EMPIRE DISTRICT ELECTRIC CO
10-Q, 1999-11-08
ELECTRIC SERVICES
Previous: ECHELON CORP, 10-Q, 1999-11-08
Next: EMPIRE DISTRICT ELECTRIC CO, 424B5, 1999-11-08





                           UNITED STATES
                 SECURITIES AND EXCHANGE COMMISSION
                       WASHINGTON, D.C. 20549


                             FORM 10-Q

     (Mark One)

          Quarterly report pursuant to Section 13 or 15(d) of the
     Securities Exchange Act of 1934

          For the quarterly period ended September 30, 1999 or

          Transition report pursuant to Section 13 or 15(d) of the
     Securities Exchange Act of 1934

          For the transition period from ______________ to
     ____________.

                  Commission file number: 1-3368


               THE EMPIRE DISTRICT ELECTRIC COMPANY
      (Exact name of registrant as specified in its charter)

                 Kansas                           44-0236370
        (State of Incorporation)               (I.R.S. Employer
                                             Identification No.)

  602 Joplin Street, Joplin, Missouri               64801
(Address of principal executive offices)          (zip code)

           Registrant's telephone number: (417) 625-5100





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



  Common  stock  outstanding as of November  1,  1999:   17,283,235
shares.

<PAGE>

               THE EMPIRE DISTRICT ELECTRIC COMPANY

                               INDEX

                                                      Page Number

Part I -   Financial Information:

Item 1.    Financial Statements:

           a. Statement of Income                              3

           b. Balance Sheet                                    6

           c. Statement of Cash Flows                          7

           d. Notes to Financial Statements                    8

Item 2.  Management's Discussion and Analysis of Financial
         Condition and Results of Operations                  10

          Recent Developments                                 10

          Results of Operations                               10

          Liquidity and Capital Resources                     14

          Year 2000                                           16

          Forward Looking Statements                          19

Item 3.  Quantitative and Qualitative Disclosures About       19
         Market Risk

Part II -Other Information:

Item 1.  Legal Proceedings - (none)

Item 2.  Changes in Securities and Use of Proceeds            19

Item 3.  Defaults Upon Senior Securities - (none)

Item 4.  Submission of Matters to a Vote of Security Holders  19

Item 5.  Other Information                                    20

Item 6.  Exhibits and Reports on Form 8-K                     20

Signatures                                                    21
<PAGE>
                  PART I.  FINANCIAL INFORMATION

Item 1.  Financial Statements
<TABLE>
STATEMENT OF INCOME (UNAUDITED)
                                           Three Months Ended
                                              September 30,
                                           1999            1998
<S>                                    <C>             <C>
Operating revenues:
 Electric                             $ 81,147,809     $ 77,563,240
 Water                                     311,958          296,532
                                        81,459,767       77,859,772
Operating revenue deductions:
 Operating expenses:
  Fuel                                  17,812,421       16,878,973
  Purchased power                       10,774,241       12,448,247
  Other                                  8,476,064        7,922,086
  Merger Related Expenses                2,582,658                -
 Total operating expenses               39,645,384       37,249,306

 Maintenance and repairs                 4,788,785        3,646,052
 Depreciation and amortization           6,561,016        6,272,011
 Provision for income taxes              8,852,730        7,978,800
 Other taxes                             3,617,304        3,689,937
                                        63,465,219       58,836,106

Operating income                        17,994,548       19,023,666
Other income and deductions:
  Allowance for equity funds used                -                -
during construction
  Interest income                           75,225           65,314
  Other - net                              (88,719)        (324,968)
                                           (13,494)        (259,654)
Income before interest charges          17,981,054       18,764,012
Interest charges:
  First mortgage bonds                   4,618,614        4,618,450
  Commercial paper                         728,705           47,669
  Allowance for borrowed funds used       (455,823)         (89,277)
during construction
  Other                                     85,953           82,490
                                         4,977,449        4,659,332
Net income                              13,003,605       14,104,680
Preferred stock dividend requirements      206,511          604,085
Excess consideration paid on             1,304,504                -
redemption of preferred stock
Net income applicable to common stock $ 11,492,590     $ 13,500,595

Weighted average number of common       17,282,936       16,969,760
shares outstanding
Basic and diluted earnings per
weighted average share of common stock      $ 0.66           $ 0.80

Dividends per share of common stock         $ 0.32           $ 0.32

</TABLE>

See accompanying Notes to Financial Statements.
<PAGE>
<TABLE>
STATEMENTS OF INCOME (UNAUDITED)
                                             Nine Months Ended
                                                September 30,
                                            1999             1998
<S>                                    <C>              <C>
Operating revenues:
 Electric                               $188,684,200     $184,720,788
 Water                                       826,864          796,374
                                         189,511,064      185,517,162
Operating revenue deductions:
 Operating expenses:
  Fuel                                    37,422,804       33,173,021
  Purchased power                         33,401,716       37,972,352
  Other                                   24,280,178       22,987,532
  Merger Related Expenses                  5,644,312                -
 Total operating expenses                100,749,010       94,132,905

 Maintenance and repairs                  12,894,076       11,285,244
 Depreciation and amortization            19,515,590       18,658,543
 Provision for income taxes               13,638,570       13,576,690
 Other taxes                               9,693,680        9,748,281
                                         156,490,926      147,401,663

Operating income                          33,020,138       38,115,499
Other income and deductions:
 Allowance for equity funds used              56,845                -
during construction
 Interest income                             169,895          116,697
 Other - net                                (203,136)        (673,920)
                                              23,604         (557,223)
Income before interest charges            33,043,742       37,558,276
Interest charges:
 Long-term debt                           13,855,842       13,255,306
 Commercial paper                          1,227,837          634,789
 Allowance for borrowed funds used         (859,718)         (251,327)
during construction
 Other                                      275,936          263,114
                                         14,499,897       13,901,982
Net income                               18,543,845       23,656,294
Preferred stock dividend requirements     1,403,025        1,812,255
Excess consideration paid on              1,304,504                -
redemption of preferred stock

Net income applicable to common stock  $ 15,836,316     $ 21,844,039

Weighted average number of common        17,205,757       16,879,863
shares outstanding
Basic and diluted earnings per
weighted average share of common stock       $ 0.92          $  1.29

Dividends per share of common stock          $ 0.96          $  0.96

</TABLE>

See accompanying Notes to Financial Statements.
<PAGE>
<TABLE>
STATEMENT OF INCOME (UNAUDITED)
                                           Twelve Months Ended
                                               September 30,
                                            1999           1998
<S>                                    <C>            <C>
Operating revenues:
 Electric                               $242,764,243   $237,895,177
 Water                                     1,087,951      1,012,249
                                         243,852,194    238,907,426
Operating revenue deductions:
 Operating expenses:
  Fuel                                    46,125,847     41,268,184
  Purchased power                         43,001,904     51,248,646
  Other                                   33,264,728     30,671,450
  Merger Related Expenses                  5,644,312              -
 Total operating expenses                128,036,791    123,188,280

 Maintenance and repairs                  19,131,703     14,470,677
 Depreciation and amortization            25,837,684     24,771,745
 Provision for income taxes               16,251,880     16,436,330
 Other taxes                              12,317,720     12,103,097
                                         201,575,778    190,970,129

Operating income                          42,276,416     47,937,297
Other income and deductions:
 Allowance for equity funds used              65,783        150,524
during construction
 Interest income                             316,999        155,084
 Other - net                                (369,773)      (833,049)
                                              13,009       (527,441)
Income before interest charges            42,289,425     47,409,856
Interest charges:
 First mortgage bonds                     18,474,369     17,401,104
 Commercial paper                          1,252,790        965,731
 Allowance for borrowed funds used        (1,008,435)      (279,443)
during construction
 Other                                       359,812        339,355
                                          19,078,536     18,426,747
Net income                                23,210,889     28,983,109
Preferred stock dividend requirements      2,002,553      2,416,340
Excess consideration paid on               1,304,504              -
redemption of preferred stock
Net income applicable to common stock   $ 19,903,832   $ 26,566,769

Weighted average number of common         17,170,531     16,841,908
shares outstanding
Basic and diluted earnings per
weighted average share of
common stock                                  $ 1.16         $ 1.58

Dividends per share of common stock           $ 1.28         $ 1.28


See accompanying Notes to Financial Statements.
</TABLE>
<PAGE>

<TABLE>
BALANCE SHEET
                                        September 30,   December 31,
                                              1999           1998
                                          (Unaudited)
<S>                                   <C>             <C>
ASSETS
 Utility plant, at original cost:
  Electric                             $ 858,933,483   $ 832,484,754
  Water                                    6,609,961       6,398,086
  Construction work in progress           38,665,335      16,701,068
                                         904,208,779     855,583,908
  Accumulated depreciation               302,677,836     283,337,538
                                         601,530,943     572,246,370
 Current assets:
  Cash and cash equivalents                  871,093       2,492,716
  Accounts receivable - trade, net        19,426,353      13,645,641
  Accrued unbilled revenues                6,432,537       6,218,889
  Accounts receivable - other              2,660,784       1,590,536
  Fuel, materials and supplies            16,397,438      15,704,678
  Prepaid expenses                           793,051         929,447
                                          46,581,256      40,581,907
 Deferred charges:
  Regulatory assets (Note 2)              37,724,948      35,999,139
  Unamortized debt issuance costs          3,466,815       3,660,800
  Other                                    4,503,645         805,568
                                          45,695,408      40,465,507
   Total Assets                        $ 693,807,607   $ 653,293,784

CAPITALIZATION AND LIABILITIES:
 Common stock, $1 par value,
 17,317,808 and 17,108,799 shares
 issued and outstanding, respectively  $  17,317,808   $  17,108,799
 Capital in excess of par value          162,520,586     156,975,596
 Retained earnings (Note 3)               54,826,211      55,706,779
   Total common stockholders' equity     234,664,605     229,791,174
 Preferred stock (Note 4)                          -      32,901,800
 Reacquired capital stock                          -        (267,537)
 Long-term debt                          246,125,303     246,092,905
                                         480,789,908     508,518,342
 Current liabilities:
  Accounts payable and accrued            16,532,593      17,096,272
liabilities
  Commercial paper                        59,000,000      14,500,000
  Customer deposits                        3,551,609       3,438,987
  Interest accrued                         7,057,220       4,113,300
  Taxes accrued, including income         12,358,036               -
taxes
                                          98,499,458      39,148,559
 Noncurrent liabilities and deferred
credits:
  Regulatory liability                    15,565,471      16,400,125
  Deferred income taxes                   76,437,617      73,760,362
  Unamortized investment tax credits       7,886,090       8,391,000
  Postretirement benefits other than       6,131,055       4,463,883
pensions
  Other                                    8,498,008       2,611,513
                                         114,518,241     105,626,883
   Total Capitalization and            $ 693,807,607   $ 653,293,784
   Liabilities

See accompanying Notes to Financial Statements.
</TABLE>
<PAGE>

<TABLE>
STATEMENT OF CASH FLOWS (UNAUDITED)
                                              Nine Months Ended
                                                 September 30,
                                              1999           1998
<S>                                    <C>            <C>
Operating activities:
 Net income                             $  18,543,845  $  23,656,294
 Adjustments to reconcile net income
 to cash flows:
  Depreciation and amortization            21,964,069     21,149,731
  Pension income                           (3,293,110)    (1,679,891)
  Deferred income taxes, net                2,008,951      1,357,752
  Investment tax credit, net                 (504,910)      (478,000)
  Allowance for equity funds used             (56,845)             -
  during construction
  Excess consideration paid on redemption  (1,304,504)             -
  of preferred stock
  Issuance of common stock for 401(k)         578,805        532,472
  plan
  Other                                             -         66,958
  Cash flows impacted by changes in:
   Accounts receivable and accrued         (7,064,608)    (7,927,828)
   unbilled revenues
   Fuel, materials and supplies              (692,760)    (1,708,325)
   Prepaid expenses and deferred           (6,357,627)        22,743
   charges
   Accounts payable and accrued              (563,679)     1,073,592
   liabilities
   Customer deposits, interest and         15,414,578     14,354,828
   taxes accrued
   Other liabilities and other             10,846,777        492,881
   deferred credits

Net cash provided by operating             49,518,982     50,913,207
activities

Investing activities:
  Construction expenditures              (50,118,472)    (29,029,008)
  Allowance for equity funds used             56,845               -
  during construction

Net cash used in investing activities    (50,061,627)    (29,029,008)

Financing activities:
  Proceeds from issuance of first                 -       49,672,000
  mortgage bonds
  Proceeds from issuance of common        5,175,194        3,790,414
  stock
   Redemption of preferred stock        (32,901,800)               -
   Reacquired capital stock                 267,537                -
  Dividends                             (18,119,909)     (18,019,472)
  Repayment of first mortgage bonds               -      (23,000,000)
  Payment of debt issue costs                     -         (544,308)
  Net issuances (repayments) from        44,500,000      (28,000,000)
  short-term borrowings

Net cash provided by (used in)          (1,078,978)      (16,101,366)
financing activities

Net increase (decrease) in cash and     (1,621,623)        5,782,833
cash equivalents

Cash and cash equivalents at beginning   2,492,716         2,545,282
of period
Cash and cash equivalents at end of  $     871,093     $   8,328,115
period

See accompanying Notes to Financial Statements.
</TABLE>
<PAGE>
NOTES TO FINANCIAL STATEMENTS (UNAUDITED)



Note 1 - Summary of Significant Accounting Policies

      The  accompanying interim financial statements do not include
all  disclosures  included in the annual financial  statements  and
therefore   should  be  read  in  conjunction  with  the  financial
statements  and  notes  thereto included in  the  Company's  Annual
Report on Form 10-K for the fiscal year ended December 31, 1998.
     The information furnished reflects all adjustments, consisting
only  of normal recurring adjustments, which are in the opinion  of
the Company necessary to present fairly the results for the interim
periods presented.



Note 2 - Regulatory Assets

      Certain expenses and credits, normally reflected in income as
incurred,  are accounted for as assets when included in  rates  and
recovered  from  or  refunded  to  customers  in  accordance   with
Statement of Financial Accounting Standards No. 71.  In the  second
quarter  of  1999,  the  Company established additional  regulatory
assets  in  the  aggregate amount of $3.0  million,  a  significant
portion of which are fuel contract settlement costs resulting  from
the Iatan coal contract that was renegotiated on April 1, 1999.

<PAGE>
Note 3 - Retained Earnings
<TABLE>
 <S>                                             <C>
 Balance at January 1, 1999                       $ 55,706,779
  Changes January 1 through June 30:
   Net Income                                        5,540,239
   Quarterly cash dividends on common stock:
    - $0.64 per share                              (10,991,297)
   Quarterly cash dividends on preferred stock:
    8-1/8% cumulative - $0.40625 per share          (1,007,905)
    5% cumulative - $0.250 per share                   (93,570)
    4-3/4% cumulative - $0.2375 per share              (94,344)
 Total changes January 1 through June 30            (6,646,877)


 Balance at July 1, 1999                            49,059,902
  Changes July 1 through September 30:
   Net Income                                       13,003,605
   Quarterly cash dividends on common stock:
    - $0.32 per share                               (5,528,401)
   Quarterly cash dividends on preferred stock:
    (paid through August 2, 1999, the redemption
date)
    8-1/8% cumulative - $0.203125 per share          (341,569)
    5% cumulative - $0.125 per share                  (31,072)
    4-3/4% cumulative - $0.11875 per share            (31,750)
   Preferred stock redeemed:
    8-1/8% cumulative                                (921,879)
    5% cumulative                                    (174,261)
    4-3/4% cumulative                                (208,364)
 Total changes July 1 through September 30          5,766,309

 Balance at September 30, 1999                   $ 54,826,211
</TABLE>


Note 4 - Preferred Stock

     The Company redeemed all of its outstanding preferred stock on
August  2,  1999.  This redemption was financed with  approximately
$33.1 million in commercial paper.

<PAGE>
Item 2.     Management's  Discussion  and  Analysis  of   Financial
      Condition and Results of Operations


RECENT DEVELOPMENTS

      The Company and UtiliCorp United Inc., a Delaware corporation
("UtiliCorp"), have entered into an Agreement and Plan  of  Merger,
dated  as  of May 10, 1999 (the "Merger Agreement"), which provides
for a merger of the Company with and into UtiliCorp, with UtiliCorp
being the surviving corporation (the "Merger").  Under the terms of
the  Merger Agreement, UtiliCorp will pay $29.50 for each share  of
Common  Stock of the Company, payable in UtiliCorp common stock  or
cash.  The Merger Agreement contains a collar provision under which
the  value  of the merger consideration per share will decrease  if
UtiliCorp's  common  stock is below $22  per  share  preceding  the
closing and will increase if UtiliCorp's common stock is above  $26
per  share preceding the closing.  Stockholders of the Company  may
elect  to  take cash or stock, but total cash paid to  stockholders
will   be  limited  to  no  more  than  50%  of  the  total  Merger
consideration, and the UtiliCorp common stock that may be issued in
the Merger is limited to 19.9% of the then outstanding common stock
of  UtiliCorp.  UtiliCorp also will become liable for  all  of  the
Company's existing debt, including its first mortgage bonds.
      The  Merger, which was unanimously approved by the Boards  of
Directors of the constituent companies, is expected to close  after
all of the conditions to the consummation of the Merger are met  or
waived.   The  Merger  is  conditioned, among  other  things,  upon
approvals  of  federal regulatory agencies and approvals  of  state
regulatory  authorities in states where the combined  company  will
operate.  At a special meeting of stockholders held on September 3,
1999,   the  merger  was  approved  with  76.3%  of  the  Company's
outstanding  shares voting in favor of the proposal.  UtiliCorp  is
not required to obtain its stockholders' approval of the merger.
      UtiliCorp  is  a  multinational energy  and  energy  services
company  headquartered in Kansas City, Missouri.  It has  regulated
utility  operations in eight states and energy  operations  in  New
Zealand,  Australia, the United Kingdom and Canada.  It  also  owns
non-utility  subsidiaries involved in energy trading;  natural  gas
gathering,   processing  and  transportation;   energy   efficiency
services and various other energy-related businesses.
       The   Company  and  Missouri-American  Water  Company   have
terminated their negotiations with respect to the proposed sale  by
the Company of its water system.
       A   three-year  agreement  between  the  Company   and   The
International  Brotherhood  of  Electrical  Workers  ("IBEW")   was
scheduled to expire on October 31, 1999.  Negotiations between  the
Company  and  the IBEW did not result in a new agreement  prior  to
this  date,  however,  pursuant to  its  terms,  the  contract  was
automatically renewed for an additional year.  Each of the  Company
and the IBEW has the right to submit their requested amendments  to
arbitration.


RESULTS OF OPERATIONS

      The following discussion analyzes significant changes in  the
results  of operations for the three-month, nine-month and  twelve-
month  periods  ended  September 30, 1999,  compared  to  the  same
periods ended September 30, 1998.

<PAGE>

Operating Revenues and Kilowatt-Hour Sales

      Of the Company's total electric operating revenues during the
third  quarter  of  1999, approximately 43% were  from  residential
customers,  31%  from  commercial customers,  16%  from  industrial
customers,  4%  from  wholesale on-system  customers  and  4%  from
wholesale  off-system transactions. The remainder of such  revenues
were  derived  from  miscellaneous sources. The percentage  changes
from  the prior year in kilowatt-hour ("Kwh") sales and revenue  by
major customer class were as follows:
<TABLE>
                                                 Operating
                        Kwh Sales                 Revenues
                           Nine    Twelve            Nine   Twelve
                  Third   Months   Months   Third   Months  Months
                 Quarter  Ended    Ended   Quarter  Ended    Ended
<S>              <C>      <C>      <C>     <C>       <C>      <C>
 Residential     (0.1)%   (1.3)%   (1.9)%   1.0%      (0.2)%   (0.1)%
 Commercial      4.1      2.4      2.5      6.2       2.8      2.9
 Industrial      3.9      4.8      3.9      4.4       4.5      4.1
 Wholesale On-   (0.6)    (1.3)    (0.6)    (0.7)     (2.2)    (1.8)
 System
  Total System   1.9      1.2      0.8      3.1       1.5      1.5
</TABLE>
      Residential  Kwh  sales were down slightly during  the  third
quarter  of  1999 compared to the third quarter of 1998  while  the
corresponding revenues were up slightly.  Although July and  August
temperatures  were above last year's temperatures and  the  20-year
average,  September's unusually mild weather had an adverse  impact
on residential sales.  Commercial Kwh sales and revenues, which are
slower to react to temperature extremes, both increased during  the
same  period mainly due to the above-average temperatures  in  July
and August, when a new peak demand of 979 Mw was set.  Revenues for
both  classes were positively impacted by the annual rate  increase
of   $358,848  (6.6%)  granted  by  the  Arkansas  Public   Service
Commission ("Arkansas Commission") effective August 24, 1998.
      Industrial  Kwh  sales and related revenues,  which  are  not
particularly weather-sensitive, were positively affected during the
third  quarter of 1999 by continuing increases in business activity
throughout  the  Company's service territory as well  as  the  1998
Arkansas rate increase.
      On-system wholesale Kwh sales and revenues decreased slightly
during  the third quarter of 1999 reflecting the weather conditions
discussed above.
     For the nine months ended September 30, 1999, Kwh sales to and
revenue  from  the  Company's residential and  on-system  wholesale
customers  decreased,  reflecting the unusually  mild  temperatures
experienced  during May, June and September of 1999 as compared  to
above-average temperatures during those months in 1998.  Commercial
Kwh  sales  and revenues increased during the same period primarily
reflecting  the third quarter increase discussed above.  Industrial
Kwh   sales  and  related  revenues  increased  due  to  continuing
increases  in  business activity throughout the  Company's  service
territory.  Residential, commercial and industrial revenues for the
nine  months  ended September 30, 1999 were positively impacted  by
the 1998 Arkansas rate increase.
      For the twelve months ended September 30, 1999, Kwh sales  to
and  revenue from the Company's residential and on-system wholesale
customers  decreased,  reflecting the weather conditions  discussed
above.  Commercial sales and revenue increased for the twelve-month
period,  mainly due to the above-average temperatures in  July  and
August of 1999.  Industrial sales and revenue continued to grow due
to  strong  business  activity in the Company's service  territory.
<PAGE>
Residential,  commercial  and industrial revenues  for  the  twelve
months  ended September 30, 1999 were also positively  impacted  by
the 1998 Arkansas rate increase discussed above.

Off-System Transactions

      In  addition to sales to its own customers, the Company  also
sells  power  to  other utilities as available  and  also  provides
transmission  service  through its system for transactions  between
other  energy suppliers. During the third quarter of 1999, revenues
from  such off-system transactions were approximately $3.8 million,
compared  with approximately $2.6 million during the third  quarter
of  1998.  Off-system revenues were approximately $7.9 million  for
the  nine-month period ended September 30, 1999 as compared to $6.7
million  for the same period in 1998.  For the twelve months  ended
September 30, 1999, revenues from such off-system transactions were
approximately  $9.5  million as compared to $8.8  million  for  the
twelve  months ended September 30, 1998.  The increase in  revenues
during  these  periods was primarily the result of an  increase  in
sales  and  the ability to sell power at market-based rates  during
the  summer  months instead of being restrained by  the  rate  caps
described below.
      On  February 8, 1999, the Company filed a petition  with  the
FERC seeking approval to sell power at market-based rates.  In this
filing,  the  Company also requested approval for a  rate  schedule
that  would allow the Company to sell, assign or otherwise transfer
transmission capacity that it holds on other systems or on its  own
system.  This petition was approved by the FERC on April 9, 1999.
      The  primary benefit of the market-based power tariff is that
it  removes  the rate cap on power that is sold under  any  of  the
schedules  of the Western Systems Power Pool, of which the  Company
is  a member, that previously restricted the Company to a margin of
$22 per Mwh above cost.  This tariff applies to off-system sales by
the  Company  to  other  utilities and power brokers.  This  change
resulted in an increase in revenue during the third quarter of 1999
when  power  was  selling at higher prices. The  magnitude  of  any
future  increases will be affected by the availability of purchased
power  in  the  bulk power market, generation fuel  costs  and  the
requirements of other electric systems during this season.

Operating Revenue Deductions

      During  the  third quarter of 1999, total operating  expenses
increased approximately $2.4 million (6.4%) compared with the  same
period  last  year.  Merger related expenses,  which  are  not  tax
deductible,   contributed  $2.6  million  to  this   increase.    A
significant  portion of these expenses include  a  payment  to  the
Company's financial advisors for the second part of the agreed upon
transaction fee for their financial services in connection with the
merger.  This agreement calls for payment of 25% of the transaction
fee  upon  execution of the merger agreement, 25% upon  stockholder
approval  of the merger and the remaining 50% upon the consummation
of  the  merger, payable upon closing.  Including the final payment
to  be  made  under  this  agreement, remaining  merger  costs  are
expected to total approximately $11 million.
      Purchased  power costs decreased approximately  $1.7  million
(13.5%)  during the period, primarily due to increased availability
of the Company's generating units.
      Total  fuel costs increased approximately $0.9 million (5.5%)
during the third quarter of 1999 as compared to the same period  in
1998 primarily reflecting the increased generation from the higher-
cost gas turbines at the State Line Power Plant.  The extremely hot
temperatures in July and August resulted in a significant  increase
in  the price of purchased power, making it more economical for the
Company to run its gas turbines.
<PAGE>
     Other operating expenses increased $0.6 million (7.0%) during
the period mainly due to the net change in post-retirement benefits
cost  and pension income.  Maintenance and repair expense increased
approximately  $1.1  million (31.3%) during the quarter,  primarily
due  to  expenses  associated  with scheduled  maintenance  on  the
combustion turbines at Energy Center earlier in the year.
     Depreciation and amortization expenses increased approximately
$0.3  million (4.6%) during the quarter due to increased levels  of
plant   and  equipment  placed  in  service.   Total  income  taxes
increased $0.9 million (11.0%) during the third quarter of 1999 due
primarily  to an increase in taxable income.  Other taxes decreased
slightly during the quarter.
      For the nine months ended September 30, 1999, total operating
expenses were up approximately $6.6 million (7.0%). Merger  related
expenses  accounted for $5.6 million of this increase.  Total  fuel
costs  increased $4.3 million (12.8%) while purchased  power  costs
decreased  $4.6  million (12.0%), a net decrease  of  $0.3  million
(0.4%).    These  differences  were  mainly  due  to  an  increased
utilization of the Company's own generating facilities resulting in
less  need for purchased power.  Other operating expenses increased
$1.3  million  (5.6%)  due  mainly to an increase  in  general  and
administrative  costs, including the net change in  post-retirement
benefits cost and pension income.
     Maintenance and repairs expense increased $1.6 million (14.3%)
for  the nine months ended September 30, 1999 compared to the  same
period  in  1998  primarily  due  to  maintenance  expense  on  the
Company's  combustion turbines.  Total provisions for income  taxes
increased slightly while other taxes decreased slightly during  the
period.
      During  the  twelve months ended September  30,  1999,  total
operating  expenses  increased approximately  $4.8  million  (3.9%)
compared   to   the  year  ago  period.  Merger  related   expenses
contributed  $5.6 million to this increase.  Total purchased  power
costs were down approximately $8.2 million (16.1%) while total fuel
costs were up approximately $4.9 million (11.8%) during the twelve-
month period for the reasons discussed above.
      Other operating expenses increased approximately $2.6 million
(8.5%)  during the twelve months ended September 30, 1999, compared
to  the  same period last year primarily due to higher general  and
administrative  expense.   Increased employee  health  care  costs,
including  the increase in post-retirement benefits cost, accounted
for  $1.4 million of this increase while approximately $0.7 million
of this increase was a one-time charge during the fourth quarter of
1998  due  to  the initiation of the Directors Stock Unit  Plan,  a
stock-based  retirement  compensation  program  for  the  Company's
Directors.   The remainder of the increase resulted primarily  from
an increase in distribution operation expenses
      Maintenance and repair expenses increased approximately  $4.7
million (32.2%) during the twelve months ended September 30,  1999,
compared  to the prior period. This increase was primarily  due  to
the  scheduled maintenance on the gas-fired combustion turbines  at
the  Energy Center and the State Line Power Plant during the fourth
quarter  of  1998 and increased levels of distribution maintenance.
Depreciation and amortization expense increased approximately  $1.1
million  (4.3%)  due  to increased levels of  plant  and  equipment
placed in service. Total provision for income taxes decreased  $0.2
million  (1.1%)  due  to lower taxable income  during  the  current
period.  Other taxes increased $0.2 million (1.8%).

Nonoperating Items

      Total  allowance for funds used during construction ("AFUDC")
increased  during each of the periods presented compared  to  prior
year levels, reflecting the new construction beginning at the State
Line Power Plant.
<PAGE>
      Other-net  deductions decreased during each  of  the  periods
presented  compared  to  prior year levels,  reflecting  increasing
profit margins for the Company's non-regulated fiber optics leasing
venture.   Interest  income  increased  slightly  for  all  periods
presented.
      Interest  charges on first mortgage bonds  during  the  third
quarter of 1999 were virtually the same as those in the same period
of  1998, while interest charges increased $0.6 million (4.5%)  for
the  nine  months ended September 30, 1999 and $1.1 million  (6.2%)
for  the  twelve  months ended period when  compared  to  the  same
periods  last  year  due  to the issuance of  $50  million  of  the
Company's First Mortgage Bonds in April 1998.  These proceeds  were
used to repay $23 million of the Company's First Mortgage Bonds due
May  1,  1998 and to repay short-term indebtedness, including  that
incurred  in  connection with the Company's  construction  program.
Commercial  paper interest increased $0.7 million (1428.7%)  during
the  third quarter of 1999 as compared to the same period in  1998,
and  $0.6  million (93.4%) for the nine months ended September  30,
1999 and $0.3 million (29.7%) for the twelve months ended period as
a result of increased usage of short-term debt due to the Company's
ongoing  construction program and to the redemption of all  of  the
Company's preferred stock.

Earnings

      For  the third quarter of 1999, earnings per share of  common
stock  were  $0.66  compared to $0.80 during the third  quarter  of
1998.   Earnings  per share were down primarily  due  to  the  $2.6
million in merger costs incurred during the third quarter of  1999,
as  well  as  the  $1.3  million in excess  consideration  paid  on
redemption  of  the Company's preferred stock. Earnings  per  share
were  positively impacted by the summer's warm temperatures as well
as  the 1998 Arkansas rate increase.  Excluding the merger charges,
earnings  per share would have been $0.81 for the third quarter  of
1999.
      Earnings  per  share for the nine months ended September  30,
1999, were $0.92 compared to $1.29 for the nine months ended a year
earlier.  For the twelve months ending September 30, 1999, earnings
per share were $1.16 compared to $1.58 for the year earlier period.
Earnings per share were down during these periods primarily due  to
the  $5.6  million in merger costs incurred during the  second  and
third  quarters  and $1.3 million in excess consideration  paid  on
redemption of the Company's preferred stock in the third quarter of
1999.   Earnings per share were positively impacted by  the  above-
average temperatures in July and August of 1999 as well as the 1998
Arkansas  rate  increase.  Excluding the  $5.6  million  in  merger
costs, earnings per share would have been $1.25 for the nine months
ended  September  30,  1999 and $1.49 for the twelve  months  ended
September 30, 1999.


LIQUIDITY AND CAPITAL RESOURCES

      The Company's construction-related expenditures totaled $20.6
million  during the third quarter of 1999, compared to $9.0 million
for  the  same period in 1998.  For the nine months ended September
30,  1999, construction-related expenditures totaled $50.1  million
compared   to   $29.0  million  for  the  same  period   in   1998.
Approximately $6.9 million of these expenditures during  the  third
quarter  of  1999  and approximately $18.5 million of  construction
expenditures during the first nine months of 1999 were  related  to
additions to the Company's transmission and distribution systems to
meet  projected  increases in customer demand.  Approximately  $1.3
million  of  the  third  quarter's  construction  expenditures  and
approximately  $5.3 million during the first nine  months  of  1999
were   related  to  improvements  and  upgrades  to  the  gas-fired
<PAGE>
combustion  turbines  at the Energy Center  and  State  Line  Power
Plant.  Approximately $9.2 million during the third quarter of 1999
and $15.3 million during the first nine months of 1999 were related
to  the  expansion project at the State Line Power Plant  described
below.    Approximately  $1.2  million  of  these   third   quarter
expenditures  and $4.6 million for the first nine  months  of  1999
were  related  to  additions and replacements  at  the  Asbury  and
Riverton  Power  Plants. Approximately $0.6 million  of  the  third
quarter's  construction  expenditures  and  $1.8  million  of   the
expenditures for the first nine months of 1999 were for capitalized
costs  related  to  financial software and the development  of  the
Company's  Centurion  software.  During the first  nine  months  of
1999, approximately 63% of construction expenditures were satisfied
with internally generated funds.
     On  July  26,  1999, the Company and Westar  Generating,  Inc.
("WGI"),  a  subsidiary of Western Resources,  Inc.,  entered  into
definitive agreements for the construction, ownership and operation
of  a  350-megawatt  addition to the State Line  Power  Plant  (the
"State  Line  Project").  This State Line Project will  consist  of
adding  an  additional combustion turbine, two heat recovery  steam
generators  and  a  steam  turbine and auxiliary  equipment  to  an
already existing combustion turbine.  Work has begun and the  State
Line  Project  is projected to be operational by  June  2001.   The
Company  owns  an undivided 60% interest in the State Line  Project
with  WGI owning the remainder.  The Company is entitled to 60%  of
the   capacity  of  the  State  Line  Project.   The  Company  will
contribute  its  existing  152-megawatt  State  Line  Unit  No.   2
combustion turbine to the State Line Project, and as a result, upon
commercial  operation,  the State Line  Project  will  provide  the
Company with 150 megawatts of additional capacity.  The total  cost
of  the  State  Line Project is estimated to be $185 million.   The
Company's  share of this amount, after the transfer to  WGI  of  an
undivided  40% joint ownership interest in the existing State  Line
Unit  No.  2 and certain other property at book value as  described
below, is expected to be approximately $100 million.
     WGI has and will reimburse the Company for 40% of expenditures
made or to be made by the Company in connection with the State Line
Project.   In  addition, WGI will make monthly prepayments  to  the
Company for the future transfer of its 40% joint ownership interest
in  the  existing State Line Unit No. 2, as well as an interest  in
certain  underlying  and surrounding land and  other  property  and
equipment  now  owned  by  the  Company.   These  prepayments   are
reflected in other deferred credits on the balance sheet.  See Item
1, "Financial Statements."
      The Company's construction expenditures are expected to total
approximately $80.3 million in 1999, including approximately  $32.5
million  for  its share of new generating facilities at  the  State
Line  Project  and  $18.0 million for additions  to  the  Company's
distribution system to meet projected increases in customer demand.
      The  Company  currently estimates that  internally  generated
funds  will  provide  at least 40% of the funds  required  for  the
remainder of its 1999 construction expenditures. As in the past, in
order   to   finance  the  additional  amounts  needed   for   such
construction,  the Company intends to utilize short-term  debt  and
sales  of  public offerings of long-term debt or equity securities,
including  the sale of the Company's common stock pursuant  to  its
Dividend Reinvestment Plan and Employee Stock Purchase Plan as well
as  internally-generated  funds.   The  Company  will  continue  to
utilize  short-term debt as needed to support normal operations  or
other temporary requirements and has a $100 million line of credit.
The  Company financed its preferred stock redemption on  August  2,
1999  with  approximately $33.1 million in commercial paper.   This
increased  the  Company's short-term debt to $59.0  million  as  of
September  30,  1999.  After redeeming all of its preferred  stock,
the  Company  is  no longer restricted by its Articles  as  to  the
amount  of  unsecured indebtedness that it may have outstanding  at
any  one time.  See Part II - Item 2 "Changes in Securities and Use
of  Proceeds"  for  more information.  The Company  filed  a  shelf
registration  statement  with the SEC, which  became  effective  on
September 30, 1999, registering up to an aggregate of $150  million
of  its  common  stock,  first mortgage bonds  and  unsecured  debt
securities.  The Company intends, subject to market conditions,  to
<PAGE>
issue  and  sell  $100  million  of unsecured  indebtedness  in  an
underwritten public offering in the fourth quarter of 1999  or  the
first quarter of 2000.
      Following  announcement of the Merger, the  ratings  for  the
Company's  first  mortgage bonds (other than  the  5.20%  Pollution
Control Series due 2013 and the 5.30% Pollution Control Series  due
2013) were placed on credit watch with downward implication by each
of  Moody's Investors Service, Standard & Poor's and Duff &  Phelps
Credit Rating Company.


YEAR 2000

Year 2000 Background

      Many  existing  computer programs  use  only  two  digits  to
identify  a  year in the date field.  These programs were  designed
and  developed  without  considering the  impact  of  the  upcoming
century  change.  As a result, computer systems may fail completely
or  produce erroneous results unless corrective measures are taken.
The Company is engaged in an on-going project to identify, evaluate
and implement changes to both information technology ("IT") and non-
IT  systems  in order to achieve Year 2000 readiness.  The  Company
has  also  become a member of the Edison Electric Institute's  Year
2000  Committee  and  the Electric Power Research  Institute's  Y2K
Embedded  Systems Program in order to assist in the  implementation
of  its  Year  2000 Readiness Plan.  In addition,  the  Company  is
participating in the North American Electric Reliability  Council's
("NERC") efforts to prepare mission critical systems for Year  2000
readiness.   The  Company has been working within NERC's  framework
and  participated in an industry-wide Year 2000 drill on  April  9,
1999  with  successful  results.  Essential  sites  and  facilities
included  in  the drill were the control area (dispatching),  power
generation   sites,  interconnect  transmission  substations,   and
transmission  lines.       The  Company participated  in  a  second
industry-wide drill on September 8 and 9, 1999.  About 15,000 North
American  system  operation, substation and power  plant  personnel
tested  operating, communications, administrative  and  contingency
plans.   The  drills  simulated as realistically  as  possible  the
actual rollover on December 31, 1999.  No failures or problems were
reported.
      The  Company is using a multi-step approach in achieving  its
Year  2000  Readiness Plan.  These steps include creating awareness
of  the  Year  2000  problem,  forming  a  Year  2000  task  force,
developing   procedures  for  documenting  Year   2000   readiness,
developing  a  methodology for the Year  2000  Readiness  Plan  and
testing and remediation of Year 2000 affected items pursuant to the
Year  2000 Readiness Plan.  Developing the methodology for the Year
2000  Readiness Plan includes creating and implementing an  ongoing
communication  program  with both internal  and  external  parties,
performing  an  inventory  of possible Year  2000  affected  items,
assessing and prioritizing each such inventory item as to level  of
criticality,  scheduling testing and remediation of such  items  in
order  of  criticality,  and developing contingency  planning.  The
management  consulting  firm of Sargent & Lundy  has  reviewed  the
process  involving  the implementation of the Year  2000  Readiness
Plan  as  well as the plan itself. Recommendations based  on  their
independent  findings have been implemented as a step of  the  Year
2000 Readiness Plan.
     The  Company has purchased a new financial management software
package  from  PeopleSoft  that is Year 2000  ready.   The  package
includes  financial accounting systems for general ledger, accounts
payable  and  asset  management; purchasing  and  inventory;  human
resource systems for benefits, time and labor, and payroll; as well
as  systems for budgeting and project tracking.  All of the systems
are  now  being utilized.  In addition, a new customer  information
system, Centurion, is being developed internally which will be Year
2000  ready.  Final installation of this system is expected  to  be
complete by mid to late November 1999.  The system is currently  in
<PAGE>
the  testing  and  conversion phases.  The  installation  of  these
systems is anticipated to substantially mitigate the Company's Year
2000 exposure.

State of Readiness

      A  task force has been appointed and charged with documenting
and  testing areas of the Company which may be affected by the Year
2000.   The  targeted  areas  include  general  preparation,  power
generation,    energy   management   systems,   telecommunications,
substation  controls and system protection and business information
systems.   Within each of these areas, the task force examined  the
status  of  IT  systems, non-IT systems and third parties  such  as
vendors,  customers and others with whom the Company does business.
The  inventory of Year 2000 items was completed in September  1998.
Assessing and prioritizing each item within the Year 2000 inventory
as  to  the  level of criticality was also completed  in  September
1998.  The testing and remediation of the highest level of critical
items  was  completed in June 1999.  The Year 2000 task  force  has
developed   contingency  plans  in  the  event  that  unanticipated
problems  are encountered. The Company has substantially  completed
its  Year  2000  testing  and  compliance  projects  with  the  few
exceptions noted below.

The  status of each of the targeted areas undergoing testing is  as
follows:

General  Preparation.  Scheduled upgrades to the  telephone  switch
are  complete. The testing of other items was completed by June 30,
1999.

Power  Generation.  Assessment, inventory, testing and  remediation
are complete at all plants.

Energy  Management  Systems.   The  Company  has  installed   major
upgrades to its Energy Management System hardware and software as a
result  of  Year 2000 related problems observed during  preliminary
system  testing.  Testing of the upgrades has been completed.   The
Company has obtained readiness certifications for most of the other
related components and has completed testing on components critical
to the operations of the Energy Management System and other related
systems.

Telecommunications.   The  Company has worked  with  suppliers  and
manufacturers  to obtain readiness certifications for  its  various
telecommunications  systems  and  components.   The   Company   has
completed  the testing of critical systems and components  with  no
Year  2000  issues discovered.  Backup and alternate communications
systems  were exercised successfully during the April and September
NERC drills.

Substation Controls and System Protection.  Testing of transmission
and  distribution equipment uncovered a minor amount  of  equipment
that  required  Year  2000 remediation.  That  equipment  has  been
replaced.

Business  Information  Systems.   As  previously  stated,  the  new
financial management software package from PeopleSoft is Year  2000
ready  and  the  new  Centurion customer information  system,  when
completed, is expected to be Year 2000 ready.  As a result  of  the
implementation  of  the  new  software packages,  several  hardware
changes have been required throughout the Company.  The testing  of
these  hardware  systems  is  complete with  remediation  still  in
progress  for  a  few  critical items of network  equipment.   This
hardware  remediation is scheduled to be resolved  by  the  end  of
November.
<PAGE>
Third  Parties.  The Company has requested readiness certifications
from  third  party  vendors for all of its  core  applications  and
operating  systems.   Whenever  possible,  however,  all   critical
applications are being tested regardless of whether a certification
of  readiness  has  been  obtained.  In addition,  the  Company  is
contacting other third parties with whom the Company does  business
(such  as  major customers, power pools, power and fuel  suppliers,
transmission providers and telecommunications providers)  in  order
to  assess  their states of readiness.  This initial contact  phase
was  completed  at the end of 1998.  The Company will  continue  to
monitor  the  progress  of  these  third  parties  throughout   the
remainder of 1999.  The Company is conducting face to face meetings
with  its most critical suppliers and its largest customers and  is
corresponding in writing with its other suppliers and customers.

Year 2000 Costs

     The  Company  currently  estimates  that  total  costs  (which
include the costs of the new financial management software package,
the  new  customer information system and the hardware required  to
accommodate  the new software packages) to update all  systems  for
Year  2000 readiness will be approximately $5.5 million,  of  which
approximately $4.4 million have been incurred and capitalized as of
September  30,  1999  and  $0.6  million  have  been  incurred  and
expensed.   Of these capitalized costs, $0.5 million were  included
in  the  1998 capital budget and $1.5 million are included  in  the
1999  capital  budget.   Costs for specific Year  2000  remediation
projects will be charged to expense while costs to replace software
for  business purposes other than addressing Year 2000 issues  will
be capitalized.

Risk Assessment and Contingency Plans

     At  this time, the Company believes the most reasonably likely
worst  case  scenario  would result from fuel  constraints  due  to
supply  failure(s), specifically natural gas, oil, water or  other,
with  the  most likely being natural gas.  The Company has assessed
the  risk of this scenario and has formulated contingency plans  to
mitigate  the  potential impact.  As a part  of  these  plans,  the
Company is increasing its supply of coal at the Asbury and Riverton
Power Plants.  Under normal conditions, the Company's targeted coal
inventory  supply at both plants is approximately 45 days.   As  of
September 30, 1999, the supply of Western coal at the Asbury  Plant
was  approximately  97  days  and the  supply  of  blend  coal  was
approximately  54  days, while the supply of Western  coal  at  the
Riverton  Plant was approximately 61 days and the supply  of  blend
coal  was approximately 51 days.  In addition, the Company has  the
ability to switch the fuel used by the combustion turbines  at  the
Energy  Center  and  State Line Power Plants from  natural  gas  to
diesel fuel should a disruption in natural gas delivery occur.  The
Company  could operate these plants for two to five days  with  its
current supply of diesel fuel.  The Company's Year 2000 task  force
formed  a  contingency  planning  team  which  followed  guidelines
established  by  the NERC to formalize a plan with respect  to  the
above  worst  case  scenario  and  other  contingencies  which  may
develop.  This plan was filed with the NERC on June 30, 1999.
     The Company's Readiness Plan is designed to provide corrective
action  with  respect  to Year 2000 risks.   If  the  Plan  is  not
successfully  carried  out  in a timely manner,  or  if  unforeseen
events  occur,  Year  2000 problems could have a  material  adverse
impact on the Company.  Management does not expect such problems to
have  such  an  effect  on  its financial position  or  results  of
operations.
<PAGE>

FORWARD LOOKING STATEMENTS

      Certain  matters  discussed  in  this  quarterly  report  are
"forward-looking  statements" intended  to  qualify  for  the  safe
harbor   from  liability  established  by  the  Private  Securities
Litigation  Reform  Act  of  1995. Such statements  address  future
plans, objectives, expectations and events or conditions concerning
various  matters  such  as  capital expenditures  (including  those
planned  in  connection  with the State  Line  Project),  earnings,
competition,   litigation,  rate  and  other  regulatory   matters,
liquidity  and  capital resources, Year 2000  readiness  (including
estimated costs, completion dates, risks and contingency plans) and
accounting  matters.  Actual results  in  each  case  could  differ
materially from those currently anticipated in such statements,  by
reason  of  factors such as the cost and availability of  purchased
power and fuel; a significant delay in the expected completion  of,
and   unexpected  consequences  resulting  from  the  merger   with
UtiliCorp; electric utility restructuring, including ongoing  state
and  federal activities; weather, business and economic conditions;
legislation;  regulation, including rate relief  and  environmental
regulation  (such  as NOx regulation); competition;  including  the
impact of deregulation on off-system sales; and other circumstances
affecting anticipated rates, revenues and costs.


Item 3.  Quantitative and Qualitative Disclosures about Market Risk

      There  has been no material change in these risks from  those
disclosed in the Company's Annual Report on Form 10-K for the  year
ended December 31, 1998.



PART II.  OTHER INFORMATION


Item 2.  Changes in Securities and Use of Proceeds.

     The   Company's   Restated  Articles  of  Incorporation   (the
"Articles")  provide  that, for so long as  any  of  the  Company's
cumulative preferred stock is outstanding, the amount of  unsecured
indebtedness of the Company may not exceed 20% of the  sum  of  the
outstanding  secured indebtedness plus the capital and  surplus  of
the  Company.  Commencing on August 2, 1999, the date  the  Company
redeemed all of its outstanding preferred stock, and continuing for
so long as the Company does not issue any more preferred stock, the
Articles  will  not  restrict the amount of unsecured  indebtedness
that the Company may have outstanding at any one time.


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

(a)  A special meeting of Common Stockholders was held on September
3,  1999  to consider and vote upon a proposal to adopt the  merger
agreement dated as of May 10, 1999 between Empire and UtiliCorp and
to approve the merger of Empire and UtiliCorp.

<PAGE>

(b)  The  merger  agreement was adopted and the merger approved  by
     the following vote of stockholders:
<TABLE>
<S>              <C>             <C>             <C>
Votes For        Votes Against   Abstentions     Broker Non-votes

13,154,539       808,886         111,920         3,159,435
(76.3%)          (4.7%)          (0.7%)          (18.3%)



Item 5.  Other Information.

      At  September  30, 1999, the Company's ratio of  earnings  to
fixed charges, and ratio of earnings to fixed charges and preferred
stock  dividend  requirements, were 2.95x and 2.49x,  respectively.
See Exhibit (12) hereto.



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

(a)  Exhibits.


     (12)  Computation  of Ratios of Earnings to Fixed Charges  and
           Earnings  to Combined Fixed Charges and Preferred  Stock
           Dividend Requirements.

     (27)   Financial Data Schedule for September 30, 1999.

(b)  No reports on Form 8-K were filed during the third quarter  of
1999.
<PAGE>
                            SIGNATURES


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

                         THE EMPIRE DISTRICT ELECTRIC COMPANY
                            Registrant




                         By  /s/ R. B. Fancher
                           R. B. Fancher
                     Vice President - Finance



                         By  /s/ G. A. Knapp
                            G. A. Knapp
                Controller and Assistant Treasurer

November 8, 1999
<PAGE>
                                                       EXHIBIT (12)


      COMPUTATION OF RATIOS OF EARNINGS TO FIXED CHARGES AND
  EARNINGS TO COMBINED FIXED CHARGES AND PREFERRED STOCK DIVIDEND
                           REQUIREMENTS


                                                     Twelve
                                                  Months Ended
                                                  September 30,
                                                      1999

Income before provision for income taxes and      $  59,709,232
fixed charges (Note A)

Fixed charges:
Interest on first mortgage bonds                  $  17,626,362
Amortization of debt discount and expense less          848,007
premium
Interest on short-term debt                           1,252,790
Other interest                                          359,812
Rental expense representative of an interest            162,542
factor (Note B)

Total fixed charges                                  20,249,513

Preferred stock dividend requirements:
Preferred stock dividend requirements not             2,200,436
deductible for tax purposes
Ratio of income before provision for incomes              1.700
taxes to net income

Nondeductible dividend requirements                   3,740,741
Deductible dividends                                          0

Total preferred stock dividend requirements           3,740,741

Total combined fixed charges and preferred stock  $  23,990,254
dividend requirements

Ratio of earnings to fixed charges                        2.95x

Ratio of earnings to combined fixed charges and
preferred stock
dividend requirements                                     2.49x


NOTE A:For the purpose of determining earnings in the calculation of the ratio, net income has been inc
      reased  by  the  provision for income taxes,  non-operating
      income  taxes  and  by the sum of fixed  charges  as  shown
      above.

NOTE B:             One-third of rental expense (which approximates the interest factor).



</TABLE>

<TABLE> <S> <C>

<ARTICLE> UT
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE BALANCE
SHEET AT SEPTEMBER 30, 1999 AND THE STATEMENT OF INCOME AND THE STATEMENT OF
CASH FLOWS FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1999 AND IS QUALIFIED IN   BY
ITS ENTIRETY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>

<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                          DEC-31-1999
<PERIOD-END>                               SEP-30-1999
<BOOK-VALUE>                                  PER-BOOK
<TOTAL-NET-UTILITY-PLANT>                  601,530,943
<OTHER-PROPERTY-AND-INVEST>                          0
<TOTAL-CURRENT-ASSETS>                      46,581,256
<TOTAL-DEFERRED-CHARGES>                    45,695,408
<OTHER-ASSETS>                                       0
<TOTAL-ASSETS>                             693,807,607
<COMMON>                                    17,317,808
<CAPITAL-SURPLUS-PAID-IN>                  162,520,586
<RETAINED-EARNINGS>                         54,826,211
<TOTAL-COMMON-STOCKHOLDERS-EQ>             234,664,605
                                0
                                          0
<LONG-TERM-DEBT-NET>                       246,125,303
<SHORT-TERM-NOTES>                                   0
<LONG-TERM-NOTES-PAYABLE>                            0
<COMMERCIAL-PAPER-OBLIGATIONS>              59,000,000
<LONG-TERM-DEBT-CURRENT-PORT>                        0
                            0
<CAPITAL-LEASE-OBLIGATIONS>                          0
<LEASES-CURRENT>                                     0
<OTHER-ITEMS-CAPITAL-AND-LIAB>             154,017,699
<TOT-CAPITALIZATION-AND-LIAB>              693,807,607
<GROSS-OPERATING-REVENUE>                  189,511,064
<INCOME-TAX-EXPENSE>                        13,638,570
<OTHER-OPERATING-EXPENSES>                 142,852,356
<TOTAL-OPERATING-EXPENSES>                 156,490,926
<OPERATING-INCOME-LOSS>                     33,020,138
<OTHER-INCOME-NET>                              23,604
<INCOME-BEFORE-INTEREST-EXPEN>              33,043,742
<TOTAL-INTEREST-EXPENSE>                    14,499,897
<NET-INCOME>                                18,543,845
                  2,707,529
<EARNINGS-AVAILABLE-FOR-COMM>               15,836,316
<COMMON-STOCK-DIVIDENDS>                    16,519,698
<TOTAL-INTEREST-ON-BONDS>                   13,855,842
<CASH-FLOW-OPERATIONS>                      49,518,982
<EPS-BASIC>                                     0.92
<EPS-DILUTED>                                     0.92


</TABLE>


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