PENNSYLVANIA GAS & WATER CO
10-Q, 1994-05-10
ELECTRIC & OTHER SERVICES COMBINED
Previous: OSULLIVAN CORP, 10-Q, 1994-05-10
Next: PERINI CORP, 10-Q, 1994-05-10




                    PENNSYLVANIA GAS AND WATER COMPANY

                             TABLE OF CONTENTS


                                                                         PAGE

PART I.  FINANCIAL INFORMATION

  Item 1.  Financial Statements

            Statements of Income for the three 
              months ended March 31, 1993 and 1994. . . . . . . . . . .    2

            Balance Sheets as of December 31, 1993,
              and March 31, 1994. . . . . . . . . . . . . . . . . . . .    3

            Statements of Cash Flows for the three
              months ended March 31, 1993 and 1994. . . . . . . . . . .    5

            Notes to Financial Statements . . . . . . . . . . . . . . .    6

  Item 2.  Management's Discussion and Analysis of Financial
             Condition and Results of Operations. . . . . . . . . . . .   12


PART II. OTHER INFORMATION

  Item 6.  Exhibits and Reports on Form 8-K . . . . . . . . . . . . . .   24






























                                    -1-
<PAGE>

                        PART I.  FINANCIAL INFORMATION

                      PENNSYLVANIA GAS AND WATER COMPANY

                             STATEMENTS OF INCOME

[CAPTION]
                                                            Three Months Ended
                                                                 March 31,     
                                                             1993       1994   
                                                          (Thousands of Dollars)
[S]                                                        [C]        [C]
OPERATING REVENUES:
  Gas                                                      $  66,931  $  80,233
  Water                                                       11,387     16,052
      Total operating revenues                                78,318     96,285

OPERATING EXPENSES:
  Cost of gas                                                 39,667     50,460
  Other operation expenses                                     9,783     10,739
  Maintenance                                                  2,029      2,521
  Depreciation                                                 3,084      3,652
  Deferred treatment plant costs, net                           (131)       146
  Income taxes                                                 5,211      7,453
  Other taxes                                                  5,360      5,422
      Total operating expenses                                65,003     80,393

OPERATING INCOME                                              13,315     15,892

OTHER INCOME (DEDUCTIONS), NET (Note 4)                         (232)       129

INCOME BEFORE INTEREST CHARGES                                13,083     16,021

INTEREST CHARGES:
  Interest on long-term debt                                   5,086      5,158
  Other interest                                                 692        514
  Allowance for borrowed funds used
    during construction                                         (910)       (71)
  Deferred treatment plant carrying
    charges                                                     (234)         -
      Total interest charges                                   4,634      5,601
 
NET INCOME                                                     8,449     10,420

DIVIDENDS ON PREFERRED STOCK                                   1,622      1,383

EARNINGS APPLICABLE TO
  COMMON STOCK                                             $   6,827  $   9,037

COMMON STOCK:
  Weighted average number of
    shares outstanding                                     4,019,418  4,869,450
  Earnings per share                                       $    1.70  $    1.86
  Cash dividends per share                                 $     .71  $     .35









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

                                    -2-
<PAGE>

                      PENNSYLVANIA GAS AND WATER COMPANY

                                BALANCE SHEETS

[CAPTION]
                                                   December 31,    March 31,
                                                       1993          1994   
                                                      (Thousands of Dollars)
[S]                                                [C]           [C]
ASSETS

UTILITY PLANT:
  Gas plant, at original cost less
    acquisition adjustments of $386,000            $    245,969  $     247,642
  Water plant, at original cost plus
    acquisition adjustments of $14,577,000 and
    $14,568,000, respectively                           360,996        363,236
  Common plant, at original cost                         26,212         26,845 
                                                        633,177        637,723
  Accumulated depreciation                              (86,287)       (89,901)
                                                        546,890        547,822

OTHER PROPERTY AND INVESTMENTS:
  Restricted funds held by trustee                       12,853         11,376
  Other                                                   3,291          3,431
                                                         16,144         14,807

CURRENT ASSETS:
  Cash and cash equivalents                               2,714          1,918
  Accounts receivable -
    Customers                                            20,533         32,939
    Others                                                1,258          1,268
    Reserve for uncollectible accounts                   (1,223)        (1,717)
  Accrued utility revenues                               16,123         12,344
  Materials and supplies, at average cost                 3,549          3,602
  Gas held by suppliers, at average cost                 26,650          2,901
  Deferred cost of gas and supplier refunds, net         12,752         10,430
  Prepaid expenses and other                              2,026          4,696
                                                         84,382         68,381

DEFERRED CHARGES:
  Deferred taxes collectible                             51,382         52,217
  Natural gas transition costs collectible                    -          8,990
  Unamortized debt expense                                5,745          5,615
  Deferred treatment plant costs
    and carrying charges                                 10,129          9,984
  Deferred water utility billings                         3,885          5,387
  Other                                                   7,751          7,813
                                                         78,892         90,006




TOTAL ASSETS                                       $    726,308  $     721,016


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


                                    -3-
<PAGE>

                      PENNSYLVANIA GAS AND WATER COMPANY

                                BALANCE SHEETS

[CAPTION]
                                                   December 31,     March 31,
                                                       1993           1994  
                                                      (Thousands of Dollars)
[S]                                                [C]            [C]
CAPITALIZATION AND LIABILITIES

CAPITALIZATION:
  Common shareholder's investment                  $    188,011   $     195,465
  Preferred stock -
    Not subject to mandatory redemption, net             33,615          33,615
    Subject to mandatory redemption                      31,840          16,840
  Long-term debt                                        266,259         254,132
                                                        519,725         500,052

CURRENT LIABILITIES:
  Current portion of long-term debt and
    preferred stock subject to mandatory
    redemption                                           38,664          45,789
  Notes payable -
    Bank                                                  2,000               -
    Parent                                                3,680           1,840
  Accounts payable -
    Suppliers                                            22,401          13,514
    Affiliates, net                                       1,888           1,923
  Accrued general business and realty taxes               3,574           3,468
  Accrued income taxes                                    4,984          10,210
  Accrued interest                                        4,042           5,288
  Accrued natural gas transition costs                        -           3,721
  Other                                                   2,440           2,940
                                                         83,673          88,693

DEFERRED CREDITS:
  Deferred income taxes                                  87,005          89,143
  Accrued natural gas transition costs                        -           7,117
  Unamortized investment tax credits                      9,183           9,118
  Advances for construction                              10,985          11,011
  Contributions in aid of construction                    9,810           9,811
  Operating reserves                                      1,863           1,874
  Other                                                   4,064           4,197
                                                        122,910         132,271



COMMITMENTS AND CONTINGENCIES (Note 5)




TOTAL CAPITALIZATION AND LIABILITIES               $    726,308   $     721,016


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


                                    -4-
<PAGE>

                      PENNSYLVANIA GAS AND WATER COMPANY

                           STATEMENTS OF CASH FLOWS
[CAPTION]
                                                         Three Months Ended    
                                                              March 31,        
                                                          1993*         1994   
                                                        (Thousands of Dollars)
[S]                                                     [C]           [C]
CASH FLOW FROM OPERATING ACTIVITIES:
  Net income                                            $  8,449      $ 10,420
  Gain on sale of other property                               -          (291)
  Effects of noncash charges (credits) to income -
    Depreciation                                           3,089         3,658
    Deferred income taxes, net                              (263)        1,303
    Provisions for self insurance                            335           405
    Deferred treatment plant costs and carrying
      charges, net                                          (365)          146
    Allowance for equity funds used during construction        -           (15)
    Deferred water utility billings                          (32)       (1,610)
    Other, net                                               414         1,033
  Changes in working capital, exclusive of cash
   and current portion of long-term debt -
    Receivables and accrued utility revenues              (2,855)       (8,014)
    Gas held by suppliers                                 19,876        23,749
    Accounts payable                                      (5,135)       (7,297)
    Deferred cost of gas and supplier refunds, net        (3,760)        4,170
    Other current assets and liabilities, net              3,921         4,143
  Other operating items, net                                (637)         (994)
      Net cash provided by operating activities           23,037        30,806

CASH FLOW FROM INVESTING ACTIVITIES:
  Additions to utility plant (net of allowance for
    equity funds used during construction)               (11,279)       (4,978)
  Other, net                                                 635           326
      Net cash used for investing activities             (10,644)       (4,652)

CASH FLOW FROM FINANCING ACTIVITIES:
  Issuance of common stock                                   109           121
  Dividends on common and preferred stock                 (4,475)       (3,087)
  Issuance of long-term debt                               1,232             -
  Repayment of long-term debt                             (1,902)       (8,002)
  Repayment of note payable to parent                          -        (1,840)
  Utilization of restricted funds held by trustee          2,611         1,577
  Net decrease in bank borrowings                         (9,308)      (15,555)
  Other, net                                                (343)         (164)
      Net cash used for by financing activities          (12,076)      (26,950)

NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS         317          (796)
CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR               570         2,714
CASH AND CASH EQUIVALENTS AT END OF PERIOD              $    887      $  1,918

SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
  Cash paid during the period for:
    Interest (net of amount capitalized)                $  4,061      $  4,094 
    Income taxes                                        $    145      $    500 

*Reclassified to conform with 1994 financial statement presentation.

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

                                    -5-
<PAGE>

                      PENNSYLVANIA GAS AND WATER COMPANY

                         NOTES TO FINANCIAL STATEMENTS




(1)  GENERAL

    The interim  financial  statements  included  herein  have  been prepared by
Pennsylvania Gas and  Water  Company  ("PG&W"),  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, although PG&W
believes that the disclosures are adequate to make the information presented not
misleading.

    The results for the interim periods are  not indicative of the results to be
expected for the year, primarily  due  to  the  effect of seasonal variations in
weather.  However, in the opinion  of management, all adjustments, consisting of
only normal recurring accruals, necessary to  present fairly the results for the
interim periods  have  been  reflected  in  the  financial  statements.    It is
suggested that  these  financial  statements  be  read  in  conjunction with the
financial statements and  the  notes  thereto  included  in PG&W's latest annual
report on Form 10-K.

(2)  RATE MATTERS

Gas Utility Operations

    Annual Gas Cost Adjustment.  Pursuant  to the provisions of the Pennsylvania
Public Utility Code, which require  that  the tariffs of larger gas distribution
companies, such as PG&W, be adjusted  on  an  annual basis to reflect changes in
their purchased  gas  costs,  the  Pennsylvania  Public  Utility Commission (the
"PPUC") ordered PG&W to make the  following  changes during 1992 and 1993 to the
gas costs contained in its gas tariff rates:
[CAPTION]
                                   Change in               Calculated
          Effective               Rate per MCF         Increase (Decrease)
             Date                From     To            in Annual Revenue 
       [S]                       [C]     [C]               [C]  
       December 1, 1992          $2.46   $2.79             $ 9,500,000
       December 1, 1993           2.79    3.74              28,800,000

    Such changes in gas rates on  account  of purchased gas costs have no effect
on PG&W's earnings since  the  change  in  revenue  is offset by a corresponding
change in the cost of gas.

    Recovery of Take-or-Pay Costs.  On April 27, 1990, PG&W filed an application
with  the  PPUC  seeking  approval  to  recover  90%  of  its  total take-or-pay
liabilities,  and  $250,000  of  related  carrying  costs,  through  billings to
customers generally over a four-year  period  beginning  June 1, 1990.  The PPUC
approved this application effective June 1, 1990.   As of March 31, 1994, PG&W's
estimated liability  for  take-or-pay  costs  totaled  $18.1  million,  of which
approximately $17.7 million had  been  billed  to  PG&W  as  of such date by its
pipelines.  As of March 31,  1994,  PG&W had absorbed approximately $1.8 million
of its take-or-pay  liabilities  and  had  billed  $16.3  million of such costs,

                                    -6-
<PAGE>

including  related  carrying  charges,   to   its  customers,  resulting  in  an
approximate $190,000 balance to  be  applied  against  the $498,000 of estimated
future billings to PG&W by its pipelines for take-or-pay liabilities.

    Recovery of FERC Order 636 Transition Costs.   On October 15, 1993, the PPUC
adopted an annual purchased gas  cost  ("PGC") order (the "PGC Order") regarding
recovery of Federal Energy  Regulatory  Commission ("FERC") Order 636 transition
costs.  The PGC Order states the  PPUC believes that the recovery of Account 191
and New Facility Costs  are  subject  to  recovery  through  the annual PGC rate
filing made with the  PPUC  by  PG&W  and  other  similar local gas distribution
companies.  The PGC Order also  indicates  that while Gas Supply Realignment and
Stranded Costs are not natural  gas  costs  eligible  for recovery under the PGC
rate filing  mechanism,  such  costs  are  subject  to  full  recovery  by local
distribution companies through the  filing  of  a  tariff pursuant to either the
existing surcharge or base rate provisions  of  the Code.  The PGC Order further
states that all such filings will be  evaluated  on a case-by-case basis.  As of
February 1, 1994, PG&W began  to  recover  the  Account 191 Costs that are being
billed to PG&W by its interstate pipelines  through an increase in its PGC rate.
It is currently estimated that these costs,  which will be billed to PG&W over a
nineteen-month period extending  through  March  31,  1995,  will aggregate $1.1
million, of which  $526,000  had  been  billed  to  PG&W  as  of March 31, 1994.
Additionally, on January 14, 1994, PG&W  filed tariffs pursuant to the surcharge
provisions of the Code seeking the  full  recovery of Gas Supply Realignment and
Stranded Costs that it estimates it  will be billed by its interstate pipelines.
On February 24, 1994,  the  PPUC  suspended  the effectiveness of these proposed
tariffs for six months (i.e., until  August  28,  1994) in order to institute an
investigation  into  the  reasonableness  of  such  tariffs.    It  is currently
estimated that $12.0 million of  the  Gas  Supply Realignment and Stranded Costs
will be billed to PG&W, generally  over a four-year period extending through the
fourth quarter of 1997, of  which  $1.4  million  had  been billed to PG&W as of
March 31, 1994.  Although it cannot  be  certain, based on the provisions of the
PGC Order, PG&W believes it will be  allowed the full recovery of all transition
costs it estimates will ultimately be  billed  to it pursuant to FERC Order 636.
PG&W has recorded a liability for the $10.8 million of such estimated transition
costs that remain to be billed as  of  March  31, 1994, and both a current asset
and a deferred asset  representing  the  probable  future  rate recovery of such
liability.

Water Utility Operations

    Scranton Area Water Rate Increase.    On  September  25, 1992, PG&W filed an
application with the PPUC  seeking  a  water  rate increase, designed to produce
$9.9 million in additional annual revenue.   This rate increase request involved
the approximately 56,000 customers in  PG&W's  Scranton  Water Rate Area at such
date.  By Order  entered  June  23,  1993,  the  PPUC rejected the proposed rate
increase in its  entirety  "due  to  inadequate  service" (i.e., water quality).
However, by the same Order,  the  PPUC  granted  PG&W  the alternative of a rate
increase designed to  produce  an  additional  $5.0  million  in annual revenue,
provided that PG&W dedicate the  entire  increase to augment the improvements to
its water distribution  system  until  "...the  demonstration  by [PG&W] to [the
PPUC] that it is providing  adequate  service."   PG&W accepted this alternative
and placed such $5.0 million rate increase into effect as of June 23, 1993.

    On August 19,  1993,  the  PPUC  approved  a  settlement agreement resolving
certain disputed issues relating to its  June  23, 1993, Order.  This settlement
agreement provided, among other things, for  (i) modification by the PPUC of its
June 23, 1993, Order  to  reduce  the  amount  of  the  revenue increase that it
ordered be dedicated to distribution  system  improvements by the related income

                                    -7-
<PAGE>

taxes and other expenses and the  $319,000 additional expense for retiree health
care and life insurance  benefits  that  the  PPUC  allowed PG&W in its revenues
(which resulted in  the  requirement  for  an  additional annual expenditure for
distribution system improvements by PG&W of $2.5 million), (ii) the agreement by
PG&W to spend a total of $4.9  million annually (an additional $2.5 million over
its actual average  annual  expenditure  of  $2.4  million during the three-year
period ended June 30, 1993) for distribution system improvements in the Scranton
Water Rate Area until  the  PPUC  is  satisfied  that PG&W is providing adequate
service, (iii) the modification  by  the  PPUC  of  its  June 23, 1993, Order to
restore the Hollister Reservoir to PG&W's  rate base, and (iv) the withdrawal by
PG&W and the Office of  Consumer  Advocate  of their appeals to the Commonwealth
Court of Pennsylvania regarding the PPUC's June 23, 1993, Order.

    Spring Brook Water Rate Increases.  Crystal  Lake Service Area.  On June 30,
1992, PG&W filed an application  with  the  PPUC  seeking a water rate increase,
designed to produce $4.4 million  in  additional annual revenue, to be effective
August 29, 1992.  This  rate  increase  request involved the approximately 5,000
customers in the Spring Brook Water  Rate Area served exclusively by the Crystal
Lake Water Treatment Plant, which became  fully operational in August, 1992.  On
December 15, 1992,  PG&W  and  certain  parties  filing  objections  to the rate
increase request reached a  settlement  providing  for  an approximate 130% rate
increase designed to produce  $2.0  million  of  additional annual revenue to be
phased-in over a two-year period under  the  terms of a qualified phase-in plan,
pursuant to Financial Accounting Standards  Board ("FASB") Statement 92 entitled
"Regulated Enterprises-Accounting for Phase-in  Plans."   The settlement further
provided that $1.1 million of the increased revenue (an approximate 72% increase
in rates) was to be  realized  through  an  immediate rate increase and that the
remaining $900,000 in increased  revenue  (an  additional 58% increase in rates)
was to be realized through another  rate  increase  one year later (i.e., at the
beginning of year two of  the  phase-in  period).  The settlement also specified
that the $900,000 in revenue that would be deferred during the first year of the
phase-in period, as well as an  approximate $243,000 in carrying charges, was to
be collected from customers in the  form  of  a surcharge in years three through
five of the phase-in  period.    By  Order  adopted  February 25, 1993, the PPUC
approved the  settlement  effective  March  9,  1993.    In  accordance with the
provisions of  FASB  Statement  92,  PG&W  commenced  recording  the entire $2.0
million increase in annual  revenue  allowed  by  the PPUC as additional revenue
beginning March 9, 1993.  However, pursuant to the terms of the settlement, PG&W
deferred the billing of approximately $900,000 of the increased revenue recorded
during the first year of the  phase-in  period  (i.e., the period March 9, 1993,
through March 8, 1994).  Effective  March  9,  1995, PG&W will begin to bill the
approximate $900,000 that had been  so  deferred  by means of the surcharge that
will be in effect in years three through five of the phase-in period.

    Ceasetown and Watres  Service  Areas.    On  April  29,  1993, PG&W filed an
application with the PPUC  seeking  a  water  rate increase, designed to produce
$19.5 million in additional annual revenue.  This rate increase request involved
approximately  59,300  customers  in  PG&W's   Spring  Brook  Water  Rate  Area,
principally those customers (i)  served  by  the Ceasetown Water Treatment Plant
which was placed in service on March  31,  1993, (ii) served by the Watres Water
Treatment Plant which was placed in  service on September 30, 1993, (iii) served
jointly by the Ceasetown and  Watres  Water  Treatment  Plants, and (iv) who are
served exclusively by the Nesbitt Water Treatment Plant.  On September 23, 1993,
PG&W and certain parties filing objections  to the rate increase request reached
a settlement providing for an overall 119% rate increase involving approximately
44,900 customers, principally those served  either exclusively or jointly by the
Ceasetown and Watres Water Treatment  Plants,  designed to produce $11.9 million


                                    -8-
<PAGE>

of additional annual revenue to  be  phased-in  over a two-year period under the
terms of a qualified phase-in plan,  pursuant  to  FASB Statement 92.  Under the
terms of  the  settlement,  except  for  approximately  200  customers  who were
previously served jointly by  the  Hillside  and Nesbitt Water Treatment Plants,
none of the approximately  14,600  customers  served  exclusively by the Nesbitt
Water Treatment  Plant  would  receive  an  increase.    The  settlement further
provided that $6.4 million of the increased revenue (an approximate 65% increase
in rates) was to be  realized  through  an  immediate rate increase and that the
remaining $5.5 million of the  increased  revenue (an additional 54% increase in
rates) was to be realized through a  further rate increase one year later (i.e.,
at the beginning of  year  two  of  the  phase-in  period).  The settlement also
specified that the $5.5 million in revenue  to be deferred during the first year
of the phase-in  period,  as  well  as  an  approximate  $1.3 million in related
carrying charges, is to be collected  from  customers in the form of a surcharge
in years three through five of  the  phase-in period.  By Order adopted December
15, 1993, the PPUC  approved  the  settlement  effective  December 16, 1993.  In
accordance with the provisions  of  FASB  Statement 92, PG&W commenced recording
the entire $11.9 million  increase  in  annual  revenue  allowed  by the PPUC as
additional revenue beginning December 16,  1993, along with the related carrying
charges on revenue deferred in accordance with the phase-in plan.

    Deferred Treatment Plant Costs and  Carrying  Charges.  Pursuant to an Order
of the PPUC entered  September  5,  1990,  PG&W deferred all operating expenses,
including depreciation and property taxes,  and the carrying charges (equivalent
to the allowance for funds  used  during construction ("AFUDC")) relative to the
four new Scranton Area water  treatment  plants  and related facilities from the
dates of commercial operation of the  plants until March 23, 1991, the effective
date of the Scranton Area water rate  increase approved by the PPUC on March 22,
1991.  By its Order entered June  23,  1993, relative to the Scranton Water Rate
Area, the PPUC granted PG&W's request  to  recover  the $5.1 million of costs so
deferred relative  to  the  Scranton  Area  water  treatment  plants and related
facilities over a ten-year period beginning June 23, 1993.

    Similarly, as permitted by an Order  of the PPUC entered September 24, 1992,
PG&W has deferred all  operating  expenses,  including depreciation and property
taxes, and the carrying  charges  relative  to  the Crystal Lake Water Treatment
Plant and  related  facilities  from  August  3,  1992  (the  date of commercial
operation of that plant), until March  9,  1993, the effective date of the water
rate increase approved by the PPUC on February 25, 1993, for customers in PG&W's
Spring Brook Water  Rate  Area  served  exclusively  by  the  Crystal Lake Water
Treatment Plant.  Additionally, in accordance  with an Order of the PPUC entered
July 28, 1993, PG&W deferred all  expenses  and the carrying charges relative to
the Ceasetown and Watres  Water  Treatment  Plants  and related facilities until
December 16, 1993, the effective date  of  the water rate increase for customers
served by the Ceasetown and Watres  Water  Treatment Plants approved by the PPUC
on December 15, 1993.

    As of March 31,  1994,  a  total  of  $4.6  million  of costs, consisting of
$424,000 of operating expenses and $745,000  of carrying charges relative to the
Crystal Lake Water Treatment Plant  and  related facilities, and $1.7 million of
operating  expenses  and  $1.7  million  of  carrying  charges  relative  to the
Ceasetown and Watres Water Treatment Plants  and related facilities, had been so
deferred pursuant to the respective PPUC  Orders permitting the deferral of such
costs.

    As contemplated by the PPUC's  Orders  of  September  24, 1992, and July 28,
1993, PG&W will  seek  recovery  of  the  costs  relative  to  the Crystal Lake,
Ceasetown and Watres Water Treatment Plants  that have been deferred pursuant to

                                    -9-
<PAGE>

such Orders in its next rate increase request relative to the Spring Brook Water
Rate Area.  Although it cannot  be  certain,  PG&W believes that the recovery of
such costs will be allowed by the PPUC in future rate increases, particularly in
view of the PPUC's  action  allowing  the  recovery  of  the costs deferred with
respect to the Scranton Area water treatment plants and related facilities.

(3)  ACCOUNTING CHANGES

Postemployment Benefits

    In  December,  1992,   FASB   Statement   112,  "Employers'  Accounting  for
Postemployment Benefits," was issued.   The provisions of this statement require
the recording of a  liability  for  postemployment  benefits (such as disability
benefits,  including  workers'   compensation,   salary   continuation  and  the
continuation of benefits such  as  health  care  and life insurance) provided to
former or inactive employees, their  beneficiaries and covered dependents.  PG&W
consistently recorded liabilities  for  benefits  of  this  nature  prior to the
effectiveness of FASB Statement 112  and,  as  a  result, the provisions of FASB
Statement 112, which PG&W  adopted  effective  January  1,  1994, did not have a
material impact on its financial position or results of operations.

(4)  OTHER INCOME (DEDUCTIONS), NET

    Other income (deductions), net was comprised of the following elements: 
[CAPTION]
                                                           Three Months Ended
                                                                March 31,    
                                                            1993       1994  
                                                         (Thousands of Dollars)
    [S]                                                    [C]        [C]
    Gain on sale of non-watershed land,
      net of related income taxes                          $     -    $   166
    Net interest expense on proceeds
      remaining in construction fund                          (240)      (121)
    Other                                                        8         84
      Total                                                $  (232)   $   129

(5)  COMMITMENTS AND CONTINGENCIES

Valve Maintenance

    On November 16, 1993, the PPUC staff issued an Emergency Order, subsequently
ratified by the PPUC  (the  "Emergency  Order"),  requiring  PG&W by January 31,
1994, to survey its gas distribution  system  to verify the location and spacing
of its gas  shut  off  valves,  to  add  or  repair  valves  where needed and to
establish programs for  the  periodic  inspection  and  maintenance  of all such
valves and the verification of all  gas service line information.  The Emergency
Order was issued following the  occurrence  of two gas incidents (one concerning
an explosion and the other a fire)  in  PG&W's service area in June and October,
1993, respectively, involving nearby  gas  shut  off  valves that had been paved
over by third parties and could not be readily located due to alleged inaccurate
service line records.  The Emergency  Order also cited four additional incidents
occurring since January 31, 1991, in  which  shut off valves had been paved over
or records were inaccurate.   In  connection  with these incidents, the PPUC has
alleged that PG&W has violated certain  federal and state regulations related to
gas pipeline valves.   The  PPUC  has  the  authority  to  assess fines for such
violations.  The PPUC ordered PG&W to  develop a plan, including a timetable, by
December 30, 1993, for compliance with  the  terms of the Emergency Order.  PG&W
met the December 30, 1993, deadline for  submission of this plan.  However, PG&W

                                   -10-
<PAGE>

included in such plan, a timetable,  which, in effect, requested an extension of
the January 31, 1994,  deadline  contained  in  the  Emergency Order, which PG&W
viewed as unrealistic.  On February  2,  1994, the PPUC staff notified PG&W that
it considers the plan  submitted  by  PG&W  "only  a  general  plan of action to
address the problem with  valving  in  [PG&W's]  system"  and  that the plan "is
lacking in detail and more information is needed."  Consequently, the PPUC staff
indicated that it intends to  initiate  an informal investigation of the matter,
including PG&W's responsibility for the  incidents  referred to in the Emergency
Order, although it has not  done  so  pending discussions between the PPUC staff
and PG&W regarding the development of  a  mutually acceptable plan.  As a result
of such discussions, PG&W submitted a detailed plan of action for complying with
the Emergency Order to the  PPUC  on  April  11,  1994, which is presently being
reviewed by the PPUC staff.    While  it  is not presently possible to determine
what action the PPUC will ultimately  take with respect to alleged violations of
law and the matters raised by  the  Emergency  Order, PG&W does not believe that
compliance with, or any liability that  might result from such violations or the
Emergency Order will have a material adverse effect on its financial position or
results of operations.

Environmental Matters

    PG&W, like many gas  distribution  companies, once utilized manufactured gas
plants in connection with providing gas service to its customers.  None of these
plants has been in operation since 1960,  and  several of the plant sites are no
longer owned by PG&W.    Pursuant  to  the Comprehensive Environmental Response,
Compensation and Liability Act of  1980  ("CERCLA"), PG&W filed notices with the
United States Environmental Protection  Agency  (the  "EPA") with respect to the
former plant sites.  None of  the  sites  is  or was formerly on the proposed or
final National Priorities List.  The EPA has conducted site inspections and made
preliminary assessments of each site and  has concluded that no further remedial
action  is  planned.    While  this  conclusion  does  not  constitute  a  legal
prohibition against further regulatory  action  under CERCLA or other applicable
federal or state law,  PG&W  does  not  believe  that  additional costs, if any,
related to these manufactured gas plant sites would be material to its financial
position  or  results  of   operations  since  environmental  remediation  costs
generally are recoverable through rates over a period of time.

    On February 4, 1994, PG&W  was  requested  by the Pennsylvania Department of
Environmental Resources to  perform  an  evaluation  to  determine if a pipeline
owned by PG&W was the  source  of  certain  soil contamination discovered by the
Pennsylvania Department of Transportation in  late  1993  in an area adjacent to
that pipeline at a  road  crossing  in  Jackson Township, Northumberland County,
Pennsylvania.   This  pipeline  was  purchased  by  Scranton-Spring  Brook Water
Service Company ("Scranton-Spring Brook"), a  predecessor  of PG&W, in 1956, but
was never operated by Scranton-Spring  Brook  or  PG&W  in the area in question.
Environmental consultants, engaged by  PG&W  to  assist  it in this matter, have
made various trench excavations and taken soil samples from the area between the
soil contamination and  PG&W's  pipeline.    These  samples  showed  no signs of
contamination, except in the immediate  vicinity  of the contaminated soil, and,
along with other analyses  performed  by  the  consultants, indicate that PG&W's
pipeline was not the source of the  contaminated soil.  Thus, while it cannot be
certain, PG&W does not believe that  it  is responsible for or has any liability
with respect to the subject contamination.






                                   -11-
<PAGE>

                      PENNSYLVANIA GAS AND WATER COMPANY

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

RESULTS OF OPERATIONS

    The following table expresses certain  items  in PG&W's statements of income
as percentages of total operating  revenues  for each of the three-month periods
ended March 31, 1993, and March 31, 1994:
[CAPTION]
                                                            Percentage of
                                                         Operating Revenues
                                                         Three Months Ended
                                                              March 31,    
                                                          1993        1994 
[CAPTION]

[S]                                                       [C]         [C]     
OPERATING REVENUES:
  Gas........................................              85.5%       83.3%
  Water......................................              14.5        16.7
    Total operating revenues.................             100.0       100.0

OPERATING EXPENSES:
  Cost of gas................................              50.6        52.4
  Other operation expenses...................              12.5        11.2
  Maintenance and depreciation...............               6.5         6.4
  Deferred treatment plant costs, net........              (0.2)        0.1
  Income and other taxes.....................              13.6        13.4
    Total operating expenses.................              83.0        83.5

OPERATING INCOME.............................              17.0        16.5

OTHER INCOME (DEDUCTIONS), NET...............              (0.3)        0.1

INTEREST CHARGES.............................               5.9         5.8

DIVIDENDS ON PREFERRED STOCK.................               2.1         1.4

EARNINGS APPLICABLE TO
  COMMON STOCK...............................               8.7%        9.4% 

    Operating Revenues.    PG&W's  operating  revenues  increased  $18.0 million
(22.9%) from $78.3 million for the  three-month  period ended March 31, 1993, to
$96.3 million for the three-month period ended March 31, 1994.

    Gas operating revenues increased by $13.3 million (19.9%) from $66.9 million
for the three-month period ended March 31, 1993, to $80.2 million for the three-
month period ended March 31,  1994,  primarily  as  a result of a price increase
averaging 19.0% ($28.8 million on  an  annual basis) effective December 1, 1993,
due to increased costs of purchased  gas.   Also contributing to the increase in
gas operating revenues in 1994 was a  1.1 billion cubic feet (10.8%) increase in
sales to residential and commercial heating  customers, primarily as a result of
heating degree days* that were 8.7%  higher than normal during the first quarter


                         
*   A heating degree day  ("degree  day")  represents  each  degree by which the
average of  the  high  and  low  temperatures  for  a  given  day  is  below 650
Fahrenheit.  Actual degree days  represent  the  sum  of the degree days for the
period.

                                   -12-
<PAGE>

of 1994 and 10.4% higher than in the similar period in 1993.  The effects of the
price increases and  colder  weather  on  gas  operating revenues were partially
offset by the  switching  of  certain  commercial  and industrial customers from
sales to transportation service.

    Water operating  revenues  increased  by  $4.7  million  (41.0%)  from $11.4
million for the three-month period  ended  March  31, 1993, to $16.1 million for
the three-month period ended  March  31,  1994.    This increase in revenues was
largely the result  of  rate  increases  which  the  Pennsylvania Public Utility
Commission (the "PPUC")  allowed  PG&W,  including  a  $2.0  million annual rate
increase effective March 9, 1993, for  customers  in the Spring Brook Water Rate
Area served exclusively  by  the  Crystal  Lake  Water  Treatment  Plant, a $5.0
million annual rate  increase  effective  June  23,  1993,  for customers in the
Scranton Water Rate Area, and  an  $11.9  million annual rate increase effective
December 16, 1993, for customers in  the  Spring Brook Water Rate Area served by
the Ceasetown and Watres Water  Treatment  Plants, as more fully explained below
under "-Rate Matters-Water Rate Filings." 

    Operating Expenses.  Operating  expenses,  including depreciation and income
taxes, increased $15.4 million  (23.7%)  from  $65.0 million for the three-month
period ended March 31, 1993, to  $80.4  million for the three-month period ended
March 31, 1994.  As a percentage of operating revenues, total operating expenses
increased from 83.0% during the first quarter  of 1993 to 83.5% during the first
quarter of 1994.  Operating expenses related to gas utility operations increased
by $12.6 million (22.1%)  from  $56.8  million  in  the three-month period ended
March 31, 1993, to $69.4 million in the three-month period ended March 31, 1994,
primarily as a result of a  $10.8  million  increase  in the cost of gas, higher
levels of  operation  and  maintenance  expense  related  to  colder than normal
weather and increased income taxes.  Operating expenses related to water utility
operations increased by $2.8  million  (34.3%)  from  $8.2  million in the first
quarter of 1993 to $11.0 million  in  the  first quarter of 1994, primarily as a
result of increased  operation  and  maintenance  costs, depreciation and income
taxes.

    The cost of gas increased $10.8  million  (27.2%) from $39.7 million for the
three-month period ended March 31,  1993,  to  $50.5 million for the three-month
period ended March 31, 1994.  The  effect of this increase, which was the result
of higher costs for purchased gas, was  partially offset by a 3.9% (535 thousand
cubic feet) decrease in the  volume  of  gas  sold during the three-month period
ended March 31, 1994, compared to  the  similar  period in 1993.  This decreased
volume was largely  attributable  to  the  aforementioned switching of customers
from sales to transportation service.   The  gross margin on gas operations (gas
operating revenues less the cost of  gas)  increased $2.5 million or 9.2% in the
first quarter  of  1994,  primarily  as  a  result  of  the  increased  sales to
residential and commercial heating customers due to the colder weather.

    Other than the cost of gas and income taxes, operating expenses increased by
$2.4 million (11.7%) from $20.1  million  for the three-month period ended March
31, 1993, to $22.5  million  for  the  three-month  period ended March 31, 1994.
This increase was  largely  attributable  to  a  $1.4  million increase in other
operation and maintenance expenses, primarily as a result of a $431,000 increase
in payroll costs, increased provisions for uncollectible accounts of $224,000, a
$112,000 increase in contracted maintenance  expense  and a $277,000 decrease in
net deferred treatment plant costs  during  1994, as more fully discussed below,
as well as a $568,000 increase in depreciation (primarily as a result of capital
additions and the change in  December,  1993,  from  a 4% compound interest to a
straight-line  method  of  depreciation  with  respect  to  water  plant  in the
Ceasetown and Watres Service Areas).

                                   -13-
<PAGE>

    Income taxes increased by  $2.2  million  (43.0%)  from  $5.2 million in the
first quarter of 1993 to $7.5  million  in  the  first  quarter of 1994 due to a
higher level of income before  income  taxes (for this purpose, operating income
net of interest  charges)  and  the  change,  from  34%  to  35%, in the federal
corporate income tax rate on taxable  income  in  excess of $10.0 million.  This
increase was the result of  the  enactment  of the Omnibus Budget Reconciliation
Act of 1993 (the "1993 Tax Act") on August 10, 1993.  The provisions of the 1993
Tax Act, which were recorded in the third quarter of 1993 retroactive to January
1, 1993, increased the  Company's  income  tax expense by approximately $130,000
for the three-month period ended March 31, 1994.

    Deferred Treatment Plant Costs and  Carrying  Charges.  Pursuant to an Order
of the PPUC entered  September  5,  1990,  PG&W deferred all operating expenses,
including depreciation and property taxes,  and the carrying charges (equivalent
to the AFUDC) relative to the four  new Scranton Area water treatment plants and
related facilities from the dates  of  commercial  operation of the plants until
March 23, 1991, the  effective  date  of  the  Scranton Area water rate increase
approved by the PPUC on March  22,  1991.    By its Order entered June 23, 1993,
relative to the Scranton Water  Rate  Area,  the  PPUC granted PG&W's request to
recover the $5.1 million of costs so  deferred with respect to the Scranton Area
water treatment plants and related  facilities  over a ten-year period beginning
June 23, 1993, of which $450,000 had been recovered as of March 31, 1994.

    Similarly, as permitted by an Order  of the PPUC entered September 24, 1992,
PG&W deferred all operating expenses, including depreciation and property taxes,
and the carrying charges relative to  the Crystal Lake Water Treatment Plant and
related facilities from August 3, 1992 (the date of commercial operation of that
plant), until March 9,  1993,  the  effective  date  of  the water rate increase
approved by the PPUC on February 25,  1993, for customers in PG&W's Spring Brook
Water Rate Area served exclusively  by  the  Crystal Lake Water Treatment Plant.
Additionally, in accordance with an  Order  of  the  PPUC entered July 28, 1993,
PG&W has  deferred  all  expenses  and  the  carrying  charges  relative  to the
Ceasetown and Watres  Water  Treatment  Plants  and  related facilities incurred
prior to December  16,  1993,  the  effective  date  of  the water rate increase
approved by the PPUC on December 15, 1993, for customers served by the Ceasetown
and Watres Water Treatment Plants.

    As of March 31,  1994,  a  total  of  $4.6  million  of costs, consisting of
$424,000 of operating expenses and $745,000  of carrying charges relative to the
Crystal Lake Water Treatment Plant  and  related  facilities and $1.7 million of
expenses and $1.7 million  of  carrying  charges  relative  to the Ceasetown and
Watres Water Treatment  Plants  and  related  facilities,  had  been so deferred
pursuant to the respective PPUC Orders permitting the deferral of such costs.

    As contemplated by the PPUC's  Orders  of  September  24, 1992, and July 28,
1993, PG&W will  seek  recovery  of  the  costs  relative  to  the Crystal Lake,
Ceasetown and Watres Water  Treatment  Plants  and  related facilities that have
been deferred pursuant to such Orders in its next rate increase request relating
to the Spring Brook  Water  Rate  Area.    Although  it  cannot be certain, PG&W
believes that the recovery of such costs  will  be allowed by the PPUC in future
rate increases, particularly in view of  the PPUC's action allowing the recovery
of the costs deferred with respect  to  the Scranton Area water treatment plants
and related facilities.

    Operating Income.    As  a  result  of  the  above,  total  operating income
increased by $2.6 million (19.4%) from  $13.3 million for the three-month period
ended March 31, 1993, to  $15.9  million  for the three-month period ended March
31, 1994, but decreased as  a  percentage  of  total operating revenues for such

                                   -14-
<PAGE>

periods from 17.0% in the first quarter of 1993 to 16.5% in the first quarter of
1994.  Operating income  from  gas  utility operations increased $716,000 (7.1%)
from $10.1 million in the first  quarter  of  1993 to $10.8 million in the first
quarter of 1994, primarily as a result  of  a $2.5 million increase in the gross
margin, the effect of  which  was  partially  offset  by  higher levels of other
operation and maintenance expenses related to the colder than normal weather and
increased  income  taxes.    Operating  income  from  water  utility  operations
increased $1.9 million (57.9%) from $3.2 million in the first quarter of 1993 to
$5.1 million in the first  quarter  of  1994.    This increase was primarily the
result of rate increases effective  March  9,  1993, June 23, 1993, and December
16, 1993, the effects of which  were partially offset by increased operation and
maintenance costs, depreciation, and income taxes, as discussed above.

    Other Income (Deductions), Net.    Other  income (deductions), net increased
$361,000 from a deduction of $232,000 for the three-month period ended March 31,
1993, to income of $129,000  for  the  three-month  period ended March 31, 1994,
primarily as a result of a $291,000  gain ($166,000 net of related income taxes)
on the sale  of  non-watershed  land  and  a  decrease  in  net interest expense
associated with the unutilized  portion  of  the  proceeds  from the issuance on
December 22, 1992, of the  Luzerne  County Industrial Development Authority (the
"Authority") Exempt Facilities Revenue  Bonds,  1992  Series B (Pennsylvania Gas
and Water Company Project) (the  "1992  Series  B  Bonds").  See "-Liquidity and
Capital Resources-Long-Term Debt and  Capital  Stock  Financings."  The proceeds
from the issuance of the 1992  Series  B  Bonds were deposited in a construction
fund held by PNC Bank  (formerly  Northeastern Bank of Pennsylvania), as trustee
for the 1992 Series B  Bonds  (the  "IDA Trustee"), pending their utilization to
finance the construction of various  additions  and improvements to PG&W's water
facilities for which construction  commenced  subsequent  to September 23, 1992.
Interest expense relative to the funds  so  utilized  for the benefit of PG&W is
reflected as interest on long-term debt.    The interest expense relating to the
portion of the funds held by the  IDA  Trustee,  net of the income earned on the
temporary investment of such funds,  is  reflected in other income (deductions),
net.

    Interest Charges.  Interest charges  increased by $967,000 (20.9%) from $4.6
million for the three-month period ended March 31, 1993, to $5.6 million for the
three-month period ended March 31, 1994.  This increase was largely attributable
to decreased AFUDC and deferred treatment plant carrying charges associated with
the Crystal Lake, Ceasetown and Watres Water Treatment Plants.

    Although the weighted average  interest  rate on indebtedness decreased from
8.42% during the first quarter  of  1993  to  7.55%  during the first quarter of
1994, interest on long-term debt  increased  by $72,000 (1.4%) from $5.1 million
during the three-month period ended March  31,  1993, to $5.2 million during the
three-month period ended March 31, 1994.  This increase was largely attributable
to increased indebtedness to finance  the  construction of various additions and
improvements to PG&W's water utility  plant.   The weighted average indebtedness
outstanding during the first quarter of  1994  was $291.4 million as compared to
$274.3 million during the first quarter of  1993.  Offsetting the effect of this
increase were reductions  in  letter  of  credit  and  commitments  fees paid to
certain of PG&W's lenders.

    Dividends on  Preferred  Stock.    Dividends  on  preferred  stock decreased
$239,000 (14.7%) from $1.6 million  for  the  three-month period ended March 31,
1993, to $1.4 million for  the  three-month  period  ended  March 31, 1994, as a
result of the redemption  by  PG&W  of  100,000  shares  of its 9.50% cumulative
preferred stock, $100 par value, on December 23, 1993.


                                   -15-
<PAGE>

    Earnings Applicable to Common  Stock.    Earnings applicable to common stock
increased $2.2 million  (32.4%)  from  $6.8  million  ($1.70  per share) for the
quarter ended March 31, 1993, to $9.0  million ($1.86 per share) for the quarter
ended March 31, 1994.  The  increased  earnings  in  1994 were the result of the
matters discussed above, principally  the  increases in water operating revenues
resulting from the rate increases which the PPUC allowed PG&W effective March 9,
1993, June 23, 1993, and December 16,  1993, and the increase in gross margin on
gas operations resulting primarily from the higher level of sales to residential
and commercial heating customers due to the colder weather in 1994.  The effects
of these factors were partially offset by increased operating expenses.

    The earnings per share for the  quarter ended March 31, 1994, increased 9.4%
compared to the similar period  in  1993  as  a  result of the 32.4% increase in
earnings applicable to common stock and despite a 21.1% increase in the weighted
average number of shares outstanding during 1994, that was caused by PG&W's sale
of common stock to Pennsylvania Enterprises, Inc. ("PEI"), the parent company of
PG&W, at various times during 1993 and 1994.

RATE MATTERS

    In accordance with the Pennsylvania  Public  Utility Code (the "Code"), PG&W
files an annual purchased gas cost rate with  the PPUC.  From time to time, PG&W
also files for adjustments to its  gas  and water rates to, among other reasons,
recover  interest  charges  and   depreciation   expenses  relating  to  capital
expenditures, recover  increased  operating  expenses  and  make  adjustments to
existing surcharge rates approved by the PPUC.

    The following is  a  summary  of  such  filings  (exclusive  of those solely
involving state tax adjustment surcharges)  with  respect  to which the PPUC has
issued an order since the beginning of 1993, or which are currently pending.

    Gas Rate Filings.  Pursuant to the provisions of the Code which require that
the tariffs of larger gas distribution  companies,  such as PG&W, be adjusted on
an annual basis to reflect changes  in  their  purchased gas costs, the PPUC, by
Order adopted October  28,  1993,  authorized  PG&W  to  increase  the gas costs
contained in its gas tariff rates  from  $2.79  to $3.74 per thousand cubic feet
effective December 1, 1993.  This  change  in  gas rates on account of purchased
gas costs, which was designed to provide  an increase in annual revenue of $28.8
million, will have no effect  on  PG&W's  earnings since the increase in revenue
will be offset by a corresponding increase in the cost of gas.

    The  PPUC  has  issued  proposed  regulations  that  would  provide  for the
quarterly adjustment of the purchased  gas  cost rate of larger gas distribution
companies, including PG&W.    Except  for  reducing  the  amount  of any over or
undercollections of gas costs, the  adoption of these proposed regulations would
not have  any  material  effect  on  PG&W's  financial  position  or  results of
operations.

    On April 27, 1990, PG&W filed  an application with the PPUC seeking approval
to recover 90% of  its  total  take-or-pay  liabilities, and $250,000 of related
carrying costs, through billings to  customers generally over a four-year period
beginning June 1, 1990.  The  PPUC  approved  this application effective June 1,
1990.  As of March  31,  1994,  PG&W's estimated liability for take-or-pay costs
totaled $18.1 million, of which  approximately  $17.7 million had been billed to
PG&W as of such date by its pipelines.   As of March 31, 1994, PG&W had absorbed
approximately $1.8 million of its  take-or-pay  liabilities and had billed $16.3
million of such costs,  including  related  carrying  charges, to its customers,
resulting in an approximate $190,000 balance  to be applied against the $498,000

                                   -16-
<PAGE>

of  estimated  future  billings  to   PG&W  by  its  pipelines  for  take-or-pay
liabilities.

    On October 15, 1993, the PPUC  adopted  an annual purchased gas cost ("PGC")
order  (the  "PGC  Order")  regarding  recovery  of  Federal  Energy  Regulatory
Commission ("FERC") Order 636 transition costs.    The PGC Order states the PPUC
believes that the recovery of Account 191  and New Facility Costs are subject to
recovery through the annual PGC rate filing made with the PPUC by PG&W and other
similar local gas distribution  companies.    The  PGC Order also indicates that
while Gas Supply  Realignment  and  Stranded  Costs  are  not  natural gas costs
eligible for recovery  under  the  PGC  rate  filing  mechanism,  such costs are
subject to full recovery by local distribution companies through the filing of a
tariff pursuant to either the existing  surcharge or base rate provisions of the
Code.  The PGC Order further states that all such filings will be evaluated on a
case-by-case basis.  As of February  1,  1994, PG&W began to recover the Account
191 Costs that are being billed  to  PG&W by its interstate pipelines through an
increase in its PGC rate.    It  is  currently estimated that these costs, which
will be billed to PG&W over  a nineteen-month period extending through March 31,
1995, will aggregate $1.1 million, of which  $526,000 had been billed to PG&W as
of March 31,  1994.    Additionally,  on  January  14,  1994, PG&W filed tariffs
pursuant to the surcharge provisions  of  the  Code seeking the full recovery of
the Gas Supply Realignment  and  Stranded  Costs  that  it  estimates it will be
billed by its interstate pipelines.    On  February 24, 1994, the PPUC suspended
the effectiveness of these proposed  tariffs  for six months (i.e., until August
28, 1994) in order to institute an investigation into the reasonableness of such
tariffs.  It is currently estimated that $12.0 million of Gas Supply Realignment
and Stranded Costs will be  billed  to  PG&W,  generally over a four-year period
extending through the fourth quarter  of  1997,  of  which $1.4 million had been
billed to PG&W as of March 31,  1994.    Although it cannot be certain, based on
the provisions of the  PGC  Order,  PG&W  believes  it  will be allowed the full
recovery of all transition costs  it  estimates  will ultimately be billed to it
pursuant to FERC Order 636.  PG&W has recorded a liability for the $10.8 million
of such estimated transition costs  that  remain  to  be  billed as of March 31,
1994, and both a current  asset  and  a deferred asset representing the probable
future rate recovery of such liability.

    Water Rate Filings.  The rate relief granted in the past to PG&W by the PPUC
has been less than the full  amounts  requested.  Generally, the amounts granted
have been determined through negotiated  settlements with certain parties to the
proceedings in order to obtain  rate  relief  earlier than expected and to avoid
the substantial expenses  associated  with  further  administrative and possible
appellate proceedings.  However,  the  rate  increase  request  filed by PG&W on
September 25, 1992, with  respect  to  the  Scranton  Water  Rate Area was fully
litigated,  and  PG&W  was  only  granted  approximately  50%  of  its requested
increase, as more fully  discussed  below.    Nonetheless, PG&W expects that its
investments  in  water  treatment   facilities   mandated  by  the  Pennsylvania
Department of Environmental Resources will be  recognized in future rates.  PG&W
believes that it will be able to  obtain adequate future rate relief as it makes
further improvements to its distribution system and is able to demonstrate it is
providing water that is  suitable  for  all  "household purposes," i.e., meeting
federal and state  primary  (health-related)  and secondary (aesthetics-related,
particularly taste, odor and color) drinking water standards, and that meets all
applicable water quality standards.    However,  there  can be no assurance that
such adequate  rate  relief  will  be  granted.    See  "-Liquidity  and Capital
Resources-Failure to Obtain Adequate Rate Relief."




                                   -17-
<PAGE>

    Crystal Lake Service Area.  On June 30, 1992, PG&W filed an application with
the PPUC seeking a  water  rate  increase,  designed  to produce $4.4 million in
additional  annual  revenue.      This   rate   increase  request  involved  the
approximately 5,000  customers  in  the  Spring  Brook  Water  Rate  Area served
exclusively by  the  Crystal  Lake  Water  Treatment  Plant,  which became fully
operational in August, 1992.   On  December  15,  1992, PG&W and certain parties
filing objections to the  rate  increase  request reached a settlement providing
for an approximate  130%  rate  increase  designed  to  produce  $2.0 million of
additional annual revenue to be phased-in over a two-year period under the terms
of a qualified phase-in  plan  pursuant  to Financial Accounting Standards Board
("FASB") Statement 92.  The settlement further provided that $1.1 million of the
increased revenue (an approximate  72%  increase  in  rates)  was to be realized
through an immediate rate increase and  that the remaining $900,000 in increased
revenue (an additional 58% increase in rates) was to be realized through another
rate increase one year later (i.e., at the beginning of year two of the phase-in
period).  The settlement also specified  that the $900,000 in revenue that would
be deferred during  the  first  year  of  the  phase-in  period,  as  well as an
approximate $243,000 in  related  carrying  charges,  was  to  be collected from
customers in the form of a surcharge in years three through five of the phase-in
period.  By Order adopted  February  25,  1993, the PPUC approved the settlement
effective March 9, 1993.   In  accordance  with the provisions of FASB Statement
92, PG&W commenced recording the entire  $2.0 million increase in annual revenue
allowed by the PPUC as  additional  revenue  beginning  March 9, 1993.  However,
pursuant  to  the  terms  of  the  settlement,  PG&W  deferred  the  billing  of
approximately $900,000 of the increased  revenue  recorded during the first year
of the phase-in period (i.e., the period  March 9, 1993, through March 8, 1994).
Effective March 9, 1995, PG&W will  begin  to bill the approximate $900,000 that
had been so deferred by means of  the  surcharge that will be in effect in years
three through five of the phase-in period.

    Scranton Area.  On September  25,  1992,  PG&W filed an application with the
PPUC seeking  a  water  rate  increase,  designed  to  produce  $9.9  million in
additional  annual  revenue.      This   rate   increase  request  involved  the
approximately 56,000 customers in PG&W's Scranton  Water Rate Area at such date.
By Order entered June 23, 1993, the  PPUC rejected the proposed rate increase in
its entirety "due to inadequate service" (i.e., water quality).  However, by the
same Order, the PPUC granted PG&W the alternative of a rate increase designed to
produce an  additional  $5.0  million  in  annual  revenue,  provided  that PG&W
dedicate  the  entire  increase  to   augment  the  improvements  to  its  water
distribution system until "the demonstration by  [PG&W] to [the PPUC] that it is
providing adequate service."   PG&W  accepted  this  alternative and placed such
$5.0 million rate increase into effect as of June 23, 1993.

    On  August  19,  1993,  the   PPUC  approved  a  settlement  agreement  (the
"Settlement Agreement") resolving certain  disputed  issues relating to its June
23, 1993, Order.  The Settlement Agreement provided, among other things, for (i)
modification by the PPUC of its June 23, 1993, Order to reduce the amount of the
revenue  increase  that  it   ordered   be   dedicated  to  distribution  system
improvements by the related  income  taxes  and  other expenses and the $319,000
additional expense for retiree health care  and life insurance benefits that the
PPUC allowed PG&W in  its  revenues  (which  resulted  in the requirement for an
additional annual expenditure for  distribution  system  improvements by PG&W of
$2.5 million), (ii) the  agreement  by  PG&W  to  spend  a total of $4.9 million
annually (an additional $2.5 million  over its actual average annual expenditure
of  $2.4  million  during  the  three-year  period  ended  June  30,  1993)  for
distribution system improvements in the Scranton  Water Rate Area until the PPUC
is satisfied that PG&W is providing  adequate service, (iii) the modification by
the PPUC of its  June  23,  1993,  Order  to  restore the Hollister Reservoir to

                                   -18-
<PAGE>

PG&W's rate base, and (iv)  the  withdrawal  by  PG&W and the Office of Consumer
Advocate (the "OCA") of their appeals  to the Commonwealth Court of Pennsylvania
regarding the PPUC's June 23, 1993, Order.

    Ceasetown and Watres  Service  Areas.    On  April  29,  1993, PG&W filed an
application with the PPUC  seeking  a  water  rate increase, designed to produce
$19.5 million in additional annual revenue.  This rate increase request involved
approximately  59,300  customers  in  PG&W's   Spring  Brook  Water  Rate  Area,
principally those customers (i)  served  by  the Ceasetown Water Treatment Plant
which was placed in service on March  31,  1993, (ii) served by the Watres Water
Treatment Plant which was placed in  service on September 30, 1993, (iii) served
jointly by the Ceasetown and  Watres  Water  Treatment  Plants, and (iv) who are
served exclusively by the Nesbitt Water Treatment Plant.  On September 23, 1993,
PG&W, the PPUC Office of Trial Staff,  the  OCA and the Office of Small Business
Advocate filed  a  settlement  petition  (the  "Settlement  Petition")  with the
Administrative Law Judge ("ALJ")  assigned  to  conduct the investigation of the
rate increase request.  This  Settlement  Petition  provided for an overall 119%
rate increase involving approximately 44,900 customers, principally those served
either exclusively  or  jointly  by  the  Ceasetown  and  Watres Water Treatment
Plants, that was designed to produce  $11.9 million of additional annual revenue
to be phased-in over a two-year  period  under the terms of a qualified phase-in
plan, pursuant  to  FASB  Statement  92.    Under  the  terms  of the Settlement
Petition, except for  approximately  200  customers  who  were previously served
jointly by  the  Hillside  and  Nesbitt  Water  Treatment  Plants,  none  of the
approximately 14,600 customers served exclusively by the Nesbitt Water Treatment
Plant would receive an increase.   The Settlement Petition further provided that
$6.4 million of the increased revenue (an approximate 65% increase in rates) was
to be realized through an  immediate  rate  increase and that the remaining $5.5
million of the increased revenue (an additional 54% increase in rates) was to be
realized through a further rate increase  one year later (i.e., at the beginning
of year two of the  phase-in  period).    The Settlement Petition also specified
that the $5.5 million in revenue that  was  to be deferred during the first year
of the phase-in  period,  as  well  as  an  approximate  $1.3 million in related
carrying charges, was to be collected from  customers in the form of a surcharge
in years three through five of  the  phase-in period.  By Order adopted December
15, 1993, the PPUC approved the Settlement Petition effective December 16, 1993.
In accordance with the provisions of FASB Statement 92, PG&W commenced recording
the entire $11.9 million  increase  in  annual  revenue  allowed  by the PPUC as
additional revenue beginning December 16,  1993, along with the related carrying
charges on revenue deferred in accordance with the phase-in plan.

LIQUIDITY AND CAPITAL RESOURCES

Liquidity

    The liquidity of PG&W is  influenced  significantly by the capital intensive
nature of  its  operations  and  the  ratemaking  practices  of  the PPUC, which
together effectively require  external  financing  of  a  substantial portion of
PG&W's construction expenditures.   See  "-Construction Expenditures and Related
Financing" and "-Failure to Obtain Adequate Rate Relief."  Additionally, because
of the  seasonal  nature  of  its  gas  utility  operations  and  the ratemaking
practices of the PPUC regarding the  recovery of purchased gas costs (see "-Rate
Matters-Gas Rate  Filings"),  it  is  necessary  for  PG&W  to  finance  its gas
purchases and increases in its customer accounts receivable with bank borrowings
during certain periods of the year.




                                   -19-
<PAGE>

    PG&W's ability to  generate  sufficient  internal  funds  and  to obtain the
external  funds  that  are   required   for   its  operations  and  construction
expenditures is affected materially by the  timing  and amount of rate relief it
is granted.  This is a  problem  faced  by all regulated utilities, and one that
had been particularly acute with respect  to  PG&W  because of the denial by the
PPUC in 1986 and again in 1988,  as  a  result of water quality issues, of water
rate increases requested by PG&W.    Nonetheless,  PG&W was able to generate and
raise sufficient capital resources despite these denials, and PG&W believes that
it will be granted  sufficient  rate  relief  to  enable  it  to meet its future
anticipated capital  requirements,  particularly  in  view  of  the increases in
annual water revenue aggregating $35.8 million  which it has been granted by the
PPUC since 1991 with respect  to  customers  being supplied with filtered water.
PG&W also believes that additional  rate  increases  will be allowed by the PPUC
for its approximately 131,600  water  customers,  all  of whom are now receiving
filtered water, because of the  relatively  low  level  of earnings that PG&W is
realizing from  its  water  utility  operations  and  its  expectation that with
filtration and further distribution system improvements, water quality should be
less of a concern in its requests  for water rate increases.  See "-Construction
Expenditures and  Related  Financing"  and  "-Failure  to  Obtain  Adequate Rate
Relief."

    If PG&W is denied future rate  relief, it would be necessary, depending upon
the  amount  so  denied,  for  PG&W  to  take  various  actions  to  reduce cash
expenditures.  For a discussion of  the  actions  PG&W would take to reduce cash
expenditures, see "-Failure  to  Obtain  Adequate  Rate  Relief."  Such measures
would continue until PG&W  was  allowed  sufficient  rate relief to increase its
earnings to a level that  would  permit  it  to raise additional debt and equity
capital.  Concurrently with  taking  actions  to  reduce cash expenditures, PG&W
would file appropriate  appeals  with  the  Commonwealth  Court of Pennsylvania,
alleging that, contrary to law, it had been denied an opportunity to earn a fair
rate of return on its  prudent  investment  in  used and useful utility property
devoted to public service.

    PEI relies on a number  of  sources,  primarily cash dividends from PG&W, to
provide the funds  necessary  to  pay  dividends  on  its  common  stock, to pay
interest on its outstanding  debt,  and  to  meet  all  of its other obligations
(other than  the  repayment  of  debt,  for  which  PEI  principally relies upon
periodic refinancings or sales of securities).   The approximate amount of funds
required, net of the amounts provided  to  PEI  by PG&W for use of PEI's federal
income tax credits, are expected to  total  $14.5 million in 1994, $15.2 million
in 1995 and $17.5 million in 1996.

    Because of limitations imposed by  the  terms of PG&W's Restated Articles of
Incorporation, as  amended,  PG&W  is  prohibited,  without  the  consent of the
holders of a majority of  the  outstanding  shares  of its preferred stock, from
issuing more than $12.0 million of  unsecured  debt  due on demand or within one
year from issuance.  PG&W had  $1.8  million  of unsecured debt due on demand or
within one year from issuance outstanding as of March 31, 1994.

    In addition, PG&W is  prohibited  from  paying  any  dividends to PEI in the
event of a default under certain of  its debt instruments or failure to make any
required dividend payments due holders  of PG&W's preferred stock.  Furthermore,
any failure by  PG&W  to  pay  preferred  stock  dividends  for four consecutive
quarters would permit  the  holders  of  the  PG&W  preferred  stock  to elect a
majority of the directors of PG&W.

    PG&W presently has sufficient funding for its working capital needs, as well
as its construction program, through  at  least  the  third quarter of 1994, and

                                   -20-
<PAGE>

believes that  it  will  be  able  to  raise  such  funds  as  are  required for
construction expenditures, refinancings  and  other working capital requirements
beyond the third quarter of 1994.

    PG&W believes that based on  its  current  financial projections, it will be
able to achieve  sufficient  levels  of  earnings  during  1994,  as a result of
various cost control measures and  water  rate increases which have already been
granted,  to  enable  it  to  meet   its  interest  and  fixed  charge  coverage
requirements and  to  give  it  the  borrowing  and  other  financing capability
necessary for  its  working  capital  needs  and  planned  construction program.
However, if PG&W is not granted additional water rate increases in future years,
it may be necessary for  PG&W  to  take  various  actions at such time to reduce
expenditures  in  order  to  satisfy  its  interest  and  fixed  charge coverage
requirements and to maintain sufficient liquidity, and thereby lessen the amount
of debt and equity  capital  which  must  be  raised.    See "-Failure to Obtain
Adequate Rate Relief."

Interim Financing Practices

    It is the practice of PG&W to  use bank borrowings to finance certain of its
construction expenditures pending the  periodic  issuance of stock and long-term
debt.    Additionally,  because  of  the  seasonal  nature  of  its  gas utility
operations and the ratemaking practices  of  the  PPUC regarding the recovery of
purchased gas costs (see "-Rate Matters-Gas  Rate Filings"), it is necessary for
PG&W to  finance  its  gas  purchases  and  increases  in  its customer accounts
receivable with bank borrowings during certain periods of the year.

    In order to so finance  construction  expenditures  and to meet its seasonal
borrowing requirements, PG&W has made arrangements  for a total of $67.0 million
of unsecured revolving  bank  credit.    Specifically,  PG&W  has entered into a
revolving bank credit agreement  (the  "Credit  Agreement")  with a group of six
banks under the terms of which $60.0 million is available for borrowing by PG&W.
The Credit Agreement terminates on April  30, 1995, at which time any borrowings
outstanding thereunder are due  and  payable.    The interest rate on borrowings
under the Credit Agreement is generally  less  than prime.  The Credit Agreement
also requires the payment of a  commitment  fee  of  3/8  of 1% per annum on the
average daily amount of the unused portion of the available funds.  As of May 9,
1994, $27.0 million of borrowings  were  outstanding under the Credit Agreement.
PG&W also has three  other  bank  lines  of  credit  with an aggregate borrowing
capacity  of  $7.0  million  which  provide  for  borrowings  at  interest rates
generally less than prime and mature during  mid-1995.   As of May 9, 1994, PG&W
had no borrowings outstanding under these bank lines of credit.

Current Maturities of Long-Term Debt and Preferred Stock

    As of March 31, 1994,  $45.8  million  of PG&W preferred stock and long-term
debt was required to be  repaid  within  twelve  months.  Such amount included a
note in the principal amount of  $30.0  million, that is subject to repayment on
December 1, 1994, issued  in  1987  to  PNC  Bank (formerly Northeastern Bank of
Pennsylvania) as trustee (the "IDA Trustee")  in connection with the issuance by
the Luzerne County Industrial  Development  Authority (the "Authority") of $30.0
million of its Exempt Facilities Revenue  Bonds, 1987 Series B (Pennsylvania Gas
and Water Company Project) due 2017.

    Also included in such current  maturities was $15.0 million principal amount
of PG&W's 9.50%  1988  series  cumulative  preferred  stock  which is subject to
redemption on May 31, 1994  (the  "Redemption  Date").   On April 28, 1994, PG&W
called for redemption all 150,000  outstanding  shares  of its 9.50% 1988 series

                                   -21-
<PAGE>

cumulative preferred stock, $100 par  value,  at  a price of $103.5625 per share
(plus accrued dividends  to  the  Redemption  Date),  which included a voluntary
redemption premium of $3.5625 per share ($534,375 in the aggregate).  PG&W plans
to redeem the $15.0 million of  its 9.50% 1988 series cumulative preferred stock
with proceeds from the sale of  common  stock  to PEI on or about the Redemption
Date.  PEI plans to purchase the common stock of PG&W with funds obtained from a
term loan from PNC Bank.  On  April  28,  1994, PEI accepted a proposal from PNC
Bank, whereby PNC Bank fully-committed to underwriting a $20.0 million five-year
term loan to PEI, generally bearing interest  at less than prime, subject to the
execution and delivery of satisfactory loan  documentation  by PEI.  If for some
unanticipated reason, PEI's  loan  from  PNC  Bank  does  not  close, PG&W would
utilize borrowings under the Credit Agreement  as the source of funds with which
to redeem the 9.50% 1988 series cumulative preferred stock.

    PG&W believes that it will have  sufficient cash flow and borrowing capacity
to repay current maturities of  its  preferred  stock  and long-term debt and to
meet  its  other  obligations  based  on  its  present  earnings  and  financing
capabilities, capitalization and banking arrangements and relationships.

Long-Term Debt and Capital Stock Financings

    PG&W periodically engages in long-term  debt and capital stock financings in
order to obtain funds required for construction expenditures, the refinancing of
existing debt and various working capital purposes.

    No long-term debt  or  capital  stock  financings  were  consummated by PG&W
during the three-month period ended March 31, 1994.  However, during the period,
PG&W realized $121,000 from the  issuance  of  common stock to PEI in connection
with PEI's Dividend Reinvestment and Stock Purchase Plan.

    Also, during the three-month period ended March 31, 1994, PG&W utilized $1.6
million of the proceeds from the issuance by the Authority on December 22, 1992,
of its $30.0 million of  1992  Series  B  Bonds  and  with respect to which PG&W
issued its $30.0 million of 7.125%  First  Mortgage  Bonds to the IDA Trustee on
December 22, 1992, as security for the  1992  Series B Bonds.  The proceeds from
the issuance of the 1992 Series  B  Bonds  were deposited in a construction fund
held by the IDA Trustee for  the  Authority's 1992 Series B Bonds, pending their
utilization to finance the construction of various additions and improvements to
PG&W's water facilities for which construction commenced subsequent to September
23, 1992.  As of March 31, 1994,  $11.4  million was held by the IDA Trustee and
was available to finance the  future  construction of qualified water facilities
for PG&W.

    PG&W's rated  first  mortgage  bonds  are  currently  rated BBB- (investment
grade) by Standard  &  Poor's  Corporation  ("S&P"),  Baa3 (investment grade) by
Moody's Investors Services ("Moody's") and  Class  2 by the National Association
of Insurance Commissioners ("NAIC").    On  November  29,  1993, S&P said PG&W's
outlook was "stable" and  that  "continued,  though slow, improvements in PG&W's
financial profile are expected as the  last [water] treatment plant is completed
in 1993, and adequate water rate  relief  is  granted."  However, S&P noted that
"significant  capital  expenditures  and  an  excessive  dividend  payout...will
continue to challenge management over the short term."

    If PG&W's rated first  mortgage  bonds  are  downgraded below Class 2 (i.e.,
below investment grade)  by  the  NAIC,  this  downgrade  would cause the stated
interest rate on PG&W's $50.0 million  of  9.57% Series First Mortgage Bonds due
1996 to increase to 11.17%  per  annum  (which increase would cost PG&W $800,000
per year in additional interest expense,  exclusive of tax benefits).  Also, any

                                   -22-
<PAGE>

downgrading of PG&W's  rated  first  mortgage  bonds  below  investment grade by
either S&P or Moody's would  result  in  the interest rate charged on borrowings
under the Credit Agreement being increased  by one half percent per annum (which
increase could cost PG&W as  much  as  $300,000  per year in additional interest
expense, exclusive  of  tax  benefits,  depending  on  the  amount of borrowings
outstanding under  the  Credit  Agreement).    Additionally,  any downgrading of
PG&W's rated first mortgage  bonds  by  S&P,  Moody's  or  the NAIC could have a
material adverse effect on the  cost  and  difficulty of issuing additional debt
and preferred stock, which in  turn  could significantly impair PEI's and PG&W's
ability to refinance debt and  fund  future capital expenditures.  See "-Failure
to Obtain Adequate Rate Relief."

Construction Expenditures and Related Financing

    Expenditures for the  construction  of  utility  plant  totaled $4.9 million
during the first three months of  1994  and  are currently estimated to be $41.9
million during the remainder of the year.   A portion of PG&W's expenditures for
water facilities during 1994, which  it  is presently estimated will total $29.8
million, are being financed with  proceeds  from the issuance of the Authority's
1992 Series B Bonds being held by  the  IDA  Trustee for the benefit of PG&W and
with revenues  from  the  water  rate  increase  for  Scranton  Water  Rate Area
customers which was  effective  June  23,  1993  (see  "-Rate Matters-Water Rate
Filings").  The balance of PG&W's  expenditures for water facilities, as well as
its currently estimated $17.0  million  in  expenditures for gas facilities, are
being financed with internally-generated funds  and bank borrowings, pending the
periodic issuance of stock and long-term debt.

Failure to Obtain Adequate Rate Relief

    If PG&W is unable to  obtain  adequate  rate  relief in future rate increase
applications filed with the  PPUC,  PG&W  would  be  forced to restrict its cash
expenditures by, among other actions,  reducing  or eliminating dividends on its
common stock, thereby resulting in a  reduction of PEI's common stock dividends,
curtailing or deferring work on  various  capital projects, considering the sale
of selected assets  and  reducing  its  operating  expenses,  all of which could
negatively impact the quality and reliability of services rendered to the public
by PG&W.

    Notwithstanding the PPUC's decision in its  June 23, 1993, Order (see "-Rate
Matters-Water Rate Filings"), PG&W believes  it  will be able to obtain adequate
future rate relief, although there  can  be  no  assurance that such rate relief
will be obtained.  However, if  PG&W  were unable to obtain adequate rate relief
from the PPUC under circumstances where  PG&W  believed that it is entitled as a
matter of law to such rate relief,  PG&W would file appropriate appeals with the
Commonwealth Court of Pennsylvania, claiming that,  contrary to law, the PPUC by
its actions had denied PG&W an opportunity to  earn a fair rate of return on its
prudent investment in property  which  is  used  and  useful in providing public
utility service.











                                   -23-
<PAGE>

                          PART II.  OTHER INFORMATION

Item 6.  Exhibits and Reports on Form 8-K

(a)  No exhibits are required to be filed with this report on Form 10-Q.

(b)  No reports on Form 8-K have  been  filed  during the quarter for which this
     report is filed.



















































                                   -24-
<PAGE>

                      PENNSYLVANIA GAS AND WATER COMPANY

                                  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.






                                            PENNSYLVANIA GAS AND WATER COMPANY  
                                                       (Registrant)
[CAPTION]

[S]                                  [C]
Date:  May 10, 1994                  By:           /s/ Thomas J. Ward           
                                                       Thomas J. Ward
                                                         Secretary



Date:  May 10, 1994                  By:         /s/ John F. Kell, Jr.          
                                                     John F. Kell, Jr.
                                                  Vice President, Finance
                                             (Principal Financial Officer and
                                               Principal Accounting Officer)




























                                   -25-
<PAGE>

                      PENNSYLVANIA GAS AND WATER COMPANY

                                  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.






                                            PENNSYLVANIA GAS AND WATER COMPANY  
                                                       (Registrant)


[CAPTION]
[S]                                  [C]
Date:  May 10, 1994                  By:                                        
                                                       Thomas J. Ward
                                                         Secretary



Date:  May 10, 1994                  By:                                        
                                                     John F. Kell, Jr.
                                                  Vice President, Finance
                                             (Principal Financial Officer and
                                               Principal Accounting Officer)





























<PAGE>



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