NIAGARA MOHAWK POWER CORP /NY/
10-Q/A, 1998-05-29
ELECTRIC & OTHER SERVICES COMBINED
Previous: NIAGARA MOHAWK POWER CORP /NY/, 10-K/A, 1998-05-29
Next: NIAGARA MOHAWK POWER CORP /NY/, 10-K/A, 1998-05-29





SECURITIES AND EXCHANGE COMMISSION
Washington, D. C.  20549

FORM 10-Q/A

[ X ]    QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
         SECURITIES EXCHANGE ACT OF 1934

FOR THE QUARTERLY PERIOD ENDED MARCH 31, 1998

OR

[   ]    TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
         SECURITIES EXCHANGE ACT OF 1934

COMMISSION FILE NUMBER:  1-2987

NIAGARA MOHAWK POWER CORPORATION
(Exact name of registrant as specified in its charter)

STATE OF NEW YORK                    15-0265555
(State or other jurisdiction of      (I.R.S. Employer
incorporation or organization)       Identification No.)


300 ERIE BOULEVARD WEST
SYRACUSE, NEW YORK                            13202
(Address of principal executive offices)     (Zip Code)


(315) 474-1511
Registrant's telephone number, including area code

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

YES [ X ]     NO [   ]

Indicate the number of shares outstanding of each of the issuer's classes of
common stock, as of the latest practicable date.

COMMON STOCK, $1 PAR VALUE, OUTSTANDING AT APRIL 30, 1998 - 144,419,351


<PAGE>
            NIAGARA MOHAWK POWER CORPORATION AND SUBSIDIARY COMPANIES
                FORM 10-Q/A - For the Quarter Ended March 31, 1998

INDEX


     PART  I.    FINANCIAL  INFORMATION
     ----------------------------------

Glossary of Terms

Item 1. Financial Statements.

     a) Consolidated Statements of Income - Three Months
        Ended March 31, 1998 and 1997

     b) Consolidated Balance Sheets - March 31, 1998 and
        December 31, 1997

     c) Consolidated  Statements of Cash Flows - Three Months Ended
        March 31, 1998 and 1997

     d) Notes to Consolidated Financial Statements

     e) Review by Independent Accountants

     f) Independent Accountants' Report on the Limited Review of the
        Interim Financial Information

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


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

Item 6. Exhibits and Reports on Form 8-K

Signature

Exhibit Index

<PAGE>
NIAGARA MOHAWK POWER CORPORATION AND SUBSIDIARY COMPANIES
- ---------------------------------------------------------
GLOSSARY OF TERMS
- -----------------

TERM          DEFINITION
- ----          ----------

Dth           Dekatherm: one thousand cubic feet of gas with a heat content of
              1,000 British Thermal Units per cubic foot

EBITDA        Earnings before interest charges, interest income, income taxes,
              depreciation and amortization, amortization of nuclear fuel, 
              allowance for funds used during construction, non-cash regulatory 
              deferrals and other amortizations, and extraordinary items.

FAC           Fuel Adjustment Clause: a clause in a rate schedule that provides
              for an adjustment to the customer's bill if the cost of fuel 
              varies from a specified unit cost

GAAP          Generally Accepted Accounting Principles

GWh           Gigawatt-hours: one gigawatt equals one billion watt-hours

IPP           Independent Power Producer: any person that owns or operates, in
              whole or part, one or more Independent Power Facilities

IPP Party     Independent Power Producers that are a party to the MRA

KWh           Kilowatt-hour: a unit of electrical energy equal to one kilowatt 
              of power supplied or taken from and electric circuit steadily 
              for one hour

MRA           Master Restructuring Agreement - an agreement to terminate, 
              restate or amend IPP Party power purchase agreements, including
              amendments thereto

MRA           Recoverable costs to terminate, restate or amend IPP Party
Regulatory    contracts, which will be deferred and amortized under
Asset         POWERCHOICE

POWERCHOICE   Company's five-year electric rate agreement, which incorporates
agreement     the MRA, approved by the PSC in an order dated March 20, 1998

PPA           Power Purchase Agreement: long-term contracts under which a 
              utility is obligated to purchase electricity from an IPP at 
              specified rates
 
<PAGE>
NIAGARA MOHAWK POWER CORPORATION AND SUBSIDIARY COMPANIES
- ---------------------------------------------------------
GLOSSARY OF TERMS
- -----------------

TERM          DEFINITION
- ----          ----------

PRP           Potentially Responsible Party

PSC           New York State Public Service Commission

SFAS          Statement of Financial Accounting Standards No. 71
No. 71        "Accounting for the Effects of Certain Types of 
              Regulation"

SFAS          Statement of Financial Accounting Standards No. 121
No. 121       "Accounting for the Impairment of Long-Lived Assets 
              and for Long-Lived Assets to Be Disposed Of"

Unit 1        Nine Mile Point Nuclear Station Unit No. 1

Unit 2        Nine Mile Point Nuclear Station Unit No. 2




<PAGE>
PART I - FINANCIAL INFORMATION
- ------------------------------

ITEM 1.     FINANCIAL STATEMENTS

<TABLE>
           NIAGARA MOHAWK POWER CORPORATION AND SUBSIDIARY COMPANIES
                        CONSOLIDATED STATEMENT OF INCOME
                                   (UNAUDITED)

<CAPTION>

                                                                   Three Months Ended March 31,
                                                                         1998         1997
                                                                         ----         ----
                                                                    (In thousands of dollars)

<S>                                                                   <C>         <C>
OPERATING REVENUES:
  Electric. . . . . . . . . . . . . . . . . . . . . . . . . .         $  863,169  $  877,369
  Gas . . . . . . . . . . . . . . . . . . . . . . . . . . . .            235,235     286,463
                                                                      ----------  ----------
                                                                       1,098,404   1,163,832
                                                                      ----------  ----------

OPERATING EXPENSES:
  Fuel for electric generation. . . . . . . . . . . . . . . .             47,198      37,465
  Electricity purchased . . . . . . . . . . . . . . . . . . .            324,350     328,803
  Gas purchased . . . . . . . . . . . . . . . . . . . . . . .            115,452     148,631
  Other operation and maintenance expenses. . . . . . . . . .            262,362     206,665
  Depreciation and amortization . . . . . . . . . . . . . . .             87,950      84,222
  Other taxes . . . . . . . . . . . . . . . . . . . . . . . .            126,795     126,109
                                                                      ----------  ----------
                                                                         964,107     931,895
                                                                      ----------  ----------
OPERATING INCOME. . . . . . . . . . . . . . . . . . . . . . .            134,297     231,937

Other income. . . . . . . . . . . . . . . . . . . . . . . . .              4,225       7,100
                                                                      ----------  ----------
INCOME BEFORE INTEREST CHARGES. . . . . . . . . . . . . . . .            138,522     239,037

Interest charges. . . . . . . . . . . . . . . . . . . . . . .             65,590      67,538
                                                                      ----------  ----------
INCOME BEFORE FEDERAL AND FOREIGN INCOME TAXES. . . . . . . .             72,932     171,499

Federal and foreign income taxes. . . . . . . . . . . . . . .             52,569      68,477
                                                                      ----------  ----------
NET INCOME (Note 1) . . . . . . . . . . . . . . . . . . . . .             20,363     103,022

Dividends on preferred stock. . . . . . . . . . . . . . . . .              9,223       9,399
                                                                      ----------  ----------

BALANCE AVAILABLE FOR COMMON STOCK. . . . . . . . . . . . . .         $   11,140  $   93,623
                                                                      ==========  ==========

Average number of shares of common stock outstanding
(in thousands). . . . . . . . . . . . . . . . . . . . . . . .            144,419     144,389

BASIC AND DILUTED EARNINGS PER AVERAGE SHARE OF COMMON STOCK.         $     0.08  $     0.65


    The accompanying notes are an integral part of these financial statements
</TABLE>
<PAGE>
<TABLE>
            NIAGARA MOHAWK POWER CORPORATION AND SUBSIDIARY COMPANIES
                           CONSOLIDATED BALANCE SHEETS

<CAPTION>
                                                       MARCH 31,
                                                        1998     December 31,
                                                     (UNAUDITED)     1997
                                                     -----------  -----------
                                                    (In thousands of dollars)
<S>                                                  <C>          <C>
UTILITY PLANT:
  Electric plant. . . . . . . . . . . . . . . . . .  $ 8,751,846  $ 8,752,865
  Nuclear fuel. . . . . . . . . . . . . . . . . . .      583,639      577,409
  Gas plant . . . . . . . . . . . . . . . . . . . .    1,131,482    1,131,541
  Common plant. . . . . . . . . . . . . . . . . . .      319,146      319,409
  Construction work in progress . . . . . . . . . .      420,299      294,650
                                                     -----------  -----------
       Total utility plant. . . . . . . . . . . . .   11,206,412   11,075,874
  Less - Accumulated depreciation and amortization.    4,308,748    4,207,830
                                                     -----------  -----------
       Net utility plant. . . . . . . . . . . . . .    6,897,664    6,868,044
                                                     -----------  -----------

OTHER PROPERTY AND INVESTMENTS. . . . . . . . . . .      296,976      371,709
                                                     -----------  -----------

CURRENT ASSETS:
  Cash, including temporary cash investments
      of $379,920 and $315,708, respectively. . . .      436,256      378,232
  Accounts Receivable (less allowance for doubtful
      accounts of $64,500 and $62,500 respectively)      578,488      492,244
  Materials and supplies, at average cost:
      Coal and oil for production of electricity. .       22,440       27,642
      Gas storage . . . . . . . . . . . . . . . . .       14,367       39,447
      Other . . . . . . . . . . . . . . . . . . . .      124,923      118,308
  Prepaid taxes . . . . . . . . . . . . . . . . . .       78,921       15,518
  Other . . . . . . . . . . . . . . . . . . . . . .       10,733       20,309
                                                     -----------  -----------
                                                       1,266,128    1,091,700
                                                     -----------  -----------
REGULATORY ASSETS (NOTE 3):
  Regulatory tax asset. . . . . . . . . . . . . . .      405,624      399,119
  Deferred finance charges. . . . . . . . . . . . .      239,880      239,880
  Deferred environmental restoration costs (Note 2)      220,000      220,000
  Unamortized debt expense. . . . . . . . . . . . .       55,314       57,312
  Postretirement benefits other than pensions . . .       55,524       56,464
  Other . . . . . . . . . . . . . . . . . . . . . .      198,228      204,049
                                                     -----------  -----------
                                                       1,174,570    1,176,824
                                                     -----------  -----------
OTHER ASSETS. . . . . . . . . . . . . . . . . . . .       72,245       75,864
                                                     -----------  -----------

                                                     $ 9,707,583  $ 9,584,141
                                                     ===========  ===========

The accompanying notes are an integral part of these financial statements
</TABLE>
<PAGE>
<TABLE>
            NIAGARA MOHAWK POWER CORPORATION AND SUBSIDIARY COMPANIES
                           CONSOLIDATED BALANCE SHEETS
<CAPTION>

                                                                                      MARCH 31,
                                                                                        1998    December 31,
                                                                                     (UNAUDITED)     1997
                                                                                      ----------- ----------
                                                                                   (In thousands of dollars)
<S>                                                                                   <C>         <C>
CAPITALIZATION:
  COMMON STOCKHOLDERS' EQUITY:
      Common stock - $1 par value; authorized 185,000,000 shares; issued 144,419,351  $  144,419  $  144,419
      Capital stock premium and expense. . . . . . . . . . . . . . . . . . . . . . .   1,780,978   1,779,688
      Retained earnings. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     814,560     803,420
                                                                                      ----------  ----------
                                                                                       2,739,957   2,727,527
                                                                                      ----------  ----------
  CUMULATIVE PREFERRED STOCK, AUTHORIZED 3,400,000 SHARES, $100 PAR VALUE:
      Non-redeemable (optionally redeemable), issued 2,100,000 shares. . . . . . . .     210,000     210,000
      Redeemable (mandatorily redeemable), issued 222,000 shares . . . . . . . . . .      20,400      20,400
  CUMULATIVE PREFERRED STOCK, AUTHORIZED 19,600,000 SHARES, $25 PAR VALUE:
      Non-redeemable (optionally redeemable), issued 9,200,000 shares. . . . . . . .     230,000     230,000
      Redeemable (mandatorily redeemable), issued 2,581,204 shares . . . . . . . . .      56,210      56,210
                                                                                      ----------  ----------
                                                                                         516,610     516,610

  Long-term debt . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   3,418,299   3,417,381
                                                                                      ----------  ----------
     TOTAL CAPITALIZATION. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   6,674,866   6,661,518
                                                                                      ----------  ----------

CURRENT LIABILITIES:
  Long-term debt due within one year . . . . . . . . . . . . . . . . . . . . . . . .      67,065      67,095
  Sinking fund requirements on redeemable perferred stock. . . . . . . . . . . . . .      10,120      10,120
  Accounts payable . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     227,564     263,095
  Payable on outstanding bank checks . . . . . . . . . . . . . . . . . . . . . . . .      17,380      23,720
  Customers' deposits. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .      18,689      18,372
  Accrued taxes. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .      39,055       9,005
  Accrued interest . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .      76,573      62,643
  Accrued vacation pay . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .      37,081      36,532
  Other. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     119,997      64,756
                                                                                      ----------  ----------
                                                                                         613,524     555,338
                                                                                      ----------  ----------
REGULATORY LIABILITIES (NOTE 3):
  Deferred finance charges . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     239,880     239,880
                                                                                      ----------  ----------

OTHER LIABILITIES:
  Accumulated deferred income taxes. . . . . . . . . . . . . . . . . . . . . . . . .   1,448,400   1,387,032
  Employee pension and other benefits. . . . . . . . . . . . . . . . . . . . . . . .     240,526     240,211
  Deferred pension settlement gain . . . . . . . . . . . . . . . . . . . . . . . . .      10,142      12,438
  Unbilled revenues. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .      28,881      43,281
  Other. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     231,364     224,443
                                                                                      ----------  ----------
                                                                                       1,959,313   1,907,405
                                                                                      ----------  ----------

COMMITMENTS AND CONTINGENCIES (NOTES 2 AND 3):
  Liability for environmental restoration. . . . . . . . . . . . . . . . . . . . . .     220,000     220,000
                                                                                      ----------  ----------

                                                                                      $9,707,583  $9,584,141
                                                                                      ==========  ==========

The accompanying notes are an integral part of these financial statements
</TABLE>
<PAGE>
<TABLE>
            NIAGARA MOHAWK POWER CORPORATION AND SUBSIDIARY COMPANIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                           INCREASE (DECREASE) IN CASH
                                   (UNAUDITED)
<CAPTION>

                                                         THREE MONTHS ENDED MARCH 31,
                                                                    1998       1997
                                                                    ----       ----
                                                            (In thousands of dollars)
<S>                                                              <C>         <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net Income. . . . . . . . . . . . . . . . . . . . . . . . . .  $  20,363   $103,022 
  Adjustments to reconcile net income to net cash provided by
  operating activities:
    Depreciation and amortization . . . . . . . . . . . . . . .     87,950     84,222 
    Amortization of nuclear fuel. . . . . . . . . . . . . . . .      8,461      7,526 
    Provision for deferred income taxes . . . . . . . . . . . .     54,863     21,288 
    Net accounts receivable . . . . . . . . . . . . . . . . . .   (100,644)   (30,895)
    Materials and supplies. . . . . . . . . . . . . . . . . . .     26,313     37,626 
    Accounts payable and accrued expenses . . . . . . . . . . .    (31,949)   (58,066)
    Accrued interest and taxes. . . . . . . . . . . . . . . . .     43,980     86,568 
    Changes in other assets and liabilities . . . . . . . . . .     17,886    (20,173)
                                                                 ----------  ---------
     NET CASH PROVIDED BY OPERATING ACTIVITIES. . . . . . . . .    127,223    231,118 
                                                                 ----------  ---------

CASH FLOWS FROM INVESTING ACTIVITIES:
  Construction additions. . . . . . . . . . . . . . . . . . . .   (123,518)   (49,668)
  Nuclear fuel. . . . . . . . . . . . . . . . . . . . . . . . .     (6,230)    (2,445)
                                                                 ----------  ---------
  Acquisition of utility plant. . . . . . . . . . . . . . . . .   (129,748)   (52,113)
  Materials and supplies related to construction. . . . . . . .     (2,646)        68 
  Accounts payable and accrued expenses related to construction     (7,987)   (14,517)
  Other investments . . . . . . . . . . . . . . . . . . . . . .     75,124     (6,258)
  Other . . . . . . . . . . . . . . . . . . . . . . . . . . . .      6,070     (3,290)
                                                                 ----------  ---------
     NET CASH USED IN INVESTING ACTIVITIES. . . . . . . . . . .    (59,187)   (76,110)
                                                                 ----------  ---------

CASH FLOWS FROM FINANCING ACTIVITIES:
  Reductions in long-term debt. . . . . . . . . . . . . . . . .          -     (3,300)
  Dividends paid. . . . . . . . . . . . . . . . . . . . . . . .     (9,223)    (9,399)
  Other . . . . . . . . . . . . . . . . . . . . . . . . . . . .       (789)      (203)
                                                                 ----------  ---------
     NET CASH USED IN FINANCING ACTIVITIES. . . . . . . . . . .    (10,012)   (12,902)
                                                                 ----------  ---------

NET INCREASE IN CASH. . . . . . . . . . . . . . . . . . . . . .     58,024    142,106 

Cash at beginning of period . . . . . . . . . . . . . . . . . .    378,232    325,398 
                                                                 ----------  ---------

CASH AT END OF PERIOD . . . . . . . . . . . . . . . . . . . . .  $ 436,256   $467,504 
                                                                 ==========  =========

SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
  Interest paid . . . . . . . . . . . . . . . . . . . . . . . .  $  54,774   $ 59,074 
  Income taxes paid . . . . . . . . . . . . . . . . . . . . . .  $     304   $ 11,470 


    The accompanying notes are an integral part of these financial statements
</TABLE>
<PAGE>
            NIAGARA MOHAWK POWER CORPORATION AND SUBSIDIARY COMPANIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 1.     UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS.

Niagara Mohawk Power Corporation and subsidiary companies (the "Company"), in
the opinion of management, has included all adjustments (which include normal
recurring adjustments) necessary for a fair statement of the results of
operations for the interim periods presented.  The consolidated financial
statements for 1998 are subject to adjustment at the end of the year when they
will be audited by independent accountants.  The consolidated financial
statements and notes thereto should be read in conjunction with the financial
statements and notes for the years ended December 31, 1997, 1996 and 1995
included in the Company's 1997 Annual Report on Form 10-K/A.

The Company's electric sales tend to be substantially higher in summer and
winter months as related to weather patterns in its service territory; gas sales
tend to peak in the winter.  Notwithstanding other factors, the Company's
quarterly net income will generally fluctuate accordingly.  Therefore, the
earnings for the three-month period ended March 31, 1998, should not be taken as
an indication of earnings for all or any part of the balance of the year.  It is
expected that the closing of the MRA and implementation of POWERCHOICE will
result in substantially depressed earnings during its five-year term, but will
substantially improve operating cash flows.

Effective January 1, 1998, the Company adopted Statement of Financial Accounting
Standards No. 130 "Reporting Comprehensive Income", which establishes standards
for reporting comprehensive income.  Comprehensive income is the change in the
equity of a company, not including those changes that result from shareholder
transactions.  The Company's components of other comprehensive income relate to
foreign currency translation adjustments and unrealized gains and losses
associated with certain investments held as available for sale.  Total
comprehensive income for the three months ended March 31, 1998 and 1997 was
$21.4 million and $100.5 million, respectively.

Certain amounts have been reclassified on the accompanying Consolidated
Financial Statements to conform with the 1998 presentation.

NOTE 2.     CONTINGENCIES

ENVIRONMENTAL ISSUES:  The public utility industry typically utilizes and/or
generates in its operations a broad range of hazardous and potentially hazardous
wastes and by-products.  The Company believes it is handling identified wastes
and by-products in a manner consistent with federal, state and local
requirements and has implemented an environmental audit program to identify any
potential areas of concern and aid in compliance with such requirements.  The
Company is also currently conducting a program to investigate and restore, as
necessary to meet current environmental standards, certain properties associated
with its former gas manufacturing process and other properties which the Company
has learned may be contaminated with industrial waste, as well as investigating
identified industrial waste sites as to which it may be determined that the
Company contributed.  The Company has also been advised that various federal,
state or local agencies believe certain properties require investigation and has
prioritized the sites based on available information in order to enhance the
management of investigation and remediation, if necessary.

The Company is currently aware of 126 sites with which it has been or may be
associated, including 78 which are Company-owned.  The number of owned sites
increased as the Company has established a program to identify and actively
manage potential areas of concern at its electric substations.  This effort
resulted in identifying an additional 32 sites.  With respect to non-owned
sites, the Company may be required to contribute some proportionate share of
remedial costs.  Although one party can, as a matter of law, be held liable for
all of the remedial costs at a site, regardless of fault, in practice costs are
usually allocated among PRPs.

Investigations at each of the Company-owned sites are designed to (1) determine
if environmental contamination problems exist, (2) if necessary, determine the
appropriate remedial actions and (3) where appropriate, identify other parties
who should bear some or all of the cost of remediation.  Legal action against
such other parties will be initiated where appropriate.  After site
investigations are completed, the Company expects to determine site-specific
remedial actions and to estimate the attendant costs for restoration.  However,
since investigations are ongoing for most sites, the estimated cost of remedial
action is subject to change.

Estimates of the cost of remediation and post-remedial monitoring are based upon
a variety of factors, including identified or potential contaminants; location,
size and use of the site; proximity to sensitive resources; status of regulatory
investigation and knowledge of activities at similarly situated sites.
Additionally, the Company's estimating process includes an initiative where
these factors are developed and reviewed using direct input and support obtained
from the New York State Department of Environmental Conservation ("DEC").
Actual Company expenditures are dependent upon the total cost of investigation
and remediation and the ultimate determination of the Company's share of
responsibility for such costs, as well as the financial viability of other
identified responsible parties since clean-up obligations are joint and several.
The Company has denied any responsibility at certain of these PRP sites and is
contesting liability accordingly.

As a consequence of site characterizations and assessments completed to date and
negotiations with PRPs, the Company has accrued a liability in the amount of
$220 million, which is reflected in the Company's Consolidated Balance Sheets at
March 31, 1998 and December 31, 1997.  The potential high end of the range is
presently estimated at approximately $650 million, including approximately $285
million in the unlikely event the Company is required to assume 100%
responsibility at non-owned sites.  The amount accrued at March 31, 1998 and
December 31, 1997 incorporates the additional electric substations, previously
mentioned, and a change in the method used to estimate the liability for 27 of
the Company's largest sites to rely upon a decision analysis approach.  This
method includes developing several remediation approaches for each of the 27
sites, using the factors previously described, and then assigning a probability
to each approach.  The probability represents the Company's best estimate of the
likelihood of the approach occurring using input received directly from the DEC.
The probable costs for each approach are then calculated to arrive at an
expected value.  While this approach calculates a range of outcomes for each
site, the Company has accrued the sum of the expected values for these sites.
The amount accrued for the Company's remaining sites is determined through
feasibility studies or engineering estimates, the Company's estimated share of a
PRP allocation or where no better estimate is available, the low end of a range
of possible outcomes.  In addition, the Company has recorded a regulatory asset
representing the remediation obligations to be recovered from ratepayers.
POWERCHOICE provides for the continued application of deferral accounting for
cost differences resulting from this effort.

In October 1997, the Company submitted a draft feasibility study to the DEC,
which included the Company's Harbor Point site and five surrounding non-owned
sites.  The study indicates a range of viable remedial approaches, however, a
final determination has not been made concerning the remedial approach to be
taken.  This range consists of a low end of $22 million and a high end of $230
million, with an expected value calculation of $51 million, which is included in
the amounts accrued at March 31, 1998 and December 31, 1997.  The range
represents the total costs to remediate the properties and does not consider
contributions from other PRPs.  The Company anticipates receiving comments from
the DEC on the draft feasibility study by the summer of 1999.  At this time, the
Company cannot definitively predict the nature of the DEC proposed remedial
action plan or the range of remediation costs it will require.  While the
Company does not expect to be responsible for the entire cost to remediate these
properties, it is not possible at this time to determine its share of the cost
of remediation.  In May 1995, the Company filed a complaint, pursuant to
applicable Federal and New York State law, in the U.S. District Court for the
Northern District of New York against several defendants seeking recovery of
past and future costs associated with the investigation and remediation of the
Harbor Point and surrounding sites.  The New York State Attorney General moved
to dismiss the Company's claims against the State of New York, the New York
State Department of Transportation and the Thruway Authority and Canal
Corporation under the Comprehensive Environmental Response, Compensation and
Liability Act.  The Company opposed this motion.  On April 3, 1998, the Court
denied the New York State Attorney General's motion as it pertains to the
Thruway Authority and Canal Corporation, and granted the motion relative to the
State of New York and the Department of Transportation.  The case management
order presently calls for the close of discovery on December 31, 1998.  As a
result, the Company cannot predict the outcome of the pending litigation against
other PRPs or the allocation of the Company's share of the costs to remediate
the Harbor Point and surrounding sites.

Where appropriate, the Company has provided notices of insurance claims to
carriers with respect to the investigation and remediation costs for
manufactured gas plant, industrial waste sites and sites for which the Company
has been identified as a PRP.  To date, the Company has reached settlements with
a number of insurance carriers, resulting in payments to the Company of
approximately $36 million, net of costs incurred in pursuing recoveries.  Under
POWERCHOICE the electric portion or approximately $32 million will be amortized
over 10 years.  The remaining portion relates to the gas business and is being
amortized over the three year settlement period.

TAX ASSESSMENTS:  The Internal Revenue Service ("IRS") has conducted an
examination of the Company's federal income tax returns for the years 1989 and
1990 and issued a Revenue Agents' Report.  The IRS has raised an issue
concerning the deductibility of payments made to IPPs in accordance with certain
contracts that include a provision for a tracking account.  A tracking account
represents amounts that these mandated contracts required the Company to pay
IPPs in excess of the Company's avoided costs, including a carrying charge.  The
IRS proposes to disallow a current deduction for amounts paid in excess of the
avoided costs of the Company.  Although the Company believes that any such
disallowances for the years 1989 and 1990 will not have a material impact on its
financial position or results of operations, it believes that a disallowance for
these above-market payments for the years subsequent to 1990 could have a
material adverse affect on its cash flows.  To the extent that contracts
involving tracking accounts are terminated or restated or amended under the MRA
with IPP Parties as described in Note 3, the effects of any proposed
disallowance would be mitigated with respect to the IPP Parties covered under
the MRA.  The Company is vigorously defending its position on this issue.  The
IRS is currently conducting its examination of the Company's federal income tax
returns for the years 1991 through 1993.

NOTE 3.     RATE AND REGULATORY ISSUES AND CONTINGENCIES

The Company's financial statements conform to GAAP, including the accounting
principles for rate-regulated entities with respect to its regulated operations.
As discussed below, the Company discontinued application of regulatory
accounting principles to the Company's fossil and hydro generation business.
Substantively, SFAS No. 71 permits a public utility, regulated on a
cost-of-service basis, to defer certain costs which would otherwise be charged
to expense, when authorized to do so by the regulator.  These deferred costs are
known as regulatory assets, which in the case of the Company are approximately
$935 million, net of approximately $240 million of regulatory liabilities at
March 31, 1998.  These regulatory assets are probable of recovery.  The portion
of the $935 million which has been allocated to the nuclear generation and 
electric transmission and distribution business is approximately $811 million, 
which is net of approximately $240 million of regulatory liabilities.  
Regulatory assets allocated to the rate-regulated gas distribution business are
$124 million. Generally, regulatory assets and liabilities were allocated to 
the portion of the business that incurred the underlying transaction that 
resulted in the recognition of the regulatory asset or liability.  The 
allocation methods used between electric and gas are consistent with those 
used in prior regulatory proceedings.

The Company concluded as of December 31, 1996, that the termination, restatement
or amendment of IPP contracts and implementation of POWERCHOICE was the probable
outcome of negotiations that had taken place since the POWERCHOICE announcement.
Under POWERCHOICE, the separated non-nuclear generation business would no longer
be rate-regulated on a cost-of-service basis and, accordingly, regulatory assets
related to the non-nuclear power generation business, amounting to approximately
$103.6 million ($67.4 million after tax or 47 cents per share) were charged
against 1996 income as an extraordinary non-cash charge.

The PSC, in its written order issued March 20, 1998 approving POWERCHOICE,
determined to limit the estimated value of the MRA Regulatory Asset that can be
recovered from customers to approximately $4 billion.  The ultimate amount of
the MRA Regulatory Asset to be established may vary based on certain events
related to the closing of the MRA. The estimated value of the MRA Regulatory
Asset includes the issuance of 42.9 million shares of common stock, which the
PSC, in determining the recoverable amount of such asset, valued at $8 per
share.  Because the value of the consideration to be paid to the IPP Parties can
only be determined at the MRA closing, the value of the limitation on the
recoverability of the MRA Regulatory Asset is expected to be recorded as a
charge to expense in the second  quarter of 1998 with the closing of the MRA.
The charge to expense will be determined by the difference between $8 per share
and the Company's closing common stock price on the date the MRA closes,
multiplied by 42.9 million shares.  Using the Company's common stock price on
March 26, 1998 of $12 7/16 per share, the charge to expense would be
approximately $190 million (85 cents per share).

As a result of amendments to the MRA dated April 22 and May 7, 1998, the amount
of cash compensation to be paid to the IPP Parties was increased a net amount of
approximately $15 million to $3.631 billion.  The net increase in cash
compensation was partly in exchange for net reductions in future payment
obligations.  The Company proposes , subject to PSC approval, to adjust the MRA
Regulatory Asset as a consequence of the amendments.  The amortization periods
related to components of changes to the cash compensation will generally
correspond to the changes in cash flow resulting from the amendments.  The
Company expects that the net amount of annual MRA Regulatory Asset amortization
to be slightly higher in the period beyond POWERCHOICE.

Under POWERCHOICE, the Company's remaining electric business (nuclear generation
and electric transmission and distribution business) will continue to be
rate-regulated on a cost-of-service basis and, accordingly, the Company
continues to apply SFAS No. 71 to these businesses.  Also, the Company's IPP
contracts, including those restructured under the MRA, will continue to be the
obligations of the regulated business.

The EITF of the FASB reached a consensus on Issue No. 97-4 "Deregulation of the
Pricing of Electricity - Issues Related to the Application of SFAS No. 71 and
SFAS No. 101" in July 1997. As discussed previously, the Company discontinued
the application of SFAS No. 71 and applied SFAS No. 101 with respect to the
fossil and hydro generation business at December 31, 1996, in a manner
consistent with EITF 97-4.

EITF 97-4 does not require the Company to earn a return on regulatory assets
that arise from a deregulating transition plan in assessing the applicability of
SFAS No. 71.  The Company believes that the regulated cash flows to be derived
from prices it will charge for electric service over the next 10 years,
including the Competitive Transition Charge ("CTC") assuming no unforeseen
reduction in demand or bypass of the CTC or exit fees, will be sufficient to
recover the MRA Regulatory Asset and to provide recovery of and a return on the
remainder of its assets, as appropriate.  In the event the Company could no
longer apply SFAS No. 71 in the future, it would be required to record an
after-tax non-cash charge against income for any remaining unamortized
regulatory assets and liabilities.  Depending on when SFAS No. 71 was required
to be discontinued, such charge would likely be material to the Company's
reported financial condition and results of operations and adversely effect the
Company's ability to pay dividends.  It is expected that the POWERCHOICE
agreement, while having the effect of substantially depressing earnings during
its five-year term, will substantially improve operating cash flows.

With the implementation of POWERCHOICE, specifically the separation of
non-nuclear generation as an entity that would no longer be cost-of-service
regulated, the Company is required to assess the carrying amounts of its
long-lived assets in accordance with SFAS No. 121.  SFAS No. 121 requires
long-lived assets and certain identifiable intangibles held and used by an
entity to be reviewed for impairment whenever events or changes in circumstances
indicate that the carrying amount of an asset may not be recoverable or when
assets are to be disposed of.  In performing the review for recoverability, the
Company is required to estimate future undiscounted cash flows expected to
result from the use of the asset and/or its disposition.  The Company has
determined that there is no impairment of its fossil and hydro generating
assets.  To the extent the proceeds resulting from the sale of the fossil and
hydro assets are not sufficient to avoid a loss, the Company would be able to
recover such loss through the CTC.  The POWERCHOICE agreement provides for
deferral and future recovery of losses, if any, resulting from the sale of the
non-nuclear generating assets.  The Company believes that it will be permitted
to record a regulatory asset for any such loss in accordance with EITF 97-4.
The Company's fossil and hydro generation plant assets had a net book value of
approximately $1.1 billion at March 31, 1998.

As described in Form 10-K/A for fiscal year ended December 31, 1997, Part II,
Item 7. Management's Discussion and Analysis of Financial Condition and Results
of Operations - "Master Restructuring Agreement and the POWERCHOICE Agreement,"
the conclusion of the termination, restatement or amendment of IPP contracts,
and closing of the financing necessary to implement such termination,
restatement or amendment, as well as implementation of POWERCHOICE, is subject
to a number of contingencies.  In the event the Company is unable to
successfully bring these events to conclusion, it is likely that application of
SFAS No. 71 would be discontinued.  The resulting non-cash after-tax charges
against income, based on regulatory assets and liabilities associated with the
nuclear generation and electric transmission and distribution businesses as of
March 31, 1998, would be approximately $527 million or $3.65 per share.  Various
requirements under applicable law and regulations and under corporate
instruments, including those with respect to issuance of debt and equity
securities, payment of common and preferred dividends and certain types of
transfers of assets could be adversely impacted by any such write-downs.

NOTE 4.     ADJUSTMENT OF FINANCIAL STATEMENTS FOR THE QUARTER ENDED 
            MARCH 31, 1998

On May 29, 1998, after discussion with the Staff of the Securities and Exchange
Commission, the Company determined that the $190 million limitation on the
recoverability of the MRA regulatory asset, as discussed in Note 3 - Rate and
Regulatory Issues and Contingencies, should be charged to expense in the quarter
in which the MRA closes.  Accordingly, the 1997 financial statements have been
restated to eliminate this charge and the Company expects that the second
quarter 1998 financial statements will reflect such $190 million charge.

<PAGE>
            NIAGARA MOHAWK POWER CORPORATION AND SUBSIDIARY COMPANIES

                        REVIEW BY INDEPENDENT ACCOUNTANTS


The Company's independent accountants, Price Waterhouse LLP, have made limited
reviews (based on procedures adopted by the American Institute of Certified
Public Accountants) of the unaudited Consolidated Balance Sheet of Niagara
Mohawk Power Corporation and Subsidiary Companies as of March 31, 1998 and the
unaudited Consolidated Statements of Income and Cash Flows for the three-month
periods ended March 31, 1998 and 1997.  The accountants' report regarding their
limited reviews of the Form 10-Q of Niagara Mohawk Power Corporation and its
subsidiaries appears on the next page.  That report does not express an opinion
on the interim unaudited consolidated financial information.  Price Waterhouse
LLP has not carried out any significant or additional audit tests beyond those
which would have been necessary if their report had not been included.
Accordingly, such report is not a "report" or "part of the Registration
Statement" within the meaning of Sections 7 and 11 of the Securities Act of 1933
and the liability provisions of Section 11 of such Act do not apply.

<PAGE>
REPORT OF INDEPENDENT ACCOUNTANTS

To the Stockholders and Board of Directors of
Niagara Mohawk Power Corporation
300 Erie Boulevard West
Syracuse,  NY  13202

We have reviewed the condensed consolidated balance sheet of Niagara Mohawk
Power Corporation and its subsidiaries as of March 31, 1998 and the related
condensed consolidated statements of income and of cash flows for the
three-month periods ended March 31, 1998 and 1997.  These financial statements
are the responsibility of the Company's management.

We conducted our review in accordance with standards established by the American
Institute of Certified Public Accountants.  A review of interim financial
information consists principally of applying analytical procedures to financial
data and making inquiries of persons responsible for financial and accounting
matters.  It is substantially less in scope than an audit conducted in
accordance with generally accepted auditing standards, the objective of which is
the expression of an opinion regarding the financial statements taken as a
whole.  Accordingly, we do not express such an opinion.

Based on our review, we are not aware of any material modifications that should
be made to the condensed consolidated financial statements referred to above for
them to be in conformity with generally accepted accounting principles.

We previously audited in accordance with generally accepted auditing standards,
the consolidated balance sheet as of December 31, 1997, and the related
consolidated statements of income, of retained earnings and of cash flows for
the year then ended (not presented herein), and in our report dated March 26,
1998, we expressed an unqualified opinion (containing explanatory paragraphs
with respect to the Company's application of Statement of Financial Accounting
Standards No. 71, "Accounting for the Effects of Certain Types of Regulation"
[SFAS No. 71] for its nuclear generation, electric transmission and distribution
and gas businesses and discontinuation of SFAS No. 71 for its non-nuclear
generation business in 1996).  In our opinion, the information set forth in the
accompanying condensed consolidated balance sheet as of December 31, 1997, is
fairly stated, in all material respects, in relation to the consolidated balance
sheet from which it has been derived.

As discussed in Note 4 to the accompanying financial statements, the Company has
restated its 1997 financial statements to eliminate the $190 million charge
related to the limitation on the recoverability of the regulatory asset
described in Note 3.

As discussed in Note 3, the Company believes that it continues to meet the
requirements for application of SFAS No. 71 for its nuclear generation, electric
transmission and distribution and gas businesses.  In the event that the Company
is unable to complete the termination, restatement or amendment of independent
power producer contracts, this conclusion could change in 1998 and beyond,
resulting in material adverse effects on the Company's financial condition and
results of operations.

/s/ Price Waterhouse LLP

PRICE WATERHOUSE LLP
SYRACUSE   NY
May 14, 1998, except Note 3 (third paragraph) and Note 4, as to which the date
is May 29, 1998
<PAGE>
ITEM 2.     MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
            AND RESULTS OF OPERATIONS

Certain statements included in this Quarterly Report on Form 10-Q are
forward-looking statements as defined in Section 21E of the Securities Exchange
Act of 1934, including the improvement in the Company's financial condition
expected as a result of the MRA and the implementation of POWERCHOICE.  The
Company's actual results and developments may differ materially from the results
discussed in or implied by such forward-looking statements, due to risks and
uncertainties that exist in the Company's operations and business environment,
including, but not limited to, matters described in the context of such
forward-looking statements, as well as such other factors as set forth in the
Notes to Consolidated Financial Statements contained herein.

            MASTER RESTRUCTURING AGREEMENT AND POWERCHOICE AGREEMENT

(See Form 10-K/A for fiscal year ended December 31, 1997, Part II, Item 7.
Management's Discussion and Analysis of Financial Condition and Results of
Operations - "Master Restructuring Agreement and the POWERCHOICE Agreement.")

MASTER RESTRUCTURING AGREEMENT.  The MRA was amended to decrease the cash
payable to the IPP Parties by approximately $157 million in exchange for
agreed-upon price increases in certain restated IPP contracts. Only one IPP,
NorCon Power Partners, L.P. ("NorCon"), has withdrawn from the MRA.  The
withdrawal of NorCon will reduce the cash payable by the Company at closing by
approximately $158 million.  The Company is currently assessing its possible
actions with respect to Norcon's contract.  The Company has also determined to
replace the fixed price swap contracts originally contemplated by the MRA with
an additional $297 million of cash compensation to the IPP Parties.

The MRA currently provides for the termination, restatement or amendment of 27
PPAs with 14 IPPs, which represent approximately three quarters of the Company's
over-market purchased power obligations, in exchange for an aggregate of
approximately $3.631 billion in cash and 42.9 million shares of the Company's
common stock.  The closing of the MRA is subject to certain conditions,
including the successful financing of the MRA and Company shareholder approval
of the issuance of common stock to the IPP Parties.

Norcen Energy Resources, Ltd. ("Norcen"), a gas supplier, sued three IPPs that
are party to the MRA and the Company, as to which litigation a settlement
agreement has been reached (see Form 10-K, Part II, Item 1. Legal 
Proceedings - "Norcen Litigation").

POWERCHOICE AGREEMENT.   The PSC in its written order issued March 20, 1998
limited the estimated value of the MRA regulatory asset that can be recovered
from customers to approximately $4,000 million.  The ultimate amount of the
regulatory asset to be established may vary based on certain events related to
the closing of the MRA.  The estimated value of the MRA regulatory asset
includes the issuance of 42.9 million shares of common stock, which the PSC, in
determining the recoverable amount of such asset valued at $8 per share.
Because the value of the consideration to be paid to the IPP Parties can only be
determined at the MRA closing, the value of the limitation on the recoverability
of the MRA regulatory asset is expected to be recorded as a charge to expense in
the second quarter of 1998 with the closing of the MRA.  The charge to expense
will be determined by the difference between $8 per share and the Company's
closing common stock price on the date the MRA closes, multiplied by 42.9
million shares.  Using the Company's common stock price on March 26, 1998 of $12
7/16 per share, the charge to expense would be approximately $190 million (85
cents per share).

In April 1998, the cities of Oswego, Fulton, Cohoes and the New York Conference
of Mayors and Municipal Officials sought a temporary restraining order and
preliminary injunction in New York State Supreme Court against the PSC to enjoin
the implementation of the POWERCHOICE settlement, the MRA and the Company's
contemplated auction of its fossil and hydro generation assets on the grounds
that the PSC failed to comply with the provisions of the State Environmental
Quality Review Act.  They were joined in their petition by the chairman of the
Buffalo City Council Energy Committee (see Form 10-K, Part II, Item 1.  Legal 
Proceedings - "City of Oswego Litigation").  In addition, the City of Oswego 
and others petitioned the PSC for rehearing of the March 20, 1998 Order 
approving POWERCHOICE.  The Company is unable to predict the outcome or timing
of this matter.

In its written order dated May 6, 1998, the PSC approved the Company's plan to
divest its fossil and hydroelectric generating plants, which is a key component
in the Company's POWERCHOICE plan to lower average electricity prices and
provide customer choice. The Company has begun distributing information about
the plants to interested bidders and is reviewing potential buyers for
appropriate financial qualifications.  The Company expects to begin receiving
non-binding bids in June 1998.  Final bids are expected in September 1998 and
definitive agreements will be completed shortly thereafter.  Transaction
closings are anticipated to occur in mid-1999.

                             JANUARY 1998 ICE STORM

In early January 1998, a major ice storm and flooding caused extensive damage in
a large area of northern New York.  The Company's electric transmission and
distribution facilities in an area of approximately 7,000 square miles were
damaged, interrupting service to approximately 120,000 of the Company's
customers, or approximately 300,000 people.  The Company had to rebuild much of
its transmission and distribution system to restore power in this area.  By the
end of January 1998, service to all customers was restored.

The total estimated cost of the restoration and rebuild efforts is approximately
$131 million.  As of March 1998, the Company recorded $70.2 million in expense
associated with the January 1998 ice storm (of which $62.9 million was
considered incremental) and $61.2 million was capitalized.  The Company is
continuing to inspect and survey the work completed and these efforts may impact
the allocation of costs between capital and expense.

The Company continues to pursue federal disaster relief assistance and is
working with its insurance carriers to assess what portion of the rebuild costs
are covered by insurance policies.  The Company is also analyzing potential
available options for state financial aid.  The Company is unable to determine
what recoveries, if any, it may receive from these sources.  While these efforts
are continuing, the fact that the Company has not recovered any amounts to date
required a charge to first-quarter earnings.

                                 NUCLEAR MATTERS

UNIT 1 OUTAGE.  On April 28, 1998, Unit 1 was taken out of service to fix design
deficiencies related to the control room emergency ventilation system.  Unit 1
is expected to return to service by early June 1998.

UNIT 2 OUTAGE.  On May 2, 1998, Unit 2 was taken out of service for a planned
refueling and maintenance outage.  Based on progress to date, Unit 2 is
scheduled to return to service, mid-June 1998.

DISPOSAL OF NUCLEAR FUEL. (See Form 10-K/A for fiscal year ended December 31,
1997, Part II, Item 8.  Financial Statements and Supplementary Data - "Note 3.
Nuclear Operations - Nuclear Fuel Disposal Cost.")  In April 1998, the U.S.
Senate passed legislation to reform the federal government's spent nuclear fuel
disposal policy.  Such legislation requires the Department of Energy to accept
spent nuclear fuel from nuclear power plants beginning no later than June 30,
2003, if all necessary approvals are obtained.  In addition, it requires the
payment of one-time fees by electric utilities for the disposal of nuclear fuel
irradiated prior to 1983 to be paid to the Nuclear Waste Fund no later than
September 30, 2001.  As of March 31, 1998, the Company has recorded a liability
of $115.9 million for the disposal of nuclear fuel irradiated prior to 1983.
The Company is unable to predict whether this bill will be enacted into law.

PSC STAFF'S TENTATIVE CONCLUSIONS ON THE FUTURE OF NUCLEAR GENERATION.  (See
Form 10-K/A for fiscal year ended December 31, 1997, Part II, Item 8.  Financial
Statements and Supplementary Data - "Note 3. Nuclear Operations - PSC Staff's
Tentative Conclusions on the Future of Nuclear Generation.")  In late March
1998, the PSC issued an Opinion and Order Instituting Further Inquiry.  The
order concluded that a more extensive examination is required to address all
issues regarding the future treatment of nuclear generation brought forth by the
PSC staff and other parties.

                      GENERIC GAS RESTRUCTURING PROCEEDING

As a result of the generic restructuring proceeding, in which the PSC ordered
all New York utilities to implement a service unbundling beginning in May 1996,
nearly 3,200 customers have chosen to buy natural gas from other sources, with
the Company continuing to provide transportation service for a separate fee.
These changes have not had a material impact on the Company's margins since the
margin is traditionally derived from the delivery service and not from the
commodity sale.  The margin for delivery for residential and commercial
aggregation services approximately equals the margin on the traditional sales
service classes.  To date the PSC has allowed the utilities to assign the
pipeline capacity to the customers converting from sales to transportation.
This assignment is allowed during a three-year period ending March 1999, by
which time the PSC will decide on methods for dealing with the remaining
unassigned or excess capacity.  In a clarifying order in the generic
restructuring proceeding, issued September 4, 1997, the PSC  indicated that it
is unlikely that utilities will be allowed to continue to assign pipeline
capacity to departing customers after March, 1999.

As a part of the generic restructuring proceeding, all utilities were required
to file a report with the PSC in April 1998, describing actions that have been
taken to mitigate potential stranded costs as customers migrate to
transportation service.  The Company filed a report on March 31, 1998, that
noted that it has taken numerous actions to reduce its capacity obligations and
its potential stranded costs to the maximum extent possible.  The Company's
actions include the following:

1)     The Company has not entered into any new upstream capacity contracts;
2)     The Company has provided notice of termination with respect to firm
       upstream capacity contracts that have reached their notification date
       (the total capacity under such contracts is 96,101 Dth per day);
3)     All opportunities to reduce capacity contracts continue to be exercised
       by the Company;
4)     Active participation in programs to remarket or release its existing
       capacity, where those programs do not provide full reimbursement of the
       Company's costs;
5)     Active participation in open seasons offered by the interstate pipelines
       to return capacity prior to the termination date of the contract; and
6)     Expansion of the Company's service territory by obtaining new franchises
       to serve areas not previously served.

The Company is unable to determine the timing or outcome of this proceeding.

                               FINANCIAL POSITION

The Company's EBITDA for the twelve months ended March 31, 1998, was
approximately $859.7 million, and upon implementation of the MRA and POWERCHOICE
is expected to increase to approximately $1.2 billion to $1.3 billion per year.
EBITDA represents earnings before interest charges, interest income, income
taxes, depreciation and amortization, amortization of nuclear fuel, allowance
for funds used during construction, non-cash regulatory deferrals and other
amortizations, and extraordinary items.  EBITDA is a non-GAAP measure of cash
flows and is presented to provide additional information about the Company's
ability to meet its future requirements for debt service which would increase
significantly upon consummation of the MRA.  EBITDA should not be considered an
alternative to net income as an indicator of operating performance or as an
alternative to cash flows, as presented on the Consolidated Statement of Cash
Flows, as a measure of liquidity.

                         LIQUIDITY AND CAPITAL RESOURCES

Under the MRA, the Company will pay an aggregate of $3.631 billion in cash.  The
Company now expects to obtain $3.272 billion of this amount through a public
market offering of senior unsecured debt and the remainder from cash on hand.
The Company is unable to issue incremental first mortgage bonds under the terms
of the public debt offering.  The Company plans to amend its existing $804
million bank facility to, among other things, extend the term from June 30, 1999
to June 1, 2000 and accommodate the holding company restructuring and permit the
auction of fossil/hydro generating assets.

NET CASH PROVIDED BY OPERATING ACTIVITIES decreased $103.9 million in the first
quarter of 1998 primarily due to a decrease of $98.7 million in the amount of
accounts receivable sold under the accounts receivable sales program (which the
Company has budgeted to restore in 1998).

NET CASH USED IN INVESTING ACTIVITIES decreased $16.5 million in the first
quarter of 1998 primarily as a result of a decrease in other investments of
$81.4 million offset by an increase in the acquisition of utility plant of $77.6
million, primarily due to the January 1998 ice storm.

                              RESULTS OF OPERATIONS

Three Months Ended March 31, 1998 versus Three Months Ended March 31, 1997
- --------------------------------------------------------------------------

The following discussion presents the material changes in results of operations
for the first quarter of 1998 in comparison to the same period in 1997.  The
Company's quarterly results of operations reflect the seasonal nature of its
business, with peak electric loads in summer and winter periods.  Gas sales peak
principally in the winter.  The earnings for the three month period should not
be taken as an indication of earnings for all or any part of the balance of the
year.  In addition, this discussion and analysis is not likely to be indicative
of future operations or earnings, particularly in view of the probable
termination, restatement or amendment of IPP contracts and implementation of
POWERCHOICE.  It should also be read in conjunction with other financial and
statistical information appearing elsewhere in this report.

Earnings for the first quarter were $11.1 million or 8 cents per share,  as
compared with $93.6 million or 65 cents per share for the first quarter of 1997.
Earnings for the first quarter of 1998 reflect the write-off of $62.9 million,
or 28 cents per share, to reflect the Company's estimate of incremental,
non-capitalized costs to restore power and rebuild its electric system in
northern New York as a result of the January 1998 ice storm (see "January 1998
Ice Storm").  First quarter 1998 earnings were also lower by approximately 14
cents per share due to a higher allocation of federal income taxes in this
period reflecting the expected lower level of earnings over the remainder of the
year.  In addition, first quarter 1998 earnings were also lower due to warmer
weather, higher capacity payments to IPPs and higher industrial customer
discounts.

                                ELECTRIC REVENUES

Electric revenues decreased $14.2 million or 1.6% from 1997 primarily as a
result of a decrease in volume and mix of sales to ultimate customers of $25.5
million, offset by an increase in sales to other electric systems and
miscellaneous electric revenues of $11.3 million.

                                 ELECTRIC SALES

Electric sales to ultimate consumers were approximately 8.7 billion KWh in the
first quarter of 1998, a 1.1% decrease from 1997 primarily as a result of warmer
weather and the power outages during the January 1998 ice storm (see "January
1998 Ice Storm").  Residential and commercial sales declined 4.9% and 1.1%,
respectively.  After adjusting for the effects of weather and the farm and food
processor retail access pilot program, sales to ultimate consumers would have
been expected to increase 0.9%.  Sales for resale increased 204 million KWh
(17.2%), reflecting sales to energy service companies participating in the
Company's farm and food processor retail access pilot program.  This resulted in
a net increase in total electric sales of 106 million KWh (1.1%).

<PAGE>
<TABLE>
<CAPTION>
                          THREE MONTHS ENDED MARCH 31,
                         Electric Revenue (Thousands)        Sales (GWh)
                        -----------------------------  ----------------------
<S>                     <C>        <C>        <C>      <C>     <C>    <C>
                                                 %                      %
                             1998       1997  Change     1998   1997  Change
                        ---------  ---------  -------  ------  -----  -------
Residential. . . . . .  $ 336,434  $ 352,919    (4.7)   2,737  2,877    (4.9)
Commercial . . . . . .    310,038    314,291    (1.4)   2,956  2,988    (1.1)
Industrial . . . . . .    123,470    129,943    (5.0)   1,743  1,738     0.3 
Industrial - Special .     15,977     14,922     7.1    1,162  1,099     5.7 
Other. . . . . . . . .     14,576     13,888     5.0       70     64     9.4 
                        ---------  ---------  -------  ------  -----  -------
Total to
    Ultimate Consumers    800,495    825,963    (3.1)   8,668  8,766    (1.1)
Other Electric Systems     32,923     23,949    37.5    1,387  1,183    17.2 
Miscellaneous. . . . .     29,751     27,457     8.4        -      -       - 
                        ---------  ---------  -------  ------  -----  -------

Total. . . . . . . . .  $ 863,169  $ 877,369    (1.6)  10,055  9,949     1.1 
                        =========  =========  =======  ======  =====  =======
</TABLE>

Electric fuel and purchased power costs increased $5.3 million or 1.4%.  This
increase is the result of an $8.7 million increase in actual fuel costs, a $0.1
million increase in payments to IPPs and a $2.7 million increase in costs
deferred and recovered through the operation of the FAC, partially offset by a
decrease in other purchased power costs of $6.2 million.  Internal generation
increased in 1998, reflecting the full operation of the Company's nuclear power
plants in the first quarter of 1998 as compared to 1997.  On March 3, 1997, Unit
1 was taken out of service for a planned refueling and maintenance outage and
was returned to service on May 8, 1997.

                                  GAS REVENUES

Gas revenues decreased $51.2 million or 17.9% in 1998 from the comparable period
in 1997, primarily as a result of lower purchased gas adjustment clause revenues
of $26.9 million and a decrease in sales to ultimate consumers of $24.3 million.

                                    GAS SALES

Due primarily to warmer weather during the first quarter of 1998, gas sales to
ultimate consumers decreased 4.0 million Dth or 10.8% from the first quarter of
1997.  After adjusting for the effects of weather, sales to ultimate consumers
decreased 6.5% primarily due to the migration of certain large commercial sales
customers to the transportation class and lower customer usage.  Spot market
sales (sales for resale), which are generally from the higher priced gas
available to the Company and therefore yield margins that are substantially
lower than traditional sales to ultimate consumers, also decreased as the warm
weather depressed spot sales opportunities.  In addition, changes in purchased
gas adjustment clause revenues are generally margin-neutral.

<PAGE>
<TABLE>
<CAPTION>
                          THREE MONTHS ENDED MARCH 31,
                           Gas Revenue (Thousands)     Sales (Thousands of Dth)
                        -----------------------------  -----------------------
<S>                     <C>        <C>        <C>      <C>     <C>     <C>
                                                 %                        %
                             1998       1997  Change     1998    1997  Change
                        ---------  ---------  -------  ------  ------  -------

Residential. . . . . .  $ 160,664  $ 188,687   (14.9)  23,820  25,764    (7.5)
Commercial . . . . . .     55,053     72,500   (24.1)   8,862  10,540   (15.9)
Industrial . . . . . .      1,546      3,412   (54.7)     306     678   (54.9)
                        ---------  ---------  -------  ------  ------  -------
Total to
    Ultimate Consumers    217,263    264,599   (17.9)  32,988  36,982   (10.8)
Transportation of
Customer-Owned Gas . .     16,685     15,313     9.0   42,297  41,702     1.4 
Spot Market Sales. . .         38      3,082   (98.8)      15   1,088   (98.6)
Miscellaneous. . . . .      1,249      3,469   (64.0)       -       -
                        ---------  ---------  -------  ------  ------         
Total to System
      Core Customers .  $ 235,235  $ 286,463   (17.9)  75,300  79,772    (5.6)
                        =========  =========  =======  ======  ======  =======
</TABLE>
 The total cost of gas included in expense decreased 22.3% in 1998.  This was
the result of a 5.8 million decrease in Dth purchased and withdrawn from storage
for ultimate consumer sales ($20.1 million), a $3.0 million decrease in Dth
purchased for spot market sales, a $0.7 million decrease in purchased gas costs
and certain other items recognized and recovered through the purchased gas
adjustment clause and an 8.3% decrease in the average cost per Dth purchased
($9.4 million).  The Company's net cost per Dth sold, as charged to expense and
excluding spot market purchases, decreased to $3.56 in 1998 from $3.82 in 1997.

OTHER OPERATION AND MAINTENANCE EXPENSES increased by $55.7 million primarily as
a result of the write-off of the costs associated with the January 1998 ice
storm (see "January 1998 Ice Storm").  BAD DEBT EXPENSE for the first quarter of
1998 was $16.0 million as compared with $21.3 million in 1997.

The decrease in FEDERAL AND FOREIGN INCOME TAXES of approximately $15.9 million
was primarily due to a decrease in pre-tax income, partially offset by a higher
percentage allocation of federal income taxes to the first quarter of 1998,
reflecting the expected lower level of earnings over the remainder of the year.
The effective tax rate for the first quarter of 1998 was 72% as compared to 40%
for the first quarter of 1997.  This increase is caused by the allocation of
certain flow through tax adjustments.

<PAGE>
            NIAGARA MOHAWK POWER CORPORATION AND SUBSIDIARY COMPANIES


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

ITEM 6.     EXHIBITS AND REPORTS ON FORM 8-K.

(a)     Exhibits:

Exhibit 3(i) - By-laws of the Company, as amended April 23, 1998.

Exhibit 10 - Employment Agreement between the Company and John H. Mueller, dated
January 19, 1998, incorporated herein by reference to the Company's Annual
Report on Form 10-K for fiscal year ended December 31, 1997.

Exhibit 10(b) - PSC Opinion and Order regarding approval of the POWERCHOICE
settlement agreement with the PSC, issued and effective March 20, 1998,
incorporated herein by reference to the Company's Annual Report on Form 10-K for
fiscal year ended December 31, 1997.

Exhibit 10(c) - Amendments to the Master Restructuring Agreement.

Exhibit 11 - Computation of the Average Number of Shares of Common Stock
Outstanding for the Three Months Ended March 31, 1998 and 1997.

Exhibit 12 - Statement Showing Computations of Ratio of Earnings to Fixed
Charges, Ratio of Earnings to Fixed Charges without Allowance for Funds Used
During Construction ("AFC") and Ratio of Earnings to Fixed Charges and Preferred
Stock Dividends for the Twelve Months Ended March 31, 1998.

Exhibit 15  - Accountants' Acknowledgement Letter.

Exhibit 27 - Financial Data Schedule.

In accordance with Paragraph 4(iii) of Item 601(b) of Regulation S-K, the
Company agrees to furnish to the Securities and Exchange Commission, upon
request, a copy of the agreements comprising the $804 million senior debt
facility that the Company completed with a bank group during March 1996.  The
total amount of long-term debt authorized under such agreement does not exceed
10 percent of the total consolidated assets of the Company and its subsidiaries.

(b)     Report on Form 8-K:

Form 8-K Reporting Date - February 11, 1998
Item reported - Item 5.   Other Events.
Registrant filed information concerning the January 1998 ice storm.

<PAGE>
            NIAGARA MOHAWK POWER CORPORATION AND SUBSIDIARY COMPANIES


                                    SIGNATURE


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


                               NIAGARA MOHAWK POWER CORPORATION
                                        (Registrant)



Date:  May 29, 1998     By     /s/ Steven W. Tasker
                               Steven W. Tasker
                               Vice President-Controller and
                               Principal Accounting Officer


<PAGE>
            NIAGARA MOHAWK POWER CORPORATION AND SUBSIDIARY COMPANIES

                                  EXHIBIT INDEX

Exhibit
Number     Description
- ------     -----------

3(i)       By-laws of NMPC, as amended April 23, 1998.

10         Employment Agreement between the Company and John
           H. Mueller, dated January 19, 1998, incorporated herein by
           reference to the Company's Annual Report on Form 10-K
           for fiscal year ended December 31, 1997.

10(b)      PSC  Opinion and Order regarding approval of the
           POWERCHOICE settlement agreement with the PSC, issued
           and effective March 20, 1998, incorporated herein by
           reference to the Company's Annual Report on Form 10-K
           for fiscal year ended December 31, 1997.

10(c)      Amendments to the Master Restructuring Agreement.

11         Computation of the Average Number of Shares
           of Common Stock Outstanding for the Three
           Months Ended March 31, 1998 and 1997.

12         Statement Showing Computations of Ratio of
           Earnings to Fixed Charges, Ratio of Earnings
           to Fixed Charges without AFC and Ratio of
           Earnings to Fixed Charges and Preferred Stock
           Dividends for the Twelve Months Ended
           March 31, 1998.

15         Accountants' Acknowledgement Letter.

27         Financial Data Schedule.

<PAGE>
<TABLE>
<CAPTION>
                                   EXHIBIT 11

            NIAGARA MOHAWK POWER CORPORATION AND SUBSIDIARY COMPANIES

     Computation of the Average Number of Shares of Common Stock Outstanding
               For the Three Months Ended March 31, 1998 and 1997


                                                                                 (4)
                                                                          Average Number of
                                                                         Shares Outstanding
                                                                           As Shown on the
                                    (1)            (2)            (3)       Consolidated
                                 Shares of      Number of        Share    Statement of Income
                                  Common          Days           Days    (3 divided by number
                                   Stock       Outstanding      (2 x 1)   of Days in Period)
                                -----------  --------------  --------------  -----------

                                Three Month's Ended March 31:

<S>                             <C>          <C>             <C>             <C>
January 1 - March 31, 1998 . .  144,419,351              90  12,997,741,590  144,419,351
                                ===========                  ==============  ===========

January 1 - March 31, 1997 . .  144,365,214              90  12,992,869,260

Shares issued -
   Acqusition - Syracuse
   Suburban Gas Company, Inc -
   January 6 . . . . . . . . .       25,405              85       2,159,425
                                -----------                  --------------             
                                144,390,619                  12,995,028,685  144,389,208
                                ===========                  ==============  ===========


     Note:     Earnings per share calculated on both a primary and fully diluted
               basis are the same due to the effects of rounding.

</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                                   EXHIBIT 12

            NIAGARA MOHAWK POWER CORPORATION AND SUBSIDIARY COMPANIES

           Statement Showing Computation of Ratio of Earnings to Fixed
           Charges, Ratio of Earnings to Fixed Charges without AFC and
        Ratio of Earnings to Fixed Charges and Preferred Stock Dividends
                   for the Twelve Months Ended March 31, 1998
                            (in thousands of dollars)

<S>                                                     <C>
A.  Net Income . . . . . . . . . . . . . . . . . . . .  $  100,676

B.  Taxes Based on Income or Profits . . . . . . . . .     110,687 
                                                        -----------

C.  Earnings, Before Income Taxes. . . . . . . . . . .     211,363 

D.  Fixed Charges  (a) . . . . . . . . . . . . . . . .     304,670 
                                                        -----------

E.  Earnings Before Income Taxes and Fixed Charges . .     516,033 

F.  Allowance for Funds Used During Construction (AFC)      12,844 
                                                        -----------

G.  Earnings Before Income Taxes and Fixed Charges
    without AFC. . . . . . . . . . . . . . . . . . . .  $  503,189 
                                                        ===========

    Preferred Dividend Factor:

H.  Preferred Dividend Requirements. . . . . . . . . .  $   37,221 

I.  Ratio of Pre-tax Income to Net Income (C / A). . .        2.10 
                                                        -----------


J.  Preferred Dividend Factor (H x I). . . . . . . . .  $   78,164 

K.  Fixed Charges as Above (D) . . . . . . . . . . . .     304,670 
                                                        -----------

L.  Fixed Charges and Preferred Dividends Combined . .  $  382,834 
                                                        ===========


M.  Ratio of Earnings to Fixed Charges (E / D) . . . .        1.69
                                                        ===========

N.  Ratio of Earnings to Fixed Charges
    without AFC (G / D). . . . . . . . . . . . . . . .        1.65
                                                        ===========

O.  Ratio of Earnings to Fixed Charges and
    Preferred Dividends Combined (E / L) . . . . . . .        1.35 
                                                        ===========
</TABLE>

(a)  Includes a portion of the rentals deemed representitive of the interest
     factor ($26,345).

<PAGE>

EXHIBIT 15


May 29, 1998

Securities and Exchange Commission
450 Fifth Street, N.W.
Washington, D.C.  20549

Dear Sirs:

We are aware that Niagara Mohawk Power Corporation has included our report dated
May 14, 1998, except Note 3 (third paragraph) and Note 4, as to which the date
is May 29, 1998, (issued pursuant to the provisions of Statement on Auditing
Standards No. 71) in the Registration Statements on Form S-8 (Nos. 33-36189,
33-42771 and 333-13781) in the Prospectus constituting part of the Registration
Statements on Form S-3 (Nos. 33-50703, 33-51073, 33-54827, 33-55546 and
333-49541) and in the Prospectus/Proxy Statement constituting part of the
Registration Statement on Form S-4 (No. 333-49769).  We are also aware of our
responsibilities under the Securities Act of 1933.


Yours very truly,

/s/ Price Waterhouse LLP












<TABLE> <S> <C>

<ARTICLE> OPUR1
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE
CONSOLIDATED BALANCE SHEET, CONSOLIDATED STATEMENT OF INCOME AND CONSOLIDATED
STATEMENT OF CASH FLOWS AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH
FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER> 1000
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          DEC-31-1998
<PERIOD-END>                               MAR-31-1998
<BOOK-VALUE>                                  PER-BOOK
<TOTAL-NET-UTILITY-PLANT>                      6897664
<OTHER-PROPERTY-AND-INVEST>                     296976
<TOTAL-CURRENT-ASSETS>                         1266128
<TOTAL-DEFERRED-CHARGES>                       1174570
<OTHER-ASSETS>                                   72245
<TOTAL-ASSETS>                                 9707583
<COMMON>                                        144419
<CAPITAL-SURPLUS-PAID-IN>                      1780978
<RETAINED-EARNINGS>                             814560
<TOTAL-COMMON-STOCKHOLDERS-EQ>                 2739957
                            76610
                                     440000
<LONG-TERM-DEBT-NET>                           3418299
<SHORT-TERM-NOTES>                                   0
<LONG-TERM-NOTES-PAYABLE>                            0
<COMMERCIAL-PAPER-OBLIGATIONS>                       0
<LONG-TERM-DEBT-CURRENT-PORT>                    67065
                        10120
<CAPITAL-LEASE-OBLIGATIONS>                          0
<LEASES-CURRENT>                                     0
<OTHER-ITEMS-CAPITAL-AND-LIAB>                 2955532
<TOT-CAPITALIZATION-AND-LIAB>                  9707583
<GROSS-OPERATING-REVENUE>                      1098404
<INCOME-TAX-EXPENSE>                             52569
<OTHER-OPERATING-EXPENSES>                      964107
<TOTAL-OPERATING-EXPENSES>                      964107
<OPERATING-INCOME-LOSS>                         134297
<OTHER-INCOME-NET>                                4225
<INCOME-BEFORE-INTEREST-EXPEN>                  138522
<TOTAL-INTEREST-EXPENSE>                         65590
<NET-INCOME>                                     20363
                       9223
<EARNINGS-AVAILABLE-FOR-COMM>                    11140
<COMMON-STOCK-DIVIDENDS>                             0
<TOTAL-INTEREST-ON-BONDS>                            0
<CASH-FLOW-OPERATIONS>                          127223
<EPS-PRIMARY>                                     0.08
<EPS-DILUTED>                                        0
        

</TABLE>


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