OKLAHOMA GAS & ELECTRIC CO
10-Q, 1996-11-13
ELECTRIC SERVICES
Previous: OHIO POWER CO, 10-Q, 1996-11-13
Next: OLD DOMINION INVESTORS TRUST INC, NSAR-B, 1996-11-13



<PAGE>

================================================================================

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

(Mark One)
|X| QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)
    OF THE SECURITIES EXCHANGE ACT OF 1934
                For the quarterly period ended September 30, 1996

                                       OR

| | TRANSITION REPORT PURSUANT TO SECTION 13 or 15(d) OF THE
    SECURITIES EXCHANGE ACT OF 1934

                          Commission file number 1-1097


                        OKLAHOMA GAS AND ELECTRIC COMPANY
             (Exact name of registrant as specified in its charter)

              Oklahoma                                 73-0382390
    (State or other jurisdiction of                (I.R.S. Employer
     incorporation or organization)                Identification No.)

                               101 North Robinson
                                  P. O. Box 321
                       Oklahoma City, Oklahoma 73101-0321
                    (Address of principal executive offices)
                                   (Zip Code)

                                  405-553-3000
              (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
   ---------          --------        

There were 40,362,721 Shares of Common Stock, par value $2.50 per share,
outstanding as of October 31, 1996.

================================================================================


<PAGE>
<TABLE>
<CAPTION>

                                                OKLAHOMA GAS AND ELECTRIC COMPANY


                                                  PART I. FINANCIAL INFORMATION

Item 1 FINANCIAL STATEMENTS

                                                CONSOLIDATED STATEMENTS OF INCOME
                                                           (Unaudited)

                                                                      3 Months Ended                        9 Months Ended

                                                                       September 30                         September 30

                                                              -------------------------------     ----------------------------------
                                                                  1996             1995                1996              1995
                                                              --------------   --------------     ---------------   ----------------
                                                                                   (thousands except per share data)
<S>                                                           <C>              <C>               <C>                <C>    
OPERATING REVENUES:
     Electric utility......................................   $     411,764    $     436,846     $       948,667    $       927,246
     Non-utility subsidiary................................          37,460           30,664             127,253             90,893
                                                              --------------   --------------     ---------------    ---------------
       Total operating revenues............................         449,224          467,510           1,075,920          1,018,139
                                                              --------------   --------------     ---------------    ---------------
OPERATING EXPENSES:
     Fuel..................................................          87,105           94,786             216,189            206,234
     Purchased power.......................................          56,534           55,444             166,132            162,806
     Gas purchased for resale..............................          20,884           20,953              80,396             60,488
     Other operation.......................................          60,576           58,926             179,841            169,984
     Maintenance...........................................          14,909           16,767              42,725             39,881
     Depreciation and amortization.........................          34,626           32,926             101,581             97,071
     Current income taxes..................................          57,489           67,032              83,252             80,566
     Deferred income taxes, net............................            (695)          (5,591)             (4,145)            (6,452)
     Deferred investment tax credits, net..................          (1,286)          (1,287)             (3,861)            (3,862)
     Taxes other than income...............................          11,930           11,563              35,818             34,224
                                                              --------------   --------------     ---------------    ---------------
       Total operating expenses............................         342,072          351,519             897,928            840,940
                                                              --------------   --------------     ---------------    ---------------
OPERATING INCOME...........................................         107,152          115,991             177,992            177,199
                                                              --------------   --------------     ---------------    ---------------
OTHER INCOME AND DEDUCTIONS:
     Interest income.......................................             522              446               1,684              2,834
     Other.................................................            (678)            (910)             (1,914)            (3,306)
                                                              --------------   --------------     ---------------   ----------------
       Net other income and deductions.....................            (156)            (464)               (230)              (472)
                                                              --------------   --------------     ---------------    ---------------
INTEREST CHARGES:
     Interest on long-term debt............................          15,607           15,742              46,776             46,666
     Allowance for borrowed funds used during construction.            (272)             (34)               (606)            (1,027)
     Other.................................................           1,496            2,850               5,561             10,722
                                                              --------------   --------------     ---------------    ---------------
       Total interest charges, net.........................          16,831           18,558              51,731             56,361
                                                              --------------   --------------     ---------------    ---------------
NET INCOME ................................................          90,165           96,969             126,031            120,366

PREFERRED DIVIDEND REQUIREMENTS............................             572              579               1,730              1,737
                                                              --------------   --------------     ---------------    ---------------
EARNINGS AVAILABLE FOR COMMON..............................   $      89,593    $      96,390     $       124,301    $       118,629
                                                              ==============   ==============     ===============    ===============
AVERAGE COMMON SHARES OUTSTANDING..........................          40,363           40,355              40,367             40,354

EARNINGS PER AVERAGE COMMON SHARE..........................   $        2.22    $        2.39     $          3.08    $          2.94
                                                              ==============   ==============     ===============    ===============
DIVIDENDS DECLARED PER SHARE...............................   $       0.665    $       0.665     $         1.995    $         1.995
<FN>
The accompanying Notes to Consolidated Financial Statements are an integral part hereof.
</FN>
</TABLE>
                                                                 1


<PAGE>
<TABLE>
<CAPTION>


                                        CONSOLIDATED BALANCE SHEETS
                                                (Unaudited)
                                                                          September 30         December 31
                                                                               1996               1995
                                                                          -------------       -------------
                                                                              (dollars in thousands)
<S>                                                                       <C>                 <C>    
ASSETS
PROPERTY, PLANT AND EQUIPMENT:
  In service....................................................          $   3,971,220       $   3,898,829
  Construction work in progress.................................                 34,750              29,705
                                                                          -------------       -------------
       Total property, plant and equipment......................              4,005,970           3,928,534
           Less accumulated depreciation........................              1,667,301           1,585,274
                                                                          -------------       -------------
  Net property, plant and equipment.............................              2,338,669           2,343,260
                                                                          -------------       -------------
OTHER PROPERTY AND INVESTMENTS, at cost.........................                  9,002               9,943
                                                                          -------------       -------------
CURRENT ASSETS:
  Cash and cash equivalents.....................................                  4,295               5,420
  Accounts receivable - customers, net..........................                172,608             126,273
  Accrued unbilled revenues.....................................                 49,000              43,550
  Accounts receivable - other...................................                 10,927               9,152
  Fuel inventories, at LIFO cost................................                 62,513              60,356
  Materials and supplies, at average cost.......................                 21,011              22,996
  Prepayments and other.........................................                  9,136               4,535
  Accumulated deferred tax assets...............................                  8,982              10,759
                                                                          -------------       -------------
      Total current assets......................................                338,472             283,041
                                                                          -------------       -------------
DEFERRED CHARGES:
  Advance payments for gas......................................                  6,500               6,500
  Income taxes recoverable through future rates.................                 43,549              41,934
  Other.........................................................                 66,456              70,193
                                                                          -------------       -------------
      Total deferred charges....................................                116,505             118,627
                                                                          -------------       -------------
TOTAL ASSETS....................................................          $   2,802,648      $    2,754,871
                                                                          =============       =============
CAPITALIZATION AND LIABILITIES
CAPITALIZATION:
  Common stock and retained earnings............................          $     981,071      $      937,535
  Cumulative preferred stock....................................                 49,379              49,939
  Long-term debt................................................                829,176             843,862
                                                                          -------------       -------------
      Total capitalization......................................              1,859,626           1,831,336
                                                                          -------------       -------------
CURRENT LIABILITIES:
  Short-term debt...............................................                 57,300              67,600
  Accounts payable..............................................                 46,152              72,089
  Dividends payable.............................................                 27,413              27,427
  Customers' deposits...........................................                 23,037              21,920
  Accrued taxes.................................................                 80,954              27,937
  Accrued interest..............................................                 17,531              19,144
  Long-term debt due within one year............................                 15,000                 ---
  Accumulated provision for rate refunds........................                    235               2,650
  Other.........................................................                 31,008              33,388
                                                                          -------------       -------------
      Total current liabilities.................................                298,630             272,155
                                                                          -------------       -------------
DEFERRED CREDITS AND OTHER LIABILITIES:
  Accrued pension and benefit obligation........................                 71,671              67,350
  Accumulated deferred income taxes.............................                480,248             485,078
  Accumulated deferred investment tax credits...................                 79,315              83,178
  Other.........................................................                 13,158              15,774
                                                                          -------------       -------------
      Total deferred credits and other liabilities..............                644,392             651,380
                                                                          -------------       -------------
COMMITMENTS AND CONTINGENCIES...................................                    ---                 ---
                                                                          -------------       -------------
TOTAL CAPITALIZATION AND LIABILITIES............................          $   2,802,648      $    2,754,871
                                                                          =============       =============
<FN>
The accompanying Notes to Consolidated Financial Statements are an integral part hereof.
</FN>
</TABLE>
                                                  2

<PAGE>
<TABLE>
<CAPTION>


                                             CONSOLIDATED STATEMENTS OF
                                                     CASH FLOWS
                                                    (Unaudited)
                                                                                      9 Months Ended
                                                                                       September 30
                                                                                  1996               1995
                                                                             --------------     --------------
                                                                                  (dollars in thousands)
<S>                                                                          <C>                <C>    
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net Income ........................................................        $     126,031      $     120,366
  Adjustments to Reconcile Net Income to Net
    Cash Provided From Operating Activities:
       Depreciation and amortization.................................              101,581             97,071
       Deferred income taxes and investment tax credits, net.........               (8,006)           (10,314)
       Provision for rate refund.....................................                1,804              3,050
       Change in Certain Current Assets and Liabilities:
          Accounts receivable - customers............................              (46,335)           (64,436)
          Accrued unbilled revenues..................................               (5,450)           (14,200)
          Fuel, materials and supplies inventories...................                 (172)            (5,332)
          Accumulated deferred tax assets............................                1,777              1,044
          Other current assets.......................................               (6,376)            36,406
          Accounts payable...........................................              (26,510)            (5,612)
          Accrued taxes..............................................               53,017             58,380
          Accrued interest...........................................               (1,613)            (8,692)
          Accumulated provision for rate refund......................               (2,415)             2,080
          Other current liabilities..................................               (1,277)            (8,075)
       Other operating activities....................................               12,880             24,412
                                                                              -------------     --------------
            Net cash provided from operating activities..............              198,936            226,148
                                                                              -------------     --------------
CASH FLOWS FROM INVESTING ACTIVITIES:
       Capital expenditures..........................................             (106,943)          (104,725)
                                                                              -------------     --------------
            Net cash used in investing activities....................             (106,943)          (104,725)
                                                                              -------------     --------------
CASH FLOWS FROM FINANCING ACTIVITIES:
       Long-term debt, net...........................................                  ---             87,750
       Short-term debt, net..........................................              (10,300)          (124,850)
       Redemption of preferred stock.................................                 (560)              ---
       Cash dividends declared on preferred stock....................               (1,730)            (1,737)
       Cash dividends declared on common stock.......................              (80,528)           (80,507)
                                                                              -------------     --------------
            Net cash used in financing activities....................              (93,118)          (119,344)
                                                                              -------------     --------------
NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS.................               (1,125)             2,079
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD.....................                5,420              2,455
                                                                              -------------     --------------
CASH AND CASH EQUIVALENTS AT END OF PERIOD...........................        $       4,295      $       4,534
                                                                             ==============     ==============

- --------------------------------------------------------------------------------------------------------------
SUPPLEMENTAL  DISCLOSURE  OF CASH FLOW  INFORMATION  
 Cash Paid During the Period for:
       Interest (net of amount capitalized)..........................        $      51,517      $      63,001
       Income taxes..................................................        $      41,032      $      35,752
- --------------------------------------------------------------------------------------------------------------
<FN>
DISCLOSURE OF ACCOUNTING POLICY:
  For purposes of these statements, the Company considers all highly liquid debt
  instruments  purchased  with a  maturity  of three  months  or less to be cash
  equivalents.  These investments are carried at cost which approximates market. 
    
The accompanying Notes to Consolidated Financial Statements are an integral part herof. 
</FN>
</TABLE>
                                                     3  
<PAGE>


                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                   (Unaudited)

1.   The condensed  consolidated  financial statements included herein have been
     prepared  by  the  Company,  without  audit,  pursuant  to  the  rules  and
     regulations of the Securities and Exchange Commission.  Certain information
     and footnote disclosures normally included in financial statements prepared
     in accordance  with  generally  accepted  accounting  principles  have been
     condensed or omitted pursuant to such rules and regulations;  however,  the
     Company  believes that the disclosures are adequate to make the information
     presented not  misleading.  In the opinion of the Company,  all adjustments
     necessary  to present  fairly the  financial  position of Oklahoma  Gas and
     Electric  Company and its subsidiary as of September 30, 1996, and December
     31, 1995,  and the results of operations  and the changes in cash flows for
     the periods  ended  September 30, 1996,  and September 30, 1995,  have been
     included and are of a normal recurring nature (excluding  amortization of a
     regulatory asset relating to a Voluntary Early Retirement  Package ("VERP")
     and severance package - See Item 2 "Management's Discussion and Analysis of
     Financial Condition and Results of Operations" for related discussion).

     The results of  operations  for such  interim  periods are not  necessarily
     indicative  of the results for the full year.  It is  suggested  that these
     condensed consolidated financial statements be read in conjunction with the
     consolidated  financial  statements  and the notes thereto  included in the
     Company's Form 10-K for the year ended December 31, 1995.

2.   In March 1995, the Financial Accounting Standards Board issued Statement of
     Financial  Accounting  Standards  ("SFAS")  No.  121,  "Accounting  for the
     Impairment of Long-Lived  Assets and for  Long-Lived  Assets to be Disposed
     Of." Adoption of SFAS No. 121 is required for fiscal years  beginning after
     December 15, 1995. The Company adopted this new standard  effective January
     1, 1996, and the adoption of the standard did not have a material impact on
     its consolidated financial position or results of operations.

3.   In October 1995 the FASB issued SFAS No. 123,  "Accounting  for Stock-Based
     Compensation."  The  Company  has  elected to  continue  to  measure  stock
     compensation  cost as  prescribed  by APB Opinion No. 25,  "Accounting  for
     Stock Issued to Employees" and will make the  appropriate  annual pro forma
     disclosures of net income and earnings.


                                       4 
<PAGE>


Item 2  MANAGEMENT'S  DISCUSSION AND ANALYSIS OF
        FINANCIAL CONDITION AND RESULTS OF OPERATIONS

RESULTS OF OPERATIONS

OVERVIEW

     The following  discussion and analysis  presents factors which affected the
results of  operations  for the three and nine months ended  September  30, 1996
(respectively,  the  "current  periods"),  and  the  financial  position  as  of
September  30,  1996,  of Oklahoma  Gas and  Electric  Company  ("OG&E") and its
wholly-owned non-utility subsidiary, Enogex Inc. and its subsidiaries ("Enogex")
(collectively, the "Company"). For current periods, approximately 92 percent and
88 percent of the Company's revenues consisted of regulated sales of electricity
as a public utility,  while the remaining 8 percent and 12 percent were provided
by the non-utility operations of Enogex.  Revenues from sales of electricity are
somewhat  seasonal,  with a  large  portion  of the  Company's  annual  electric
revenues  occurring  during the summer months when the electricity  needs of its
customers increase.  Enogex's primary operations consist of transporting natural
gas through its  intra-state  pipeline to various  customers  (including  OG&E),
marketing (buying and selling) natural gas to third parties, selling natural gas
liquids  extracted by its natural gas processing plants and investing in natural
gas exploration and production activities. Actions of the regulatory commissions
that set OG&E's  electric rates will continue to affect the Company's  financial
results. Unless indicated otherwise,  all comparisons are with the corresponding
period of the prior year.

     On June 17,  1996,  the  Company  filed an  application  with the  Oklahoma
Corporation  Commission ("OCC") for an annual electric utility rate reduction of
$14.2  million.  This  review of OG&E's  electric  utility  rates is expected to
conclude no later than six months after the rate case filing,  a new requirement
under Oklahoma law. On October 14, 1996, the staff of the OCC  recommended  that
OG&E lower its annual revenues by $94.5 million.  In a separate  recommendation,
the  Oklahoma  Attorney  General  proposed  a $79.8  million  annual  OG&E  rate
reduction.  See Part II, Item 1 - "Legal  Proceedings"  for a discussion  of the
Application.

     On July 19,  1995,  OG&E  announced  plans  to  create  a  holding  company
structure  with OGE  Energy  Corp.  becoming  the parent  company of OG&E.  At a
special meeting of shareowners on November 16, 1995, OG&E  shareowners  approved
the new holding company  structure.  Final regulatory actions are expected to be
completed, and consummation of the transaction is expected to be completed later
in 1996.  Pursuant to the  proposed  transaction,  OG&E's  common  stock will be
exchanged on a  share-for-share  basis for common stock of OGE Energy Corp.  and
OG&E will become a  subsidiary  of OGE Energy  Corp.  As part of this  corporate
restructuring,  OG&E's wholly-owned subsidiary,  Enogex Inc., will also become a
direct subsidiary of OGE Energy Corp. The holding company structure will provide
greater  flexibility  to take advantage of  opportunities  to develop or acquire
other  businesses,   providing   opportunities  for  increased  earnings  in  an
increasingly  competitive  business  environment.  The holding company structure
will clearly separate the Company's electric utility business from the

                                       5 
<PAGE>

non-utility   businesses  of  the  other  OGE  Energy  Corp.   subsidiaries  for
regulatory,  capital  structure  and  other  purposes.  See  Part  II,  Item 5 -
"Unaudited Pro Forma Financial Information."

     As  reported in the  Company's  Form 10-K for the year ended  December  31,
1995, the Company  restructured  and redesigned its operations in 1994 to reduce
costs in order to more favorably  position itself for the  competitive  electric
utility  environment.  As part of this process, the Company implemented the VERP
and the severance  package in 1994,  which  reduced the  Company's  workforce by
approximately  900 employees.  In accordance  with an order of the OCC issued on
October 26, 1994,  that  reduced  OG&E's  electric  rates by  approximately  $15
million annually, OG&E has been amortizing since January 1995 a regulatory asset
of $48.9 million consisting of the balance of the deferred costs associated with
the VERP and the severance package.

     At September 30, 1996, the unamortized  regulatory  asset was $9.4 million,
which is  included on the  Consolidated  Balance  Sheets as  Deferred  Charges -
Other. The amortization of the regulatory asset and the annual rate reduction of
$15  million   have  not   significantly   impacted  and  are  not  expected  to
significantly impact operating results as these amounts are substantially offset
by the savings from the 1994 workforce reduction.

REVENUES

     Total  operating  revenues  decreased  $18.3  million or 3.9 percent in the
three months ended September 30, 1996. This decrease was primarily  attributable
to decreased electric sales due to cooler than normal weather.  The decrease was
partially  offset by  customer  growth and  increased  Enogex  revenues.  In the
nine-month  period,  total  operating  revenues  increased  $57.8 million or 5.7
percent.  This  increase  was due to increased  electric  sales from cooler than
normal  weather in the first  quarter,  warmer than normal weather in the second
quarter, the recovery of higher fuel costs, continued customer growth and higher
Enogex revenues.

     The impact of the cooler than normal weather, partially offset by continued
customer growth, resulted in a decrease of 2.9 percent in kilowatt-hour sales to
OG&E customers  ("system  sales") in the three months ended  September 30, 1996.
For the nine months ended September 30, 1996, system sales increased 3.8 percent
due to the cooler than normal weather in the first quarter of 1996,  warmer than
normal  weather in the  second  quarter of 1996 and  continued  customer  growth
during all three  quarters.  Sales to other  utilities  decreased  significantly
during the current periods;  however, sales to other utilities are at much lower
prices per kilowatt-hour and have less impact on operating  revenues than system
sales.

     Enogex revenues increased $6.8 million or 22.2 percent and $36.4 million or
40.0  percent in the current  periods,  largely due to increased  revenues  from
production  activities and its marketing of natural gas and natural gas liquids.
These increased  revenues were  attributable  primarily to significantly  higher
sales  prices  and  moderate  increases  in  volumes  sold.  Revenues  from  gas
transportation  increased  $1.9 million or 13.8 percent and $4.5 million or 11.2
percent  in the  current  periods,  due  primarily  to an  increase  in  volumes
transported for parties other than OG&E.

                                       6 
<PAGE>

EXPENSES

     Total operating expenses decreased $9.4 million or 2.7 percent in the three
months ended  September 30, 1996 and  increased  $57.0 million or 6.8 percent in
the nine-month period. In the three-month period, the decrease was primarily due
to reduced  fuel costs and  reduced  current  income  taxes.  In the  nine-month
period,  the increase was  primarily due to increased  fuel costs,  higher other
operation  expense  and  increased  volumes  and  prices  paid by Enogex for gas
purchased for resale to third parties.

     Fuel  expense  decreased  $7.7  million or 8.1 percent in the three  months
ended September 30, 1996 due to decreased  generation of electricity as a result
of cooler than normal weather.  In the nine-month period, fuel expense increased
$10.0 million or 4.8 percent due to increased  generation of  electricity in the
first quarter due to cooler than normal  weather and in the second  quarter as a
result of warmer than normal weather.  Variances in the actual cost of fuel used
in electric  generation and certain  purchased  power costs, as compared to that
component  in  cost-of-service  for  ratemaking,  are  passed  through to OG&E's
electric customers through automatic fuel adjustment clauses. The automatic fuel
adjustment  clauses  are  subject to periodic  review by the OCC,  the  Arkansas
Public Service Commission ("APSC") and the Federal Energy Regulatory  Commission
("FERC").  Enogex  Inc.  owns and  operates a pipeline  business  that  delivers
natural gas to the  generating  stations of OG&E. The OCC, the APSC and the FERC
have authority to examine the appropriateness of any gas transportation  charges
or other fees OG&E pays  Enogex,  which OG&E seeks to recover  through  the fuel
adjustment  clause or other tariffs.  See Part II, Item 1 - "Legal  Proceedings"
for a discussion of the review by the APSC of gas transportation charges paid by
OG&E to Enogex.

     Enogex's gas purchased for resale pursuant to its gas marketing  operations
increased  $19.9  million  or 32.9  percent  in the  nine-month  period,  due to
increased sales volumes and significantly higher purchase prices.

     Other  operation  expense  increased  $1.7  million or 2.8 percent and $9.9
million  or  5.8  percent  during  the  current  periods.  The  increase  in the
three-month  period was due primarily to increased  production  costs associated
with higher oil and gas production from exploration activities by Enogex. In the
nine-month  period,  the  increase  was  due  primarily  to the  cost of the new
company-wide information system, increased pension expense and increased oil and
gas production and pipeline operations by Enogex.

     Maintenance   expense  decreased  $1.9  million  or  11.1  percent  in  the
three-month  period primarily due to the write-off of obsolete  inventory in the
third quarter of 1995. In the  nine-month  period,  maintenance  increased  $2.8
million or 7.1 percent due primarily to minor overhauls at coal-fired generating
plants,  repair of coal handling equipment and increased pipeline maintenance by
Enogex associated with increased gas gathering and sales.

                                       7      
<PAGE>

     Depreciation  and  amortization  increased  $1.7 million or 5.2 percent and
$4.5  million or 4.6 percent  during the  current  periods due to an increase in
depreciable  property and higher oil and gas production  volumes (based on units
of production depreciation method).

     Current and deferred income taxes had a net decrease of $4.6 million in the
three-month period due to lower pre-tax income and normally occurring  temporary
differences. In the nine-month period, these taxes increased $5.0 million due to
slightly higher pre-tax income and normally occurring temporary differences.

     Interest expense  decreased $1.7 million or 9.3 percent and $4.6 million or
8.2 percent for the current periods. These decreases were primarily attributable
to the  successful  refinancing  in  October  1995,  of $220  million  aggregate
principal  amount of first mortgage bonds (bearing a composite  annual  interest
rate of 8.7 percent)  through the issuance of $220 million  aggregate  principal
amount of senior  notes  bearing a composite  annual rate of 6.8  percent.  This
refinancing resulted in a savings of approximately  $941,000 and $4.6 million in
the current  periods,  which were partially  offset by increased  long-term debt
interest at Enogex.

     In addition,  in August and September  1995,  Enogex issued $120 million of
medium-term notes at a composite interest rate of 6.89 percent. These notes were
issued to replace $90  million of  short-term  borrowings  incurred by Enogex in
connection with refinancing  medium-term notes with an annualized composite rate
of 9.99 percent,  the redemption of a $6.9 million  long-term note payable which
carried  an  interest  rate of prime less  one-quarter  of one  percent  and the
redemption of $22 million of associated companies short-term borrowings.

EARNINGS

     Net income decreased $6.8 million or 7.0 percent in the three-month  period
and increased $5.7 million or 4.7 percent in the nine-month period. Enogex's net
income  increased  $896,000 or 31.5  percent and $3.4 million or 37.5 percent in
the current periods. Earnings per share decreased from $2.39 to $2.22 per common
share in the three-month  period. In the nine-month  period,  earnings per share
increased from $2.94 to $3.08 per common share.  These changes reflect the above
items and the seasonal nature of the Company's regulated electric business.


LIQUIDITY AND CAPITAL REQUIREMENTS


     The  Company  meets its cash  needs  through  internally  generated  funds,
permanent financing and short-term  borrowings.  Internally  generated funds and
short-term  borrowings  are  expected  to meet  virtually  all of the  Company's
capital requirements through the remainder of 1996.  Short-term  borrowings will
continue to be used to meet temporary cash requirements.

     The Company's  primary needs for capital are related to construction of new
facilities to meet anticipated demand for utility service,  to replace or expand
existing facilities in both its electric and non-utility businesses, and to some
extent, for satisfying maturing debt and sinking

                                       8 
<PAGE>

fund  obligations.  Construction  expenditures  of $106.9  million  for the nine
months ended September 30, 1996 were financed with internally generated funds.

     The Company's  capital  structure and cash flow remained strong  throughout
the current period. The Company's  combined cash and cash equivalents  decreased
approximately  $1.1 million during the nine months ended September 30, 1996. The
decrease reflects the Company's cash flow from operations net of short-term debt
reduction, redemption of preferred stock, construction expenditures and dividend
payments.

     In April 1996,  OG&E filed a  registration  statement for the sale of up to
$300 million of senior notes.  Assuming favorable market conditions,  OG&E plans
to issue all or part of the debt to refinance,  at lower interest rates,  one or
more series of outstanding first mortgage bonds.

     Like any business, the Company is subject to numerous  contingencies,  many
of which are beyond its control.  For  discussion of  significant  contingencies
that could  affect the  Company,  reference  is made to Part II, Item 1 - "Legal
Proceedings" of this Form 10-Q and to "Management's Discussion and Analysis" and
Notes  9 and  10 of  Notes  to  the  Consolidated  Financial  Statements  in the
Company's 1995 Form 10-K.


                           PART II. OTHER INFORMATION


Item 1  LEGAL PROCEEDINGS

     For a description of certain legal proceedings presently pending, reference
is made to (i) Item 3 of the Company's 1995 Form 10-K, (ii) Item 1 of Part II of
the Company's Quarterly Report on Form 10-Q for the quarter ended March 31, 1996
and (iii) Item I of Part II of the Company's  Quarterly  Report on Form 10-Q for
the quarter  ended June 30, 1996.  Except as set forth  below,  there are no new
significant  cases to report  against  Oklahoma Gas and Electric  Company or its
subsidiary,  Enogex  Inc.,  and there  have been no  significant  changes in the
previously reported proceedings.

     On May 2, 1996,  the Company  filed a Notice of Intent with the OCC seeking
to reduce rates and charges in the amount of $15.6 million per year based on the
single issue of labor savings after the VERP is fully amortized.  The OCC staff,
however,  determined a comprehensive  audit was desirable and did not accept the
Company's  single  issue of labor  savings.  The  Company  conducted  a study of
operations and as a result,  on June 17, 1996, filed an Application with the OCC
seeking to reduce its rates and charges for retail electric  service to Oklahoma
jurisdiction  customers  in the amount of $14.2  million per year.  The proposed
effective  date of the rate  reduction  is March 1,  1997.  See Part I, Item 2 -
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations" for a discussion of the VERP.

     As previously  reported,  on October 14, 1996, the staff of the OCC and the
Oklahoma  Attorney  General  recommended OG&E lower its annual revenues by $94.5
million and $79.8

                                       9 
<PAGE>

million,   respectively.  In  another  separate  recommendation,   the  Oklahoma
Industrial  Energy  Consumers   proposed  a  $107.8  million  annual  OG&E  rate
reduction.

     The OCC's recommended  annual rate reduction is based on a proposed rate of
return of 11.0 percent and the Oklahoma Attorney  General's  recommended  annual
rate  reduction  is based on an  assumed  rate of return of 12.75  percent.  The
dollar  amounts of each of these  recommended  annual rate  reductions  may vary
significantly  depending upon the rate of return that is used. At this time, the
Company is unable to predict  what the ultimate  authorized  rate of return will
be.

     On November 6, 1996,  OG&E filed a rebuttal to the proposed rate reductions
with the OCC. A settlement  conference is scheduled with OG&E management and all
other parties involved on November 20 and 21, 1996. The rate case hearing before
the OCC is scheduled for November 22 through  December 13, 1996. If a compromise
is not reached, it is expected that the OCC will deliberate on the proposed rate
reduction from December 16 through 20, 1996. While OG&E remains  optimistic that
a reasonable settlement will be reached, OG&E cannot predict the outcome of this
matter.

     The APSC has been  reviewing the amounts that OG&E pays Enogex and recovers
through  its fuel  adjustment  clause  for  transporting  natural  gas to OG&E's
gas-fired generating stations. On June 18, 1996, the APSC staff and OG&E filed a
Joint Stipulation recommending a settlement of certain issues. As a result, OG&E
has  refunded   approximately  $4.3  million  through  September  1996,  and  an
additional  $235,000  will be  refunded  by December  1996,  to retail  electric
customers in the Arkansas jurisdiction.  The $4.5 million refund was recorded as
a provision for a potential refund prior to August 1996.

     On September 18, 1996,  Trigen-Oklahoma City Energy Corporation  ("Trigen")
sued OG&E in the  United  States  District  Court for the  Western  District  of
Oklahoma,  Case No. CIV-96-1595-M.  Trigen's business includes the furnishing of
heating and cooling services for commercial and government buildings in Oklahoma
City.   Trigen   alleges,   among  other  things,   that  OG&E  has  engaged  in
monopolization  in  violation  of  Section 2 of the  Sherman  Act,  attempts  to
monopolize  in  violation  of the Sherman  Act,  acts in  restraint  of trade in
violation of Oklahoma  law,  discriminatory  sales in violation of Oklahoma law,
tortious   interference  with  contract,   and  tortious   interference  with  a
prospective economic advantage. Damages are sought against OG&E in the amount of
at least $7,000,000,  plus punitive damages and costs, treble damages,  costs of
litigation,  prejudgment and  post-judgment  interest and reasonable  attorney's
fees.  OG&E currently  believes that this lawsuit is without  merit,  intends to
vigorously  defend this  lawsuit  and has filed a  counterclaim  against  Trigen
seeking $5 million in actual damages,  plus fees and costs.  OG&E's counterclaim
asserts that Trigen  violated the Oklahoma  Deceptive  Trade Practices Act, made
false claims,  misrepresented  facts and published false  statements about OG&E.
Due to the early stages of this lawsuit, OG&E cannot predict its outcome at this
time.

     Reference is made to paragraph 3 of Item 3 of the Company's  1995 Form 10-K
regarding the Hardage  Criner site.  Remediation of this site has been completed
and the case is now considered  closed.  The unreimbursed costs incurred by OG&E
in connection  with the  remediation  of the site were not  material.  While the
parties involved in this matter (including

                                       10 
<PAGE>

OG&E)  have  agreed to pay the  ongoing  maintenance  costs of the site,  OG&E's
portion of these costs (approximately $1.4 million) is not significant.

     Reference is made to paragraph 5 of Item 3 of the Company's  1995 Form 10-K
regarding the Double Eagle Refinery Superfund Site. As previously reported, OG&E
elected  to  participate  in the de minimus  settlement,  which  limited  OG&E's
financial  obligation  to  less  than  $2,000.  One  of  the  other  potentially
responsible parties is currently contesting OG&E's participation as a de minimus
party.  Regardless of the outcome of this issue, OG&E believes that its ultimate
liability for this site will not be material primarily due to the limited volume
sent by OG&E to the site.

     As  reported  in Item 1 and Item 7 of the  Company's  1995 Form  10-K,  the
Federal  Energy  Regulatory  Commission  ("FERC")  issued a Notice  of  Proposed
Rulemaking  on  Open  Access  Nondiscriminatory   Transmission  Services  and  a
Supplemental Notice of Proposed Rulemaking on Stranded Investment (collectively,
the "Mega-NOPR"). On April 24, 1996, the FERC adopted final rules (Order 888 and
889) which are similar in many  respects to the  Mega-NOPR.  The final rules are
intended,  among other things, to create a vigorous wholesale electric market by
requiring  transmission  providers to  functionally  unbundle  transmission  for
distribution  and  generation  businesses  and to  offer  open  access  to their
transmission systems. The Company is still reviewing the provisions of the final
rules  and is  unable  at this time to  determine  its  effect on the  Company's
operations.

     In accordance with FERC's direction  regarding  competition and alternative
regulation of the electric energy utility market on the national scale,  the OCC
is  seeking  to  identify,   describe  and  create  a  process  to  implement  a
comprehensive and integrated  restructuring of the electric utility industry for
the State of  Oklahoma.  On June 6,  1996,  the OCC  issued a Notice of  Inquiry
proposing  questions  for  comment.  In response to the Notice of Inquiry,  OG&E
filed  comments with the OCC on September 9, 1996.  The comments  listed,  among
other things, that five critical issues must be addressed to ensure a successful
transition to a deregulated  environment.  These issues are: 1) retail  wheeling
should be implemented in Oklahoma at the same time it is implemented  and on the
same terms in all surrounding states, 2) stranded costs must be recovered,  3) a
level  playing  field  must be  established,  4) state  regulators  role must be
restructured  and 5) there must be no exceptions  to the new rules.  The Company
has  taken  steps  such as its  1994  restructuring  of its  operations  and its
anticipated  holding  company  reorganization,  and intends to take  appropriate
steps in the future, to remain a competitive supplier of electricity.


Item 5  OTHER INFORMATION


Sooner Generating Plant
- -----------------------

     As previously reported,  on July 31, 1996, a malfunction at generating unit
number one at Sooner  Generating  Plant  resulted in a fire causing  significant
damage. Generating unit number one was out of operation for approximately ninety
days and was brought  back on line at 50 percent  capacity on October 25,  1996.
The unit may reach 100 percent capacity by mid November if all necessary testing
and  preparations  are complete.  The Company has had adequate  capacity to meet
demand during this period. Estimates for total repairs are still being made. The

                                       11
<PAGE>


damage is  expected  to be covered by OG&E's  insurance  carrier  for amounts in
excess of the deductible provision. Management does not believe this damage will
have a material adverse effect on the Company's  consolidated financial position
or its results of operations.


Unaudited Pro Forma Financial Information
- -----------------------------------------

     The  following  unaudited  pro forma  financial  information  presents  the
historical consolidated balance sheet, statement of income and retained earnings
and ratio of  earnings  to fixed  charges  of OG&E  after  giving  effect to the
restructuring  discussed  in  Part  I,  Item 2 -  "Management's  Discussion  and
Analysis of Financial Condition and Results of Operations - Overview", including
the  transfer  of Enogex  Inc.  and its  subsidiaries  to OGE Energy  Corp.  The
unaudited pro forma  balance  sheet at September  30, 1996,  gives effect to the
restructuring  as if it had occurred at September  30, 1996.  The  unaudited pro
forma statements of income and retained  earnings for the period ended September
30,  1996,  gives  effect  to the  restructuring  as if it had  occurred  at the
beginning of the period presented.  The unaudited pro forma ratio of earnings to
fixed  charges for the twelve months ended  September 30, 1996,  gives effect to
the  restructuring  as if it  had  occurred  at  the  beginning  of  the  period
presented.

     The pro forma  financial  information has been prepared from, and should be
read in conjunction with, the historical  consolidated  financial statements and
related notes  thereto of OG&E in the Form 10-K for the year ended  December 31,
1995 (File No. 1-1097) which is incorporated herein by reference.  The following
information is not necessarily indicative of the financial position or operating
results that would have occurred had the  transaction  been  consummated  on the
date, or at the  beginning of the periods,  for which the  transaction  is being
given effect nor is it  necessarily  indicative of future  operating  results or
financial position.


                  UNAUDITED RATIO OF EARNINGS TO FIXED CHARGES

                                              Twelve Months
                                                  Ended
                                            September 30, 1996
                                            ------------------

           Unaudited Ratio of Earnings
                  to Fixed Charges                  3.76

           Unaudited Pro Forma Ratio of
                  Earnings to Fixed Charges         3.82

     For  purposes of this ratio,  "Earnings"  consist of the  aggregate  of net
income, taxes on income, investment tax credit (net) and "fixed charges." "Fixed
charges" consist of interest on long-term debt, related  amortization,  interest
on  short-term  borrowings  and a calculated  portion of rents  considered to be
interest.

     See Notes to Unaudited Pro Forma Financial  Statements for a description of
the  assumptions  used to prepare the  unaudited  pro forma ratio of earnings to
fixed charges.

                                       12
<PAGE>
<TABLE>
<CAPTION>


                                       OKLAHOMA GAS AND ELECTRIC COMPANY
                                       UNAUDITED PRO FORMA BALANCE SHEET
                                               SEPTEMBER 30, 1996

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

                                                              OG&E             PRO FORMA           PRO FORMA
                                                         (AS REPORTED)      ADJUSTMENTS (1)           OG&E
                                                         ---------------    ----------------    ----------------
                                                                        (dollars in thousands)
<S>                                                      <C>                <C>                 <C>    
ASSETS
PROPERTY, PLANT AND EQUIPMENT:
     In service....................................      $     3,971,220    $      (412,293)    $      3,558,927
     Construction work in progress.................               34,750             (9,792)              24,958
                                                         ---------------    ----------------    ----------------
          Total property, plant and equipment......            4,005,970           (422,085)           3,583,885
            Less accumulated depreciation..........            1,667,301           (119,186)           1,548,115
                                                         ---------------    ----------------    ----------------
          Net property, plant and equipment........            2,338,669           (302,899)           2,035,770
                                                         ---------------    ----------------    ----------------
OTHER PROPERTY AND INVESTMENTS, at cost............                9,002             (3,389)               5,613
                                                         ---------------    ----------------    ----------------
CURRENT ASSETS:
     Cash and cash equivalents.....................                4,295             (3,867)                 428
     Accounts receivable - customers, less reserve.              172,608            (17,601)             155,007
     Accrued unbilled revenues.....................               49,000                ---               49,000
     Accounts receivable - other...................               10,927             21,388               32,315
     Fuel inventories, at LIFO cost................               62,513             (1,391)              61,122
     Materials and supplies, at average cost.......               21,011             (3,732)              17,279
     Prepayments and other.........................                9,136               (326)               8,810
     Accumulated deferred tax assets...............                8,982                ---                8,982
                                                         ---------------    ----------------    ----------------
          Total current assets.....................              338,472             (5,529)             332,943
                                                         ---------------    ----------------    ----------------
DEFERRED CHARGES:
     Advance payments for gas......................                6,500                ---                6,500
     Income taxes recoverable - future rates.......               43,549                ---               43,549
     Other.........................................               66,456            (16,141)              50,315
                                                         ---------------    ----------------    ----------------
          Total deferred charges...................              116,505            (16,141)             100,364
                                                         ---------------    ----------------    ----------------
TOTAL ASSETS.......................................      $     2,802,648    $      (327,958)    $      2,474,690
                                                         ===============    ================    ================
CAPITALIZATION AND LIABILITIES
CAPITALIZATION:
     Common stock and retained earnings............      $       981,071    $      (120,408)    $        860,663
     Cumulative preferred stock....................               49,379                ---               49,379
     Long-term debt................................              829,176           (120,000)             709,176
                                                         ---------------    ----------------    ----------------
          Total capitalization.....................            1,859,626           (240,408)           1,619,218
                                                         ---------------    ----------------    ----------------
CURRENT LIABILITIES:
     Short-term debt...............................               57,300                ---               57,300
     Accounts payable..............................               46,152            (14,277)              31,875
     Dividends payable.............................               27,413                ---               27,413
     Customers' deposits...........................               23,037                ---               23,037
     Accrued taxes.................................               80,954             (2,270)              78,684
     Accrued interest..............................               17,531             (1,379)              16,152
     Long-term debt due within one year............               15,000                ---               15,000
     Accumulated provision for rate refunds........                  235                ---                  235
     Other.........................................               31,008             (2,817)              28,191
                                                         ---------------    ----------------    ----------------
          Total current liabilities................              298,630            (20,743)             277,887
                                                         ---------------    ----------------    ----------------
DEFERRED CREDITS AND OTHER LIABILITIES:
     Accrued pension and benefit obligation........               71,671             (3,776)              67,895
     Accumulated deferred income taxes.............              480,248            (58,676)             421,572
     Accumulated deferred investment tax credits...               79,315                ---               79,315
     Other.........................................               13,158             (4,355)               8,803
                                                         ---------------    ----------------    ----------------
          Total deferred credits and other                       644,392            (66,807)             577,585
            liabilities............................
                                                         ---------------    ----------------    ----------------
TOTAL CAPITALIZATION AND LIABILITIES...............      $     2,802,648    $      (327,958)    $      2,474,690
                                                         ===============    ================    ================
<FN>
See accompanying notes to unaudited pro forma financial statements.
</FN>
</TABLE>
                                                         13


<PAGE>
<TABLE>
<CAPTION>


                                      OKLAHOMA GAS AND ELECTRIC COMPANY
                       UNAUDITED PRO FORMA STATEMENTS OF INCOME AND RETAINED EARNINGS
                                    NINE MONTHS ENDED SEPTEMBER 30, 1996

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

                                                          OG&E            PRO FORMA           PRO FORMA
                                                      (AS REPORTED)     ADJUSTMENTS(2)           OG&E
                                                    ----------------   ----------------    ----------------
                                                             (thousands except per share data)
<S>                                                 <C>                <C>                 <C>    
OPERATING REVENUES:
     Electric utility.........................      $       948,667    $           ---     $       948,667
     Non-utility subsidiary...................              127,253           (127,253)                ---
                                                    ----------------   ----------------    ----------------
       Total operating revenues...............            1,075,920           (127,253)            948,667

OPERATING EXPENSES:
     Fuel ....................................              216,189             33,335             249,524
     Purchased power..........................              166,132                ---             166,132
     Gas purchased for resale.................               80,396            (80,396)                ---
     Other operation..........................              179,841            (32,043)            147,798
     Maintenance..............................               42,725             (2,411)             40,314
     Depreciation and amortization............              101,581            (17,706)             83,875
     Current income taxes.....................               83,252             (5,254)             77,998
     Deferred income taxes, net...............               (4,145)            (1,064)             (5,209)
     Deferred investment tax credits, net.....               (3,861)               ---              (3,861)
     Taxes other than income..................               35,818             (3,069)             32,749
                                                    ----------------   ----------------    ----------------
       Total operating expenses...............              897,928           (108,608)            789,320
                                                    ----------------   ----------------    ----------------
OPERATING INCOME..............................              177,992            (18,645)            159,347
                                                    ----------------   ----------------    ----------------
OTHER INCOME AND DEDUCTIONS:
     Interest income..........................                1,684               (480)              1,204
     Other....................................               (1,914)              (709)             (2,623)
                                                    ----------------   ----------------    ----------------
       Net other income and deductions........                 (230)            (1,189)             (1,419)
                                                    ----------------   ----------------    ----------------
INTEREST CHARGES:
     Interest on long-term debt...............               46,776             (6,204)             40,572
     Allowance for borrowed funds used
       during construction....................                 (606)               ---                (606)
     Other....................................                5,561             (1,067)              4,494
                                                    ----------------   ----------------    ----------------
       Total interest charges, net............               51,731             (7,271)             44,460
                                                    ----------------   ----------------    ----------------
NET INCOME....................................              126,031            (12,563)            113,468
PREFERRED DIVIDEND REQUIREMENTS...............                1,730                ---               1,730
                                                    ----------------   ----------------    ----------------
EARNINGS AVAILABLE FOR COMMON.................      $       124,301    $       (12,563)    $       111,738
                                                    ================   ================    ================
AVERAGE COMMON SHARES
    OUTSTANDING...............................               40,367                ---              40,367
EARNINGS PER AVERAGE COMMON SHARE.............      $          3.08    $         (0.31)    $          2.77


STATEMENT OF RETAINED EARNINGS
                                                         OG&E             PRO FORMA           PRO FORMA
                                                     (AS REPORTED)       ADJUSTMENTS            OG&E
                                                    ----------------   ----------------    ----------------
BALANCE AT BEGINNING OF PERIOD................      $       425,545    $      (120,243)    $       305,302
ADD-net income................................              126,031            (12,563)            113,468
                                                    ----------------   ----------------    ----------------
    Total.....................................              551,576           (132,806)            418,770

DEDUCT:
  Cash dividends declared on preferred stock..                1,730                ---               1,730
  Cash dividends declared on common stock.....               80,528            (12,398)             68,130
                                                    ----------------   ----------------    ----------------
    Total.....................................               82,258            (12,398)             69,860
                                                    ----------------   ----------------    ----------------
BALANCE AT END OF PERIOD......................      $       469,318    $      (120,408)    $       348,910
                                                    ================   ================    ================
<FN>
See accompanying notes to unaudited pro forma financial statements.
</FN>
</TABLE>
                                                        14   
<PAGE>


                NOTES TO UNAUDITED PRO FORMA FINANCIAL STATEMENTS

1.   Subsidiary assets, liabilities,  equity and results of operations have been
     eliminated from  consolidated  Oklahoma Gas and Electric Company amounts to
     reflect  the  transfer  of  ownership  and  control  of  the   consolidated
     subsidiary from Oklahoma Gas and Electric Company to OGE Energy Corp.

2.   After the  transaction,  Oklahoma Gas and Electric  Company will not retain
     ownership of the subsidiary  currently  being  consolidated.  Consequently,
     intercompany transactions between Oklahoma Gas and Electric Company and its
     current  consolidated  subsidiary have not been eliminated in the pro forma
     financial statements.

     The most significant  intercompany  transactions are transmission  fees and
     related  charges to Oklahoma  Gas and Electric  Company  from  Enogex,  its
     subsidiary  whose core business has been to deliver natural gas to Oklahoma
     Gas and Electric  Company  power  plants.  The amount of these  charges was
     $33.3 million for the nine months ended September 30, 1996.

Item 6  EXHIBITS AND REPORTS ON FORM 8-K

         (a)      Exhibits
                      
                    12.01 - Computation of Unaudited Ratio of Earnings
                             to Fixed Charges.

                    27.01 - Financial Data Schedule.
      
         (b)      Reports on Form 8-K
      
                    A Form 8-K Current  Report  under Item 5, dated  October 16,
                    1996   reported  the  staff  of  the  Oklahoma   Corporation
                    Commission  recommended  that OG&E lower its annual revenues
                    by $94.5  million  and that the  Oklahoma  Attorney  General
                    proposed a $79.8 million annual OG&E rate reduction.

                                       15
<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.


                                 OKLAHOMA GAS AND ELECTRIC COMPANY
                                          (Registrant)



                                  By    /s/ Donald R. Rowlett
                                    ---------------------------------
                                            Donald R. Rowlett
                                    Controller Corporate Accounting

                                  (On behalf of the registrant and in
                                his capacity as Chief Accounting Officer)


November 13, 1996



                                       16
<PAGE>
<TABLE>
<CAPTION>

                         EXHIBIT INDEX

EXHIBIT NO.               DESCRIPTION
- -----------               -----------
<S>                 <C> 

12.01               Computation of Unaudited Ratio of Earnings
                      to Fixed Charges.

27.01               Financial Data Schedule.

</TABLE>



<PAGE>
<TABLE>
<CAPTION>
                                                                                          Exhibit 12.01

                                         OKLAHOMA GAS AND ELECTRIC COMPANY
                                                    S E C METHOD
                                   UNAUDITED RATIO OF EARNINGS TO FIXED CHARGES




                                                                              12 Months Ended
                                                                            September 30, 1996
                                                                            ------------------
                                                                          (dollars in thousands)

                                                                     Pro Forma              OG&E
                                                                       OG&E              As Reported
                                                                ------------------   -----------------

<S>                                                                  <C>                  <C>    

Earnings:

Net Income......................................................     $114,784             $130,921

Plus Income Taxes:
 Federal Income Taxes...........................................       61,374               67,787
 State Income Taxes.............................................       10,566               12,794
 Federal Deferred Income Taxes..................................         (136)                (796)
 State Deferred Income Taxes....................................          301                 (823)
 Investment Tax Credit..........................................       (5,150)              (5,150)
 Taxes (below the line).........................................          182                  182
Plus Fixed Charges..............................................       64,593               74,330

      Total Earnings............................................      246,514              279,245

Fixed Charges:

 Long-term Debt Interest........................................       53,953               62,225         
 Amortization of Discount and Expense...........................        5,466                5,466
 Amortization of Premium........................................          (32)                 (32)
 Other Interest Expense.........................................        4,741                6,206
 Calculated Interest on Leased Property.........................          465                  465

      Total Fixed Charges.......................................       64,593               74,330

        Ratio of Earnings to Fixed Charges......................         3.82                 3.76

                                                  
</TABLE>

<TABLE> <S> <C>


<PAGE>
<ARTICLE> UT
<LEGEND>
This schedule contains summary financial information extracted from the Oklahoma
Gas and Electric Company Consolidated Statements of Income, Balance Sheets, and
Statements of Cash Flows as reported on Form 10-Q as of September 30, 1996 and
is qualified in its entirety by reference to such Form 10-Q.
</LEGEND>
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                          SEP-30-1996
<PERIOD-END>                               SEP-30-1996
<BOOK-VALUE>                                  PER-BOOK
<TOTAL-NET-UTILITY-PLANT>                    2,338,669
<OTHER-PROPERTY-AND-INVEST>                      9,002
<TOTAL-CURRENT-ASSETS>                         338,472
<TOTAL-DEFERRED-CHARGES>                       116,505
<OTHER-ASSETS>                                       0
<TOTAL-ASSETS>                               2,802,648
<COMMON>                                       116,177
<CAPITAL-SURPLUS-PAID-IN>                      395,576
<RETAINED-EARNINGS>                            469,318
<TOTAL-COMMON-STOCKHOLDERS-EQ>                 981,071
                                0
                                     49,379
<LONG-TERM-DEBT-NET>                           829,176
<SHORT-TERM-NOTES>                                   0
<LONG-TERM-NOTES-PAYABLE>                            0
<COMMERCIAL-PAPER-OBLIGATIONS>                  57,300
<LONG-TERM-DEBT-CURRENT-PORT>                   15,000
                            0
<CAPITAL-LEASE-OBLIGATIONS>                      7,568
<LEASES-CURRENT>                                 2,751
<OTHER-ITEMS-CAPITAL-AND-LIAB>                 860,403
<TOT-CAPITALIZATION-AND-LIAB>                2,802,648
<GROSS-OPERATING-REVENUE>                    1,075,920
<INCOME-TAX-EXPENSE>                            75,246
<OTHER-OPERATING-EXPENSES>                     822,682
<TOTAL-OPERATING-EXPENSES>                     897,928
<OPERATING-INCOME-LOSS>                        177,992
<OTHER-INCOME-NET>                               (230)
<INCOME-BEFORE-INTEREST-EXPEN>                 177,762
<TOTAL-INTEREST-EXPENSE>                        51,731
<NET-INCOME>                                   126,031
                      1,730
<EARNINGS-AVAILABLE-FOR-COMM>                  124,301
<COMMON-STOCK-DIVIDENDS>                        80,528
<TOTAL-INTEREST-ON-BONDS>                       46,776
<CASH-FLOW-OPERATIONS>                         198,936
<EPS-PRIMARY>                                     3.08
<EPS-DILUTED>                                     3.08
        

</TABLE>


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