capital leases                                          16,148       20,702
  Less--current portion                                   (4,742)      (4,351)
                                                        --------     --------
    MARINE TRANSPORTATION                                147,448      132,142
                                                        --------     --------
    TOTAL LONG-TERM DEBT                                $385,519     $371,492
                                                        ========     ========

    Natural gas distribution Medium-Term Notes are not callable prior to
maturity. The First Mortgage Bonds are secured by substantially all the plant
assets of Essex Gas.

    The marine transportation First Preferred Ship Mortgage Bonds and Medium-
Term Notes are secured by certain transportation equipment. The Medium-Term
Notes are not callable prior to maturity.

    In March 1998, marine transportation utilized currently available cash to
call $50,000,000 of 9.9% First Preferred Ship Mortgage Bonds, due 2008. In
extinguishing this debt, marine transportation recognized an extraordinary
charge of $2,254,000 pre-tax, $1,465,000 net, or $.06 per share.

    In September 1998, marine transportation issued $75,000,000 of 6.25% First
Preferred Ship Mortgage Bonds maturing October 1, 2008. Proceeds of
$68,500,000 were net of $6,000,000 incurred on treasury rate lock agreements
entered into in the second and third quarters in order to hedge the underlying
treasury interest rate, and other costs. The debt has an effective annual
interest rate of 7.50%.

    Capital leases consist of equipment lease obligations with a weighted
average interest rate of 10.0%. Minimum lease payments under these agreements
are due in installments through 2005.

    Debt payment requirements and maturities, net of amounts acquired in
advance, are $5,402,000, $5,881,000, $4,838,000, $5,345,000 and $1,040,000 for
1999 through 2003, respectively, and cumulatively $368,415,000 thereafter.

                                    10-K/25
<PAGE>
                  NOTES TO FINANCIAL STATEMENTS--(CONTINUED)

    Five-year operating lease commitments: In addition to the equipment
financed under capital leases, Eastern and its subsidiaries lease certain
facilities, vessels and equipment under long-term operating leases which
expire on various dates through the year 2079. Total rents charged to expense
were $10,294,000 in 1998, $10,887,000 in 1997 and $13,840,000 in 1996.

    Future minimum lease commitments under operating leases are $8,185,000,
$6,579,000, $5,261,000, $3,377,000, $1,455,000 for 1999 through 2003,
respectively, and cumulatively $4,551,000 thereafter.

6.  PREFERRED STOCK OF SUBSIDIARY
    Boston Gas has outstanding 1,200,000 shares of 6.421% Cumulative Preferred
Stock, which is non-voting and has a liquidation value of $25 per share. The
preferred stock requires 5% annual sinking fund payments beginning on
September 1, 1999 with a final redemption on September 1, 2018. At the option
of Boston Gas, the annual sinking fund payment may be increased to 10%. The
preferred stock is not callable prior to 2003.

7.  STOCK PLANS
    Eastern has three stock option plans which provide for the issuance of
non-qualified stock options, incentive stock options and stock appreciation
rights ("SARs") to its officers, non-employee trustees and key employees. On
September 30, 1998, two stock option plans of Essex Gas were terminated.
Options and SARs may be granted at prices not less than fair market value on
the date of grant for periods not extending beyond ten years from the date of
grant. No SARs have been granted since 1991. In 1995, the right to exercise
outstanding SARs was effectively eliminated.

    Eastern applies Accounting Principles Board Opinion 25 in accounting for
its plans. Accordingly, no compensation cost has been recognized for its stock
option plans and its employee stock purchase plan. Had compensation cost for
Eastern's plans been determined applying SFAS No. 123, "Accounting for Stock-
Based Compensation," Eastern's net earnings would have been reduced by
$542,000 or $.02 per share in 1998, $418,000 or $.02 per share in 1997 and by
$304,000 or $.01 per share in 1996. The weighted average fair value of options
granted during 1998, 1997 and 1996 was $42.86, $33.63, and $35.96,
respectively.

    The fair value of each option grant is estimated on the date of grant
using the Black-Scholes option-pricing model with the following weighted-
average assumptions used for grants in 1998, 1997 and 1996, respectively:
dividend yields of 4.0% in each year; expected volatilities of 16.5%, 17.8%
and 18.3%; risk-free interest rates of 5.0%, 6.1% and 5.4%; and an expected
life of 5.0 years for each year.

    Shares available for future grants under these stock option plans were
666,927 at December 31, 1998, 934,760 at December 31, 1997 and 1,093,110 at
December 31, 1996.

    Option activity during the past three years was as follows:

                                            Average
                                            Option        Stock
                                             Price       Options       SARs
                                            ---------------------------------
OUTSTANDING AT DECEMBER 31, 1995            $26.13        712,025      95,220
  Granted                                    35.96        133,200           -
  Exercised                                  22.99        (44,320)          -
  Surrendered                                    -              -      (7,170)
  Canceled                                   29.20        (24,899)       (350)
                                                          -------     -------
OUTSTANDING AT DECEMBER 31, 1996            $27.96        776,006      87,700
  Granted                                    33.63        161,700           -
  Exercised                                  24.57        (52,140)          -
  Surrendered                                    -              -     (22,500)
  Canceled                                   35.52         (3,350)          -
                                                          -------     -------
OUTSTANDING AT DECEMBER 31, 1997            $29.21        882,216      65,200
  Granted                                    42.86        220,850           -
  Exercised                                  23.38        (65,843)          -
  Surrendered                                    -              -     (20,720)
  Canceled                                   36.22        (43,000)          -
                                                          -------     -------
OUTSTANDING AT DECEMBER 31, 1998            $32.19        994,223      44,480
                                                          =======     =======

                                    10-K/26
<PAGE>
                  NOTES TO FINANCIAL STATEMENTS--(CONTINUED)

    Stock options exercisable at December 31, 1998 and 1997 were for 561,342
shares and 512,006 shares, respectively. At December 31, 1998, the range of
exercise prices of outstanding and exercisable options was $23.44 to $43.59
and $23.44 to $37.00, respectively, with a weighted-average remaining
contractual life of options outstanding of 6.0 years.

    Under restricted stock plans for key employees and non-employee trustees,
Eastern awarded 5,500 shares in 1998 and 4,400 shares in 1997 and 1996.
Eastern recognized compensation expense of $70,000 in 1998, $109,000 in 1997
and $305,000 in 1996 in accordance with the vesting terms of these and prior
awards. Shares available for future awards under these plans were 27,800 at
December 31, 1998 and 33,300 at December 31, 1997.

8.  COMMON STOCK PURCHASE RIGHTS
    On February 22, 1990, Eastern declared a distribution to shareholders of
record on March 5, 1990, pursuant to the terms of a Common Stock Rights
Agreement (as amended, the "1990 Rights Agreement") between Eastern and
BankBoston, N.A., the current Rights Agent, of one common stock purchase right
for each outstanding share of common stock. Each right would initially entitle
the holder to purchase one share of common stock at an exercise price of $100,
subject to adjustment to prevent dilution. The rights become exercisable on
the 10th business day after a person acquires 10% or more of Eastern's stock
or commences a tender offer for 10% or more of Eastern's stock or such later
date as the board determines. The rights may be redeemed by Eastern at any
time prior to the 10th day after a 10% position has been acquired at a price
of $.01 per right. Eastern may exchange any outstanding rights at any time
after a person acquires 10% or more of Eastern stock, but before such person
beneficially owns 50% or more of Eastern's stock, for shares of common stock of
Eastern at an initial exchange ratio of one share for each right, subject to
adjustment and subject to other limitations contained in the 1990 Rights
Agreement. The rights will expire on March 5, 2000.

    If Eastern is acquired in a merger or other business combination, each
right will entitle its holder to purchase common shares of the acquiring
company having a market value of twice the exercise price of each right (i.e.,
at a 50% discount). If an acquiror purchases 10% of Eastern's common stock,
each right will entitle its holder to purchase a number of Eastern's common
shares having a market value of twice the right's exercise price.

    On July 22, 1998 Eastern declared a dividend of one purchase right (a "New
Right") for every outstanding share of Eastern common stock. The New Rights
will be distributed at the close of business upon the earlier to occur of (i)
the date of redemption by Eastern of Eastern's rights issued pursuant to the
1990 Rights Agreement discussed above, and (ii) February 18, 2000, to
shareholders of record as of the close of business on such date. The terms of
the New Rights are set forth in a Rights Agreement dated as of July 22, 1998
(the "New Rights Agreement") between Eastern and BankBoston, N.A., as Rights
Agent.

    Each New Right would initially entitle the holder to purchase from Eastern
one share of Eastern common stock at a price of $160 per share, subject to
adjustment. The New Rights will expire on July 22, 2008, or upon the earlier
redemption of the New Rights. The material terms of the New Rights Agreement
are substantially similar to the terms of the 1990 Rights Agreement discussed
above.

9.  INTEREST EXPENSE
                                                    Years Ended December 31,
(In thousands)                                    1998       1997       1996
- ------------------------------------------------------------------------------
Interest on long-term debt                      $29,866    $32,636    $32,778
Other, including amortization of debt expense     2,282      3,485      3,142
Less--capitalized interest                         (490)      (636)      (570)
Subsidiary preferred stock dividends              1,926      1,926      1,940
                                                -------    -------    -------
INTEREST EXPENSE                                $33,584    $37,411    $37,290
                                                =======    =======    =======
INTEREST PAYMENTS                               $32,362    $36,660    $35,945
                                                =======    =======    =======

10.  OTHER INCOME (EXPENSE)
                                                     Years Ended December 31
(In thousands)                                    1998       1997       1996
- ------------------------------------------------------------------------------
Net gain on sale of assets                      $ 4,948    $   778    $ 2,775
Equity in loss of AllEnergy                           -     (5,472)    (3,087)
Other                                               643        661        198
                                                -------    -------    -------
                                                $ 5,591    $(4,033)   $  (114)
                                                =======    =======    =======

                                    10-K/27
<PAGE>
                  NOTES TO FINANCIAL STATEMENTS--(CONTINUED)

    In December 1997, Eastern sold its 50% interest in AllEnergy Marketing
Company, L.L.C. for $5,375,000, which approximated the net book value of its
investment at September 30, 1997. Eastern accounted for its investment in
AllEnergy using the equity method.

11.  INCOME TAXES
    The table below reconciles the statutory U.S. Federal income tax provision
from continuing operations to the recorded income tax provision:

                                                              Years Ended
                                                              December 31,
                                                           1998   1997   1996
- ------------------------------------------------------------------------------
Statutory rate                                              35%    35%    35%
  State taxes, net of Federal benefit                        4      3      3
  Capital loss utilization                                  (2)     -      -
  Adjustment                                                 -     (4)     -
  Other                                                     (1)    (1)    (1)
                                                            --     --     --
Effective rate                                              36%    33%    37%
                                                            ==     ==     == 
    The adjustment in 1997 reflects the resolution of Federal tax audit issues
on the sale of a subsidiary in 1993 and inventory capitalization in 1994.
    Following is a summary of the provision for income taxes:

                                                  Years Ended December 31,
(In thousands)                                    1998       1997       1996
- ------------------------------------------------------------------------------
Federal                                         $22,747    $13,152    $24,262
State                                             5,429      4,498      3,205
                                                -------    -------    -------
    TOTAL CURRENT PROVISION                      28,176     17,650     27,467
Federal                                           1,470      9,706      8,616
State                                              (480)      (402)     1,665
                                                -------    -------    -------
    TOTAL DEFERRED PROVISION                        990      9,304      10,281
                                                -------    -------    -------
    PROVISION FOR INCOME TAXES                  $29,166    $26,954    $37,748
                                                =======    =======    =======
TAX PAYMENTS                                    $32,567    $ 8,758    $30,325
                                                =======    =======    =======

    Significant items making up deferred tax assets and deferred tax
liabilities are as follows:

                                                           December 31,
(In thousands)                                          1998          1997
- --------------------------------------------------------------------------------

Coal miners retiree health care                       $       -     $  26,761
Unbilled revenue                                              -        17,513
Environmental reserves                                    7,495         7,886
Other                                                    35,339        35,321
                                                      ---------     --------- 
    TOTAL DEFERRED TAX ASSETS                            42,834        87,481
Accelerated depreciation                               (161,209)     (156,868)
Deferred gas costs                                      (12,332)      (27,418)
Other                                                   (20,818)      (21,704)
                                                      ---------     --------- 
    TOTAL DEFERRED TAX LIABILITIES                     (194,359)     (205,990)
                                                      ---------     --------- 
    TOTAL DEFERRED TAXES                              $(151,525)    $(118,509)
                                                      =========     ========= 

                                    10-K/28
<PAGE>
                  NOTES TO FINANCIAL STATEMENTS--(CONTINUED)

12.  ENVIRONMENTAL MATTERS
    Eastern is aware of certain non-utility sites, associated with former
operations, for which it may have or share environmental remediation
responsibility or ongoing maintenance. Eastern has a reserve of approximately
$25 million in total at December 31, 1998 to cover the remediation and
maintenance of these sites, the principal of which is a former coal tar
processing facility (the "Facility") in Everett, Massachusetts. While Eastern
has provided reserves to cover the estimated probable costs of remediation and
maintenance for environmental sites based on the information available at the
present time, the extent of Eastern's potential liability at such sites is not
yet determined.

    The Facility, which was located on a 10-acre parcel of land formerly owned
by Eastern, was operated by predecessors of Allied-Signal, Inc. from the early
1900s until 1937 and by Koppers Company, predecessor of Beazer East, Inc.
(and Eastern's controlling stockholder until 1951) from 1937 until 1960, when
it was shut down. The Facility processed coal tar purchased from Eastern's
adjacent by-product coke plant, also shut down in 1960. Eastern, Beazer and
Allied-Signal entered into an Administrative Consent Order with the
Massachusetts Department of Environmental Protection ("DEP") in 1989 which
requires that they jointly investigate and develop a remedial response plan
for the Facility site, including any area where a release from that site may
have come to be located. The companies have entered into a cost-sharing
agreement under which each company has agreed to pay one-third of the costs of
compliance with the consent order, while preserving any claims it may have
against the other companies. In 1993, the companies completed preliminary
remedial measures, including abatement of seepage of materials into the
adjacent Island End River, a 29-acre tidal river which is part of Boston
Harbor. Studies have identified compounds that may be associated with coal tar
and/or oil in soil and ground water at the site and adjacent areas, including
the riverbed. In addition to the DEP, the National Oceanic and Atmospheric
Administration and the Coast Guard have been involved in river sediment
investigation and remediation discussions. During 1995 and 1996, Eastern
conducted and received the results of certain sediment sampling which
confirmed findings of contamination in the riverbed. The Coast Guard has been
working with the DEP since July 1998 to bring about a remedial solution that
would abate the continuing sheening problem in the Island End River. Eastern,
Beazer and Allied-Signal have proposed a remedial solution, a major element of
which is the utilization of a containment structure. In December 1998, the
Coast Guard notified these companies that it did not believe that a
containment structure was the most effective remedial alternative and
purported to require these companies to submit a plan for dredging in the
Island End River. The companies believe the apparent regulatory preference for
full-scale dredging is unsupportable and they intend to continue to argue for
containment as the principal preferred remedial response. There can be no
assurance that the regulators will ultimately agree. In light of uncertainties
as to the full extent and sources of releases of compounds, the nature of any
required remediation, the area and volume of soil, ground water and/or
sediments that may be included, the possibility of participation by additional
potentially responsible parties and the apportionment of liability, Eastern
does not possess at this time sufficient information to reasonably determine
or estimate the ultimate cost to it of such remedial measures. Eastern is
recovering certain costs of its legal defense and may be entitled to recover
remediation costs from its insurers.

    Eastern's natural gas distribution operations, like many other companies
in the natural gas industry, are parties to governmental proceedings requiring
investigation and possible remediation of former manufactured gas plant
("MGP") sites. Boston Gas and Essex Gas may have or share responsibility under
applicable environmental laws for the remediation of 18 such sites. A
subsidiary of New England Electric System ("NEES") has assumed responsibility
for remediating 10 of these sites, subject to a limited contribution from
Boston Gas. Boston Gas and Essex Gas have estimated their potential share of
the costs of investigating and remediating former MGP sites in accordance with
SFAS No. 5, "Accounting for Contingencies," and the American Institute of
Certified Public Accountants Statement of Position 96-1, "Environmental
Remediation Liabilities." These operations have recorded liabilities of $18.8
million, which represents their best estimate at this time of remediation
costs, which may reasonably be estimated to range from $18 million to $36
million. However, there can be no assurance that such costs will not vary
considerably from these estimates. Factors that may bear on costs differing
from estimates include, without limit, changes in regulatory standards,
changes in remediation technologies and practices and the type and extent of
contaminants discovered at the sites.

    Boston Gas and Essex Gas are aware of 26 other former MGP sites within
their service territories. The NEES subsidiary has provided full
indemnification to Boston Gas with respect to eight of these sites. At this
time, there is substantial uncertainty as to whether Boston Gas or Essex Gas
have or share responsibility for remediating any of these other sites. No
notice of responsibility has been issued to Boston Gas or Essex Gas for any of
these sites from any governmental environmental authority.

                                    10-K/29
<PAGE>
                  NOTES TO FINANCIAL STATEMENTS--(CONTINUED)

    By a rate order issued on May 25, 1990, the DTE approved the recovery of all
prudently incurred environmental response costs associated with former MGP sites
over separate, seven-year amortization periods, without a return on the
unamortized balance. Eastern's natural gas operations have recognized an
insurance receivable of $3.4 million, reflecting a negotiated settlement with an
insurance carrier for environmental expense indemnity, and a regulatory asset of
$15.4 million, representing the expected rate recovery of environmental
remediation costs, net of the insurance settlement. Eastern currently believes,
in light of the indemnity agreement with the NEES subsidiary and the DTE rate
order on environmental cost recovery, that it is not probable that such costs
will materially affect its financial condition or results of operations.

13.  UNBILLED REVENUE ACCOUNTING CHANGE
    During the fourth quarter of 1998, Boston Gas changed its method of
accounting for unbilled revenues, retroactively applied as of January 1, 1998.
Previously, substantially all revenues were recorded when billed. Boston Gas
defers the cost of any firm gas that has been distributed, but is unbilled at
the end of a period in which gas is billed to customers. Under the new method,
the estimated margin on unbilled revenues is recorded at the end of each
accounting period. The accrual method of accounting for revenues, that is the
recording of unbilled revenues, is preferable to continuing on the billed method
and is the prevalent method in the utility industry. The cumulative effect of
this accounting change at January 1, 1998 was to increase net earnings by
$8,193,000, or $.36 per share. The effect of this accounting change was to
increase earnings before extraordinary items and accounting changes by $405,000,
or $.02 per share, for the year ended December 31, 1998. The pro forma effect of
retroactively applying this method to 1997 and 1996 was not material.

14.  COAL MINERS RETIREE HEALTH CARE
    On June 25, 1998 the U.S. Supreme Court ruled that the Coal Industry
Retiree Health Benefit Act of 1992 ("Coal Act") is unconstitutional as
applied to Eastern. Accordingly, previously recorded reserves not used, less
associated expenses, resulted in an extraordinary gain of $74,500,000 pre-tax,
$48,425,000 net, or $2.13 per share, in the second quarter of 1998.

    In 1993, Eastern recorded a reserve of $70,000,000 ($45,500,000 net of
tax, or $1.88 per share) to provide for its estimated undiscounted obligations
under the Coal Act with respect to notices of responsibility received from the
Social Security Administration in that year. The notices claimed that Eastern
was responsible for health care and death benefit premiums for certain retired
coal miners and their beneficiaries who were said to have worked for Eastern's
Coal Division prior to the transfer of those operations to a subsidiary in
1965. Principally due to receipt of additional notices, in 1995 Eastern
recorded an additional reserve of $10,000,000 ($6,500,000 net of tax or $.30
per share). Provisions to establish these reserves were accounted for as
extraordinary items. Eastern never paid any premiums under the Coal Act.

15.  RETIREE BENEFITS
    Eastern and its subsidiaries, through various company-administered plans
and other union retirement and welfare plans, provide retirement benefits for
the majority of their employees, including pension and certain health care and
life insurance benefits. Normal retirement age ranges from 60 to 65, but
provision is made for earlier retirement. Pension benefits for salaried plans
are based on salary and years of service, while union retirement and welfare
plans are based on negotiated benefits and years of service. Employees,
excluding Essex Gas employees, hired before 1993 who are participants in the
pension plans become eligible for postretirement health care benefits if they
reach retirement age while working for Eastern. The funding of retirement and
employee benefit plans is in accordance with the requirements of the plans
and, where applicable, in sufficient amounts to satisfy the "Minimum Funding
Standards" of the Employee Retirement Income Security Act ("ERISA").

                                    10-K/30
<PAGE>
                  NOTES TO FINANCIAL STATEMENTS--(CONTINUED)

    Effective January 1, 1998, Eastern adopted SFAS No. 132, "Employers"
Disclosures about Pensions and Other Postretirement Benefits," which revises
prior disclosure requirements. The information for 1997 and 1996 has been
restated to conform to the 1998 presentation. The net cost for these plans and
agreements charged to expense was as follows:

    Pensions

                                                  Years Ended December 31,
(In thousands)                                   1998       1997       1996
- --------------------------------------------------------------------------------
Service cost                                    $ 5,250    $ 5,145   $  4,983
Interest cost on projected benefit obligation    13,300     12,808     12,259
Expected return on plan assets                  (17,049)   (15,820)  (14,119)
Amortization of prior service cost                1,552      1,501      1,444
Amortization of transitional obligation             424        424        424
Recognized actuarial gain                          (599)      (263)       (89)
Settlement and curtailment gain                    (490)    (2,314)       (44)
                                                -------    -------   --------
    Total net pension cost of company-
      administered plans                          2,388      1,481      4,858
Multi-employer union retirement and
  welfare plans                                     475        270        293
                                                -------    -------   --------
    Total net pension cost                      $ 2,863    $ 1,751   $  5,151
                                                =======    =======   ========

    Health Care
                                                  Years Ended December 31,
(In thousands)                                   1998       1997       1996
- --------------------------------------------------------------------------------
Service cost                                    $ 1,066    $ 1,007    $ 1,003
Interest cost on accumulated benefits
obligation                                        7,425      7,147      7,165
Expected return on plan assets                   (2,131)    (1,585)    (1,224)
Amortization of prior service cost               (1,374)    (1,170)    (1,135)
Recognized actuarial gain                          (399)      (229)      (187)
Regulatory deferral                               5,359      4,841      5,470
                                                -------    -------    -------
    Total net retiree health care cost          $ 9,946    $10,011    $11,092
                                                =======    =======    =======

    The tables above do not reflect retirement enhancements at Boston Gas, for
pension and health care of $3,224,000 and $143,000 respectively, which were
related to its decision in 1997 to exit the gas appliance service business.

                                    10-K/31
<PAGE>
                  NOTES TO FINANCIAL STATEMENTS--(CONTINUED)

    The following tables set forth the change in benefit obligation and plan
assets, reconciliation of funded status and amounts recognized in other
comprehensive income of company-administered plans and amounts recorded in
Eastern's consolidated balance sheets as of December 31, 1998 and 1997 using
actuarial measurement dates as of October 1, 1998 and 1997:

<TABLE>
<CAPTION>
                                                         Pensions                    Health Care
(In thousands)                                      1998          1997            1998          1997
- -------------------------------------------------------------------------------------------------------
<S>                                               <C>            <C>            <C>            <C>     
CHANGE IN BENEFIT OBLIGATION
Balance at beginning of year                      $181,330       $173,623       $102,239       $ 98,572
Service cost                                         5,330          5,145          1,076          1,007
Interest cost                                       13,494         12,808          7,455          7,147
Plan amendments                                      1,264            995              -              -
Curtailment (gain)                                    (635)             -            (85)             -
Settlement (gain)                                     (294)        (2,314)             -              -
Special termination benefits                         3,868              -            698              -
Benefits paid                                      (10,159)        (7,897)        (6,642)        (6,542)
Settlement payments                                      -         (7,891)             -              -
Actuarial (gain) or loss                             3,869          6,861           (514)         2,055
                                                  --------       --------       --------       --------
Balance at end of year                            $198,067       $181,330       $104,227       $102,239
                                                  ========       ========       ========       ========

CHANGE IN PLAN ASSETS
Fair value at beginning of year                   $241,734       $201,819       $ 25,263       $ 18,805
Actual return on plan assets                        (6,789)        55,001            439          5,994
Employer contributions                               1,121            702          6,936          7,006
Benefits paid                                      (10,159)        (7,897)        (6,642)        (6,542)
Settlement payments                                      -         (7,891)             -              -
Administrative expenses                                (61)             -              -              -
                                                  --------       --------       --------       --------
Fair value at end of year                         $225,846       $241,734       $ 25,996       $ 25,263
                                                  ========       ========       ========       ========

RECONCILIATION OF FUNDED STATUS
Funded status                                     $ 27,779       $ 60,404       $(78,231)      $(76,976)
Contributions for fourth quarter                       208            205          1,591           1,572
Unrecognized actuarial (gain)                      (35,646)       (64,351)       (10,292)       (11,339)
Unrecognized transition obligation                     734          1,301              -              -
Unrecognized prior service                          15,075         15,879        (10,265)       (11,639)
                                                  --------       --------       --------       --------
Net amount recognized at end of year              $  8,150       $ 13,438       $(97,197)      $(98,382)
                                                  ========       ========       ========       ========

AMOUNTS RECOGNIZED IN BALANCE SHEET
Prepaid benefit cost                              $ 23,416       $ 24,264       $      -       $      -
Accrued benefit liability                          (20,383)       (15,929)       (97,197)       (98,382)
Intangible asset                                     3,032          2,286              -              -
Accumulated other comprehensive income               2,085          2,817              -              -
                                                  --------       --------       --------       --------
Net amount                                        $  8,150       $ 13,438       $(97,197)      $(98,382)
                                                  ========       ========       ========       ========
Other comprehensive income (loss), pre-tax        $   (732)      $    401       $      -       $      -
                                                  ========       ========       ========       ========
</TABLE>

    To fund health care benefits under its collective bargaining agreements,
Boston Gas and Essex Gas maintain voluntary employee beneficiary associations,
to which they make contributions from time to time. Essex Gas made
contributions during 1997 of $560,241. Plan assets are invested in debt and
equity marketable securities.

                                    10-K/32
<PAGE>
                  NOTES TO FINANCIAL STATEMENTS--(CONTINUED)

    Following are the weighted-average assumptions used in developing the
projected benefit obligation for 1998, 1997 and 1996:

                                    1998             1997             1996
                                    ----             ----             ----

Discount rate                       7.25%            7.5%             7.5%
Return on plan assets               8.5%             8.5%             8.5%
Increase in future compensation     4.5%-5.0%        4.75%-5.0%       4.75%-6.0%
Health care inflation trend         8.0%             7.0-8.75%        7.0-9.5%

    The health care inflation trend is assumed to be 8.0% in 1999 and decrease
gradually to 5.0% for 2005. A one-percentage-point increase (decrease) in the
assumed health care trend rate for 1998 would have the following effects:

                                           One-Percentage        One-Percentage
(In thousands)                             Point Increase        Point Decrease
- -------------------------------------------------------------------------------
Total of service and interest cost
  components                                   $  637               $  (550)
Postretirement benefit obligation              $7,998               $(6,915)

    See Note 2 for discussion of the adjustment conforming Essex Gas' method
of adoption of SFAS No. 106.

16.  FAIR VALUES OF FINANCIAL INSTRUMENTS
    Pursuant to SFAS No. 115, "Accounting for Certain Investments in Debt and
Equity Securities," which requires investments in debt and equity securities
other than those accounted for under the equity method to be carried at fair
value or amortized cost for debt securities expected to be held to maturity,
Eastern has classified its investments in debt and equity securities as
available for sale. Accordingly, the net unrealized gains and losses computed
in marking these securities to market have been reported as a component of
other comprehensive income. The difference between the fair value and the
original cost of these securities is a net unrealized gain of $1,249,000 and
$3,697,000, in 1998 and 1997, respectively.

    The following methods and assumptions were used to estimate the fair value
disclosures for financial instruments.

    Cash and short-term investments and short-term debt: The carrying amounts
approximate fair value because of the short maturity of those instruments.
Short-term debt includes notes payable and gas inventory financing.

    Marketable securities and investments: Marketable securities and
investments include marketable securities classified as available for sale.
Pursuant to SFAS No. 115 the carrying value is the fair value.

    Long-term debt and preferred stock of subsidiary: The fair values are
based on currently-quoted market prices.

    The carrying amounts and estimated fair values of Eastern's financial
instruments are as follows:

<TABLE>
<CAPTION>
                                                                     December 31,
(In thousands)                                              1998                        1997
- ------------------------------------------------------------------------------------------------------
                                                  Carrying        Fair         Carrying         Fair
                                                   Amount         Value         Amount          Value
                                                  --------       --------       --------       --------
<S>                                               <C>            <C>            <C>            <C>     
Cash and short-term investments                   $159,836       $159,836       $175,709       $175,709
Marketable securities and investments               15,801         15,801         16,030         16,030
Short-term debt                                     90,479         90,479        102,323        102,323
Long-term debt                                     390,921        443,927        376,857        422,370
Preferred stock of subsidiary                       29,360         30,076         29,326         31,525
</TABLE>

                                    10-K/33
<PAGE>
                  NOTES TO FINANCIAL STATEMENTS--(CONTINUED)

17.  UNAUDITED QUARTERLY FINANCIAL INFORMATION
    Unaudited quarterly financial information for 1998 has been restated to
reflect the retroactive change of accounting described in Note 13.
<TABLE>
<CAPTION>
                                                              For the three months ended
(In thousands, except per share amounts)          Mar. 31,       June 30,       Sept. 30,      Dec. 31,
- -------------------------------------------------------------------------------------------------------
<S>                                               <C>            <C>            <C>            <C>     
1998:
Revenues                                          $352,922       $188,425       $135,881       $258,036
Operating earnings                                  55,624         11,804         (4,526)        37,503
Earnings before income taxes                        50,344          6,393         (7,398)        30,655

EARNINGS BEFORE EXTRAORDINARY ITEMS AND
  ACCOUNTING CHANGE                               $ 31,067       $  3,882       $ (3,754)      $ 19,633
Extraordinary items, net of tax                     (1,465)        48,425              -              -
Accounting change, net of tax                        8,193              -              -              -
                                                  --------       --------       --------       --------
NET EARNINGS                                      $ 37,795       $ 52,307       $ (3,754)      $ 19,633
                                                  ========       ========       ========       ========
BASIC EARNINGS PER SHARE BEFORE
  EXTRAORDINARY ITEMS AND ACCOUNTING CHANGE          $1.39          $ .16          $(.17)          $.88
Extraordinary items, net of tax                       (.07)          2.16              -              -
Accounting change, net of tax                          .37              -              -              -
                                                     -----          -----          -----           ----
Net earnings                                         $1.69          $2.32          $(.17)          $.88
                                                     =====          =====          =====           ====
DILUTED EARNINGS PER SHARE BEFORE
  EXTRAORDINARY ITEMS AND ACCOUNTING CHANGE          $1.37          $ .17          $(.17)          $.87
Extraordinary items, net of tax                       (.06)          2.13              -              -
Accounting change, net of tax                          .36              -              -              -
                                                     -----          -----          -----           ----
Net earnings                                         $1.67          $2.30          $(.17)          $.87
                                                     =====          =====          =====           ====
1997:
Revenues                                          $385,063       $231,077       $142,184       $265,416
Operating earnings                                  53,223         24,321          3,301         34,472

Earnings before income taxes                        44,502         15,595         (4,377)        27,150
NET EARNINGS                                      $ 27,962       $ 12,169      $  (2,816)      $ 18,601
                                                  ========       ========      =========       ========

Basic earnings per share                             $1.26           $.54          $(.13)          $.83
                                                     =====           ====          =====           ====
Diluted earnings per share                           $1.25           $.54          $(.13)          $.83
                                                     =====           ====          =====           ====
</TABLE>
                                    10-K/34
<PAGE>

                         INDEPENDENT AUDITORS' REPORT

TO THE TRUSTEES AND SHAREHOLDERS OF EASTERN ENTERPRISES:
    We have audited the accompanying consolidated balance sheets of Eastern
Enterprises (a Massachusetts voluntary association) and subsidiaries as of
December 31, 1998 and 1997, and the related consolidated statements of
operations, shareholders' equity and cash flows for each of the three years in
the period ended December 31, 1998. These financial statements are the
responsibility of the Company's management. Our responsibility is to express
an opinion on these financial statements based on our audits.

    We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audits to
obtain reasonable assurance about whether the financial statements are free of
material misstatement. An audit includes examining, on a test basis, evidence
supporting the amounts and disclosures in the financial statements. An audit
also includes assessing the accounting principles used and significant
estimates made by management, as well as evaluating the overall financial
statement presentation. We believe that our audits provide a reasonable basis
for our opinion.

    In our opinion, the financial statements referred to above present fairly,
in all material respects, the financial position of Eastern Enterprises and
subsidiaries as of December 31, 1998 and 1997, and the results of their
operations and their cash flows for each of the three years in the period
ended December 31, 1998, in conformity with generally accepted accounting
principles.

    As explained in Note 13 to the financial statements, effective January 1,
1998, the Company changed its method of accounting for unbilled revenues at
Boston Gas Company.

/s/ Arthur Andersen LLP
    Arthur Andersen LLP

Boston, Massachusetts
January 22, 1999

                    MANAGEMENT'S REPORT ON RESPONSIBILITY

    The management of Eastern is responsible for the preparation, integrity
and fair presentation of the Company's financial statements. These statements
have been prepared in accordance with generally accepted accounting principles
and, as such, include amounts based on management's informed judgments and
estimates. The financial statements have been audited by the independent
accounting firm of Arthur Andersen LLP which was given unrestricted access to
all financial records and related data.

    Eastern maintains a system of internal control over financial reporting
which is designed to provide reasonable assurance to the Company's management
and Board of Trustees regarding the preparation of reliable financial
statements and the safeguarding of assets. The system includes a documented
organizational structure and division of responsibility, an internal audit
staff, the careful selection and development of personnel and established
policies and procedures, including policies to foster a strong ethical climate
and control environment, which are communicated throughout Eastern.

    The Audit Committee of the Board of Trustees, consisting solely of outside
trustees, meets periodically with management, internal auditors and the
independent auditors to review internal accounting controls, and the
accounting principles and practices used to report financial condition and the
results of operations. The Audit Committee also annually recommends to the
Board of Trustees the selection of independent auditors.

/s/ J. Atwood Ives          /s/ Walter J. Flaherty        /s/ James J. Harper
    J. Atwood Ives              Walter J. Flaherty            James J. Harper
    Chairman and                Senior Vice President and     Vice President and
    Chief Executive Officer     Chief Financial Officer       Controller

                                    10-K/35
<PAGE>

ITEM 9.  CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
FINANCIAL DISCLOSURE
    None.

                                   PART III

ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT
    Information with respect to this item may be found in the sections
captioned "Information With Respect To Nominees and Trustees" appearing on
pages 4 through 6 and "Section 16(a) Beneficial Ownership Reporting
Compliance" appearing on page 13 and "Certain Transactions and Other
Disclosures" appearing on page 18 of the 1999 definitive Proxy Statement. Such
information is incorporated herein by reference. See also the item captioned
"Executive Officers of the Registrant" at the end of Part I hereof.

ITEM 11.  EXECUTIVE COMPENSATION
    Information with respect to this item may be found in the sections
captioned "Compensation of Executive Officers" appearing on pages 8 through
page 10, "Compensation of Trustees" appearing on page 11, "Termination of
Employment and Change of Control Arrangements" appearing on pages 11 through
13, "Compensation Committee Report" appearing on pages 13 through 16 and
"Performance Graph" appearing on page 17 of the 1999 definitive Proxy
Statement. Such information is incorporated herein by reference.

ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT
    Information with respect to this item may be found in the sections
captioned "Information With Respect To Certain Shareholders" appearing on page
2 and "Stock Ownership of Trustees and Executive Officers" appearing on page 7
of the 1999 definitive Proxy Statement. Such information is incorporated
herein by reference.

ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS
    Information with respect to this item may be found in the sections
captioned "Compensation of Trustees" appearing on page 11 and "Certain
Transactions and Other Disclosures" appearing on page 18 of the 1999
definitive Proxy Statement. Such information is incorporated herein by
reference.

                                   PART IV

ITEM 14.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K (a)
(1) AND (2) LIST OF FINANCIAL STATEMENTS AND FINANCIAL STATEMENT SCHEDULES
    Exhibits and Financial Statement Schedules to the Form 10-K have been
included only with the copies of the Form 10-K filed with the SEC. A copy of
this Form 10-K, including a list of exhibits and Financial Statement Schedules
is available free of charge upon written request to: Corporate Relations
Department, Eastern Enterprises, 9 Riverside Road, Weston, MA 02493.

                                    10-K/36
<PAGE>

(3) LIST OF EXHIBITS

 2.1      --  Agreement and Plan of Reorganization dated as of October 17, 1998,
              by and between Eastern and Colonial Gas Company (incorporated by
              reference to Exhibit 2.1 to current Report on Form 8-K of Colonial
              Gas Company dated October 17, 1998 (File No. 0-10007)).
 3.1      --  Declaration of Trust of Eastern Enterprises, as amended through 
              April 27, 1989 (filed as Exhibit 3.1 to Quarterly Report of
              Eastern Enterprises on Form 10-Q for the quarter ended June 30,
              1989 (File no. 1-2297)).*
 3.2      --  By-Laws of Eastern Enterprises, as amended through February 24,
              1999.
              (NOTE: Eastern agrees to furnish to the Securities and Exchange 
              Commission upon request a copy of any instrument with respect to
              long-term debt of Eastern or any of its subsidiaries. Such
              instruments are not filed herewith since no such instrument
              authorizes securities in an amount greater than 10% of the total
              assets of Eastern and its subsidiaries on a consolidated basis.)
 4.1      --  Common Stock Rights Agreement between Eastern and The Bank of New
              York, dated as of February 22, 1990, and Exhibits attached thereto
              (filed as Exhibit 1 to Form 8-K of Eastern dated March 1, 1990
              (File no. 1-2297)).*
 4.1.1    --  Agreement between Eastern and The First National Bank of Boston,
              dated January 30, 1995 (filed as Exhibit 4.1.1 to Annual Report of
              Eastern on Form 10-K for year ended December 31, 1994 (File no.
              1-2297)).*
 4.1.2    --  Amendment No. 2 to Common Stock Rights Agreement, dated as of 
              July 22, 1998, between Eastern and BankBoston, N.A. (filed as
              Exhibit 99.1 to Form 8-K of Eastern filed July 28, 1998 (File no.
              1-2297)).*
 4.1.3    --  Rights Agreement, dated as of July 22, 1998, between Eastern and
              BankBoston, N.A. (filed as Exhibit 99.2 to Form 8-K of Eastern
              filed July 28, 1998 (File no. 1-2297)).*
10.1      --  Gas Transportation Contract between Boston Gas Company and 
              Tennessee Gas Pipeline Company dated as of September 1, 1993
              (filed as Exhibit 10.1 to Annual Report of Boston Gas Company on
              Form 10-K for the year ended December 31, 1993 (File no.
              2-23416)).*
10.2      --  Gas Transportation Contracts between Boston Gas Company and Texas
              Eastern Transmission Corporation dated December 30, 1993 (filed as
              Exhibits 10.2 and 10.3 to Annual Report of Boston Gas Company on
              Form 10-K for the year ended December 31, 1993 (File no.
              2-23416)).*
10.3      --  Gas Transportation Contracts between Boston Gas Company and 
              Algonquin Gas Transmission Company dated December 30, 1993 (filed
              as Exhibits 10.4 and 10.5 to Annual Report of Boston Gas Company
              on Form 10-K for the year ended December 31, 1993 (File no.
              2-23416)).*
10.4      --  Firm Gas Transportation Agreement between Boston Gas Company and
              Iroquois Gas Transmission System, L.P. dated as of February 7,1991
              (filed as Exhibit 10.17 to the Annual Report of Boston Gas Company
              on Form 10-K for the year ended December 31, 1990 (File no.
              2-23416)).*
10.5      --  Eastern's amended and restated Deferred Compensation Plan for 
              Trustees, dated April 22, 1998 (filed as Exhibit 10.5.2 to
              Quarterly Report on Form 10-Q for the quarter ended March 31, 1998
              (File no. 1-2297)).*(a)
10.6      --  Eastern's 1982 Stock Option Plan, as amended (filed as Exhibit 
              10.2 to Quarterly Report of Eastern on Form 10-Q for the quarter
              ended March 31, 1992 (File no. 1-2297)).*(a)
10.7      --  Eastern's 1995 Stock Option Plan (filed as Exhibit 10.9 to Annual
              Report of Eastern on Form 10-K for the year ended December 31,
              1994 (File no. 1-2297)).*(a)
10.8      --  Eastern's Supplemental Executive Retirement Plan, as amended 
              (filed as Exhibit 10.1 to Quarterly Report of Eastern on Form 10-Q
              for the quarter ended March 31, 1994 (File no. 1-2297)).*(a)
10.8.1    --  Amendment to Eastern's Supplemental Executive Retirement Plan, 
              dated December 8, 1995 (Filed as Exhibit 10.8.1 to Annual Report
              of Eastern on Form 10-K for year ended December 31, 1995 (File no.
              1-2297)).*(a)
10.8.2    --  Amendment to Eastern's Supplemental Executive Retirement Plan 
              (filed as Exhibit 10.7 to Quarterly Report on Form 10-Q for the
              quarter ended September 30, 1998 (File no. 1-2297)).*(a)
10.9      --  Trust Agreement between Eastern and Shawmut Bank of Boston, N.A.,
              as amended (filed as Exhibit 10.12 to the Annual Report of Eastern
              on Form 10-K for the year ended December 31, 1990 (File no.
              1-2297)).*(a)
10.9.1    --  Amendment to Trust Agreement between Eastern and Shawmut Bank of
              Boston, N.A. (filed as Exhibit 10.2 to Quarterly Report of Eastern
              on Form 10-Q for quarter June 30, 1995 (File no. 1-2297)).*(a)
<PAGE>

10.9.2    --  Amendment to Trust Agreement between Eastern and the Key Trust 
              Company of Ohio, N.A., as successor trustee, dated December 8,
              1995 (filed as Exhibit 10.9.2 to Annual Report of Eastern on Form
              10-K for year ended December 31, 1995 (File no. 1-2297)).*(a)
10.9.3    --  Amendment to Trust Agreement between Eastern and Key Trust 
              Company of Ohio, N.A., as successor trustee, dated February 25,
              1998 (filed as Exhibit 10.9.3 to Quarterly Report on Form 10-Q for
              the quarter ended March 31, 1998 (File no. 1-2297)).*(a)
10.10     --  Eastern's Executive Incentive Compensation Plan, as amended 
              (filed as Exhibit 10.3 to Quarterly Report of Eastern on Form 10-Q
              for the quarter ended March 31, 1992 (File no. 1-2297)).*(a)
10.11.1   --  Change of Control Agreement, dated as of July 22, 1998, by and 
              between Eastern and J. Atwood Ives (filed as Exhibit 10.1 to
              Quarterly Report on Form 10-Q for the quarter ended September 30,
              1998 (File no. 1-2297)).*(a)
10.11.2   --  Change of Control Agreement, dated as of September 1, 1998, by 
              and between Eastern and Fred C. Raskin (filed as Exhibit 10.3 to
              Quarterly Report on Form 10-Q for the quarter ended September 30,
              1998 (File no. 1-2297)).*(a)
10.11.3   --  Change of Control Agreement, dated as of July 22, 1998, by and 
             between Eastern and Walter J. Flaherty (filed as Exhibit 10.4 to
              Quarterly Report on Form 10-Q for the quarter ended September 30,
              1998 (File no. 1-2297)).*(a)
10.11.4   --  Change of Control Agreement, dated as of July 22, 1998, by and
              between Eastern and L. William Law, Jr. (filed as Exhibit 10.5 to
              Quarterly Report on Form 10-Q for the quarter ended September 30,
              1998 (File no. 1-2297)).*(a) 10.11.5 -- Change of Control
              Agreement, dated as of July 22, 1998, by and between Eastern and
              Chester R. Messer, II (filed as Exhibit 10.6 to Quarterly Report
              on Form 10-Q for the quarter ended September 30, 1998 (File no.
              1-2297)).*(a)
10.11.6   --  Change of Control Agreement, dated as of November 16, 1998, by and
              between Eastern and J. Mark Cook.(a)
10.12     --  Agreement dated November 27, 1991 between Eastern and J. Atwood 
              Ives (filed as Exhibit 10.14 to the Annual Report of Eastern on
              Form 10-K for the year ended December 31, 1991 (File no.
              1-2297)).*(a)
10.13     --  Agreement dated October 25, 1991 between Eastern and Richard R.
              Clayton (filed as Exhibit 10.15 to the Annual Report of Eastern on
              Form 10-K for the year ended December 31, 1991 (File no.
              1-2297)).*(a)
10.14     --  Letter Agreement, dated May 22, 1998, by and between Eastern and
              Richard R. Clayton.(a)
10.15     --  Employment Agreement, dated as of September 1, 1998, by and 
              between Eastern and Fred C. Raskin (filed as Exhibit 10.2 to
              Quarterly Report on Form 10-Q for the quarter ended September 30,
              1998 (File no. 1-2297)).*(a)
10.16     --  Eastern's Headquarters Retirement Plan, as amended (filed as 
              Exhibit 10.1 to Quarterly Report of Eastern on Form 10-Q for the
              quarter ended September 30, 1991 (File no. 1-2297)).*(a)
10.16.1   --  Amendment to Eastern's Headquarters Retirement Plan, dated April
              27, 1995 (filed as Exhibit 10.1 to Quarterly Report of Eastern on
              Form 10-Q for the quarter June 30, 1995 (File no. 1-2297)).*(a)
10.16.2   --  Amendment to Eastern's Headquarters Retirement Plan, dated June
              26, 1997 (filed as Exhibit 10.16.2 to Annual Report of Eastern on
              Form 10-K for the year ended December 31, 1998 (File no.
              1-2297)).*(a)
10.17     --  Midland Enterprises Inc. Salaried Retirement Plan, as amended and
              restated (filed as Exhibit 10.2 to Quarterly Report of Eastern on
              Form 10-Q for quarter ended September 30, 1991 (File no.
              1-2297)).*(a)
10.17.1   --  Amendment to Midland Enterprises Inc. Salaried Retirement Plan,
              dated November 4,1994 (filed as Exhibit 10.19.1 to Annual Report
              of Eastern on Form 10-K for year ended December 31, 1994 (File no.
              1-2297)).*(a)
10.18     --  Boston Gas Company Retirement Plan, as amended and restated (filed
              as Exhibit 10.3 to Quarterly Report of Eastern on Form 10-Q for
              the quarter ended September 30, 1991 (File no. 1-2297)).*(a)
10.18.1   --  Amendment to Boston Gas Company Retirement Plan, dated December 5,
              1994 (filed as Exhibit 10.20.1 to Annual Report of Eastern on Form
              10-K for year ended December 31, 1994 (File no. 1-2297)).*(a)
10.19     --  Trust Agreement made as of October 2, 1987 between Eastern and The
              Bank of New York, as amended (filed as Exhibit 10.19 to the Annual
              Report of Eastern on Form 10-K for the year ended December 31,
              1990 (File no. 1-2297)).*(a)
<PAGE>

10.19.1   --  Trust Agreement made as of April 28, 1995 between Eastern and the
              Key Trust Company of Ohio, N.A., as successor trustee (Filed as
              Exhibit 10.19.1 to Annual Report of Eastern on Form 10-K for the
              year ended December 31, 1995 (File no. 1-2297)).*
10.20     --  Eastern's Retirement Plan for Non-Employee Trustees, as amended
              (filed as Exhibit 10.22 to Annual Report of Eastern on Form 10-K
              for the year ended December 31, 1992 (File no. 1-2297)).*(a)
10.20.1   --  Amendment to Eastern's Retirement Plan for Non-Employee Trustees,
              dated December 8, 1995 (filed as Exhibit 10.20.1 to Annual Report
              of Eastern on Form 10-K for the year ended December 31, 1995 (File
              no. 1-2297)).*(a)
10.21     --  Eastern's 1996 Non-Employee Trustees' Stock Option Plan (Filed as
              Exhibit 10.21 to Annual Report of Eastern on Form 10-K for the
              year ended December 31, 1995 (File no. 1-2297)).*(a)
10.21.1   --  Amendment to Eastern's 1996 Non-Employee Trustees' Stock Option 
              Plan (filed as Exhibit 10.21.1 to Quarterly Report on Form 10-Q
              for the quarter ended March 31, 1998 (File no. 1-2297)).*(a)
10.22     --  Eastern's 1992 Restricted Stock Plan (filed as Exhibit 10.1 to 
              Quarterly Report of Eastern on Form 10-Q for the quarter ended
              March 31, 1992 (File no. 1-2297)).*(a)
10.23     --  Eastern's Restricted Stock Plan for Non-Employee Trustees (filed
              as Exhibit 10.24 to Annual Report of Eastern on Form 10-K for the
              year ended December 31, 1992 (File no. 1-2297)).*(a)
10.24     --  Eastern's 1994 Deferred Compensation Plan (filed as Exhibit 10.22
              to Annual Report of Eastern on Form 10-K for year ended December
              31, 1993 (File no. 1-2297)).*(a)
10.24.1   --  Amendment to Eastern's Deferred Compensation Plan, dated December
              8, 1995 (Filed as Exhibit 10.24.1 to Annual Report of Eastern on
              Form 10-K for the year ended December 31, 1995 (File no.
              1-2297)).*(a)
10.24.2   --  Amendment to Eastern's Deferred Compensation Plan, dated July 25,
              1996 (filed as Exhibit 10.24.2 to Annual Report of Eastern on Form
              10-K for year ended December 31, 1996 (File no. 1-2297)).*(a)
10.25     --  Eastern Enterprises Executive Stock Purchase Loan Plan, as amended
              February 27, 1997 (filed as Exhibit 10.25 to Annual Report of
              Eastern on Form 10-K for year ended December 31, 1996 (File no.
              1-2297)).*
10.26     --  Credit Agreement, dated as of December 31, 1994, by and between 
              Eastern, Boston Gas, Midland, the Banks named therein and The
              First National Bank of Boston, individually and as Agent (filed as
              Exhibit 10.26 to Annual Report of Eastern on Form 10-K for year
              ended December 31, 1996 (File no. 1-2297)).*
10.26.1   --  Amendment No. 1 to Credit Agreement, dated as of December 31, 
              1995, by and among Eastern, Boston Gas, Midland, the Banks named
              therein and The First National Bank of Boston, individually and as
              Agent (filed as Exhibit 10.26.1 to Annual Report of Eastern on
              Form 10-K for year ended December 31, 1996 (File no. 1-2297)).*
10.26.2   --  Amendment No. 2 to Credit Agreement, dated as of December 31, 
              1996, by and among Eastern, Boston Gas, Midland, the Banks named
              therein and The First National Bank of Boston, individually and as
              Agent (filed as Exhibit 10.26.2 to Annual Report of Eastern on
              Form 10-K for year ended December 31, 1996 (File no. 1-2297)).*
13.1      --  Portions incorporated herein of annual report to shareholders for
              the year ended December 31, 1998. With the exception of the
              sections captioned "Six-Year Financial Summary" appearing on page
              28 and "Stock Price Range" and "Dividends Declared Per Share"
              appearing on the inside back cover of the said annual report,
              which are incorporated by reference in Items 5 and 6 of this Form
              10-K. Said annual report is not deemed filed as part of this
              report.
18.1      --  Letter from Arthur Andersen LLP Regarding Change in Accounting
              Principle.
21.1      --  Subsidiaries of the registrant.
23.1      --  Consent of Arthur Andersen LLP.
27.1      --  Financial Data Schedule for the twelve months ended December 31,
              1998.
27.2      --  Restated Financial Data Schedule for the nine months ended 
              September 30, 1998.
27.3      --  Restated Financial Data Schedule for the six months ended June 
              30, 1998.
27.4      --  Restated Financial Data Schedule for the three months ended March
              31, 1998.

    Eastern will furnish a copy of any exhibit not included herewith to any
holder of Eastern's common stock upon payment of the cost of reproduction and
mailing.
<PAGE>

(B) REPORTS ON FORM 8-K

    Eastern filed Current Reports on Form 8-K on October 14, 1998, October 26,
1998, November 23, 1998 and December 7, 1998.

- ----------
    *Not filed herewith. In accordance with Rule 12b-32 of the General Rules
and Regulations under the Securities and Exchange Act of 1934, reference is
made to the document previously filed with the Commission.

    (a) Indicates a management contract or compensatory plan or arrangement.
<PAGE>

                     EASTERN ENTERPRISES AND SUBSIDIARIES

                 INDEX TO FINANCIAL STATEMENTS AND SCHEDULES
                              DECEMBER 31, 1998
         (SUBMITTED IN ANSWER TO ITEMS 14(A)(1) AND (2) OF FORM 10-K,
                     SECURITIES AND EXCHANGE COMMISSION)

                             FINANCIAL STATEMENTS

EASTERN ENTERPRISES AND SUBSIDIARIES:
Report of independent public accountants on schedules ............         F-2
Consent of independent public accountants ........................         F-2

                      SCHEDULES (PAGES F-3 THROUGH F-5)

II Valuation of Qualifying accounts and reserves

    Schedules not listed above are omitted as not applicable or not required
under the rules of
Regulation S-X.

                                      F-1
<PAGE>

            REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS ON SCHEDULES

TO EASTERN ENTERPRISES:
    We have audited, in accordance with generally accepted auditing standards,
the consolidated financial statements included in Eastern Enterprises Annual
Report to Shareholders incorporated by reference in this Form 10-K, and have
issued our report thereon dated January 22, 1999. Our audit was made for the
purpose of forming an opinion on those statements taken as a whole. The
schedules listed in the index on page F-1 are the responsibility of Eastern's
management and are presented for purposes of complying with the Securities and
Exchange Commission's rules and are not part of the basic financial
statements. These schedules have been subject to the auditing procedures
applied in the audit of the basic financial statements and, in our opinion,
fairly state in all material respects the financial data required to be set
forth therein in relation to the basic financial statements taken as a whole.

                                          /s/ Arthur Andersen LLP
                                              Arthur Andersen LLP

Boston, Massachusetts
January 22, 1999

                  CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS

    As independent public accountants, we hereby consent to the incorporation by
reference of our reports, dated January 22, 1999, included in, and incorporated
by reference into, Eastern Enterprises Annual Report on this Form 10-K for the
year ended December 31, 1998, into Eastern's previously filed Post-Effective
Amendment No. 1 to Form S-16 Registration Statement No. 2-71614 on Form S-3,
Form S-4 Registration Statement No. 333-69039 and Form S-8 Registration
Statements No. 2-77146, No. 33-19990, No. 33-40862, No. 33-56424, No. 33-58873
and No. 333-69407.

                                          /s/ Arthur Andersen LLP
                                              Arthur Andersen LLP

Boston, Massachusetts
March 5, 1999

                                      F-2
<PAGE>
<TABLE>

                                                                                                                 SCHEDULE II

                                            EASTERN ENTERPRISES AND SUBSIDIARIES

                                       VALUATION AND QUALIFYING ACCOUNTS AND RESERVES
                                            FOR THE YEAR ENDED DECEMBER 31, 1998
                                                       (IN THOUSANDS)
<CAPTION>
                                                                  ADDITIONS                 DEDUCTIONS
                                                         -------------------------          ----------
                                                                                               CHARGES
                                                           CHARGED                            FOR WHICH
                                           BALANCE         TO COSTS          CHARGED           RESERVES          BALANCE
                                         DECEMBER 31,        AND             TO OTHER            WERE          DECEMBER 31,
DESCRIPTION                                 1997           EXPENSES          ACCOUNTS          CREATED             1998
- -----------                               --------          -------          --------          --------          --------
<S>                                       <C>               <C>              <C>               <C>               <C>     
Reserves deducted from assets --
  Reserves for doubtful accounts .......  $ 17,220         $  5,062          $    120          $ (5,332)         $ 17,070
                                          ========         ========          ========          ========          ========
  Reserves for loss on investments .....  $     19         $      -          $      -          $      -          $     19
                                          ========         ========          ========          ========          ========
Reserves included in liabilities --
  Reserve for postretirement health care  $ 98,382         $  5,540          $      -          $ (6,725)         $  97,197
  Reserve for coal miner's retiree 
    health care ........................    76,500          (74,500)                -            (2,000)                -
  Reserves for employee benefits .......    25,236           14,092             1,486           (11,098)           29,716
  Reserves for environmental expenses ..    25,920               71                82              (958)           25,115
  Reserves for insurance claims ........    13,171            3,869             1,968            (7,076)           11,932
  Other ................................    16,319              377               921            (6,460)           11,157
                                          --------         --------          --------          --------          --------
    Total liability reserves ...........  $255,528         $(50,551)         $  4,457          $(34,317)         $175,117
                                          ========         ========          ========          ========          ========

                                                           F-3
</TABLE>
<PAGE>
<TABLE>
                                                                                                                 SCHEDULE II

                                            EASTERN ENTERPRISES AND SUBSIDIARIES

                                       VALUATION AND QUALIFYING ACCOUNTS AND RESERVES
                                            FOR THE YEAR ENDED DECEMBER 31, 1997
                                                       (IN THOUSANDS)
<CAPTION>
                                                                  ADDITIONS                 DEDUCTIONS
                                                         -------------------------          ----------
                                                                                               CHARGES
                                                           CHARGED                            FOR WHICH
                                           BALANCE         TO COSTS          CHARGED           RESERVES          BALANCE
                                         DECEMBER 31,        AND             TO OTHER            WERE          DECEMBER 31,
DESCRIPTION                                 1996           EXPENSES          ACCOUNTS          CREATED             1997
- -----------                               --------          -------          --------          --------          --------
<S>                                       <C>               <C>              <C>               <C>               <C>     
Reserves deducted from assets --
  Reserves for doubtful accounts .......  $ 17,301          $ 5,818           $ 167           $ (6,066)         $ 17,220
                                          ========          =======           =====           ========          ========
  Reserves for loss on investments .....  $     19          $     -           $   -           $      -          $     19
                                          ========          =======           =====           ========          ========
Reserves included in liabilities --
  Reserve for postretirement health
    care ...............................  $100,446          $ 4,578           $   -           $ (6,642)         $ 98,382
  Reserve for coal miner's retiree
    health care ........................    77,308                -               -               (808)           76,500
  Reserves for employee benefits .......    24,624            9,690             907             (9,985)           25,236
  Reserves for environmental expenses ..    26,809                -             122             (1,011)           25,920
  Reserves for insurance claims ........    12,838            7,348            (530)            (6,485)           13,171
  Other ................................    17,680            6,304              41             (7,706)           16,319
                                          --------          -------           -----           --------          --------
    Total liability reserves ...........  $259,705          $27,920           $ 540           $(32,637)         $255,528
                                          ========          =======           =====           ========          ========

                                                           F-4
</TABLE>
<PAGE>
<TABLE>
                                                                                                                 SCHEDULE II

                                            EASTERN ENTERPRISES AND SUBSIDIARIES

                                       VALUATION AND QUALIFYING ACCOUNTS AND RESERVES
                                            FOR THE YEAR ENDED DECEMBER 31, 1996
                                                       (IN THOUSANDS)
<CAPTION>
                                                                  ADDITIONS                 DEDUCTIONS
                                                         -------------------------          ----------
                                                                                               CHARGES
                                                           CHARGED                            FOR WHICH
                                           BALANCE         TO COSTS          CHARGED           RESERVES          BALANCE
                                         DECEMBER 31,        AND             TO OTHER            WERE          DECEMBER 31,
DESCRIPTION                                 1996           EXPENSES          ACCOUNTS          CREATED             1996
- -----------                               --------          -------          --------          --------          --------
<S>                                       <C>               <C>              <C>               <C>               <C>     
Reserves deducted from assets --
  Reserves for doubtful accounts .......  $ 16,604          $13,555          $  164          $(13,022)         $ 17,301
                                          ========          =======          ======          ========          ========
  Reserves for loss on investments .....  $     19          $     -          $    -          $      -          $     19
                                          ========          =======          ======          ========          ========
Reserves included in liabilities --
  Reserve for postretirement health 
    care ...............................  $102,387          $ 1,311          $3,725          $ (6,977)         $ 100,446
  Reserve for coal miners retiree 
    health care ........................    78,125                -               -              (817)           77,308
  Reserves for employee benefits .......    16,439           12,216           2,896            (6,927)           24,624
  Reserves for environmental expenses ..    26,356                -           1,255              (802)           26,809
  Reserves for insurance claims ........    14,133            7,746           1,972           (11,013)           12,838
  Other ................................    18,537            5,212            (837)           (5,232)           17,680
                                          ========          =======          ======          ========          ========
    Total liability reserves ...........  $255,977          $26,485          $9,011          $(31,768)         $259,705
                                          ========          =======          ======          ========          ========

                                                           F-5
</TABLE>
<PAGE>

                                  SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) 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.

                                        EASTERN ENTERPRISES
                                        Registrant

                                        By /s/ JAMES J. HARPER
                                           -----------------------------------
                                               JAMES J. HARPER
                                               Vice President and Controller
                                               (Chief Accounting Officer)

Date: March 5, 1999

Pursuant to the requirements of the Securities Exchange Act of 1934, this
report has been signed below by the following persons on behalf of the
registrant and in the capacities indicated on the 5th day of March, 1999.

SIGNATURE                     TITLE

                              Chairman and Chief Executive Officer and
/s/ J. ATWOOD IVES            Trustee
- --------------------------
    J. ATWOOD IVES

/s/ FRED C. RASKIN            President and Chief Operating Officer
- --------------------------
    FRED C. RASKIN

/s/ WALTER J. FLAHERTY        Senior Vice President and Chief Financial Officer
- --------------------------
    WALTER J. FLAHERTY

/s/ JAMES R. BARKER           Trustee
- --------------------------
    JAMES R. BARKER

/s/ RICHARD R. CLAYTON        Trustee
- --------------------------
    RICHARD R. CLAYTON

/s/ JOHN D. CURTIN, JR.       Trustee
- --------------------------
    JOHN D. CURTIN, JR.

/s/ SAMUEL FRANKENHEIM        Trustee
- --------------------------
    SAMUEL FRANKENHEIM

/s/ LEONARD R. JASKOL         Trustee
- --------------------------
    LEONARD R. JASKOL

/s/ WENDELL J. KNOX           Trustee
- --------------------------
    WENDELL J. KNOX

/s/ RINA K. SPENCE            Trustee
- --------------------------
    RINA K. SPENCE

/s/ DAVID B. STONE            Trustee
- --------------------------
    DAVID B. STONE

                                      F-6
<PAGE>

                                EXHIBIT INDEX

    See Item 14(a)(3), "List of Exhibits," for statement of the location of
exhibits incorporated by reference.

EXHIBIT
 2.1      --  Agreement and Plan of Reorganization, dated as of October 17, 1998
              by and between Eastern and Colonial Gas Company (incorporated by
              reference).
 3.1      --  Declaration of Trust of Eastern Enterprises, as amended through
              April 27, 1989 (incorporated by reference).
 3.2      --  By-Laws of Eastern Enterprises, as amended through February 24,
              1999.
 4.1      --  Common Stock Rights Agreement between Eastern and The Bank of New
              York, dated as of February 22, 1990, and Exhibits attached thereto
              (incorporated by reference).
 4.1.1    --  Agreement between Eastern and The First National Bank of Boston,
              dated January 30, 1995 (incorporated by reference).
 4.1.2    --  Amendment No. 2 to Common Stock Rights Agreement, dated as of July
              22, 1998, between Eastern and BankBoston, N.A. (incorporated by
              reference).
 4.1.3    --  Rights Agreement, dated as of July 22, 1998, between Eastern and
              BankBoston, N.A. (incorporated by reference).
10.1      --  Gas Transportation Contract between Boston Gas Company and 
              Tennessee Gas Pipeline Company dated as of September 1, 1993
              (incorporated by reference).
10.2      --  Gas Transportation Contracts between Boston Gas Company and Texas
              Eastern Transmission Corporation dated December 30, 1993
              (incorporated by reference).
10.3      --  Gas Transportation Contracts between Boston Gas Company and 
              Algonquin Gas Transmission Company dated December 30, 1993
              (incorporated by reference).
10.4      --  Firm Gas Transportation Agreement between Boston Gas Company and
              Iroquois Gas Transmission System, L.P., dated as of February 7,
              1991 (incorporated by reference).
10.5      --  Eastern's amended and restated Deferred Compensation Plan for 
              Trustees, dated April 22, 1998 (incorporated by reference).
10.6      --  Eastern's 1982 Stock Option Plan, as amended (incorporated by 
              reference).
10.7      --  Eastern's 1995 Stock Option Plan (incorporated by reference).
10.8      --  Eastern's Supplemental Executive Retirement Plan, as amended 
              (incorporated by reference).
10.8.1    --  Amendment to Eastern's Supplemental Executive Retirement Plan,
              dated December 8, 1995 (incorporated by reference).
10.8.2    --  Amendment to Eastern's Supplemental Executive Retirement Plan
              (incorporated by reference).
10.9      --  Trust Agreement between Eastern and Shawmut Bank of Boston N.A.,
              as amended (incorporated by reference).
10.9.1    --  Amendment to Trust Agreement between Eastern and Shawmut Bank of
              Boston, NA. (incorporated by reference).
10.9.2    --  Amendment to Trust Agreement between Eastern and the Key Trust 
              Company of Ohio, N.A., as successor trustee, dated December 8,
              1995 (incorporated by reference).
10.9.3    --  Amendment to Trust Agreement between Eastern and Key Trust Company
              of Ohio, N.A., as successor trustee, dated February 25, 1998
              (incorporated by reference).
10.10     --  Eastern's Executive Incentive Compensation Plan, as amended 
              (incorporated by reference).
10.11.1   --  Change of Control Agreement, dated as of July 22, 1998, by and
              between Eastern and J. Atwood Ives (incorporated by reference).
10.11.2   --  Change of Control Agreement, dated as of September 1, 1998, by and
              between Eastern and Fred C. Raskin (incorporated by reference).
10.11.3   --  Change of Control Agreement, dated as of July 22, 1998, by and 
              between Eastern and Walter J. Flaherty (incorporated by
              reference).
10.11.4   --  Change of Control Agreement, dated as of July 22, 1998, by and 
              between Eastern and L. William Law, Jr. (incorporated by
              reference).
10.11.5   --  Change of Control Agreement, dated as of July 22, 1998, by and 
              between Eastern and Chester R. Messer, II (incorporated by
              reference).
10.11.6   --  Change of Control Agreement, dated as of November 16, 1998, by and
              between Eastern and J. Mark Cook.
10.12     --  Agreement dated November 27, 1991 between Eastern and J. Atwood 
              Ives (incorporated by reference).
<PAGE>

10.13     --  Agreement dated October 25, 1991 between Eastern and Richard R. 
              Clayton (incorporated by reference).
10.14     --  Letter Agreement, dated May 22, 1998, by and between Eastern and 
              Richard R. Clayton.
10.15     --  Employment Agreement, dated as of September 1, 1998, by and 
              between Eastern and Fred C. Raskin (incorporated by reference).
10.16     --  Eastern's Headquarters Retirement Plan, as amended and restated
              (incorporated by reference).
10.16.1   --  Amendment to Eastern's Headquarters Retirement Plan, dated April
              27, 1995 (incorporated by reference).
10.16.2   --  Amendment to Eastern's Headquarters Retirement Plan, dated June
              26, 1997 (incorporated by reference).
10.17     --  Midland Enterprises Inc. Salaried Retirement Plan, as amended and
              restated (incorporated by reference).
10.17.1   --  Amendment to Midland Enterprises Inc. Salaried Retirement Plan, 
              dated November 4, 1994 (incorporated by reference).
10.18     --  Boston Gas Company Retirement Plan, as amended and restated
              (incorporated by reference).
10.18.1   --  Amendment to Boston Gas Company Retirement Plan, dated December
              5, 1994 (incorporated by reference).
10.19     --  Trust Agreement made as of October 2, 1987 between Eastern and 
              The Bank of New York, as amended (incorporated by reference).
10.19.1   --  Trust Agreement made as of April 28, 1995 between Eastern and the
              Kely Trust Company of Ohio, N.A., as successor trustee
              (incorporated by reference).
10.20     --  Eastern's Retirement Plan for Non-Employee Trustees, as amended 
              (incorporated by reference).
10.20.1   --  Amendment to Eastern's Retirement Plan for Non-Employee Trustees,
              dated December 8, 1995 (incorporated by reference).
10.21     --  Eastern's 1996 Non-Employee Trustees' Stock Option Plan 
              (incorporated by reference).
10.21.1   --  Amendment to Eastern's 1996 Non-Employee Trustees' Stock Option
              Plan (incorporated by reference).
10.22     --  Eastern's 1992 Restricted Stock Plan (incorporated by reference).
10.23     --  Eastern's Restricted Stock Plan for Non-Employee Trustees
              (incorporated by reference).
10.24     --  Eastern's 1994 Deferred Compensation Plan (incorporated by 
              reference).
10.24.1   --  Amendment to Eastern's Deferred Compensation Plan, dated 
              December 8, 1995 (incorporated by reference).
10.24.2   --  Amendment to Eastern's Deferred Compensation Plan, dated 
              July 25, 1996 (incorporated by reference).
10.25     --  Eastern Enterprises Executive Stock Purchase Loan Plan, as 
              amended February 27, 1997 (incorporated by reference).
10.26     --  Credit Agreement, dated as of December 31, 1994, by and between
              Eastern, Boston Gas, Midland, the Banks named therein and The
              First National Bank of Boston, individually and as Agent
              (incorporated by reference).
10.26.1   --  Amendment No. 1 to Credit Agreement, dated as of December 31, 
              1995, by and among Eastern, Boston Gas, Midland, the Banks named
              therein and The First National Bank of Boston, individually and as
              Agent (incorporated by reference).
10.26.2   --  Amendment No. 2 to Credit Agreement, dated as of December 31, 
              1996, by and among Eastern, Boston Gas, Midland, the Banks named
              therein and The First National Bank of Boston, individually and as
              Agent (incorporated by reference).
13.1      --  Portions incorporated herein of annual report to shareholders for
              the year ended December 31, 1998.
18.1      --  Letter from Arthur Andersen LLP Regarding Change in Accounting
              Principle.
21.1      --  Subsidiaries of the registrant.
23.1      --  Consent of Arthur Andersen LLP.
27.1      --  Financial Data Schedule for the twelve months ended December 31,
              1998.
27.2      --  Restated Financial Data Schedule for the nine months ended 
              September 30, 1998.
27.3      --  Restated Financial Data Schedule for the six months ended 
              June 30, 1998.
27.4      --  Restated Financial Data Schedule for the three months ended 
              March 31, 1998.


<PAGE>
                                                                     Exhibit 3.2





                                     BY-LAWS

                                       OF

                               EASTERN ENTERPRISES

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

                              Adopted July 18, 1929
                              Amended July 23, 1929
                        Amended December 18, 1941
                  Amended April 26, 1945 Amended April 19, 1972
                            Amended December 10, 1987
                             Amended April 27, 1989
                            Amended January 25, 1990
                             Amended April 23, 1992
                              Amended July 23, 1992
                            Amended February 24, 1999

                                ----------------
<PAGE>

                                     BY-LAWS

                                       OF

                               EASTERN ENTERPRISES

                                   ----------

                                   ARTICLE I.

  Reference herein to the Declaration of Trust shall apply to the Declaration of
Trust establishing Eastern Enterprises, dated July 18, 1929, as the same may be
from time to time amended.

                                   ARTICLE II.

  SECTION 1. Except as provided by the Declaration of Trust or these By-Laws,
all the affairs and business of this trust shall be managed by the Trustees.

  SECTION 2. The Trustees may establish a fixed time and place for regular
meetings and no call or notice of any such meeting shall be required.
Immediately after the annual meeting of Shareholders, a meeting of the Trustees
shall be held at the same place and no call or notice thereof shall be required.

  Special meetings of the Trustees may be held at any time and at any place when
called by the President or by the written request of two or more of the Trustees
then in office. Notice of such meetings shall be given by the Secretary or
Assistant Secretary to each Trustee by mailing a copy to him, postage prepaid,
at his usual address, not later than the third day before the meeting, or by
telephoning or telegraphing him not later than twenty-six hours before the hour
set for such meeting; provided that any meeting shall be valid without call or
notice if all the Trustees are personally present or if each absent Trustee
waives notice thereof either before or after the meeting by a writing signed by
him or his authorized attorney.

  Trustees may participate in a meeting of the Trustees or any committee thereof
by means of a conference telephone or similar communications equipment by
means of which all persons participating in the meeting can hear each other at
the same time and participation by such means shall constitute presence in
person at a meeting.

  Less than a quorum may adjourn a meeting of the Trustees from time to time and
the meeting may be held as adjourned without further notice.

  Nothing in this section shall limit the powers of the Trustees to act by vote
or resolution without a meeting as prescribed in Article 8 of the Declaration of
Trust.

  SECTION 3. The Trustees shall cause to be kept in books provided for that
purpose minutes of all meetings, and originals or copies of other votes or
resolutions of the Trustees and minutes of all meetings of the Shareholders.

  SECTION 4. A Trustee may resign by delivering his or her resignation in
writing to the Secretary or Assistant Secretary and such resignation shall take
effect upon such delivery unless some other date shall be specified therein.

  SECTION 5. Each Trustee of this trust, by accepting nomination for election or
reelection as a Trustee, shall thereby be subject to the following retirement
policy, which may, however, be waived in any particular instance by vote of a
majority of the Trustees then in office: no person shall be elected to serve as
a Trustee of this trust after he or she shall have reached 68 years of age,
except on the condition that his or her resignation as a Trustee take effect at
the first annual meeting of Shareholders held after the date on which he or she
reaches 70 years of age; provided, that a person who was a Trustee on July 1,
1992, and was 65 years of age or older on such date, may continue to serve as a
Trustee and be reelected as such after reaching the age of 70 years, but only on
the condition that his or her resignation as a Trustee take effect no later than
the first annual meeting of Shareholders held after the date on which he or she
reaches 72 years of age.

                                  ARTICLE III.

                             OFFICERS, AGENTS, ETC.

  SECTION 1. The Trustees shall appoint a President, one or more
Vice-Presidents, a Treasurer and a Secretary and such other officers and agents
as the Trustees may from time to time deem appropriate, none of whom need be
Trustees or Shareholders.

  Except as otherwise prescribed by the Trustees or in the Declaration of Trust
or in these By-Laws, each officer shall have the powers and duties usually
appertaining to a similar officer of a corporation and shall hold office during
the pleasure of the Trustees. Any two or more offices except those of President
and Vice President may be held by the same person. Subject to the provisions of
Article 3 of the Declaration of Trust, the Treasurer shall have the care and
custody of the funds of the trust estate, and shall if the Trustees so require
give bond for the faithful discharge of his duties.

  Unless the two offices are held by one person the Treasurer shall be ex
officio an Assistant Secretary and the Secretary shall be ex officio an
Assistant Treasurer.

  SECTION 2. The Trustees may further appoint such committees as they may deem
desirable and prescribe their powers, duties and tenure of office.

  SECTION 3. All agents or employees of this trust shall be subject to removal
at any time by the Trustees or by the committee or person respectively
appointing or employing them.

  SECTION 4. The Vice President, or any Vice President if there be more than
one, shall in the absence or disability of the President perform the duties and
exercise the powers of the President and shall perform such other duties as may
be prescribed by the Trustees or by the President. The performance of any of the
duties and the exercise of any of the powers of the President by any Vice
President shall as to third parties be conclusive proof of his authority so to
do.
  SECTION 5. Assistant Secretaries and Assistant Treasurers shall in the absence
or disability of the Secretary or the Treasurer perform the duties and exercise
the powers of their respective superiors in office and shall also perform such
other duties as may be assigned to them by such superiors. The performance of
any of the duties and the exercise of any of the powers of the Secretary or the
Treasurer by any Assistant Secretary or any Assistant Treasurer, respectively,
shall as to third parties be conclusive proof of his authority so to do.

                                   ARTICLE IV.

                              EXECUTIVE COMMITTEE.

  SECTION 1. The Trustees may from time to time elect from their own number an
Executive Committee of not less than three members, which committee may, and
unless otherwise provided by the Trustees shall, be vested with all the powers
and discretions which the Trustees possess, except as provided in Article 14 of
the Declaration of Trust. Each member of the Executive Committee shall continue
as a member during the pleasure of the Trustees and the Trustees may at any time
dispense with the Executive Committee entirely.

  SECTION 2. The Executive Committee may establish a fixed time and place for
regular meetings, and no call or notice of any such meeting shall be required.

  Special meetings of the Executive Committee may be held at any time and at any
place when called by the President or by the written request of any member of
the Executive Committee. Notice of such meeting shall be given by the Secretary
or Assistant Secretary to each member of the Executive Committee by mailing a
copy to him postage prepaid at his usual address not later than three days
before the meeting or by telephoning or telegraphing him not later than
twenty-six hours before the hour set for such meeting; provided that any meeting
shall be valid without call or notice if all the members of the Executive
Committee are personally present or if each absent member waives notice thereof
either before or after the meeting by a writing signed by him or his authorized
attorney.

  A majority of the members of the Executive Committee shall constitute a
quorum, but less than a quorum may adjourn a meeting from time to time, and the
meeting may be held as adjourned without further notice.

  SECTION 3. The Executive Committee may act by a vote or resolution at a
meeting or by a written vote or resolution without a meeting signed by at least
a majority of the members and with or without notice to the other members.

                                   ARTICLE V.

                            EXECUTION OF INSTRUMENTS.

  All agreements, deeds, contracts, covenants, bonds, notes, checks, drafts,
bills and other securities and instruments made, accepted or endorsed on behalf
of this trust shall be signed by such officer or officers or person or persons
as the Trustees shall from time to time authorize.

  Share certificates shall be signed by such officers as the Trustees shall from
time to time designate. In case share certificates are countersigned by a
transfer agent and registered by a registrar of this trust, one or more of the
signatures of such officers may be facsimile. In case any one or more such
officers whose signature shall appear on any share certificates shall cease to
hold such office before such share certificates shall have been actually issued,
such share certificates may nevertheless be issued with the same effect as if
the person or persons whose signatures appear thereon had not ceased to hold
such office.

                                   ARTICLE VI.

                                  FISCAL YEAR.

  Until otherwise determined by the Trustees, the fiscal year of this trust
shall be the calendar year.

                                  ARTICLE VII.

                                      SEAL.

  The common seal of this trust shall consist of a flat-faced circular die with
the name of this trust and the year "1929" on the circumference, and the words
"A Massachusetts Voluntary Association" and "Common Seal" in the center.

                                  ARTICLE VIII.

                         LOST, ETC., SHARE CERTIFICATES.

  In case a share certificate shall be lost, stolen or destroyed, or become
mutilated, the Trustees, upon submission of evidence satisfactory to them of
such fact, may issue a new share certificate and in that connection may require
a bond of indemnity satisfactory to them.

                                   ARTICLE IX.

                         INTEREST OF JOINT SHAREHOLDERS.

  In case share certificates are in the name of more than one person, they shall
hold as joint tenants the entire interest therein and no future, limited or
contingent interest therein shall be recognized other than that of trustee of an
express trust, and then only subject to the provisions of Article 35 of the
Declaration of Trust.

                                   ARTICLE X.

                           CONTROL SHARE ACQUISITIONS.

  The provisions of Massachusetts General Laws Chapter 110D shall not apply to
control share acquisitions of shares of beneficial interest of this trust.
<PAGE>

                                   ARTICLE XI.

                        TELEPHONIC AND ELECTRONIC VOTING.

  The delivery of a proxy on behalf of a holder of capital stock of this trust
consistent with telephonic or electronically transmitted instructions obtained
pursuant to procedures of this trust reasonably designed to verify that such
instructions have been authorized by such Shareholder, shall constitute
execution and delivery of the proxy by or on behalf of the Shareholder.

                                  ARTICLE XII.

                                   AMENDMENTS.

  These By-Laws, or any of them, may at any time and from time to time be
altered, amended, added to or repealed, and new By-Laws adopted by vote or
resolution of a majority of the Trustees then in office.


<PAGE>
                                                                 Exhibit 10.11.6
                                    AGREEMENT

           This Agreement by and between Eastern Enterprises, a Massachusetts
business trust with its principal offices in Weston, Massachusetts ("Eastern"),
Midland Enterprises, Inc., a corporation with its principal offices in
Cincinnati, Ohio ("Midland") and Jonathan M. Cook (the "Executive"), is entered
into as of the 16th day of November, 1998:

                         W I T N E S S E T H   T H A T:

           WHEREAS the Executive is an executive employee of Midland; and

           WHEREAS the Board of Trustees of Eastern (the "Board") and the Board
of Directors of Midland (the "Midland Board") have determined that it is in the
best interests of Eastern, Midland, Eastern's shareholders and the Executive to
assure continuity in the management of Midland's administration and operations
by entering into an agreement to provide the Executive with certain assurances
pertaining to compensation and benefits in the event that a Change of Control,
as defined below, should be under consideration or should have occurred.

           NOW, THEREFORE, it is hereby agreed by and between the parties hereto
as follows:

           1. EMPLOYMENT. Midland agrees that from and after the Effective Date
as hereinafter defined it shall continue the Executive in its employ and the
Executive agrees that from and after the Effective Date he shall remain in the
employ of Midland, in each case for the period described in Section 4 hereof and
upon the other terms and conditions herein provided.

           2. CERTAIN DEFINITIONS: For purposes of this Agreement, the following
terms shall have the meanings set forth below:

                     (a) "Cause" shall mean, subject to the provisions of this
           definition, (i) conviction of the Executive for (or a plea of nolo
           contendere by the Executive with respect to) a felony, or (ii) an act
           by the Executive of fraud or dishonesty which has resulted or is
           likely to result in material economic damage to Midland, Eastern or
           Eastern's subsidiaries. No purported termination of Executive shall
           be deemed a termination for Cause unless the Midland Board shall have
           made a determination that Cause exists nor unless, in the case of
           Cause asserted under clause (a)(ii) above, the Midland Board shall
           have given the Executive the opportunity, upon at least thirty (30)
           days' prior written notice, to appear and be heard with counsel
           before the Midland Board.

                     (b) "Change of Control" shall mean the occurrence of any of
           the following after January 1, 1998:

                               (i) any "person" (as such term is used in
                     Sections 13(d) and 14(d) of the Securities Exchange Act of
                     1934, as amended) or group of "persons" (as so defined),
                     other than Eastern, becomes a beneficial owner directly or
                     indirectly of securities representing twenty-five percent
                     (25%) or more of the combined voting power of the then
                     outstanding voting securities of Eastern; or

                               (ii) there is consummated a merger or
                     consolidation ("merger") involving Eastern and immediately
                     after such merger the beneficial owners immediately prior
                     to such merger of the then outstanding voting securities of
                     Eastern do not continue to own beneficially at least sixty
                     percent (60%) of the voting securities of the entity or
                     entities resulting from such merger; or

                               (iii) there is consummated a sale, lease,
                     exchange, spin-off or other transfer (any of the foregoing,
                     a "transfer") of all or substantially all of the assets or
                     business of Eastern and its subsidiaries, other than any
                     such transfer resulting in beneficial ownership of not less
                     than sixty percent (60%) of the assets or business so
                     transferred or not less than sixty percent (60%) of the
                     voting securities of the entity or entities to which such
                     assets were transferred by the owners immediately prior to
                     the transfer of the then outstanding voting securities of
                     Eastern; or

                               (iv) within any two-year period, individuals who
                     at the beginning of such period constituted the Board of
                     Trustees of Eastern cease for any reason to constitute a
                     majority thereof; provided, that any trustee who is not in
                     office at the beginning of such two-year period but whose
                     election or nomination for election was approved by a vote
                     of at least two-thirds of the trustees in office at the
                     time of such approval who were either trustees of Eastern
                     at the beginning of such period or who were elected to the
                     Board of Trustees pursuant to an election which was, or for
                     which the nomination for election was, previously so
                     approved shall be deemed to have been in office at the
                     beginning of such two-year period; or

                               (v) Eastern sells or otherwise disposes of all or
                     substantially all of its stock of Midland or Midland sells
                     or otherwise disposes of all or substantially all of its
                     assets, excluding in either case any transaction resulting
                     in beneficial ownership of not less than fifty percent
                     (50%) of the assets or business so transferred or not less
                     than fifty percent (50%) of the voting securities of the
                     entity or entities to which such assets were transferred by
                     the owners immediately prior to the transfer of the then
                     outstanding voting securities of Eastern.

                     (c) "Code" shall mean the federal Internal Revenue Code of
           1986, as amended.

                     (d) "Disability" shall mean the Executive's demonstrated
           inability, over a continuous period of at least twelve (12) months,
           to perform the Executive's duties and responsibilities by reason of a
           disabling injury or condition that would qualify the Executive for
           benefits under the long term disability program maintained for
           employees of Midland.

                     (e) "Effective Date" shall mean the date specified in
           Section 4(a) below.

                     (f) "Good Reason" means any of the following unless
           promptly, fully and retroactively corrected by Midland (or by
           Eastern, in the case of any employee or executive benefit, benefit
           program, incentive program, or perquisite maintained by Eastern) or
           unless waived in writing by the Executive: (i) any reduction in the
           annual rate of base salary payable to the Executive below the higher
           of the annual rate at which base salary is then being paid to the
           Executive or the annual rate at which base salary was being paid to
           the Executive immediately prior to the Effective Date; (ii) the
           elimination of or any reduction in the bonus opportunities made
           available to the Executive under any bonus or incentive program;
           (iii) the elimination of or any reduction in any other employee or
           executive benefit, benefit program or perquisite then available to
           the Executive or the Executive's family or that was available to the
           Executive or the Executive's family immediately prior to the
           Effective Date, or any change in any such employee or executive
           benefit, benefit program or perquisite that would result in
           additional cost to the Executive or the Executive's family, in each
           case except for changes in broad-based employee benefit programs
           (that is, employee benefit programs available to non-officer
           employees generally as well as officers) that have a similar effect
           on both officer and non-officer participants generally in such
           programs; (iv) any material change in the Executive's duties,
           functions or responsibilities (including without limitation reporting
           lines); (v) any action resulting in a relocation of the Executive's
           regular place of employment to a location that is more than
           thirty-five (35) miles from the place where the Executive was
           regularly employed immediately prior thereto or immediately prior to
           the Effective Date; and (vi) any other material breach of this
           Agreement by Midland or Eastern.

           3. POSITION AND RESPONSIBILITIES. During the period of employment
hereunder, the Executive agrees to serve Midland in an executive capacity,
subject to the terms of this Agreement.

           4.  TERM AND DUTIES.

                     (a) The period of the Executive's employment under this
           Agreement shall be deemed to have commenced as of the date (the
           "Effective Date") which precedes by six (6) months the date of a
           Change of Control and shall continue for a period which ends on the
           last day of the twenty-four (24) calendar month period which begins
           on the date of such Change of Control.

                     (b) During the period of employment hereunder and except
           for illness or incapacity and reasonable vacation periods, the
           Executive's business time, attention, skill and efforts shall be
           exclusively devoted to the business and affairs of Midland and its
           subsidiaries; provided, however, that nothing in this Agreement shall
           preclude the Executive from engaging in the following:

                               (i) serving as a director, trustee or committee
                     member in any company or organization,

                               (ii) delivering lectures and fulfilling speaking
                     engagements, and

                               (iii) engaging in charitable and community
                     activities,

           provided that such activities do not materially adversely affect or
           interfere with the performance of the Executive's obligations under
           this Agreement.

           5. COMPENSATION AND BENEFITS. During the Executive's employment under
this Agreement, Midland (or, to the extent provided below, Eastern) shall pay,
provide and make available the following:

                     (a) Midland shall pay the Executive base salary at an
           annual rate that is not less than the annual rate at which base
           salary was being paid to the Executive by Midland immediately prior
           to the Effective Date.

                     (b) In addition to the salary payable under subsection (a)
           above, Midland and Eastern shall provide or make available to the
           Executive, from and after the Effective Date and during the term of
           the Executive's employment hereunder, bonus opportunities, benefits,
           and perquisites not less favorable, and on terms not less favorable,
           to the Executive than the bonus opportunities, benefits and
           perquisites provided or made available and on the terms provided or
           made available to the Executive immediately prior to the Effective
           Date.

           6. BUSINESS EXPENSE. Midland shall pay or reimburse the Executive for
all reasonable travel or other expenses incurred in connection with the
performance of the Executive's duties under this Agreement in accordance with
such procedures as Midland may from time to time establish.

           7. TERMINATION OF EMPLOYMENT. Notwithstanding any other provision of
this Agreement, the Executive's employment under this Agreement may be
terminated:

                     (a) by Midland for Cause (but only if such termination is
           accomplished in the manner specified in Section 2(a));

                     (b) by Midland other than for Cause pursuant to Section
           7(a) and other than on account of Disability or death;

                     (c)  by the Executive for Good Reason;

                     (d) by the Executive other than for Good Reason, Disability
           or death; or

                     (e) by Midland or the Executive by reason of the
           Executive's Disability or death.

Except in the case of termination by reason of the Executive's death or
termination for Cause pursuant to Section 7(a), any termination by Midland of
the Executive's employment under this Agreement shall take effect only after
thirty (30) days' prior written notice by Midland to the Executive.

           8. VESTING OF CERTAIN AWARDS AND BENEFITS. In the event of a Change
of Control, the Executive shall be immediately vested in all shares of
restricted stock of Eastern then held by Executive, and all stock options then
held by the Executive that were awarded under Eastern's 1982 Stock Option Plan
or 1995 Stock Option Plan (or any successor plan or plans) and that were not
then exercisable shall become immediately exercisable. If the Executive's
employment under this Agreement shall have been terminated under Section 7(b) or
Section 7(c) above after the Effective Date but before the Change of Control,
all shares of restricted stock held by the Executive immediately prior to
termination of employment shall be vested and all stock options held by the
Executive immediately prior to termination of employment (including replacement
options, if any, issued in substitution for such stock options in connection
with the Change of Control), whether or not otherwise exercisable, shall be
exercisable for a period ending not earlier than the later of (i) the date such
options would have been exercisable without regard to this Section 8, or (ii)
thirty days following the Change of Control, subject in each case to
consummation of the Change of Control; provided, that if stock options are not
assumed (and no replacement options are issued) in connection with the Change of
Control, clause (ii) shall not apply and Eastern shall provide the Executive the
opportunity to exercise all of the stock options held by the Executive
immediately prior to termination of employment (whether or not then exercisable)
on the same basis as options held by active employees that become exercisable in
connection with the Change of Control. The provisions of this Section 8 shall be
in addition to, and not in limitation of, any rights that Executive may
otherwise have to the vesting of benefits upon a Change of Control. Without
limiting the foregoing, this Agreement shall be treated as a "COC Agreement" for
purposes of the Eastern Enterprises Supplemental Executive Retirement Plan and
the Eastern Enterprises Supplemental Retirement Plan for Certain Officers, each
as from time to time amended.

           9.  PAYMENTS UPON TERMINATION OF EMPLOYMENT.

                     (a) In the event of any termination of the Executive's
           employment during the term of this Agreement, if such termination is
           (1) by the Executive pursuant to Section 7(c), above, or (2) by
           Midland pursuant to Section 7(b) above, Midland shall pay to the
           Executive the sum of the following amounts within 30 days of such
           termination (provided, that if such termination of employment occurs
           after the Effective Date but before the Change of Control, the
           Executive shall be entitled to the payments described at (i), (ii)
           and (iii) below only upon consummation of the Change of Control):

                               (i) a lump sum cash amount equal to the product
                     of three (3) times the annual rate at which the Executive
                     was being paid base salary immediately prior to such
                     termination or immediately prior to the Effective Date, if
                     greater;

                               (ii) a lump sum cash amount equal to the product
                     of three (3) times the target benefit or benefits under the
                     Executive's annual bonus or incentive plan or plans in
                     which the Executive was participating for the period
                     including the date of termination or times the Executive's
                     target benefit or benefits under the annual bonus or
                     incentive plan or plans in which the Executive was
                     participating for the period including the Effective Date
                     if higher; and

                               (iii) a lump sum cash amount equal to the product
                     of (A) the Executive's target benefit or benefits for the
                     bonus or incentive period or periods that include the date
                     of termination (under the annual bonus or incentive plan or
                     plans in which the Executive was participating at the time
                     of termination), times a (B) a fraction, the numerator of
                     which is the number of days elapsed in such bonus or
                     incentive period or periods prior to the date of
                     termination, and the denominator of which is three hundred
                     sixty-five (365).

           In addition, upon termination of employment Midland shall promptly
           pay to the Executive any salary, bonuses, or other payments earned by
           the Executive but not yet paid as of the date of termination.

                     (b) For a period of thirty-six (36) months commencing with
           the month in which a termination described in (a)(1) or (a)(2) above
           shall have occurred, the Executive and the Executive's family shall
           continue to be entitled to participate in Midland's or Eastern's
           medical, dental, life-insurance, disability and other welfare benefit
           plans and programs at a level of benefits at least as favorable to
           the Executive and the Executive's family, and on terms at least as
           favorable to the Executive and the Executive's family, as were
           available to the Executive and the Executive's family immediately
           prior to termination or immediately prior to the Effective Date
           (whichever is more favorable to the Executive and the Executive's
           family). For purposes of any such benefit that is based on the
           Executive's length of employment, the Executive shall be deemed
           credited with three (3) additional years of employment. For purposes
           of any such benefit that is based on the Executive's average
           compensation, the average taken into account shall not be less than
           the average that would be determined by assuming continued base
           salary and bonus or incentive payments for a period of three (3)
           years at the rates described at Section 9(a) above, and for purposes
           of any such benefit that is based on the Executive's compensation at
           termination of employment, there shall be taken into account the
           higher of the Executive's compensation at termination or the
           Executive's compensation immediately prior to the Effective Date. To
           the extent the continuation of benefits described in this paragraph
           cannot be accommodated under the plans or programs of Midland or
           Eastern then in effect, Midland shall provide for substantially
           equivalent alternative coverage and benefits for the Executive and
           the Executive's family. Notwithstanding the foregoing, Midland shall
           not be obligated to provide a benefit or coverage under this
           paragraph to the extent an equivalent or better benefit or coverage
           is available to the Executive or the Executive's family, on a basis
           that is at least as favorable to the Executive and the Executive's
           family, under a plan or program of another employer. Nothing in this
           paragraph shall be construed as requiring Midland or Eastern to pay
           severance in addition to the payments and benefits otherwise provided
           for in this Agreement.

           10.  CERTAIN TAX-RELATED PAYMENTS.

                     (a) In the event it shall be determined that any "payment
           in the nature of compensation" (as that term is used in Section 280G
           of the Code) to or for the benefit of the Executive, whether paid or
           payable or distributed or distributable pursuant to the terms of this
           Agreement or otherwise (a "Payment"), would be subject to the excise
           tax imposed by Section 4999 of the Code or comparable state or local
           tax or any interest or penalties with respect to such excise tax or
           comparable state or local tax (such excise tax, together with any
           such interest and penalties, are hereinafter collectively referred to
           as the "Excise Tax"), then, subject to the following sentence, the
           cash payments described at Section 9(a)(i), (ii) and (iii) hereof
           (but excluding, for the avoidance of doubt, any payments referred to
           in the last sentence of Section 9(a)) shall be reduced, but not below
           zero, to the extent (and only to the extent) necessary to avoid the
           imposition of an Excise Tax. Notwithstanding the foregoing, if the
           preceding sentence would result in a reduction of more than ten
           percent (10%) in the Executive's total "parachute payments" (as that
           term is defined in Section 280G(b)(2) of the Code), or if the
           reduction described in the preceding sentence would not eliminate the
           Excise Tax, no reduction shall be made in the payments or benefits
           due to the Executive under this Agreement or otherwise and instead
           the Executive shall be entitled to receive an additional payment (a
           "Gross-Up Payment"). The Gross-Up Payment shall be equal to the sum
           of the Excise Tax and all taxes (including any interest or penalties
           imposed with respect to such taxes) imposed upon the Gross-Up
           Payment.

                     (b) If the Executive determines that a Gross-Up Payment is
           required, the Executive shall so notify Midland in writing,
           specifying the amount of Gross-Up Payment required and details as to
           the calculation thereof. Midland shall, within 30 days, either pay
           such Gross-Up Payment (net of applicable wage withholding) to the
           Executive or furnish an unqualified opinion from Independent Tax
           Counsel (as defined below), addressed to the Executive and Midland,
           that there is substantial authority (within the meaning of Section
           6661 of the Code) for the position that no Gross-Up Payment is
           required. "Independent Tax Counsel" means a lawyer with expertise in
           the area of executive compensation tax law, who shall be selected by
           the Executive and shall be reasonably acceptable to Midland, and
           whose fees and disbursements shall be paid by Midland.

                     (c) If the Internal Revenue Service or other tax authority
           proposes in writing an adjustment to the income tax of the Executive
           which would result in a Gross-Up Payment, the Executive shall
           promptly notify Midland in writing and shall refrain for at least
           thirty days after giving such notice, if so permitted by law, from
           paying any tax (including interest, penalties and additions to tax)
           asserted to be payable as a result of such proposed adjustment.
           Before the expiration of such period, Midland shall either pay the
           Gross-Up Payment or provide an opinion from Independent Tax Counsel
           to the Executive and Midland as to whether it is more likely than not
           that the proposed adjustment would be successfully challenged if the
           matter were to be litigated. If the opinion provides that a challenge
           would be more likely than not to be successful if the issue were
           litigated, and Midland requests in writing that the Executive contest
           such proposed adjustment, then the Executive shall contest the
           proposed adjustment and shall consult in good faith with Midland with
           respect to the nature of all action to be taken in furtherance of the
           contest of such proposed adjustment; provided that the Executive,
           after such consultation with Midland, shall determine in his sole
           discretion the nature of all action to be taken to contest such
           proposed adjustment, including (A) whether any such action shall
           initially be by way of judicial or administrative proceedings, or
           both (B) whether any such proposed adjustment shall be contested by
           resisting payment thereof or by paying the same and seeking a refund
           thereof, and (C) if the Executive shall undertake judicial action
           with respect to such proposed adjustment, the court or other judicial
           body before which such action shall be commenced and the court or
           other judicial body to which any appeals should be taken. The
           Executive agrees to take appropriate appeals of any judicial decision
           that would require Midland to pay a Gross-Up Payment, provided
           Midland requests in writing that the Executive do so and provides an
           opinion from Independent Tax Counsel to the Executive and Midland
           that it is more likely than not that the appeal would be successful.
           The Executive further agrees to settle, compromise or otherwise
           terminate a contest with the Internal Revenue Service or other tax
           authority with respect to all or a portion of the proposed adjustment
           giving rise to the Gross-Up Payment, if requested by Midland in
           writing to do so at any time, in which case the Executive shall be
           entitled to receive from Midland the Gross-Up Payment. In no event
           shall the Executive compromise or settle all or any portion of a
           proposed adjustment which would result in a Gross-Up Payment without
           the written consent of Midland, which consent shall not be
           unreasonably withheld.

           The Executive shall not be required to take or continue any action
           pursuant to this Section 10 unless Midland acknowledges its liability
           under this Agreement in the event that the Internal Revenue Service
           or other tax authority prevails in the contest. Midland hereby agrees
           to indemnify the Executive in a manner reasonably satisfactory to the
           Executive for any fees, expenses, penalties, interest or additions to
           tax which the Executive may incur as a result of contesting the
           validity of any Excise Tax and to reimburse the Executive promptly
           upon receipt of a written demand of the Executive for all costs and
           expenses which the Executive may incur in connection with contesting
           such proposed adjustment (including reasonable fees and disbursements
           of Independent Tax Counsel).

           If the Executive shall have contested any proposed adjustment as
           above provided, and for so long as the Executive shall be required
           under the terms of this Section 10(c) to continue such contest,
           Midland shall not be required to pay a Gross-Up Payment until there
           occurs a Final Determination (as defined below) of the liability of
           the Executive for the tax and any interest, penalties and additions
           to tax asserted to be payable as a result of such proposed
           adjustment. A "Final Determination" shall mean (A) a decision,
           judgment, decree or other order by any court of competent
           jurisdiction, which decision, judgment, decree or other order has
           become final after all allowable appeals by either party to the
           action have been exhausted, the time for filing such appeal has
           expired or the Executive has no right under the terms hereof to
           request an appeal, (B) a closing agreement entered into under Section
           7121 of the Code or any other settlement agreement entered into in
           connection with an administrative or judicial proceeding and with the
           consent of the Executive, or (C) the expiration of the time for
           instituting a claim for refund, or if such a claim was filed, the
           expiration of the time for instituting suit with respect thereto.

                     (d) In the event the Executive receives any refund from the
           Internal Revenue Service or other tax authority on account of an
           overpayment of Excise Tax, such amount, together with that part of
           any Gross-Up Payment attributable to such amount, shall be promptly
           paid by the Executive to Midland.

           11. SOURCE OF PAYMENTS. Except as provided at Section 8 above, all
payments provided for under this Agreement shall be paid or provided from the
general assets of Midland and its subsidiaries or affiliates (to the extent not
provided by insurance). Midland shall not be required to establish a special or
separate fund or other segregation of assets to assure such payments. Nothing in
this Section, however, shall be construed as restricting Midland's ability to
establish or fund a so-called "rabbi trust" or similar arrangement to help
Midland meet its liabilities hereunder, provided that the establishment or
funding of such a trust or arrangement does not by its terms or by operation of
law limit or purport to limit Midland's liabilities hereunder or otherwise
adversely affect the Executive.

           12. LITIGATION EXPENSES. In the event of any litigation or other
proceeding between Midland or Eastern and the Executive with respect to the
subject matter of this Agreement and the enforcement of rights asserted in good
faith hereunder, or, in the event of termination of employment pursuant to
Section 7(b) or Section 7(c) above, with respect to any other remuneration or
benefits with respect to the Executive (including, without limitation, payments
or benefits with respect to the Executive under any qualified or nonqualified
pension or retirement agreement, plan, policy, program or arrangement), Midland
shall reimburse the Executive for all costs and expenses relating to such
litigation or other proceeding, including reasonable attorneys fees and
expenses, promptly upon receipt of a written demand therefor and regardless of
whether such litigation results in any settlement or judgment or order in favor
of any party.

           Notwithstanding any provision of Ohio law to the contrary, in no
event shall the Executive be required to reimburse Midland or Eastern for any of
the costs and expenses relating to such litigation or other proceeding.

           13. INCOME TAX WITHHOLDING. Midland and Eastern may withhold from any
payments made under this Agreement all federal, state, city or other taxes as
shall be required pursuant to any law or governmental regulation or ruling.

           14. AGREEMENT NOT TO COMPETE, ETC. The Executive agrees that during
the 36-month period beginning on the date the Executive's employment with
Eastern and its subsidiaries, including Midland, is terminated during the term
thereof pursuant to Section 7(b) or Section 7(c) above, he will not, within the
states in which Eastern operates its business or in which any of Eastern's
subsidiaries operates its business, engage, either as a principal, employee,
partner, consultant or investor (other than through a 1% or smaller interest in
a publicly traded entity) in a business which competes with any such business of
Eastern or its subsidiaries.

           The Executive further agrees that, following any such termination of
his employment, he will continue to comply with Eastern's policies and
procedures regarding confidential information, as that term is hereinafter
defined, and will never directly or indirectly use or disclose, except to the
Executive's attorney or as required by judicial or regulatory process or order,
any confidential information as so defined. For purposes of this paragraph, the
term "confidential information" means any and all information (including without
limitation information related to the development and implementation of business
strategy, financial and operating forecasts, business policies and practices,
and all other information related to the future conduct of business) (i) that
the Executive has acquired in connection with his employment with Eastern and
its subsidiaries, (ii) that is not generally known or available to others with
whom Eastern or its subsidiaries do, or plan to, compete or do business, and
(iii) that pertains to the business of, or belongs to, Eastern or its
subsidiaries or a person described in clause (ii).

           The Executive agrees that if, at any time, pursuant to action of any
court of competent jurisdiction, the operation of any part of this Section 14
shall be determined to be unlawful or otherwise unenforceable, then the coverage
of this Section 14 shall be deemed to be restricted as to duration, geographical
scope or otherwise, to the extent, but only to the extent, necessary to make
this paragraph lawful and enforceable in the particular jurisdiction in which
such determination is made.

           The Executive acknowledges and agrees that, were he to breach the
provisions of this Section 14, the harm to Eastern and its subsidiaries would be
irreparable. The Executive therefore agrees that in the event of such a breach
or threatened breach, Eastern or its subsidiaries shall have the right to obtain
preliminary and permanent injunctive relief against any such breach without
having to post bond. Nothing herein shall prohibit Eastern or its subsidiaries
from seeking damages for a breach by the Executive of this Section 14, but
neither Eastern nor any other person shall withhold or offset any payments or
benefits due or owing to the Executive under the terms of this Agreement or
otherwise (including, without limitation, payments or benefits with respect to
the Executive under any qualified or nonqualified pension or retirement
agreement, plan, policy, program or arrangement), and all such payments and
benefits shall be promptly paid or provided to the Executive in accordance with
the terms of this Agreement (or such other agreement, plan, policy, program or
arrangement, as the case may be) without regard to any breach or alleged or
threatened breach by Executive of any provision of this Section 14.

           15. ENTIRE UNDERSTANDING. This Agreement contains the entire
understanding between Eastern, Midland and the Executive with respect to the
subject matter hereof and supersedes any prior Change of Control or similar
severance or salary continuation agreement between Midland or Eastern (including
any of Eastern's subsidiaries other than Midland) and the Executive.

           16. SEVERABILITY. If, for any reason, any one or more of the
provisions or part of a provision contained in this Agreement shall be held to
be invalid, illegal or unenforceable in any respect, such invalidity, illegality
or unenforceability shall not affect any other provision or part of a provision
of this Agreement not held so invalid, illegal or unenforceable, and each other
provision or part of a provision shall to the full extent consistent with law
continue in full force and effect.

           17. CONSOLIDATION, MERGER OR SALE OF ASSETS. Nothing in this
Agreement shall preclude Eastern or Midland from consolidating or merging into
or with, or transferring all or substantially all of its assets to, another
person that assumes this Agreement and all obligations and undertakings of
Eastern or Midland, respectfully, hereunder. Upon such a consolidation, merger
or transfer of assets and assumption, involving Eastern or Midland, the terms
"Eastern" and "Midland", respectfully, as used herein shall mean such other
person and this Agreement shall continue in full force and effect.

           18. SURVIVAL OF OBLIGATIONS. The obligations of Eastern and Midland
under this Agreement shall survive the termination for any reason of this
Agreement (whether such termination is by Eastern, by Midland, by the Executive,
upon the expiration of this Agreement or otherwise).

           19. NOTICES. All notices, requests, demands and other communications
required or permitted hereunder shall be given in writing and shall be deemed to
have been duly given if delivered or mailed, registered or certified, postage
prepaid with return receipt requested, as follows:

                  (a)       To Eastern:

                            Eastern Enterprises
                            9 Riverside Road
                            Weston, MA 02493
                            Attention:  Legal Department

                  (b)       To Midland:

                            Midland Enterprises, Inc.
                            300 Pike Street
                            P.O. Box 1460
                            Cincinnati, OH  45201
                            Attention: Legal Department (with a copy to Eastern)

                  (c)       To the Executive:

                            Jonathan M. Cook
                            5427 Old Course Drive
                            Charlotte, NC  28277

or to such other address as either party shall have previously specified in
writing to the other pursuant to this Section 19.

           20. NO ATTACHMENT. Except as required by law, no right to receive
payments under this Agreement shall be subject to anticipation, commutation,
alienation, sale, assignment, encumbrance, charge, pledge or hypothecation or to
execution, attachment, levy or similar process or assignment by operation of
law, and any attempt, voluntary or involuntary, to effect any such action shall
be null, void and of no effect.

           21. BINDING AGREEMENT. This Agreement shall be binding upon (subject
to Section 25(a))and shall inure to the benefit of the Executive, Eastern and
Midland and their respective successors and assigns.

           22.  MODIFICATION AND WAIVER.

                     (a) Prior to the Effective Date this Agreement may be
           modified, amended or terminated by the Board of Trustees of Eastern.
           From and after the Effective Date this Agreement may not be modified,
           amended or terminated except by an instrument in writing signed by
           the parties hereto.

                     (b) No term or condition of this Agreement shall be deemed
           to have been waived, nor shall there be any estoppel against the
           enforcement of any provision of this Agreement except by written
           instrument signed by the party charged with such waiver or estoppel.
           No such written waiver shall be deemed a continuing waiver unless
           specifically stated therein, and each such waiver shall operate only
           as to the specific term or condition waived and shall not constitute
           a waiver of such term or condition for the future or as to any act
           other than that specifically waived.

           23. HEADINGS OF NO EFFECT. The paragraph headings contained in this
Agreement are included solely for convenience of reference and shall not in any
way affect the meaning or interpretation of any of the provisions of this
Agreement.

           24. GOVERNING LAW. This Agreement and its validity, interpretation,
performance and enforcement shall be governed by the laws of the State of Ohio,
without giving effect to the choice of law provisions in effect in such State.

           25.  MISCELLANEOUS.

                     (a) Eastern shall be liable under this Agreement solely
           with respect to its obligations under Sections 5, 8, 9 and 21 hereof.

                     (b) Reference is hereby made to the declaration of trust
           establishing Eastern Enterprises dated July 18, 1929, as amended, a
           copy of which is on file in the office of the Secretary of State of
           The Commonwealth of Massachusetts. The name "Eastern Enterprises"
           refers to the trustees under said declaration as trustees and not
           personally, and no trustee, shareholder, officer or agent of Eastern
           Enterprises shall be held to any personal liability in connection
           with the affairs of said Eastern Enterprises, but the trust estate
           only is liable.

           IN WITNESS WHEREOF, Eastern and Midland have caused this Agreement to
be executed by their respective officers thereunto duly authorized, and the
Executive has signed this Agreement, all as of the date first above written.

                                               EASTERN ENTERPRISES

                                               By: /s/ J. Atwood Ives         
                                                   -------------------------

                                               MIDLAND ENTERPRISES, INC.

                                               By: /s/ Robert L. Doettling    
                                                   -------------------------

                                               By: /s/ Jonathan M. Cook       
                                                   -------------------------
                                                   Jonathan M. Cook




<PAGE>
                                                                   Exhibit 10.14
May 22, 1998

Mr. Richard R. Clayton
Eastern Enterprises
9 Riverside Road
Weston, MA  02193

Dear Dick:

This letter will confirm the agreement between you and Eastern Enterprises
("Eastern") concerning your status with Eastern.

         1.  Effective August 31, 1998, you hereby retire as an employee of
             Eastern and resign your position as president and chief operating
             officer of Eastern and as a member of any of its committees and the
             boards and committees of any of its affiliates and subsidiaries.
             The Compensation Committee has approved your retirement as
             contemplated by Eastern's supplemental executive retirement plan
             ("SERP").

         2.  You will continue to serve as a Trustee of Eastern until the 1999
             Annual Meeting of Shareholders although you may resign at any time.
             You shall receive no fees, retainers or other compensation for such
             service on the board.

         3.  You will be entitled to receive a pro rata share (through August
             31, 1998) of the 1998 incentive award which you would have been
             entitled to receive, but for your retirement, under the Executive
             Incentive Compensation Plan, as determined by the Compensation
             Committee.

         4.  You will be entitled to receive a severance payment at the time of
             your retirement in an amount to be determined by the Compensation
             Committee in its discretion based on the value of your unvested
             stock options (other than options issued in 1998).

         5.  Effective August 31, 1998, you hereby waive any and all rights
             under your employment agreement with Eastern, dated October 25,
             1991, and your salary continuation agreement with Eastern, dated
             July 28, 1994.

         6.  Commencing August 31, 1998, you will be retained as a consultant to
             Eastern, in which capacity you will render consulting services as
             requested by the Chairman and CEO of Eastern. The term of your
             engagement as a consultant hereunder shall be one year, ending
             August 31, 1999 (the "consulting period"). During the consulting
             period, you shall be available for 104 days of consulting work on a
             schedule agreed upon with the Chairman and CEO of Eastern. For this
             purpose, your time spent preparing for and attending meetings of
             the Board of Trustees shall be credited against your consulting
             commitment.

         7.  During the consulting period, Eastern shall pay you for your
             consulting services at the annual rate of $208,000, ($17,333.33
             payable monthly), plus reimbursement of reasonable expenses. You
             will also be provided with a laptop computer for your consulting
             work during the consulting period.

         8.  All payments under paragraph 7 above shall be separate from and in
             addition to any benefits to which you may be entitled under
             Eastern's pension program, including the SERP, or other benefits
             available generally to retirees and former employees of Eastern.

If you agree to the terms set forth above, please sign both copies of this
letter in the space provided for below, and return one fully-executed copy to
me.

Reference is hereby made to the declaration of trust establishing Eastern
Enterprises dated July 18, 1929, as amended, a copy of which is on file in the
office of the Secretary of the Commonwealth of Massachusetts. The name, "Eastern
Enterprises" refers to the trustees under said declaration of trust as trustees
and not personally, and no trustee, shareholder, officer or agent of Eastern
Enterprises shall be held to any personal liability in connection with the
affairs of said Eastern Enterprises, but the trust estate only is liable.

Sincerely,

EASTERN ENTERPRISES



By: /s/ J. Atwood Ives   
    ------------------------



The foregoing is hereby accepted, agreed and confirmed.


By: /s/ Richard R. Clayton     
    ------------------------
        Richard R. Clayton


<PAGE>
<TABLE>
                                                                                                                 Exhibit 13.1
SIX-YEAR
    FINANCIAL REVIEW
<CAPTION>

Years ended December 31,                1998            1997            1996            1995            1994           1993
- ------------------------------------------------------------------------------------------------------------------------------
<S>                                    <C>           <C>             <C>               <C>             <C>            <C>     
(In thousands, except per share data)
REVENUES:
  Natural gas distribution             $667,106      $  754,481      $  755,391        $698,123        $708,694       $659,310
  Marine transportation                 261,061         269,259         301,880         296,339         264,692        254,921
  Other services                          7,097              --              --              --              --             --
                                   -------------------------------------------------------------------------------------------
    TOTAL REVENUES                      935,264       1,023,740       1,057,271         994,462         973,386        914,231

OPERATING EARNINGS:
  Natural gas distribution               88,913          87,773          77,291          69,264          73,438         56,421
  Marine transportation                  26,634          34,614          58,415          57,828          35,805         33,001
  Other services                         (9,043)         (1,481)             --              --              --             --
  Headquarters                           (6,099)         (5,589)         (5,472)         (5,756)         (4,221)        (4,675)
                                   -------------------------------------------------------------------------------------------
    TOTAL OPERATING EARNINGS            100,405         115,317         130,234         121,336         105,022         84,747

OTHER INCOME (EXPENSE):
  Interest income                         7,582           8,997           9,419           5,633           1,953          3,213
  Interest expense                      (33,584)        (37,411)        (37,290)        (41,273)        (41,001)       (37,740)
  Other, net                              5,591          (4,033)           (114)          4,109           2,546         (1,241)
                                   -------------------------------------------------------------------------------------------
EARNINGS FROM CONTINUING OPERATIONS
  BEFORE INCOME TAXES                    79,994          82,870         102,249          89,805          68,520         48,979
  Provision for income taxes             29,166          26,954          37,748          26,244          26,311         20,077
                                   -------------------------------------------------------------------------------------------
EARNINGS FROM CONTINUING OPERATIONS
  BEFORE EXTRAORDINARY ITEMS AND
  ACCOUNTING CHANGE                      50,828          55,916          64,501          63,561          42,209         28,902
  Discontinued operations and
  accounting change (1)                   8,193              --              --              --          12,212        (58,182)
Extraordinary items (2)                  46,960              --              --          (6,500)             --        (45,500)
                                   -------------------------------------------------------------------------------------------
NET EARNINGS (LOSS)                    $105,981       $  55,916       $  64,501        $ 57,061        $ 54,421       $(74,780)
                                   ===========================================================================================
NUMBER OF COMMON SHARES:
  Outstanding at year end                22,525          22,383          22,248          22,097          22,272         22,758
  Diluted weighted average               22,680          22,498          22,414          22,171          22,626         24,256

DILUTED PER SHARE DATA:(3)
  EARNINGS FROM CONTINUING OPERATIONS
    BEFORE EXTRAORDINARY ITEMS AND
    ACCOUNTING CHANGE                     $2.24           $2.49           $2.88           $2.87           $1.87         $ 1.19
  Discontinued operations and 
    accounting change(1)                   0.36              --              --              --            0.54          (2.39)
  Extraordinary items(2)                   2.07              --              --           (0.30)             --          (1.88)
                                   -------------------------------------------------------------------------------------------
  NET EARNINGS (LOSS)                     $4.67           $2.49           $2.88           $2.57           $2.41         $(3.08)
                                   ===========================================================================================
  Dividends declared                     $ 1.65          $ 1.61          $ 1.51          $ 1.42          $ 1.40         $ 1.40
  Shareholders' equity                    24.24           21.64           20.72           19.30           18.09          17.17

FINANL STATISTICS AND RATIOS:
  Cash from operating activities     $  134,256      $  146,640      $  128,439      $  163,359      $  121,885      $  42,750
  Capital expenditures                  113,712          89,216         119,783          85,352          64,014         68,122
  Depreciation and amortization          75,521          71,322          67,229          64,005          61,197         55,375
  Total assets                        1,518,370       1,530,365       1,514,853       1,463,924       1,422,830      1,439,726
  Long-term debt                        385,519         371,492         367,683         379,018         387,901        351,829
  Shareholders' equity                  546,069         484,470         461,013         426,473         403,004        390,723

  Debt/equity ratio                       41/59           43/57           44/56           47/53           49/51          47/53
  Return on total capital(4)                8.0%            9.3%           10.6%           10.9%            8.5%           6.1%
  Return on equity(4)                       9.9%           11.9%           14.6%           15.4%           10.6%           6.2%

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

(1) Includes accounting change to adopt accrual method for unbilled revenue in 1998, and results from Water Products Group net of
    tax in 1994 and 1993.

(2) Provision (credits) for Coal Act liabilities of $(74,500), $10,000 and $70,000 pre-tax in 1998, 1995 and 1993, respectively
    and loss on early extinguishment of debt of $2.3 million pre-tax in 1998.

(3) Basic earnings per share from continuing operations before extraordinary items and accounting change were $2.26, $2.50,
    $2.90, $2.88 and $1.19 for 1998 through 1993, respectively.

(4) Based on earnings from continuing operations before extraordinary items and accounting change.
</TABLE>
<PAGE>
STOCK PRICE RANGE

1998        1997
QUARTER    HIGH           LOW         HIGH        LOW
- -------    ----           ---         ----        ---
FIRST     $45 5/8       $40 3/8     $36 3/8     $30 1/2
SECOND     44 3/4        37 5/8      35 7/8      30 1/2
THIRD      43 1/2        38 1/4      38 1/16     34 3/4
FOURTH     44 1/4        40          45 3/8      36 3/4

DIVIDENDS DECLARED PER SHARE

QUARTER          1998                     1997
- -------          ----                     ----
FIRST           $ .41                    $ .40
SECOND            .41                      .40
THIRD             .41                      .40
FOURTH            .42                      .41
                -----                    -----
TOTAL           $1.65                    $1.61
                =====                    =====


<PAGE>
                                                                    Exhibit 18.1

January 22, 1999

Eastern Enterprises
9 Riverside Road
Weston, MA 02193


Re: Form 10-K Report for the Year Ended December 31, 1998

Ladies and Gentlemen:

This letter is written to meet the requirements of Regulation S-K calling for a
letter from a registrant's independent public accountants whenever there has
been a change in accounting principle or practice.

During the fourth quarter of 1998, the Company's subsidiary, Boston Gas Company,
changed its method of accounting for unbilled revenues, retroactively applied as
of January 1, 1998, from recording revenue when billed to its customers based on
its monthly meter reading schedule to estimating and accruing the amounts of
revenues associated with service provided after billing through the end of the
accounting period. According to management of Boston Gas Company, this change
was made to better match revenues with service provided to customers and to be
consistent with the prevalent method in the utility industry.

We are of the opinion that Boston Gas Company's change in method of accounting
is to an acceptable alternative method of accounting, which, based upon the
reasons stated for the change and our discussions with Boston Gas Company
management, is also preferable under the circumstances in this particular case.
In arriving at this opinion, we have relied on the business judgment and
business planning of Boston Gas Company's management.

Very truly yours,

/s/ Arthur Andersen LLP

Arthur Andersen LLP


<PAGE>

                                                                    Exhibit 21.1


                         SUBSIDIARIES OF THE REGISTRANT


The following table shows all direct and indirect subsidiaries of the registrant
except (1) subsidiaries which, considered in the aggregate as a single
subsidiary, do not constitute a significant subsidiary, and (2) certain
consolidated wholly-owned multiple subsidiaries carrying on the same line of
business as to which certain summary information appears below:


                                                   Jurisdiction of Incorporation
                                                   -----------------------------
Boston Gas Company ..............                  Massachusetts
Essex Gas Company................                  Massachusetts
Midland Enterprises Inc. ........                  Delaware


<PAGE>
                                                                    Exhibit 23.1

            REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS ON SCHEDULES

TO EASTERN ENTERPRISES:
    We have audited, in accordance with generally accepted auditing standards,
the consolidated financial statements included in Eastern Enterprises Annual
Report to Shareholders incorporated by reference in this Form 10-K, and have
issued our report thereon dated January 22, 1999. Our audit was made for the
purpose of forming an opinion on those statements taken as a whole. The
schedules listed in the index on page F-1 are the responsibility of Eastern's
management and are presented for purposes of complying with the Securities and
Exchange Commission's rules and are not part of the basic financial
statements. These schedules have been subject to the auditing procedures
applied in the audit of the basic financial statements and, in our opinion,
fairly state in all material respects the financial data required to be set
forth therein in relation to the basic financial statements taken as a whole.

                                          /s/ Arthur Andersen LLP
                                              Arthur Andersen LLP

Boston, Massachusetts
January 22, 1999

                  CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS

    As independent public accountants, we hereby consent to the incorporation by
reference of our reports, dated January 22, 1999, included in, and incorporated
by reference into, Eastern Enterprises Annual Report on this Form 10-K for the
year ended December 31, 1998, into Eastern's previously filed Post-Effective
Amendment No. 1 to Form S-16 Registration Statement No. 2-71614 on Form S-3,
Form S-4 Registration Statement No. 333-69039 and Form S-8 Registration
Statements No. 2-77146, No. 33-19990, No. 33-40862, No. 33-56424, No. 33-58873
and No. 333-69407.

                                          /s/ Arthur Andersen LLP
                                              Arthur Andersen LLP

Boston, Massachusetts
March 5, 1999


<TABLE> <S> <C>

<PAGE>
<ARTICLE> 5
<LEGEND>
This schedule contains summary financial information extracted from the
consolidated statement of earnings and the consolidated balance sheets and is
qualified in its entirety by reference to such financial statements.
</LEGEND>
<MULTIPLIER> 1,000
<CURRENCY> U.S. DOLLARS
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          DEC-31-1998
<PERIOD-START>                             JAN-01-1998
<PERIOD-END>                               DEC-31-1998
<EXCHANGE-RATE>                                      1
<CASH>                                         159,836
<SECURITIES>                                         0
<RECEIVABLES>                                  121,939
<ALLOWANCES>                                    17,070
<INVENTORY>                                     55,866
<CURRENT-ASSETS>                               380,325
<PP&E>                                       1,722,718
<DEPRECIATION>                                 746,969
<TOTAL-ASSETS>                               1,518,370
<CURRENT-LIABILITIES>                          178,355
<BONDS>                                        385,519
                           29,360
                                          0
<COMMON>                                        22,536
<OTHER-SE>                                     523,533
<TOTAL-LIABILITY-AND-EQUITY>                 1,518,370
<SALES>                                        667,106
<TOTAL-REVENUES>                               935,264
<CGS>                                          489,160
<TOTAL-COSTS>                                  715,623
<OTHER-EXPENSES>                                93,330
<LOSS-PROVISION>                                12,733
<INTEREST-EXPENSE>                              33,584
<INCOME-PRETAX>                                 79,994
<INCOME-TAX>                                    29,166
<INCOME-CONTINUING>                             50,828
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                 46,960
<CHANGES>                                        8,193
<NET-INCOME>                                   105,981
<EPS-PRIMARY>                                     4.72<F1>
<EPS-DILUTED>                                     4.67<F2>
<FN>
<F1>EPS - Primary is EPS Basic per SFAS 128
<F2>EPS - Fully Diluted is EPS - Diluted per SFAS 128
</FN>
        

</TABLE>

<TABLE> <S> <C>

<PAGE>
<ARTICLE> 5
<LEGEND>
This schedule contains summary financial information extracted from the
consolidated statement of earnings and the consolidated balance sheets and is
qualified in its entirety by reference to such financial statements.
</LEGEND>
<MULTIPLIER> 1,000
<CURRENCY> U.S. DOLLARS
       
<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                          DEC-31-1998
<PERIOD-START>                             JAN-01-1998
<PERIOD-END>                               SEP-30-1998
<EXCHANGE-RATE>                                      1
<CASH>                                         167,501
<SECURITIES>                                         0
<RECEIVABLES>                                   81,949
<ALLOWANCES>                                    17,862
<INVENTORY>                                     56,176
<CURRENT-ASSETS>                               345,864
<PP&E>                                       1,699,539
<DEPRECIATION>                                 735,068
<TOTAL-ASSETS>                               1,476,399
<CURRENT-LIABILITIES>                          151,035
<BONDS>                                        387,311
                           29,351
                                          0
<COMMON>                                        22,508
<OTHER-SE>                                     518,665
<TOTAL-LIABILITY-AND-EQUITY>                 1,476,339
<SALES>                                        479,529
<TOTAL-REVENUES>                               677,228
<CGS>                                          356,565
<TOTAL-COSTS>                                  520,181
<OTHER-EXPENSES>                                73,103
<LOSS-PROVISION>                                10,110
<INTEREST-EXPENSE>                              24,495
<INCOME-PRETAX>                                 49,339
<INCOME-TAX>                                    18,144
<INCOME-CONTINUING>                             31,195
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                 49,960
<CHANGES>                                        8,193
<NET-INCOME>                                    86,348
<EPS-PRIMARY>                                     3.84<F1>
<EPS-DILUTED>                                     3.80<F2>
<FN>
<F1>EPS - Primary is EPS Basic per SFAS 128
<F2>EPS - Fully Diluted is EPS - Diluted per SFAS 128
</FN>
        

</TABLE>

<TABLE> <S> <C>

<PAGE>
<ARTICLE> 5
<LEGEND>
This schedule contains summary financial information extracted from the
consolidated statement of earnings and the consolidated balance sheets and is
qualified in its entirety by reference to such financial statements.
</LEGEND>
<MULTIPLIER> 1,000
<CURRENCY> U.S. DOLLARS
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                          DEC-31-1998
<PERIOD-START>                             JAN-01-1998
<PERIOD-END>                               JUN-30-1998
<EXCHANGE-RATE>                                      1
<CASH>                                         170,268
<SECURITIES>                                         0
<RECEIVABLES>                                  118,615
<ALLOWANCES>                                    19,222
<INVENTORY>                                     43,944
<CURRENT-ASSETS>                               283,823
<PP&E>                                       1,671,260
<DEPRECIATION>                                 725,676
<TOTAL-ASSETS>                               1,401,441
<CURRENT-LIABILITIES>                          142,567
<BONDS>                                        320,167
                           29,343
                                          0
<COMMON>                                        22,486
<OTHER-SE>                                     532,757
<TOTAL-LIABILITY-AND-EQUITY>                 1,401,441
<SALES>                                        412,148
<TOTAL-REVENUES>                               541,347
<CGS>                                          302,147
<TOTAL-COSTS>                                  409,332
<OTHER-EXPENSES>                                48,450
<LOSS-PROVISION>                                 9,878
<INTEREST-EXPENSE>                              16,950
<INCOME-PRETAX>                                 56,737
<INCOME-TAX>                                    21,788
<INCOME-CONTINUING>                             34,949
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                 46,960
<CHANGES>                                        8,193
<NET-INCOME>                                    90,102
<EPS-PRIMARY>                                     4.01<F1>
<EPS-DILUTED>                                     3.97<F2>
<FN>
<F1>EPS - Primary is EPS Basic per SFAS 128
<F2>EPS - Fully Diluted is EPS - Diluted per SFAS 128
</FN>
        

</TABLE>

<TABLE> <S> <C>

<PAGE>
<ARTICLE> 5
<LEGEND>
This schedule contains summary financial information extracted from the
consolidated statement of earnings and the consolidated balance sheets and is
qualified in its entirety by reference to such financial statements.
</LEGEND>
<MULTIPLIER> 1,000
<CURRENCY> U.S. DOLLARS
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          DEC-31-1998
<PERIOD-START>                             JAN-01-1998
<PERIOD-END>                               MAR-30-1998
<EXCHANGE-RATE>                                      1
<CASH>                                         124,737
<SECURITIES>                                         0
<RECEIVABLES>                                  188,072
<ALLOWANCES>                                    19,065
<INVENTORY>                                     39,310
<CURRENT-ASSETS>                               367,769
<PP&E>                                       1,649,789
<DEPRECIATION>                                 711,075
<TOTAL-ASSETS>                               1,482,995
<CURRENT-LIABILITIES>                          230,900
<BONDS>                                        321,508
                           29,335
                                          0
<COMMON>                                        22,480
<OTHER-SE>                                     490,642
<TOTAL-LIABILITY-AND-EQUITY>                 1,482,995
<SALES>                                        290,232
<TOTAL-REVENUES>                               352,922
<CGS>                                          210,914
<TOTAL-COSTS>                                  263,417
<OTHER-EXPENSES>                                22,713
<LOSS-PROVISION>                                 7,124
<INTEREST-EXPENSE>                               9,324
<INCOME-PRETAX>                                 50,344
<INCOME-TAX>                                    19,277
<INCOME-CONTINUING>                             31,067
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                 (1,465)
<CHANGES>                                        8,193
<NET-INCOME>                                    37,795
<EPS-PRIMARY>                                     1.69<F1>
<EPS-DILUTED>                                     1.67<F2>
<FN>
<F1>EPS - Primary is EPS Basic per SFAS 128
<F2>EPS - Fully Diluted is EPS - Diluted per SFAS 128
</FN>
        

</TABLE>


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