ROANOKE GAS CO
424B1, 1998-01-22
NATURAL GAS DISTRIBUTION
Previous: PUTNAM INCOME FUND, 497, 1998-01-22
Next: SAFETY KLEEN CORP, PRRN14A, 1998-01-22




                                                Filed pursuant to Rule 424(b)(1)
                                                File No. 333-43649


                                 165,000 SHARES

                                     [LOGO]

                               ROANOKE GAS COMPANY

                                  COMMON STOCK

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


         All  of  the  165,000  shares  of  Common  Stock  offered  hereby  (the
"Offering") are being issued and sold by Roanoke Gas Company.


         The Common  Stock of Roanoke Gas Company is included  for  quotation in
The Nasdaq Stock Market's  National Market (the "Nasdaq National  Market") under
the symbol  "RGCO." The last  reported sale price of the Common Stock on January
20, 1998 on the Nasdaq National Market was $20.00 per share.


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



    THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES
     AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS THE
           SECURITIES AND EXCHANGE COMMISSION OR ANY STATE SECURITIES
             COMMISSION PASSED UPON THE ACCURACY OR ADEQUACY OF THIS
                      PROSPECTUS. ANY REPRESENTATION TO THE
                         CONTRARY IS A CRIMINAL OFFENSE.


<TABLE>
<CAPTION>
<S> <C>
                                                                    Underwriting
                                                                    Discounts and                  Proceeds to
                                     Price to Public               Commissions(1)                  Company(2)
- ----------------------------- ----------------------------- ----------------------------- -----------------------------
Per Share....................            $20.00                         $0.85                        $19.15
Total(3).....................          $3,300,000                     $140,250                     $3,159,750
</TABLE>


(1)  Excluding a $7,500  financial  advisory fee being paid to the  Underwriter.
     The  Company  has  agreed to  indemnify  the  Underwriter  against  certain
     liabilities,  including  liabilities  under the Securities Act of 1933 (the
     "Securities Act"). See "Underwriting."

(2)  Before deducting expenses estimated at $80,000, all of which are payable by
     the Company.

(3)  The Company has granted the  Underwriter an option,  exercisable  within 30
     days of the date hereof,  to purchase up to an additional  16,500 shares of
     Common Stock solely to cover  over-allotments.  If such option is exercised
     in full, the total Price to Public,  Underwriting Discounts and Commissions
     and  Proceeds  to Company  will be  $3,630,000,  $154,275  and  $3,475,725,
     respectively. See "Underwriting."

         The shares of Common Stock are offered by the  Underwriter,  subject to
prior sale,  when, as and if delivered to and accepted by the  Underwriter,  and
subject to certain  other  conditions.  The  Underwriter  reserves  the right to
withdraw,  cancel or modify the  Offering  without  notice and reject  orders in
whole or in part.  It is  expected  that  delivery of the Common  Stock  offered
hereby will be made against  payment  therefor on or about  January 27, 1998, at
the offices of Scott & Stringfellow, Inc., Richmond, Virginia.

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

                           Scott & Stringfellow, Inc.

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

                 The date of this Prospectus is January 21, 1998

<PAGE>

        THE COMPANY'S NATURAL GAS SERVICE TERRITORIES AND PROPANE MARKETS




     [Graphic  and  key of a map of  West  Virginia  and  Virginia  showing  the
     Company's  natural gas service  territories  and  propane  markets  appears
     here.]




Communities Served by the Company:

Beckley                    Galax                     Roanoke
Bedford                    Hillsville                Rocky Mount
Blacksburg                 Hinton                    Rupert
Bluefield                  Lewisburg                 Salem
Bramwell                   Lexington                 Smith Mountain Lake
Buchanan                   Marion                    Tazewell
Christiansburg             Natural Bridge            Troutville
Clifton Forge              New Castle                Vinton
Covington                  Princeton                 White Sulphur Springs
Fincastle                  Pulaski                   Wytheville
Floyd                      Radford
Fort Chiswell              Rainelle





CERTAIN PERSONS  PARTICIPATING IN THIS OFFERING MAY ENGAGE IN TRANSACTIONS  THAT
STABILIZE,  MAINTAIN,  OR  OTHERWISE  AFFECT  THE  PRICE  OF THE  COMMON  STOCK,
INCLUDING PURCHASES OF THE COMMON STOCK TO STABILIZE ITS MARKET PRICE, PURCHASES
OF THE COMMON STOCK TO COVER SOME OR ALL OF A SHORT POSITION IN THE COMMON STOCK
MAINTAINED  BY THE  UNDERWRITER  AND  THE  IMPOSITION  OF  PENALTY  BIDS.  FOR A
DESCRIPTION OF THESE ACTIVITIES, SEE "UNDERWRITING."

IN CONNECTION WITH THIS OFFERING THE UNDERWRITER MAY ENGAGE IN PASSIVE MARKET
MAKING TRANSACTIONS IN THE COMMON STOCK ON THE NASDAQ NATIONAL MARKET IN
ACCORDANCE WITH RULE 103 OF REGULATION M.  SEE "UNDERWRITING."

                                        2

<PAGE>



                               PROSPECTUS SUMMARY


         The information set forth below should be read in conjunction  with and
is qualified in its entirety by the more detailed  information and  consolidated
financial statements and notes thereto contained elsewhere in this Prospectus or
incorporated herein by reference. Unless otherwise indicated, the information in
this Prospectus assumes that the underwriter's over-allotment option will not be
exercised.  All  references  below to the Company shall mean Roanoke Gas Company
and its  subsidiary  corporations.  This  Prospectus  contains  forward  looking
statements  within the meaning of Section 27A of the Securities  Exchange Act of
1934  (the  "Exchange  Act").  See  "Management's  Discussion  and  Analysis  of
Financial Condition and Results of Operations--Forward Looking Statements."


                                   The Company


          Roanoke Gas Company and its  subsidiaries  (the "Company") are engaged
primarily  in the retail  distribution  and sale of natural  gas and  propane to
residential,  commercial and industrial  customers in southwestern  Virginia and
southern West Virginia.  The Company's gas utility markets include the cities of
Roanoke and Salem,  Virginia  and  Bluefield,  West  Virginia,  and  surrounding
regions, including Roanoke County and portions of Bedford, Botetourt,  Franklin,
Montgomery and Tazewell Counties,  Virginia and Mercer County, West Virginia. As
of September 30, 1997, the Company's gas utility operations served approximately
52,800  natural gas  customers.  Of the  Company's  revenues in fiscal 1997 from
regulated  gas  operations,  approximately  57%  was  derived  from  residential
customers  and  approximately  43% was derived from  commercial  and  industrial
customers.  The  Company's  gas utility  operations  are  regulated by the State
Corporation  Commission of Virginia (the "Virginia  Commission")  and the Public
Service Commission of West Virginia (the "West Virginia Commission").


          As of September 30, 1997, the Company's unregulated propane operations
served approximately 8,800 customers and represented the fastest growing segment
of the Company.  From  September 30, 1993 to September  30, 1997,  the Company's
propane  customer  base grew at a compound  annual  rate of  approximately  17%.
Including the lease and  subsequent  purchase of the propane assets of U.S. Gas,
Inc. ("U.S.  Gas"), a small propane  company  serving the Bedford,  Franklin and
Smith  Mountain  Lake areas of Virginia,  the  Company's  propane  customer base
increased  by  approximately  38% in fiscal 1997.  For fiscal 1997,  propane and
other nonutility  operations  accounted for  approximately  21% of the Company's
total net earnings.
<TABLE>
                                  The Offering

<S> <C>

Common Stock offered hereby...............................       165,000 shares
Common Stock outstanding after the Offering (1)...........       1,726,803 shares
Nasdaq National Market trading symbol.....................       RGCO
Range of high and low bid prices of Common Stock
(January 1, 1997 through January 21, 1998)................       $15.75 - $21.38
Closing sale price on January 20, 1998....................       $20.00
Indicated annualized dividend rate per share..............       $1.06
Book value per share at September 30, 1997................       $13.48
Use of proceeds...........................................       To repay borrowings under lines of credit incurred
                                                                 to fund additions to the utility plant of Roanoke
                                                                 Gas Company

</TABLE>

(1)  Based on the  number  of  shares  outstanding  as of  September  30,  1997,
     adjusted  to  reflect  the  issuance  of 34,317  shares of Common  Stock on
     December 9, 1997, in connection  with the purchase of the propane assets of
     U.S.  Gas,  and the  issuance  of 165,000  shares of Common  Stock  offered
     hereby.




                                        3

<PAGE>


<TABLE>

                                      Summary Consolidated Financial and Operating Information
                                      (In thousands, except share, per share and customer data)
<CAPTION>
<S> <C>

                                                                         As of or for Fiscal Years Ended
                                                                                  September 30,
                                             ---------------------------------------------------------------------------------------
                                                  1997               1996               1995              1994              1993
                                             ---------------    --------------     --------------     -------------     ------------
Statement of Earnings Data:
Operating revenues:
      Gas utilities                             $     57,842      $     60,068       $     44,062      $     53,525     $     53,506
     Propane operations                                7,206             5,703              4,549             4,671            4,210
                                                 -----------      ------------        -----------       -----------      -----------
     Total operating revenues                         65,048            65,771             48,611            58,196           57,716
Operating margin:
     Gas utilities                                    19,167            19,305             17,034            17,415           16,251
     Propane operations                                3,298             2,726              2,402             2,487            2,046
                                                 -----------      ------------         ----------        ----------       ----------
     Total operating margin                           22,465            22,031             19,436            19,902           18,297
Operating expenses                                    18,062            17,996             15,914            16,365           15,062
                                                  ----------        ----------          ---------         ---------        ---------
Operating earnings                                     4,403             4,035              3,522             3,537            3,235
Earnings before interest charges                       4,550             4,113              3,702             3,592            3,265
Net earnings                                    $      2,310      $      2,197       $      1,777      $      1,677     $      1,441
Net earnings per share                          $       1.54      $       1.51       $       1.26      $       1.25     $       1.13
Cash dividends declared per sha re              $       1.04      $       1.02       $       1.00      $       1.00     $       1.00
Average shares outstanding                         1,503,388         1,455,999          1,408,659         1,339,402        1,280,176

Balance Sheet Data:
Utility and non-utility property and plant, net $     48,159      $     43,244       $     40,146      $     37,031     $     34,111
Total assets                                          62,593            58,921             51,615            49,579           48,759
Long-term debt, excluding current
     installments                                     17,079            20,222             17,504            16,415           16,530
Common stockholders' equity                           20,597            18,975             17,555            16,425           14,653
Book value per share                            $      13.48      $      12.86       $      12.25      $      11.88     $      11.36
Shares outstanding at September 30                 1,527,486         1,475,843          1,432,512         1,382,343        1,289,302

Customer Data:
Number of gas customers                               52,763            51,094             49,813            48,544           46,788
Number of propane customers                            8,829             6,410              6,006             5,684            4,648

<CAPTION>

                                                                                     As of September 30, 1997
                                                               --------------------------------------------------------------------
                                                                            Actual                          As Adjusted(1)
                                                               --------------------------------    --------------------------------
                                                                   Amount          Percentage          Amount          Percentage
                                                               --------------     -------------    --------------     -------------
Capitalization:
Common stockholders' equity                                          $ 20,597             54.7%           $24,294             58.7%
Long-term debt, excluding current installments                         17,079              45.3            17,079             41.3
                                                                      -------          --------           -------          -------
Total capitalization                                                 $ 37,676             100.0%          $41,373            100.0%
                                                                      =======          ========           =======          =======
</TABLE>

(1)  Adjusted  to  reflect  the  issuance  of 34,317  shares of Common  Stock on
     December 9, 1997, in connection  with the purchase of the propane assets of
     U.S. Gas, and the issuance of 165,000 shares of Common Stock offered hereby
     at the offering price of $20.00 per share and the  application of estimated
     proceeds therefrom as described in "Use of Proceeds."



                                        4

<PAGE>



                                   THE COMPANY

     The Company is engaged  primarily  in the retail  distribution  and sale of
natural gas and propane to residential,  commercial and industrial  customers in
southwestern  Virginia and southern West Virginia.  Unless the context  requires
otherwise, references to the Company include Roanoke Gas Company ("Roanoke Gas")
and its wholly owned regulated subsidiaries, Bluefield Gas Company ("Bluefield")
and Commonwealth  Public Service  Corporation  ("Commonwealth"),  as well as its
wholly owned unregulated subsidiary, Diversified Energy Company ("Diversified").

     Roanoke  Gas, a Virginia  public  service  company,  provides  natural  gas
service to approximately  48,000 customers in Roanoke,  Virginia and surrounding
areas.  Roanoke  Gas'  service  area  includes  the cities of Roanoke and Salem,
Virginia  and  surrounding  regions,  including  Roanoke  County and portions of
Bedford,  Botetourt,  Franklin and Montgomery counties,  Virginia.  Bluefield, a
West  Virginia  public  service  corporation,  provides  natural  gas service to
approximately  4,000 customers located in and around  Bluefield,  West Virginia.
Bluefield's  service area extends from  Princeton,  West Virginia to the western
most city limits of Bluefield,  West Virginia.  Bluefield owns all of the issued
and outstanding  stock of Commonwealth,  a Virginia public service  corporation,
which serves approximately 900 customers in Bluefield,  Virginia and surrounding
areas.  Commonwealth's  service area includes principally the Town of Bluefield,
Virginia and a portion of Tazewell County, Virginia. Diversified, which is not a
regulated public utility, has two operating divisions,  Highland Propane Company
("Highland  Propane"),  which sells propane and propane  related  products,  and
Highland Gas Marketing ("Highland Marketing"), through which the Company assists
large industrial customers in the purchase of natural gas.

     As of September  30, 1997,  the  Company's  utility  operations,  which are
regulated by the Virginia and West Virginia  Commissions,  served  approximately
52,800 natural gas customers. From September 30, 1993 to September 30, 1997, the
Company's  natural  gas  customer  base  grew  at  a  compound  annual  rate  of
approximately  3%, and its natural gas customer base increased by  approximately
3% in fiscal 1997.  Based on American Gas Association  ("AGA")  statistics,  the
compound  annual  growth rate of natural gas customers in the United States from
1992 to 1996 was  approximately  1.6%. Of the Company's  revenues from regulated
gas  operations   during  fiscal  1997,   approximately  57%  was  derived  from
residential  customers and  approximately  43% was derived from  commercial  and
industrial  customers.  The  Company  obtains  its  gas  supply  using  a mix of
long-term,  mid-term and spot gas purchase  contracts.  The Company also regards
storage  supplies as an integral  part of its gas  portfolio.  The Company's gas
operations  hold the rights to  approximately  2.9 billion cubic feet ("BCF") of
natural gas  storage  space,  including  pipeline  and third  party  underground
facilities  in  both  the  Gulf  Coast  and  Appalachian  areas,  as well as the
Company's  own  liquefied  natural  gas  ("LNG")  storage in  Botetourt  County,
Virginia.

     The Company's  unregulated  propane operations served  approximately  8,800
customers as of September 30, 1997 and represent the fastest  growing segment of
the Company.  From  September  30, 1993 to September  30,  1997,  the  Company's
propane  customer  base grew at a compound  annual  rate of  approximately  17%.
Including the lease and  subsequent  acquisition  of the propane  assets of U.S.
Gas, the Company's  propane  customer  base  increased by  approximately  38% in
fiscal 1997. For fiscal 1997, propane and other nonutility  operations accounted
for approximately 21% of the Company's total net earnings.

     The  Company's  principal  executive  offices  are  located at 519  Kimball
Avenue,  N.E.,  Roanoke,  Virginia  24016,  and its  telephone  number  is (540)
983-3800.


                                 USE OF PROCEEDS

     The net proceeds to the Company  from the sale of the Common Stock  offered
hereby,  estimated to be approximately $3.1 million  (approximately $3.4 million
if the Underwriter's  over-allotment  option is exercised in full), are intended
to be used to repay  borrowings under lines of credit incurred to fund additions
to the utility  plant of Roanoke  Gas. At September  30,  1997,  the Company had
approximately $7.1 million in borrowings under lines of credit outstanding, with
a weighted average interest rate of 6.14%.

                                        5

<PAGE>



     Roanoke Gas conducts an ongoing program of expansion and replacement of its
utility  plant to maintain and improve the  reliability  and capacity of its gas
distribution system. The Company's capital  expenditures  totaled  approximately
$8.1 million for the year ended September 30, 1997,  approximately  $5.1 million
of which  represented  additions  to the  utility  plant of Roanoke  Gas.  Total
capital  expenditures for the year ending September 30, 1998 are estimated to be
approximately $7.7 million,  approximately $4.8 million of which is budgeted for
use by Roanoke  Gas.  See  "Management's  Discussion  and  Analysis of Financial
Condition and Results of Operations--Capital Resources and Liquidity."


                    PRICE RANGE OF COMMON STOCK AND DIVIDENDS

     The Company's  Common Stock is listed on the Nasdaq  National  Market under
the trading  symbol RGCO. The table below sets forth the range of bid prices for
shares of the Company's Common Stock, as reported in the Nasdaq National Market,
and quarterly dividends declared per share.
<TABLE>
<CAPTION>
<S> <C>
                                                          Range of Bid Prices    
                                                      ---------------------------               Cash Dividends
Fiscal Year Ended September 30,                            High              Low              Per Share Declared
- -------------------------------                            ----              ---              ------------------

1995
         First Quarter                                    $18.50           $16.00                    $0.250
         Second Quarter                                    17.00            14.00                     0.250
         Third Quarter                                     15.13            13.50                     0.250
         Fourth Quarter                                    15.00            14.25                     0.250

1996
         First Quarter                                    $16.25           $14.25                    $0.255
         Second  Quarter                                   18.50            15.00                     0.255
         Third Quarter                                     18.25            16.50                     0.255
         Fourth Quarter                                    17.25            14.75                     0.255

1997
         First Quarter                                    $18.00           $16.75                    $0.260
         Second Quarter                                    18.25            17.00                     0.260
         Third Quarter                                     17.75            15.75                     0.260
         Fourth Quarter                                    18.13            16.00                     0.260

1998
         First Quarter                                    $21.38           $17.50                    $0.265
         Second Quarter (through January 21, 1998)         20.75            19.25                       *
</TABLE>
- -----------------

     * The dividend for the second  fiscal  quarter  will be  considered  by the
Board of Directors in late March, and, if declared, will be payable in May.

         At September  30, 1997,  the Company had 1,853 holders of record of its
Common Stock.  The last reported  sales price for the Common Stock on the Nasdaq
National Market was $20.00, on January 20, 1998.

         Although  the Company has paid  continuous  quarterly  dividends to its
stockholders  since August 1, 1944 and has  increased  per share  dividends  for
three consecutive  fiscal years, the Company has not established a formal policy
with respect to dividends.  Payment of dividends is within the discretion of the
Company's  Board of  Directors  and  will  depend  upon,  among  other  factors,
earnings,  capital requirements and the operating and financial condition of the
Company.  There can be no assurance that these or other  conditions  will not in
the  future  negatively  affect  the  Company's  ability  to pay  dividends.  In
addition,  the Company's  long-term  indebtedness  contains  restrictions on the
payment of dividends,  primarily based on cumulative net earnings of the Company
and dividends previously paid.


                                        6

<PAGE>




                                 CAPITALIZATION


         The following table sets forth the  capitalization  of the Company on a
consolidated  basis as of September  30, 1997 and as adjusted as of such date to
reflect the issuance of 34,317  shares of Common  Stock on December 9, 1997,  in
connection  with the  purchase of the propane  assets of U.S.  Gas,  and to give
effect to the sale of the Common Stock offered  hereby at the offering  price of
$20.00 per share and the application of the estimated  proceeds therefrom (after
giving  effect to the  underwriting  discounts  and  commissions  and  estimated
offering  expenses payable by the Company) as described under "Use of Proceeds."
The information included in the table below is qualified in its entirety by, and
should be read in conjunction  with, the consolidated  financial  statements and
notes thereto included elsewhere in this Prospectus.

<TABLE>
<CAPTION>
<S> <C>


                                                                                     As of September 30, 1997
                                                               --------------------------------------------------------------------
                                                                            Actual                          As Adjusted(1)
                                                               --------------------------------    --------------------------------
                                                                   Amount          Percentage          Amount          Percentage
                                                               --------------     -------------    --------------     -------------
                                                                                      (Dollars in thousands)
                                                                                  -------------    --------------     -------------
Common Stockholders' Equity:
  Common Stock..........................................             $  7,637                           $   8,634
  Capital in excess of par value........................                5,272                               7,972
  Retained earnings(2)..................................                7,688                               7,688
                                                                     --------         ---------         ---------       ---------
         Total common stockholders' equity..............               20,597             54.7%            24,294            58.7%

Long-Term Debt:
  Roanoke Gas Company:
    First Mortgage Bonds
       Series K, 10%, due July 1, 2002..................                1,350                               1,350
       Series L, 10.375%, due April 1, 2004.............                2,328                               2,328
    Term debentures.....................................                7,200                               7,200
    Unsecured senior notes payable......................                8,000                               8,000
    Obligations under capital leases....................                   32                                  32
  Bluefield Gas Company:
    Unsecured installment loan..........................                   12                                  12
    Unsecured note payable..............................                1,300                               1,300
                                                                     --------         ---------         ---------       ---------
         Total long-term debt...........................               20,222                              20,222
         Less current installments......................              (3,143)                             (3,143)
                                                                     --------         ---------         ---------       ---------
         Long-term debt, less current installments......               17,079             45.3%            17,079            41.3%
                                                                     --------         ---------         ---------       ---------

         Total capitalization...........................             $ 37,676            100.0%         $  41,373           100.0 %
                                                                     ========         =========         =========       =========

Total borrowings under lines of credit..................             $  7,129                           $   4,049
                                                                      =======                           =========

- ------------------------------------
</TABLE>

(1) Adjusted  to  reflect  the  issuance  of 34,317  shares  of Common  Stock on
     December 9, 1997, in connection  with the purchase of the propane assets of
     U.S. Gas, and the issuance of 165,000 shares of Common Stock offered hereby
     at the offering price of $20.00 per share and the  application of estimated
     proceeds therefrom as described in "Use of Proceeds."
(2) The Company's  obligations  contain various  provisions  including a minimum
    interest  charge  coverage ratio and  limitations on debt as a percentage of
    total  capitalization.  The obligations also contain a provision restricting
    the payment of dividends, primarily based on the earnings of the Company and
    dividends previously paid. At September 30, 1997, approximately $4.4 million
    of retained earnings was available for dividends.

                                        7

<PAGE>
<TABLE>

            SELECTED CONSOLIDATED FINANCIAL AND OPERATING INFORMATION

         The  following  table sets forth  selected  consolidated  financial and
operating data of the Company.  The selected  consolidated  financial data as of
and for the five fiscal  years  ended  September  30, 1997 was derived  from the
audited consolidated financial statements of the Company. The financial data set
forth  below  should  be read in  conjunction  with the  Consolidated  Financial
Statements and the Notes thereto,  and "Management's  Discussion and Analysis of
Results of  Operations  and  Financial  Condition,"  included  elsewhere in this
Prospectus.
<CAPTION>
<S> <C>
                                                                    As of or for Fiscal Years Ended September 30,
                                                  ----------------------------------------------------------------------------------
                                                      1997             1996              1995             1994             1993
                                                  ------------    --------------     -------------    ------------     -------------
                                                        (In thousands, except share, per share, customer and degree day data)
Statement of Earnings Data:
Operating revenues:
  Gas utilities..............................     $     57,842    $       60,068      $     44,062    $     53,525      $     53,506
  Propane operations.........................            7,206             5,703             4,549           4,671             4,210
                                                   -----------       -----------       -----------     -----------       -----------
  Total operating revenues...................           65,048            65,771            48,611          58,196            57,716
Cost of gas:
  Gas utilities..............................           38,675            40,763            27,028          36,110            37,255
  Propane operations.........................            3,908             2,977             2,147           2,184             2,164
                                                   -----------       -----------       -----------     -----------       -----------
  Total cost of gas..........................           42,583            43,740            29,175          38,294            39,419
Operating margin:
  Gas utilities..............................           19,167            19,305            17,034          17,415            16,251
  Propane operations.........................            3,298             2,726             2,402           2,487             2,046
                                                   -----------       -----------       -----------     -----------       -----------
  Total operating margin.....................           22,465            22,031            19,436          19,902            18,297
Operating expenses...........................           18,062            17,996            15,914          16,365            15,062
                                                    ----------        ----------        ----------      ----------        ----------
Operating earnings...........................            4,403             4,035             3,522           3,537             3,235
Earnings before interest charges.............            4,550             4,113             3,702           3,592             3,265
Net earnings.................................     $      2,310    $        2,197      $      1,777    $      1,677      $      1,441
Net earnings per share.......................     $       1.54    $         1.51      $       1.26    $       1.25      $       1.13
Cash dividends declared per share............     $       1.04    $         1.02      $       1.00    $       1.00      $       1.00
Average shares outstanding...................        1,503,388         1,455,999         1,408,659       1,339,402         1,280,176

Balance Sheet Data:
Utility property and plant, net..............     $     44,065    $       40,911      $     38,107    $     35,264      $     32,039
Non-utility property and plant, net..........            4,094             2,333             2,039           1,767             2,072
Total assets.................................           62,593            58,921            51,615          49,579            48,759
Current installments of long-term debt and
  borrowings under lines of credit...........           10,272             7,322             2,621           5,907             6,019
Long-term debt, excluding current installments          17,079            20,222            17,504          16,415            16,530
Common stockholders' equity..................           20,597            18,975            17,555          16,425            14,653
Book value per share.........................     $      13.48    $        12.86      $      12.25    $      11.88      $      11.36

Selected Other Data:
Additions to utility and non-utility property 
   and plant.................................     $      8,053    $        5,523      $      5,609    $      5,518      $      3,796
Depreciation and amortization expense........     $      3,247    $        2,810      $      2,563    $      2,334      $      2,147
Number of gas customers......................           52,763            51,094            49,813          48,544            46,788
Number of propane customers..................            8,829             6,410             6,006           5,684             4,648
Heating degree days (normal year - 4,232)....            4,298             4,696             3,791           4,416             4,356
</TABLE>



                                        8

<PAGE>




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

General


         The core  business of the Company is the  distribution  of natural gas.
The Company's natural gas operation provides services to customers in the cities
of Roanoke and Salem,  Virginia and Bluefield,  West Virginia,  and  surrounding
regions, including Roanoke County and portions of Bedford, Botetourt,  Franklin,
Montgomery and Tazewell  Counties,  Virginia and Mercer  County,  West Virginia.
Natural gas revenue is  comprised of the sale and  distribution,  as well as the
transportation of natural gas to firm and interruptible  customers, and is based
on rates and charges regulated by the Virginia  Commission and the West Virginia
Commission.  The Company  also  distributes  and sells  propane to  customers in
southwestern  Virginia and southern West Virginia  through its Highland  Propane
division.  Propane has become an increasingly  important aspect of the Company's
operations,  with the annual growth in propane customers significantly exceeding
the annual growth in natural gas customers. See "Business."


         Energy  conservation and the  availability of modern,  highly efficient
furnaces   and  other   appliances   for   replacement   and  new   services  in
better-insulated  homes continue to result in a slight decline in annual weather
normalized per capita residential usage. The effect of such per capita declines,
unless offset by new customer growth, abnormally cold weather, or requested rate
relief,  could result in a decline or attrition in the  Company's  net operating
earnings as a percentage of the equity  component of the rate base.  Competition
from  alternative  fuels  and/or  suppliers  could  also  impact  the  Company's
profitability  levels.  Continued public acceptance and a growing preference for
natural gas and propane as competitively  priced,  clean and efficient fuels for
space heating and other residential, commercial and industrial applications have
contributed to increases in the number of customers served by the Company and in
the cost of constructing plant and facilities required to serve them.

Seasonality and Sensitivity to Temperature Change

         The Company's  results of operations are highly  seasonal and sensitive
to average  temperature  changes because a significant amount of the natural gas
and propane  sold by the Company is used for heating  purposes.  Therefore,  the
Company's  results  of  operations  in any given  period  reflect  the impact of
weather, with colder average temperatures during a period resulting in increased
sales.  The Company  typically  records a  significant  percentage  of its total
fiscal year  revenues and net earnings in its first and second  fiscal  quarters
(which  cover the  period  from  October 1 to March  31) and  typically  records
significantly  lower  revenues  and net  losses in its third and  fourth  fiscal
quarters  (which cover the period from April 1 to September  30). In both fiscal
1997 and fiscal 1996, the Company recorded 72% of its annual revenues during the
first and second fiscal quarters.

Forward-looking Statements

         This  Prospectus  and the documents  incorporated  by reference  herein
contain   forward-looking   statements   relating   to   anticipated   financial
performance,  business prospects,  regulatory developments,  supply arrangements
and  similar  matters.  The  Private  Securities  Litigation  Reform Act of 1995
provides a safe harbor for forward-looking  statements.  In order to comply with
the terms of the safe harbor,  the Company notes that a variety of factors could
cause the Company's actual results and experience to differ  materially from the
anticipated   results  or  other   expectations   expressed  in  the   Company's
forward-looking  statements.  The risks and  uncertainties  that may  affect the
operations,  performance,  development  and  results of the  Company's  business
include the following:  (i)  fluctuations  in demand for natural gas and propane
attributable  to weather;  (ii)  difficulty  in obtaining  rate  increases  from
regulatory  authorities  in  adequate  amounts  and  on a  timely  basis;  (iii)
difficulty  in earning on a  consistent  basis an  adequate  return on  invested
capital;  (iv)  competition  from  alternative  fuels for  industrial  and other
significant  customers and fluctuations in the prices of oil, which can make oil
less costly  than  natural  gas,  and  potential  increased  future  competition
resulting from continuing  industry  deregulation;  (v) volatility in the supply
and price of natural gas and propane; (vi) some uncertainty in projected rate of
growth of natural gas and propane requirements of the Company's customers; (vii)
increasing  expenses  and  labor  costs and  availability;  and  (viii)  general
economic conditions both locally and nationally.


                                        9

<PAGE>



Results Of Operations

Fiscal Year 1997 Compared With Fiscal Year 1996

         Operating  revenues of the  Company's  natural  gas utility  operations
decreased $2,225,226 to $57,842,181 in 1997 from $60,067,407 in 1996. The volume
of natural gas delivered to customers decreased 0.4 BCF to 10.8 BCF in 1997 from
11.2 BCF in 1996.  The decreases in revenues and volume  delivered are primarily
attributable to weather that was  approximately  8% warmer in 1997 than in 1996.
The warmer weather more than offset the impact of natural gas customer growth of
3% in  1997.  The  cost of  natural  gas was  $38,675,337  in 1997  compared  to
$40,763,104 in 1996.  The  $2,087,767  decrease was due to the 3% decline in gas
volume  delivered  and a 2% decrease in the average unit cost of gas  purchased,
both factors of which were influenced by the warmer 1997 weather. As a result of
all of these factors,  the operating margin of the Company's natural gas utility
operations decreased $137,459 to $19,166,844 in 1997 from $19,304,303 in 1996.

         Operating  revenues  of  the  Company's  propane  operations  increased
$1,502,179 to $7,205,645 in 1997 from $5,703,466 in 1996, due to the significant
growth in 1997 of the  Company's  propane  customer  base and to higher  billing
rates  influenced by higher average cost of propane.  The Company  delivered 6.6
million  gallons of propane in 1997 compared to 6.0 million  gallons in 1996, an
increase of 570,000 gallons or 10%, despite warmer average weather.  The cost of
propane was  $3,907,568 in 1997  compared to  $2,976,974  in 1996.  The $930,594
increase  was due to the  increase  in sales  volume and a 20%  increase  in the
average unit cost of propane purchased. As a result of all of these factors, the
operating  margin of the  Company's  propane  operations  increased  $571,585 to
$3,298,077 in 1997 from $2,726,492 in 1996.


         Total  operating  expenses  from the  Company's  natural gas  utilities
decreased by $223,729 to $15,360,872 in 1997 from $15,584,601 in 1996.  Although
the Company had modest  increases in expenses  associated with health  insurance
and bad debt accruals,  legal  expenses and the write-off of regulatory  assets,
these were more than offset by  reductions  in FAS 106 accruals and  maintenance
expenses.  General taxes increased $54,631 to $2,456,399 in 1997 from $2,401,768
in 1996.  While  there were  decreases  in the  revenue-sensitive  taxes  (gross
receipts and  occupation  taxes),  the  business  license and  merchants  taxes,
franchise taxes and property taxes increased. Income taxes were down $105,931 to
$857,964 in 1997 from $963,895 in 1996. See Note 5 of the Notes to  Consolidated
Financial   Statements  for  information  on  income  taxes.   Depreciation  and
amortization  expenses  increased $239,465 to $2,533,912 in 1997 from $2,294,447
in 1996 due to  depreciation  on normal  additions  to plant in  service.  Other
operating expenses - propane  operations  includes the operating and maintenance
expenses,  taxes and  depreciation  of Highland  Propane.  These costs increased
$289,736 to $2,700,626 in 1997 from  $2,410,890 in 1996. The increase was mainly
due to  depreciation  on increased  plant  associated  with customer  growth and
increased income taxes associated with higher taxable income.


         Other income, net of other deductions, increased $69,170 to $146,910 in
1997 from $77,740 in 1996.  The increase was primarily  due to jobbing  revenues
and interest income and the  elimination of a write-down of nonutility  property
which occurred in 1996.

         Total interest  charges  increased  $324,081 to $2,240,453 in 1997 from
$1,916,372 in 1996. The increase was  associated  with higher  borrowings  under
lines of  credit  due to  under-collections  of gas  costs in the  early  winter
months,  higher receivable  balances,  higher inventories,  increases in capital
additions and interest on rate refund reserve.

         Net earnings for 1997 were  $2,309,880  as compared to  $2,196,672  for
1996.  Net  earnings  per share of Common  Stock were $1.54 in 1997  compared to
$1.51 in 1996.  The $113,208  increase in net earnings can be attributed to cost
containment and customer growth.


                                       10

<PAGE>



Fiscal Year 1996 Compared With Fiscal Year 1995

         Operating  revenues of the Company's  natural gas  utilities  increased
$16,005,670  to  $60,067,407  in 1996 from  $44,061,737  in 1995.  The volume of
natural gas  delivered to customers  increased  1.2 BCF to 11.2 BCF in 1996 from
10.0 BCF in 1995. The increase in revenues and volume  delivered is attributable
to weather that was approximately 24% colder in 1996 than in 1995, as well as to
natural gas customer growth of approximately 3% in 1996. The cost of natural gas
was  $40,763,104  in 1996  compared  to  $27,027,507  in 1995.  The  $13,735,597
increase was due to the 12% increase in gas volume  delivered and a 34% increase
in the average unit cost of gas purchased, both factors of which were influenced
by colder weather. As a result of all of these factors,  the operating margin of
the Company's natural gas utility operations increased $2,270,073 to $19,304,303
in 1996 from $17,034,230 in 1995.

         Operating  revenues  of  the  Company's  propane  operations  increased
$1,154,056 to $5,703,466 in 1996 from $4,549,410 in 1995, due to the significant
growth in 1996 of the Company's  propane  customer base, to higher billing rates
influenced  by the higher  average cost of propane and to  significantly  colder
average  weather in 1996  compared to 1995.  The Company  delivered  6.0 million
gallons of propane in 1996 compared to 4.8 million  gallons in 1995, an increase
of 1.2  million  gallons or 24%.  The cost of  propane  was  $2,976,974  in 1996
compared to $2,147,776 in 1995. The $829,198 increase was due to the increase in
sales volume and an 11% increase in the average unit cost of propane  purchased.
As a result  of all of these  factors  the  operating  margin  of the  Company's
propane  operations  increased $324,858 to $2,726,492 in 1996 from $2,401,634 in
1995.


         Total  operating  expenses  from the  Company's  natural gas  utilities
increased by $1,697,103 to $15,584,601 in 1996 from  $13,887,498 in 1995.  Other
operations  and  maintenance  expenses  increased 11% to $9,924,491 in 1996 from
$8,959,677 in 1995. The largest increases were in bad debt accruals  (associated
with higher billings),  collection and billing expenses, legal expenses, general
office  renovations  and  maintenance  of  distribution  system.  General  taxes
increased 15% to $2,401,768  in 1996 from  $2,082,896 in 1995,  due primarily to
revenue-sensitive  taxes (gross  receipts and  business and  occupation  taxes).
Income taxes on the natural gas utilities increased $252,458 to $963,895 in 1996
from $711,437 in 1995,  primarily due to increased taxable income. See Note 5 of
the Notes to  Consolidated  Financial  Statements for additional  information on
income taxes.  Depreciation  and  amortization  expenses  increased  $160,959 to
$2,294,447  in 1996  from  $2,133,488  in 1995  due to  depreciation  on  normal
additions to plant in service.  Other  operating  expenses - propane  operations
consist of the operating and  maintenance  expenses,  taxes and  depreciation of
Highland Propane. These costs increased to $2,410,890 in 1996 from $2,026,108 in
1995.  The  $384,782  increase  was  mainly   attributable  to  higher  expenses
associated with market  expansion,  customer growth and foul weather,  including
higher  tank  setting,  delivery  and  marketing  expenses,  as well  as  higher
depreciation expense on increased plant.


         Other income, net of other deductions,  decreased significantly in 1996
to $77,740 from $179,649 in 1995.  The decrease was primarily due to the Company
being in a borrowing mode instead of an investment  mode on the cash  management
system,  a reduction in net jobbing  revenues,  and the  elimination of interest
income  and a  capital  gain on the  sale of  investment  property  of  Highland
Propane.

         Total interest charges were down $8,295 for 1996 versus 1995 due to the
liquidity of Highland Propane.

         Net earnings for fiscal 1996 were  $2,196,672 as compared to $1,777,240
for fiscal 1995.  The $419,432  increase in net  earnings can be  attributed  to
weather  that was 11% colder  than  normal and 24% colder  than  fiscal 1995 and
increased  sales from  customer  growth.  Net earnings per share of common stock
were $1.51 in 1996 compared to $1.26 in 1995.

Capital Resources and Liquidity

         The Company's  primary  capital needs are the funding of its continuing
pipeline  construction  program  and the  seasonal  funding  of its  stored  gas
inventories. The Company's capital expenditures for fiscal 1997 were invested in
a combination of replacement  and expansion  projects,  reflecting the Company's
long-term  program  to  replace  older  cast iron and bare  steel  pipe with new
plastic pipe,  while  continuing to meet the  requirements  of customer  growth.
Total

                                       11

<PAGE>



capital  expenditures  for fiscal 1997 were  $8,052,801,  allocated  as follows:
$5,118,473  for Roanoke  Gas,  $608,106 for  Bluefield  Gas and  $2,326,222  for
Highland   Propane.   In  fiscal  1997,  the  Company  recorded   $3,247,015  of
depreciation  and  amortization  expense,  which was equal to 40% of its capital
expenditures  for  the  year.  The  Company  invested  $5,522,977  in  1996  and
$5,609,292 in 1995 capital  expenditures.  The Company estimates that its fiscal
1998 capital expenditures will total $7,666,931, of which $4,833,360 is budgeted
for use by Roanoke Gas.  The Company  believes  that the net  proceeds  from the
Offering,  internally  generated  funds and  available  lines of credit  will be
adequate  to  meet  its  capital  requirements  for  fiscal  1998.  The  Company
anticipates that future capital  expenditures  will be funded with a combination
of  internally  generated  funds,  lines of credit,  and  issuances  of debt and
equity.

         At  September  30,  1997,  the  Company had  available  lines of credit
totaling $20 million for its short-term borrowing needs, of which $7,129,000 was
outstanding.  Short-term  borrowing,  in addition to providing  limited  capital
project  bridge  financing,  is used to finance  summer and fall gas  purchases,
which are stored in the  underground  facilities  of Columbia  Gas  Transmission
Corporation, Tennessee Gas Pipeline Company and Virginia Gas Storage Company, as
well as in the Company's LNG storage  facility,  to help ensure  adequate winter
supplies to meet customer demand.


         Short-term  borrowings,   together  with  internally-generated   funds,
long-term  debt and the sale of Common  Stock  through  the  Company's  Dividend
Reinvestment  and Stock  Purchase Plan (the "DRP"),  have been adequate to cover
construction  costs,  debt service and dividend  payments to  stockholders.  The
terms  of  the  Company's  short-term  borrowings  under  lines  of  credit  are
negotiable,  with  average  rates of 5.97% in 1997,  5.84% in 1996 and  6.07% in
1995. The lines do not require  compensating  balances.  The Company  utilizes a
cash  management  program,  which provides for daily  balancing of the Company's
temporary  investment and short-term borrowing needs with interest rates indexed
to the 30-day LIBOR interest rate plus a premium.


         From  September  30, 1996 to September 30, 1997,  stockholders'  equity
increased by $1,621,950, reflecting an increase of $739,231 in retained earnings
and proceeds of $882,719 from  issuances of common stock through the DRP and the
Restricted Stock Plan for Outside Directors.

Accounting Changes

         The Company adopted the provisions of Statement of Financial Accounting
Standards No. 121,  Accounting for the  Impairment of Long-Lived  Assets and for
Long-Lived  Assets to Be  Disposed  Of  ("Statement  121"),  on October 1, 1996.
Statement  121  requires  that  long-lived   assets  and  certain   identifiable
intangibles   be  reviewed  for  impairment   whenever   events  or  changes  in
circumstances  indicate  that  the  carrying  amount  of an  asset  may  not  be
recoverable.  The  adoption  of  Statement  121 in 1997 did not have a  material
impact on the Company's consolidated  financial position,  results of operations
or liquidity.

         Prior to October 1, 1996,  the Company  accounted for its stock options
in accordance with the provisions of Accounting Principles Board ("APB") Opinion
No. 25, Accounting for Stock Issued to Employees,  and related  interpretations.
As such,  compensation  expense  was  recorded  on the date of grant only if the
current  market price of the  underlying  stock  exceeded the option  price.  On
October 1, 1996, the Company adopted Statement of Financial Accounting Standards
No. 123,  Accounting  for  Stock-Based  Compensation  ("Statement  123"),  which
permits  entities to recognize as expense over the vesting period the fair value
of all  stock-based  awards on the date of grant.  Alternatively,  Statement 123
allows  entities to continue to apply the  provisions  of APB Opinion No. 25 and
provide pro forma net earnings and pro forma net earnings per share  disclosures
for stock option grants made in 1996 and future years as if the fair-value-based
method  defined in Statement  123 had been  applied.  The Company has elected to
continue to apply the provisions of APB Opinion No. 25 and provide the pro forma
disclosure provisions of Statement 123.

Recent Accounting Developments

         In February  1997,  the  Financial  Accounting  Standards  Board issued
Statement  of  Financial  Accounting  Standards  No.  128,  Earnings  Per  Share
("Statement 128"). Statement 128 supersedes APB Opinion No. 15, Earnings

                                       12

<PAGE>



Per  Share,   and  specifies  the   computation,   presentation  and  disclosure
requirements  for earnings per share  ("EPS") for  entities  with  publicly-held
common stock or  potential  common  stock.  The Company is required to adopt the
provisions of Statement 128 for fiscal 1998.  The Company  believes the adoption
of Statement 128 will not have a material impact on its EPS calculations.

         The Financial  Accounting  Standards Board has also issued Statement of
Financial Accounting Standards ("SFAS") No. 129, Disclosure of Information about
Capital Structure,  SFAS No. 130, Reporting  Comprehensive  Income, and SFAS No.
131, Disclosures about Segments of an Enterprise and Related Information.  These
Statements are effective for fiscal years beginning after December 15, 1997. The
Company  does not  anticipate  the  adoption  of these  Statements  will  have a
material impact on its consolidated financial position, results of operations or
liquidity.

Impact Of Inflation

         The cost of natural gas represented  approximately 72% for fiscals 1997
and  1996  and 66%  for  fiscal  1995 of the  total  operating  expenses  of the
Company's  gas  utilities'  operations.  However,  under the present  regulatory
purchased gas adjustment  mechanism,  the increases and decreases in the cost of
gas are passed through to the Company's customers.

         Inflation  impacts the Company through  increases in non-gas costs such
as  insurance,  labor  costs,  supplies  and  services  used in  operations  and
maintenance  and in the  replacement  cost of plant and  equipment.  The  margin
charged to natural gas  customers  to cover  these  costs can only be  increased
through the regulatory process via a rate increase  application.  In addition to
stressing  performance  improvements  and  higher  gas sales  volumes  to offset
inflation, management must continually review operations and economic conditions
to assess the need for filing and receiving adequate and timely rate relief from
the Virginia Commission and the West Virginia Commission.

Franchises and Certificates of Public Convenience and Necessity

         Roanoke Gas and Commonwealth  currently hold the only franchises and/or
certificates of public  convenience  and necessity to distribute  natural gas in
their respective  Virginia  service areas.  The franchises  generally extend for
multi-year  periods and are  renewable by the  municipalities.  Certificates  of
public convenience and necessity,  which are issued by the Virginia  Commission,
are exclusive and of perpetual  duration,  subject to compliance with regulatory
standards.

         Bluefield  holds the only  franchise to  distribute  natural gas in its
West Virginia service area. Its franchise  extends for a period of 30 years from
August 23, 1979.

         Management  anticipates  that the Company  will be able to renew all of
its  franchises  when they expire.  There can be no assurance,  however,  that a
given  jurisdiction  will  not  refuse  to renew a  franchise  or will  not,  in
connection  with  the  renewal  of  a  franchise,   attempt  to  impose  certain
restrictions or conditions that could  adversely  affect the Company's  business
operations or financial condition.

Environmental Issues

         Both  Roanoke  Gas  and  Bluefield  operated  manufactured  gas  plants
("MGPs") as a source of fuel for lighting and heating until the early 1950s. The
process  involved  heating  coal  in  a  low-oxygen  environment  to  produce  a
manufactured gas that could be distributed through the Company's pipeline system
to customers. A by-product of the process was coal tar, and the potential exists
for on-site tar waste  contaminants  at both former plant  sites.  The extent of
contaminants  at these  sites is unknown at this time,  and the  Company has not
performed  formal  analyses  of any  environmental  media at the Roanoke Gas MGP
site.  An analysis at the  Bluefield  site  indicates  some  contamination.  The
Company,  with  concurrence of legal  counsel,  does not believe any events have
occurred requiring regulatory  reporting.  Further, the Company has not received
any notices of violation or liabilities  associated with environmental  statutes
or  regulations  related  to the MGP  sites  and is not  aware  of any  off-site
contamination or pollution as a result

                                       13

<PAGE>



of these  prior  sites.  Therefore,  the  Company  has no plans  for  subsurface
remediation  at  either of the MGP  sites.  Should  the  Company  eventually  be
required  to  remediate  either of the MGP sites,  the  Company  will pursue all
prudent and reasonable means to recover any related costs,  including  insurance
claims and regulatory  approval for rate case recognition of expenses associated
with any work  required.  Based upon prior orders of the  Commission  related to
environmental matters at other companies,  the Company believes it would be able
to recover  prudently  incurred  costs.  Additionally,  a  stipulated  rate case
agreement  between the Company and the West Virginia  Commission  recognizes the
Company's right to defer MGP clean-up costs, should any be incurred, and to seek
rate relief for such costs. If the Company  eventually  incurs costs  associated
with a required clean-up of either MGP site, the Company anticipates recording a
regulatory asset for such clean-up costs which are anticipated to be recoverable
in future rates. Based on anticipated  regulatory actions and current practices,
management believes that any costs incurred related to the  previously-mentioned
environmental  matters  will  not  have  a  material  effect  on  the  Company's
consolidated financial position, although there can be no assurance this will be
the case.


                                    BUSINESS

General

         Roanoke Gas was organized as a Virginia  public service  corporation in
1912.  The  principal  service  of Roanoke  Gas was,  and  continues  to be, the
distribution  and sale of natural gas. On May 15, 1987,  Roanoke Gas,  through a
series  of  merger  transactions,  acquired  100% of the  outstanding  stock  of
Bluefield,  a public  service  corporation,  organized in 1944 under the laws of
West  Virginia and  principally  engaged in the  distribution  of natural gas in
Bluefield, West Virginia and surrounding areas. Bluefield owns all of the issued
and  outstanding  stock  of  Commonwealth,   a  small  Virginia  public  service
corporation organized in 1930 as the subsidiary of a predecessor  corporation to
Bluefield.  The distribution and sale of propane was added to the Company's line
of business  in 1972 and is operated  through  the  Company's  Highland  Propane
division.  In addition,  the Company,  through its Highland Marketing  division,
maintains  a gas  marketing  operation  which  brokers  natural  gas to  several
industrial customers on the Roanoke Gas and Bluefield distribution systems.


         The Company's  utility markets include the cities of Roanoke and Salem,
Virginia and  Bluefield,  West  Virginia,  and  surrounding  regions,  including
Roanoke  County and portions of Bedford,  Botetourt,  Franklin,  Montgomery  and
Tazewell  Counties,  Virginia and Mercer County,  West  Virginia.  The Company's
propane markets are located in southwestern  Virginia and southern West Virginia
and currently  extend east to  Lynchburg,  Virginia,  west to Marion,  Virginia,
north to Beckley,  West Virginia and south to the North Carolina  border and, in
addition  to the  markets in the  Company's  gas  utility  territories,  include
Bedford, Blacksburg, Christiansburg,  Lexington, Lynchburg and Radford Virginia,
and Beckley, Princeton and Lewisburg, West Virginia. The total population of the
Company's  gas  utility  and  propane  market  areas is  approximately  700,000.
Management  believes there are strong pockets of growth in the Company's  market
areas. For example,  Bedford County had the fourth fastest  population growth of
all the  counties of Virginia  from 1990 to 1996.  In  addition,  the  Company's
markets  along  the  Interstate  81  corridor  are  experiencing  growth  in the
manufacturing and industrial sector.


Marketing and Sales

         The Company  experienced  strong  customer  growth in fiscal 1997, with
customer growth of approximately 3% for its utility operations and approximately
38% for its propane  operations.  The  Company's  total  combined  customer base
increased  from  approximately   57,500  customers  at  September  30,  1996  to
approximately  61,600  customers at  September  30, 1997,  an  approximately  7%
increase.

         In fiscal 1997,  Highland Propane surpassed 2,000 tank installations in
a single year for the first time in the Company's  history.  This  represented a
112% increase over tank  installations  in fiscal 1996.  Including the lease and
subsequent purchase of the propane assets of U.S. Gas, Highland Propane expanded
its marketing  efforts in fiscal 1997 in Beckley,  West Virginia and  Rockbridge
County, Alleghany County and Bedford County, Virginia.

                                       14

<PAGE>



         The Company has intensified its marketing efforts over the last several
years.  The marketing  strategy for both the  Company's  natural gas and propane
distribution  businesses is centered around developing strong relationships with
key decision  makers in the local  construction,  retail,  wholesale and service
markets,  in addition to providing superior,  timely customer service.  Over the
last three years,  the Company has  increased its number of  commissioned  sales
representatives  from  one  to  six.  These  sales   representatives   focus  on
maintaining  one-on-one  contact  with such  local  decision  makers,  and their
primary goal is the addition of new gas  customers  along  existing gas mains or
the  addition of new propane  customers.  The Company  also  monitors  and works
closely  with  prospective  industrial  and  commercial  customers,  as  well as
regional economic development groups.

Natural Gas Distribution Operations

         As of September  30, 1997,  the  Company's  utility  operations  served
approximately  52,800  natural gas customers  through an integrated  natural gas
distribution system.  Natural gas is purchased from suppliers and distributed to
residential,  commercial  and  large  industrial  users  through  the  Company's
underground  pipeline  system.  Of the  Company's  revenues  from  regulated gas
operations  during fiscal 1997,  approximately  57% was derived from residential
customers and 43% was derived from  commercial  and  industrial  customers.  The
Company's utility operations served approximately  47,600 residential  customers
and approximately 5,200 industrial and commercial customers in fiscal 1997.

         The Company's natural gas distribution business accounted for 89%, 92%,
and 91% of the total  Company  revenues  in fiscal  years  1997,  1996 and 1995,
respectively.  The  Company's  revenues are affected by the cost of natural gas,
economic conditions in the areas that the Company serves and weather conditions.
Higher  gas  costs,  which the  Company  is  generally  able to pass  through to
customers,  may  cause  customers  to  conserve,  or in the  case of  industrial
customers,  to  use  alternative  energy  sources.  In  recent  years,  however,
regulatory  changes at the  federal  level and excess  supply in the natural gas
industry  have led to a national  spot market for natural gas and an increase in
the number of suppliers of natural gas.

         Natural Gas Supplies and Storage.  Since  November 1, 1993, the natural
gas  transportation  pipelines  supplying  the Company,  including  Columbia Gas
Transmission  Corporation and Columbia Gulf Transmission  Corporation  (together
"Columbia")  and East  Tennessee  Natural Gas Company and Tennessee Gas Pipeline
Company  (together  "East  Tennessee"),   have  operated  under  Federal  Energy
Regulatory Commission ("FERC") Order 636. Order 636 represented a major shift in
the  responsibility  of gas supply  procurement  and  management  from  pipeline
companies to local distribution companies, such as the Company.

         Order  636  required  interstate  pipeline  companies  to  unbundle  or
separate gas sales, transportation and storage services. Upon the implementation
of Order 636, most pipeline companies  discontinued  their traditional  merchant
function.  This  resulted in local  distribution  companies,  like the  Company,
becoming  responsible  for obtaining all of their gas supply in the open market.
Although the unbundling of these services provides local distribution  companies
with greater flexibility in selecting and managing the type of services required
to provide their customers with the lowest possible priced gas while maintaining
reliable gas supplies,  it also places  responsibility  on a local  distribution
company to obtain gas  supplies in the open market on a timely  basis to fulfill
customer demand requirements during peak use periods.

         In fiscal 1997 and fiscal 1996, the Company delivered 10.8 BCF and 11.2
BCF, respectively,  of natural gas to its customers.  The Company currently uses
long-term (one year or longer),  mid-term (one month to one year) and spot (less
than one month) gas  purchase  contracts  to meet its system  requirements.  The
Company's objective is to create a reliable and cost effective mixture of supply
contracts with terms that will not prohibit the Company's  ability to respond to
changing market conditions or additional  unbundling.  The Company currently has
long-term  supply  contracts  with  Amoco  Energy  Trading,  Cabot  Oil and Gas,
Columbia Energy Services,  Engage Energy,  Phoenix Energy Sales Company,  Texaco
Natural Gas and Southern Company Energy (Vastar), which together provide for the
supply of up to  approximately  8.0 BCF of gas on an annual  basis.  The Company
currently  has  mid-term  supply  contracts  with Duke  Energy  and LG& E Energy
Marketing,  which together provide for the supply of up to approximately 1.5 BCF
of gas

                                       15

<PAGE>



on an annual basis. Spot gas supply is generally always available to the Company
at current market prices, with daily deliverability  determined by the amount of
capacity available under the Company's pipeline contracts. The Company's volumes
of spot gas purchases fluctuate based on demand, pricing and season.

         The Company  regards storage  supplies as an integral  component of its
gas supply  portfolio.  With the growth of the spot gas market,  gas prices have
developed a pronounced  seasonal pattern,  with summer to winter price swings of
as much as 40%.  The Company  tries to take  advantage  of these price swings by
injecting  lower-priced  summer  gas into  its LNG  storage  facility,  which is
capable  of storing  220,000  decatherms  ("DTH")  for use  during  peak  winter
periods.  In addition,  the Company has  contracted  for storage  reserves  from
Columbia,  Tennessee Gas Pipeline Company and Virginia Gas Storage Company, with
a combined  total of 2.7 BCF of  underground  storage  capacity  for Roanoke and
Bluefield.  These  reserves were  available  for summer 1997 storage  injections
using spot market  supply.  The Company  believes that its gas storage  capacity
provides   supply   security   with  reduced   exposure  to   potential   supply
interruptions. It also offers the Company the flexibility to balance supply with
its  highly-variable,   weather-sensitive   customer  consumption  patterns.  In
addition,  the Company  participates in pipeline  capacity  release  programs to
further minimize the cost of firm service to its customers by reselling pipeline
capacity not needed during the warmer months.

         Columbia  continues to be the Company's primary  transporter of natural
gas.  Columbia  historically has delivered  approximately  two-thirds of Roanoke
Gas' gas supply and 100% of Bluefield's gas supply.  East Tennessee continues to
be the Company's other major source of supply. Historically,  East Tennessee has
delivered approximately one-third of the Company's natural gas supply. The rates
paid for natural gas transportation and storage services purchased from Columbia
and East  Tennessee  are  established  by tariffs  approved  by the FERC.  These
tariffs contain flexible pricing provisions which, in some instances,  authorize
these suppliers to reduce rates and charges to meet price competition.

         Roanoke Gas has a current  peak day firm  requirement  of 94,315 DTH of
natural  gas.  The  Company's  multi-year  firm  transportation  contracts  with
Columbia  and East  Tennessee  provide for the supply of 40,592 DTH per day. The
Company's multi-year firm storage contracts with Columbia provide for the supply
of an additional 25,364 DTH per day. Finally, the Company's LNG storage facility
in Botetourt  County,  Virginia has the capacity to provide up to an  additional
33,000 DTH per day.

         Bluefield  and  Commonwealth  have a  combined  current  peak  day firm
requirement  of  12,307  DTH of  natural  gas.  Multi-year  firm  transportation
contracts  with  Columbia  provide  for the  supply of 2,058 DTH per day,  and a
multi-year  firm storage  contract with  Columbia  provides for the supply of an
additional  8,682 DTH per day. A new pipeline  connection  with  Phoenix  Energy
Sales Company, which is currently under construction and projected by management
to be completed in fiscal 1998, is expected to provide additional gas volumes of
up to 2,500 DTH per day.

         The  Company  believes  that its  current  supply,  transportation  and
storage  contracts  and  arrangements  position  it  to  meet  current  customer
requirements,  as well as to meet the gas supply requirements of future customer
growth.  The Company  believes that the parties with which it has  contracted to
provide  such  services  are  reliable  and able to  fulfill  their  contractual
obligations.  However,  there can be no assurance  that all of such parties will
fulfill  their  contractual  obligations,  in which  case the  Company  may have
difficulty in arranging prompt and economical replacement supply, transportation
and/or storage.

         Competition.  The Company  competes  with other energy  sources such as
fuel oil,  electricity  and coal.  Competition  is intense  among the  competing
energy sources and is based primarily on price.  This is  particularly  true for
industrial applications, where sales are at risk to price competition in markets
which may switch to residual and other fuel oils.

         Regulatory  changes  resulting from Order 636 have created  competition
among suppliers or brokers of natural gas.  Marketers can be expected to seek to
provide  increasing  volumes of natural  gas to large users  located  within the
Company's   service   territories.   Currently,   the  Company   transports  all
third-party, commodity gas sold to customers within its territories.  Currently,
margins earned by the Company for such  transportation  services are the same as
the

                                       16

<PAGE>



margins that would be earned by the Company on bundled supply and delivery sales
to the same  customer.  Deregulation  of the  energy  industry  is  expected  to
continue, and the form and effect of such deregulation is uncertain. The Company
expects that  competition  from other fuel sources,  as well as from natural gas
brokers and marketers, may intensify in the future.

         Roanoke Gas and  Commonwealth  currently  hold the only  franchises and
certificates of public  convenience  and necessity to distribute  natural gas in
their respective  Virginia  service areas.  The franchises  generally extend for
multi-year  periods and are  renewable by the  municipalities.  Certificates  of
public convenience and necessity,  which are issued by the Virginia  Commission,
are of perpetual duration, subject to compliance with regulatory standards.

         Bluefield  holds the only  franchise to  distribute  natural gas in its
West Virginia service area. Its franchise  extends for a period of 30 years from
August 23, 1979.

         Management  anticipates  that the Company  will be able to renew all of
its  franchises  when they expire.  There can be no assurance,  however,  that a
given  jurisdiction  will  not  refuse  to renew a  franchise  or will  not,  in
connection  with the renewal of a  franchise,  impose  certain  restrictions  or
conditions  that could  adversely  affect the Company's  business  operations or
financial condition.

         Supervision  and  Regulation.  The Company's  natural gas  distribution
operations,  which are composed of Roanoke Gas, Commonwealth and Bluefield,  are
subject to regulation at the federal and state levels. Gas transmission  between
Bluefield and  Commonwealth  is regulated by FERC,  which  regulates the prices,
terms and conditions of interstate pipeline  transportation and sales of natural
gas. In addition,  the Company monitors  proceedings before FERC that affect the
Company's pipeline gas transporters,  the Company's operations and other matters
which may affect the  Company's  business.  At the state level,  Roanoke Gas and
Commonwealth  are  regulated  by  the  Virginia  Commission,  and  Bluefield  is
regulated by the West Virginia Commission.  The Virginia Commission and the West
Virginia  Commission  regulate  various  matters,  including  rates  charged for
services, financings,  planning and safety matters. The Virginia Commission also
grants  certificates of public  convenience and necessity to distribute  natural
gas in the  Commonwealth  of Virginia.  An order of the Virginia  Commission was
issued on January 7, 1998 authorizing the issuance of the Company's Common Stock
in the Offering.

         In addition, certain municipalities and localities grant franchises for
the  placement  of natural gas  distribution  pipelines  and the  operation of a
natural gas  distribution  network for Roanoke Gas,  Commonwealth and Bluefield.
The  Company is also  subject to  standards  prescribed  under the  Natural  Gas
Pipeline  Safety  Act of 1968 with  respect to  design,  installation,  testing,
construction and maintenance of pipeline facilities.

         Regulatory  and Rate Case  Proceedings.  At  September  30,  1997,  the
Company had three rate case applications  pending before the Virginia Commission
and the West Virginia Commission.

         In May  1997,  Bluefield  filed a rate  case  with  the  West  Virginia
Commission to primarily add certain  utility plant  investments to its rate base
and to recover costs  associated  with such utility plant.  On December 1, 1997,
the Company and the West Virginia Commission filed a stipulated settlement which
would  provide  for   approximately   $133,000  of  additional  annual  revenue.
Management expects the West Virginia Commission to approve the settlement,  with
the new rates effective February 9, 1998.

         In  December  1996,  Roanoke  Gas filed a rate  case with the  Virginia
Commission to primarily add certain  utility plant  investments to its rate base
and to recover costs associated with such utility plant.  Roanoke Gas placed the
rates requested into effect on January 1, 1997,  subject to refund. A hearing on
the  case  was  held in June  1997,  in  which  the  Virginia  Commission  staff
recommended  an annual  revenue  increase based upon a return of 11.2% on common
equity.  Roanoke Gas filed rebuttal in the case supporting an increase in annual
revenues based upon a return of 11.7% on common equity. However, the Company has
established  reserves  that are adequate to cover the refund to customers  which
would be required if the case were decided  based upon an 11.2% return on common
equity. A final order from the Virginia  Commission is expected in the second or
third quarter of fiscal 1998.


                                       17

<PAGE>



         In  June  1997,  Commonwealth  filed  a rate  case  with  the  Virginia
Commission to primarily add certain  utility plant  investments to its rate base
and to recover costs associated with such utility plant. Commonwealth placed the
rates requested into effect in December 1997, subject to refund. The hearing for
this rate case has been  scheduled for February 3, 1998,  with an order expected
from the Virginia  Commission in the second or third quarter of fiscal 1998. The
Company  currently expects to settle this case for an annual revenue increase of
$65,000, based upon a 10.7% return on common equity.

Nonutility Operations

         Propane.  The Company,  through Highland Propane,  serves approximately
8,800  active  propane  accounts in  southwestern  Virginia  and  southern  West
Virginia.  Highland  Propane's  market areas currently extend east to Lynchburg,
Virginia, west to Marion,  Virginia,  north to Beckley, West Virginia, and south
to the North  Carolina  border and, in addition to the markets in the  Company's
utility territories,  include Bedford,  Blacksburg,  Christiansburg,  Lexington,
Lynchburg and Radford,  Virginia,  and Beckley,  Princeton and  Lewisburg,  West
Virginia.  Propane sales are becoming an  increasingly  important  aspect of the
Company's  operations,  with the annual  growth  rate of its  propane  customers
significantly  exceeding  the annual  growth rate of its natural gas  customers.
From  September 30, 1993 to September 30, 1997, the Company's  propane  customer
base grew at a compound annual rate of  approximately  17%.  Including the lease
and  subsequent  purchase of U.S.  Gas,  the  Company's  propane  customer  base
increased  by  approximately  38% in fiscal 1997.  For fiscal 1997,  propane and
other nonutility operations represented approximately 21% of the Company's total
net earnings.

         Propane  is a form of  liquefied  petroleum  gas,  which  is  typically
extracted from natural gas or separated  during the crude oil refining  process.
Although propane is gaseous at normal  pressures,  it is easily  compressed into
liquid form for storage and  transportation.  Propane is a  clean-burning  fuel,
gaining increased recognition for its safety,  efficiency,  transportability and
ease of use relative to alternative  forms of energy.  Propane is sold primarily
in  suburban  and rural  areas  which are not served by natural  gas  pipelines.
Demand  for  propane  is  typically  much  higher in the  winter  months  and is
significantly  affected by seasonal temperature variations because of its use in
residential and commercial heating.


         Highland Propane delivered approximately 6.6 million gallons of propane
in fiscal 1997, an increase of 10% from fiscal 1996 levels on 8% warmer  average
weather.  The increased  volume is attributed to customer growth  resulting from
market expansion,  increased sales efforts in existing markets and the Company's
initial  leasing,  and  ultimate  purchase on  December 9, 1997,  of the propane
assets  of  U.S.  Gas.  The  acquisition  of  U.S.  Gas'  assets  accounted  for
approximately  500 of the  approximately  2,400  customer  additions by Highland
Propane in fiscal 1997 and expanded Highland Propane into the growing markets of
the Bedford, Franklin and Smith Mountain Lake areas of Virginia.

         Highland Propane purchases propane primarily from five suppliers, which
consist of major domestic oil companies and independent  producers.  The Company
believes  that  supplies  of propane  from these and other  sources  are readily
available  for  purchase by  Highland  Propane.  The  Company's  propane  supply
contracts  generally are renewed annually and contain minimum and maximum volume
purchase provisions.  A significant portion of the propane volumes covered under
these  supply  contracts  is  typically  on a fixed  price  basis.  The  Company
currently has propane supply  contracts which expire from March 31, 1998 through
June 30, 1998, and which provide for maximum total volume to be delivered to the
Company of approximately 7.0 million gallons over their terms.  Highland Propane
owns  10  storage   facilities,   which  provide   total  storage   capacity  of
approximately 414,000 gallons of propane. Management believes its propane supply
strategies have well positioned  Highland Propane to provide adequate,  economic
supply to current customers and to meet the demand of future customer growth.

         Propane  competes  primarily with electricity and fuel oil as an energy
source.  Propane is typically  comparable  in price to fuel oil and is generally
less expensive than electricity based on equivalent British thermal unit ("BTU")
value.  Because natural gas has  historically  been less expensive than propane,
propane is generally not  distributed in areas  serviced by natural gas,  except
for special applications.


                                       18

<PAGE>



         Highland Propane competes with over 15 propane distribution competitors
in its total  market area,  ranging from very small local  companies to regional
operations  of national  companies.  However,  within each local  market,  there
typically are fewer than five active competitors. Competition is primarily based
on price, service, reliability and responsiveness to customer needs. Competition
is on a local basis, as transportation  costs require  distributors to be in the
proximity of their customers.

         The Company's  propane  distribution  activities are not subject to any
federal or state pricing regulation. Propane distribution operations are subject
to state and federal  safety  regulations  relating to hook-up and  placement of
propane tanks and distribution and handling of propane.

         Other. In addition to propane operations, the Company, through Highland
Marketing,  maintains a natural gas marketing business.  Highland Marketing buys
interruptible   supplies  of  spot  gas  and   temporary   interstate   pipeline
transportation  services,  and resells them to large  industrial  customers that
contract with the local utility for delivery from the interstate pipeline to the
customer's meter. The natural gas marketing  business is highly competitive with
relatively  low  margins;  however,  it also  has a low cost of  operation  with
minimal   facility  and  personnel   requirements.   Highland   Marketing   sold
approximately  1.2 BCF of natural  gas in fiscal  1997,  an increase of 14% over
fiscal  1996.  In fiscal  1997,  Highland  Marketing  generated  net earnings of
approximately $56,000.

Properties

         An integral  component of the Company's  business is its  distribution,
transmission,  storage and general  property,  plant and equipment.  The Company
owns approximately 98 miles of transmission mains and approximately 955 miles of
distribution  mains,  which are constructed of plastic,  coated steel, cast iron
and bare  steel  pipe and are used in the  distribution  of  natural  gas to the
Company's  customers.  The Company has undertaken a long-term program to replace
approximately  160  miles of cast  iron and bare  steel  mains  over the next 20
years.  Under this program,  the Company replaced  approximately  eight miles of
such older mains in fiscal 1997 with  plastic or coated  steel pipe and projects
the replacement of approximately eight miles of such older mains again in fiscal
1998.  The Company's gas mains are primarily  located under public  highways and
streets,  but are also located under private property over which the Company has
obtained  easements or  rights-of-way  from the record  holders of title.  Other
distribution  plant  and  equipment  of  the  Company  consists  of  meters  and
regulation  equipment.  The Company believes its utility  distribution  plant is
adequate to serve its existing natural gas customers.

         The Company owns an LNG storage  facility,  which is capable of storing
220,000  DTH of natural  gas  purchased  during  the summer for use during  peak
winter  demand  periods.  The Company also owns 10 propane  storage  facilities,
which are capable of storing up to 414,000 gallons of propane.

         The  Company  owns a total of  approximately  135  acres of land and 13
buildings  containing primarily office and warehouse space, office equipment and
computer  equipment and systems.  In addition,  the Company owns  transportation
equipment,  propane  tanks and  miscellaneous  equipment.  All of the  Company's
property,  plant and  equipment  is located  in its  southwestern  Virginia  and
southern West Virginia markets.

         See discussion of environmental  issues under "Management's  Discussion
and Analysis of Financial Condition and Results of Operations."

Employees

         At September 30, 1997, the Company had 155 full-time  employees.  As of
that date, 55 of the Company's  service and distribution  employees  belonged to
the Oil,  Chemical and Atomic  Workers  International  Union,  AFL-CIO Local No.
3-515,  which  has  entered  into a  collective  bargaining  agreement  with the
Company.  The union has been in place at the  Company  since  1952.  The current
collective  bargaining  agreement  became  effective  on August 1, 1997 and will
expire on July 31, 1998. This collective  bargaining  agreement contains certain
new general terms and compensation  provisions.  While the Company considers its
employee relations to be satisfactory, and expects to

                                       19

<PAGE>



negotiate a new collective  bargaining  agreement to become  effective August 1,
1998,  there can be no assurance that the Company and the union will arrive at a
mutually acceptable agreement.


         SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

         The  following  table sets forth,  as of  November  21,  1997,  certain
information regarding the beneficial ownership of Common Stock by each director,
director  nominee for the Company's  Annual  Shareholders  Meeting to be held on
January 26, 1998 (the "1998 Annual  Meeting"),  and all  directors and executive
officers as a group.  Unless  otherwise noted in the footnotes to the table, the
named persons have sole voting and  investment  power with respect to all shares
of Common Stock shown beneficially owned by them.

         To the Company's  knowledge,  no person is the beneficial owner of more
than 5% of the issued and outstanding Common Stock of the Company.

                                     Shares of Common
    Name of                       Stock Beneficially Owned
Beneficial Owner                       As of 11/21/971        Percent of Class
- ----------------                       ---------------        ----------------

Lynn D. Avis                                 8,760                    *
Abney S. Boxley, III                         3,707                    *
Frank T. Ellett                              5,869                    *
Frank A. Farmer, Jr.                       41,8972                  2.71%
Wilbur L. Hazlegrove                       35,6063                  2.32%
J. Allen Layman                              4,347                    *
John H. Parrott                            14,1464                    *
Thomas L. Robertson                          5,544                    *
S. Frank Smith                               5,871                    *
John B. Williamson, III                     8,1925                    *
All Directors and Executive
   Officers as a Group (14 persons)       147,2716                  9.41%

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


*   Less than 1%

1 Includes restricted shares purchased by directors pursuant to Restricted Stock
Plan for Outside Directors. 2 Includes 9,282 shares owned by spouse and includes
818 shares owned by Mr. Farmer's mother for which Mr.
    Farmer holds power of attorney. Also includes 13,000 shares which Mr. Farmer
    has the right to acquire through the exercise of stock options.
3   Includes 11,144 shares owned by spouse.
4   Includes 2,216 shares owned by spouse
5 Includes 6,500 shares which Mr.  Williamson  has the right to acquire  through
the exercise of stock  options.  6 Includes an aggregate of 30,000  shares which
executive officers have the right to acquire through the exercise of
    stock options.


                                   MANAGEMENT

         The following table sets forth certain  information with respect to the
directors and principal  officers of Roanoke Gas at November 21, 1997. The Board
of  Directors  of Roanoke Gas  consists of nine  directors,  divided  into three
classes of equal size. The directors of the respective  classes serve  staggered
three-year  terms.  Officers are elected  annually by the Board and serve at the
pleasure of the Board.

                                       20

<PAGE>
<TABLE>
<CAPTION>

                                                 Served as         Served as                    Principal Occupation or
          Name, Age and Positions                 Director         Executive                    Employment During Last
           Held with the Company                   Since         Officer Since                        Five Years
- -------------------------------------------     ------------    ----------------     ---------------------------------------------
<S> <C>
Class A Directors (Serving until 1998 Annual Meeting)

Abney S. Boxley, III, Age 39, Director              1994              ---            President, W. W. Boxley Co. (crushed stone
                                                                                     supplier); Director, Valley Financial
                                                                                     Corporation

S. Frank Smith, Age 49, Director                    1990              ---            Executive Vice President, Coastal Coal
                                                                                     Sales, Inc. (marketers and sellers of coal)

John H. Parrott, Age 70, Director(1)                1983              ---            President, John H. Parrott and Associates,
                                                                                     Inc. (construction consultants) since 1983;
                                                                                     prior thereto, Vice President, Olver,
                                                                                     Incorporated (consulting engineers and
                                                                                     environmental laboratories) 1986-1991

Class B Directors (Serving until 1999 Annual Meeting)

Lynn D. Avis, Age 63, Director                      1986              ---            President, Avis Construction Co., Inc.
                                                                                     (construction company)

J. Allen Layman, Age 45, Director                   1991              ---            President and Chief Executive Officer, R&B
                                                                                     Communications, Inc. (telecommunications)

Thomas L. Robertson, Age 54, Director               1986              ---            President, Carilion Health System and
                                                                                     Carilion Medical Center; Director, Roanoke
                                                                                     Electric Steel Corporation

Class C Directors (Serving until 2000 Annual Meeting)

Frank T. Ellett, Age 59, Director                   1983              ---            President, Virginia Truck Center, Inc. (sale,
                                                                                     lease and service of heavy trucks)

F. A. Farmer, Jr., Age 65, President and            1979              1991           President and Chief Executive Officer of the
Chief Executive Officer of the Company;                                              Company since January 1991 (retiring
Chairman of the Board of Directors(2)                                                January 1998); Chairman of the Board of
                                                                                     Directors of the Company since January
                                                                                     1996

W. L. Hazlegrove, Age 68, Director and              1979              ---            Of Counsel, law firm of Woods, Rogers &
General Counsel of the Company, 1984-                                                Hazlegrove, P.L.C.; Vice President and
1994                                                                                 General Counsel of the Company, 1984-
                                                                                     1994

Executive Officers Who Are Not Also Directors

John B. Williamson, III, Age 43, Vice               ---               1993           Vice President-Rates & Finance of the
President- Rates and Finance(1)(2)                                                   Company since January 1993; Director of
                                                                                     Rates and Finance April 1992 to January
                                                                                     1993; prior thereto, Chief Administrator,
                                                                                     Botetourt County, Virginia


                                                        21

<PAGE>

<CAPTION>


                                                 Served as         Served as                    Principal Occupation or
          Name, Age and Positions                 Director         Executive                    Employment During Last
           Held with the Company                   Since         Officer Since                        Five Years
- -------------------------------------------     ------------    ----------------     ---------------------------------------------
Roger L. Baumgardner, Age 55, Vice                  ---               1986           Vice President, Secretary and Treasurer
President, Secretary and Treasurer                                                   since 1986

Arthur L. Pendleton, Age 46, Executive              ---               1987           Executive Vice President and Chief
Vice President and Chief Operating                                                   Operating Officer since January 1998; Vice
Officer since January 1998(2)                                                        President - Operations from January 1991 to
                                                                                     January 1998

- ------------------------------------
</TABLE>


(1)  Mr.  Parrott  will  retire as a director at the 1998  Annual  Meeting.  Mr.
     Williamson  has been  nominated  as a Class A director  to fill the vacancy
     created by Mr. Parrott's retirement.
(2)  Mr.  Farmer will retire as  President  and Chief  Executive  Officer of the
     Company, effective as of February 1, 1998. On that date Mr. Williamson will
     become  President and Chief Executive  Officer of the Company and Arthur L.
     Pendleton will become Executive Vice President and Chief Operating  Officer
     of the Company.  Mr.  Farmer will  continue to serve as the Chairman of the
     Board of Directors of the Company.


                           DESCRIPTION OF COMMON STOCK

General

         The total number of authorized shares of Common Stock of Roanoke Gas is
3,000,000  shares,  $5 par value per share. As of January 21, 1998,  there  were
1,574,438  shares of Common  Stock  issued  and  outstanding,  all of which were
validly issued, fully paid and nonassessable, and, upon issuance as described in
this  Prospectus  the  shares of Common  Stock  offered  hereby  will be validly
issued,  fully  paid and  nonassessable.  No other  class of stock is  currently
authorized.

Dividend Rights

         Holders of the Common Stock are entitled to receive pro rata  dividends
if,  when and as  declared  by the  Board  of  Directors  out of  funds  legally
available  therefor.  The Company's  long-term debt instruments  contain certain
restrictions on the payment of cash dividends.  At September 30, 1997, under the
most  limiting  of  such  provisions,   retained   earnings  in  the  amount  of
approximately  $4.4 million were  unrestricted  and available for the payment of
dividends. See "Price Range of Common Stock and Dividends."

Voting Rights

         Each  outstanding  share of Common  Stock is  entitled  to full  voting
rights for the election of directors  and for all other  purposes  with one vote
for  each  share  of  Common  Stock  held of  record.  Shareholders  do not have
cumulative  voting rights,  which means that the holders of more than 50% of the
outstanding  shares of the Common  Stock  voting as a group for the  election of
directors can elect current  classes of Roanoke Gas' directors  and,  except for
certain  major  corporate  actions,  such as  mergers,  dissolution,  or sale of
substantially  all of Roanoke Gas' assets  other than in the ordinary  course of
business and matters  relating to the  fundamental  rights of  shareholders  set
forth above, can control the general business of the Company.

Liquidation Rights

         In the event of any  liquidation,  dissolution,  or  winding  up of the
Company,  the holders of the Common  Stock are  entitled to receive pro rata all
the assets of Roanoke Gas available for distribution to its stockholders.

                                       22

<PAGE>




Dividend Reinvestment Plan

         Roanoke Gas maintains a Dividend and  Reinvestment  and Stock  Purchase
Plan.  All holders of Common Stock may  participate in the DRP and may have cash
dividends on their shares of Common Stock automatically reinvested in additional
shares of Common  Stock and may invest in  additional  shares of Common Stock by
making  optional cash payments  without the payment of brokerage  commissions or
service  charges.  Roanoke Gas has reserved  400,000 shares of Common Stock,  as
adjusted,  for issuance  under the DRP.  As of January  21, 1998,  approximately
183,098 of these shares were reserved but unissued. Proceeds received by Roanoke
Gas from sales of shares of Common Stock  pursuant to the DRP have been added to
the general funds of Roanoke Gas and used for capital  expenditures  and working
capital  needs.  Participation  in the DRP is  offered  only  through a separate
prospectus available from Roanoke Gas.

Preferential, Preemptive, and Other Rights.

         No holder of stock has any preferential, preemptive, or other rights to
purchase or  subscribe  to any shares of stock or other  securities  convertible
into stock.

Election of Directors

         The Articles of Incorporation of Roanoke Gas provide that directors are
elected for terms of three  years,  with  one-third of the seats of the Board of
Directors being subject to election each year. The holders of Roanoke Gas Common
Stock do not  have  cumulative  voting  rights  in the  election  of  directors.
Vacancies on the  Company's  Board of Directors may only be filled by a majority
of the  directors  then in  office,  whether or not a quorum.  Directors  may be
removed  from office  only for cause.  These  provisions  may have the effect of
delaying  or  deterring  a change in control  of the  Company.  See also  "State
Anti--Takeover Statutes."

Shareholder Protection Statutes

         The  Virginia Act includes two  shareholder  protection  statutes,  the
Affiliated  Transactions  Statute and the Control  Share  Acquisitions  Statute,
which are applicable to Roanoke Gas.

         The Affiliated  Transactions  Statute  restricts  certain  transactions
("affiliated  transactions") between a Virginia corporation having more than 300
shareholders  of record and a beneficial  owner of more than 10% of any class of
voting stock (an "interested shareholder"). An affiliated transaction is defined
in the Virginia Act as any of the following  transactions with or proposed by an
interested  shareholder:  a merger;  a share exchange;  certain  dispositions of
assets or  guaranties  of  indebtedness  other  than in the  ordinary  course of
business;   certain  significant   securities  issuances;   dissolution  of  the
corporation;  or  reclassification  of the corporation's  securities.  Under the
statute, an affiliated transaction generally requires the approval of a majority
of  disinterested   directors  and  two-thirds  of  the  voting  shares  of  the
corporation  other  than  shares  owned by an  interested  shareholder  during a
three-year period commencing as of the date the interested  shareholder  crosses
the 10% threshold. This special voting provision does not apply if a majority of
disinterested  directors  approved the acquisition of the more than 10% interest
in advance.  After the  expiration of the three-year  moratorium,  an interested
shareholder may engage in an affiliated  transaction only if it is approved by a
majority of disinterested  directors or by two-thirds of the outstanding  shares
held by disinterested shareholders,  or if the transaction complies with certain
fair price  provisions.  This special  voting rule is in addition to, and not in
lieu of, other voting provisions  contained in the Virginia Act and the Articles
of Incorporation of Roanoke Gas.

         The Control Share  Acquisitions  Statute provides that, with respect to
Virginia corporations having 300 or more shareholders of record, shares acquired
in a  transaction  that  would  cause the  acquiring  person's  aggregate  share
ownership to meet or exceed any of three thresholds  (20%,  33-1/3% or 50%) have
no voting rights unless such rights are granted by a majority vote of the shares
not owned by the  acquiring  person or any officer or  employee-director  of the
corporation.  The statute sets out a procedure  whereby the acquiring person may
call a special shareholder's meeting

                                       23

<PAGE>



for the  purpose of  considering  whether  voting  rights  should be  conferred.
Acquisitions  pursuant to a merger or share exchange to which the corporation is
a party and  acquisitions  pursuant to a tender or exchange offer arising out of
an agreement to which the corporation is a party are exempt from the statute.

         Application  of the  control  share  acquisition  statute is  automatic
unless a  corporation  "opts out" of its coverage by expressly  providing in its
articles  of  incorporation  or  bylaws  that  the  statute  does  not  apply to
acquisitions of shares of such  corporation.  Roanoke Gas has not "opted out" of
the statute.

         Roanoke Gas furnishes to its  shareholders  annual  reports  containing
audited  financial   statements  and  quarterly  reports  containing   unaudited
financial information.

Transfer Agent and Registrar

         The Transfer  Agent and Registrar for Roanoke Gas Common Stock is First
Union National Bank of North Carolina,  Corporate Trust Client Services,  N.C. -
1153,  1525  West  W. T.  Harris  Boulevard  - 3C3,  Charlotte,  North  Carolina
28288-1153.


                                  UNDERWRITING

         Subject  to the  terms and  conditions  of the  Underwriting  Agreement
between Scott &  Stringfellow,  Inc. (the  "Underwriter")  and the Company,  the
Underwriter has agreed to purchase from the Company,  and the Company has agreed
to sell to the Underwriter, 165,000 shares of Common Stock.

         The  Underwriting  Agreement  provides  that  the  obligations  of  the
Underwriter  thereunder  are  subject to approval  of certain  legal  matters by
counsel  and to  various  other  conditions.  The  nature  of the  Underwriter's
obligation  is such that it is  committed to purchase and pay for all the shares
of Common Stock offered hereby if any are purchased.


         The  Underwriter  proposes to offer the shares of Common Stock directly
to the public at the public  offering  price set forth on the cover page of this
Prospectus and to certain securities dealers at such price less a concession not
in excess of $0.45 per share of Common Stock to certain brokers and dealers. The
Underwriter may allow, and such selected  dealers may reallow,  a concession not
in excess of $0.10 per share of Common Stock to certain brokers and dealers.


         The Company has granted the Underwriter an option for 30 days after the
date of this  Prospectus  to purchase up to 16,500  additional  shares of Common
Stock, at the public  offering price,  less the  underwriting  discount,  as set
forth on the cover page of the  Prospectus.  The  Underwriter  may exercise such
option only to cover  over-allotments  made in  connection  with the sale of the
165,000 shares of Common Stock offered hereby.


         The  Underwriter  and  dealers  may  engage in  passive  market  making
transactions  in the Common Stock in  accordance  with Rule 103 of  Regulation M
promulgated by the Securities and Exchange Commission (the "SEC"). In general, a
passive market maker may not bid for, or purchase,  the Common Stock at a market
price that  exceeds the highest  independent  bid.  In  addition,  the net daily
purchases made by any passive market maker  generally may not exceed the greater
of 30% of its  average  daily  trading  volume  in the  Common  Stock  during  a
specified two month prior  period,  or 200 shares.  A passive  market maker must
identify   passive-market   making  bids  as  such  on  the  Nasdaq   electronic
inter-dealer  reporting system.  Passive market making may stabilize or maintain
the market  price of the Common  Stock  above  independent  market  levels.  The
Underwriter  and dealers are not required to engage in passive market making and
may end passive market making activities at any time.


         In  order  to  facilitate  the  offering  of  the  Common  Stock,   the
Underwriter  may engage in transactions  that  stabilize,  maintain or otherwise
affect  the  price  of the  Common  Stock.  Specifically,  the  Underwriter  may
overallot in  connection  with the  offering,  creating a short  position in the
Common Stock for its own account. In addition, to cover

                                       24

<PAGE>



overallotments  or to stabilize the price of the Common Stock,  the  Underwriter
may bid for, and purchase,  shares of Common Stock in the open market.  Finally,
the  underwriting  syndicate  may  reclaim  selling  concessions  allowed  to an
underwriter or a dealer for  distributing  the Common Stock in the offering,  if
the syndicate repurchases previously distributed Common Stock in transactions to
cover syndicate short positions, in stabilization transactions or otherwise. Any
of these  activities  may  stabilize  or maintain the market price of the Common
Stock above independent market levels. The Underwriter is not required to engage
in these activities, and may end any of these activities at any time.

         The Company has agreed not to issue,  and all  directors  and executive
officers  of the Company  have agreed not to offer,  sell or contract to sell or
otherwise  dispose of,  directly or  indirectly,  or announce an offering of any
shares  of  Common  Stock  for a  period  of 180  days  after  the  date of this
Prospectus,  subject to certain  limited  exceptions,  without the prior written
consent of the Underwriter.

         The Company has agreed to indemnify  the  Underwriter  against  certain
liabilities, including liabilities under the Securities Act, or to contribute to
payments that the  Underwriter may be required to make in respect  thereof.  The
Company  also has agreed to pay the  Underwriter  a  financial  advisory  fee of
$7,500 in connection with the Offering.


                                 LEGAL OPINIONS


         Legal matters in connection  with the issuance of the Common Stock will
be passed upon by Woods, Rogers & Hazlegrove,  P.L.C., Roanoke, Virginia. Wilbur
L.  Hazlegrove,  a director  of the  Company,  is Of Counsel to Woods,  Rogers &
Hazlegrove,  P.L.C.  The  principals of the firm of Woods,  Rogers & Hazlegrove,
P.L.C. beneficially owned as of January 6, 1998, in the aggregate, approximately
25,000 shares of Company Common Stock. Certain legal matters will be passed upon
for the Underwriter by Hunton & Williams, Richmond, Virginia.



                                     EXPERTS

         The  consolidated  financial  statements  of Roanoke  Gas  Company  and
subsidiaries as of September 30, 1997 and 1996, and for each of the years in the
three-year  period ended September 30, 1997, have been included and incorporated
by reference in this Prospectus and elsewhere in the  registration  statement in
reliance upon the report of KPMG Peat Marwick LLP, independent  certified public
accountants,  included  and  incorporated  by  reference  herein,  and  upon the
authority of said firm as experts in accounting and auditing.


                              AVAILABLE INFORMATION

         The  Company  is  subject  to  the  informational  requirements  of the
Exchange Act, and in accordance  therewith  files reports and other  information
with the SEC.  Reports,  proxy  statements  and other  information  filed by the
Company can be inspected  and copied at the public  reference  facilities of the
SEC, at Room 1024, 450 Fifth Street,  N.W.,  Washington,  D.C. 20549, as well as
the following Regional Offices: 7 World Trade Center,  Suite 1300, New York, New
York 10048;  and Citicorp Atrium Center,  500 West Madison  Street,  Suite 1400,
Chicago,  Illinois  60611.  Copies of such  materials  also can be  obtained  at
prescribed rates from the Public Reference  Section of the SEC at the Washington
D.C.  address given above.  The SEC maintains a web site that contains  reports,
proxy and information  statements and other  information  regarding  registrants
that file  electronically  with the SEC,  including the Company.  The address of
such web site is  http://www.sec.gov.  In  addition,  such  reports,  proxy  and
information  statements  and other  information  concerning  the  Company may be
inspected  at the offices of the National  Association  of  Securities  Dealers,
Inc., 1735 K Street, N.W., Washington, DC 20006-1506. The Company's Common Stock
is included for quotation on the Nasdaq National Market under the symbol "RGCO."

         This Prospectus  constitutes a part of a registration statement on Form
S-2  (herein,   together  with  all  exhibits   thereto,   referred  to  as  the
"Registration Statement") filed by the Company with the SEC under the Securities
Act with respect to the securities  offered  hereby.  This  Prospectus  does not
contain all of the information set forth or incorporated

                                       25

<PAGE>



by  reference  in the  Registration  Statement,  as  permitted  by the rules and
regulations of the SEC. For further  information with respect to the Company and
the securities offered hereby,  reference is made to the Registration Statement,
including  the exhibits  filed or  incorporated  by  reference as part  thereof.
Copies of the  Registration  Statement  and exhibits  thereto are on file at the
offices of the SEC and may be obtained upon payment of the prescribed fee or may
be examined without charge at the Public Reference  Section of the SEC described
above.  Statements  contained in this  Prospectus  concerning  the provisions of
documents  filed  with,  or  incorporated  by  reference  in,  the  Registration
Statement as exhibits are necessarily summaries of such documents, and each such
statement  is  qualified  in  its  entirety  by  reference  to the  copy  of the
applicable document filed with the SEC.


                 INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

         The  Company's  Annual  Report on Form 10-K for the  fiscal  year ended
September  30,  1997,  heretofore  filed by the  Company  with the SEC (File No.
0-367) pursuant to the Exchange Act, is hereby incorporated by reference in this
Prospectus.

         Any  statement  contained  herein  or  in a  document  incorporated  by
reference  herein shall be deemed  modified or superseded,  for purposes of this
Prospectus,  to the  extent  that  a  statement  contained  herein  modifies  or
supersedes such statement.

         The Company will provide  without  charge to each person to whom a copy
of this  Prospectus  is  delivered,  upon the  written  or oral  request of such
person, a copy of any document  described above (other than exhibits).  Requests
for such copies should be directed to: Roger L. Baumgardner,  Secretary, Roanoke
Gas Company, 519 Kimball Avenue, N.E., Roanoke, Virginia 24016, (540) 983-3855.

                                       26

<PAGE>
<TABLE>



                                                ROANOKE GAS COMPANY

                                    INDEX TO CONSOLIDATED FINANCIAL STATEMENTS
<CAPTION>
<S> <C>

                                                                                                               Page
                                                                                                               ----

Independent Auditors' Report......................................................................             F-3

Consolidated Financial Statements:
     Consolidated Balance Sheets as of September 30, 1997 and 1996................................             F-4
     Consolidated Statements of Earnings for the years ended September 30, 1997, 1996 and 1995....             F-6
     Consolidated Statements of Stockholders' Equity for the years ended September 30, 1997, 1996
         and 1995.................................................................................             F-7
     Consolidated Statements of Cash Flows for the years ended September 30, 1997, 1996 and 1995..             F-8
     Notes to Consolidated Financial Statements..................................................             F-10
</TABLE>


















                                                        F-1

<PAGE>














                       This page intentionally left blank















                                       F-2

<PAGE>



Independent Auditors' Report






The Board of Directors and Stockholders
Roanoke Gas Company:


         We have audited the accompanying consolidated balance sheets of Roanoke
Gas Company and  subsidiaries as of September 30, 1997 and 1996, and the related
consolidated  statements  of earnings,  stockholders'  equity and cash flows for
each of the years in the  three-year  period ended  September  30,  1997.  These
consolidated  financial  statements  are  the  responsibility  of the  Company's
management.  Our  responsibility is to express an opinion on these  consolidated
financial statements based on our audits.

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

         In our opinion, the consolidated financial statements referred to above
present fairly, in all material respects,  the financial position of Roanoke Gas
Company and  subsidiaries  as of September 30, 1997 and 1996, and the results of
their  operations  and their cash flows for each of the years in the  three-year
period  ended  September  30,  1997,  in  conformity  with  generally   accepted
accounting principles.



                                         KPMG PEAT MARWICK LLP


Roanoke, Virginia
October 17, 1997

                                       F-3

<PAGE>
<TABLE>
<CAPTION>
Roanoke Gas Company and Subsidiaries
Consolidated Balance Sheets
September 30, 1997 and 1996


Assets                                                                                    1997             1996
- -------------------------------------------------------------------------------------------------------------------
<S> <C>
Utility Plant:
     In service                                                                   $  65,590,024         60,454,905
     Accumulated depreciation and amortization                                       (22,612,963)      (20,822,398)
- -------------------------------------------------------------------------------------------------------------------

         In service, net                                                              42,977,061        39,632,507
     Construction work-in-progress                                                     1,088,083         1,277,999
- -------------------------------------------------------------------------------------------------------------------

         Utility plant, net                                                           44,065,144        40,910,506
- -------------------------------------------------------------------------------------------------------------------

Nonutility Property:
     Propane                                                                           6,634,369         4,403,630
     Accumulated depreciation and amortization                                        (2,540,274)       (2,070,405)
- -------------------------------------------------------------------------------------------------------------------

         Nonutility property, net                                                      4,094,095         2,333,225
- -------------------------------------------------------------------------------------------------------------------

Current Assets:
     Cash and cash equivalents                                                           116,045           633,322
     Accounts receivable, less allowance for
         doubtful accounts of $368,345 in
         1997 and $279,316 in 1996                                                     4,188,984         3,857,407
     Inventories                                                                       7,427,581         7,402,586
     Prepaid income taxes                                                                  7,368           297,521
     Deferred income taxes                                                             1,206,995           379,356
     Purchased gas adjustments                                                           587,457         1,782,590
     Other                                                                               420,674           479,926
- -------------------------------------------------------------------------------------------------------------------

         Total current assets                                                         13,955,104        14,832,708
- -------------------------------------------------------------------------------------------------------------------

Other Assets                                                                             478,915           844,660


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

                                                                                    $ 62,593,258        58,921,099
- -------------------------------------------------------------------------------------------------------------------


See accompanying notes to consolidated financial statements.


                                                        F-4

<PAGE>
<CAPTION>


Liabilities And Stockholders' Equity                                                    1997              1996
- -------------------------------------------------------------------------------------------------------------------

Capitalization:
     Stockholders' equity:
         Common stock, $5 par value.  Authorized 3,000,000 shares; issued
              and outstanding 1,527,486 and 1,475,843 shares in 1997 and 1996,
              respectively                                                          $  7,637,430        7,379,215
         Capital in excess of par value                                                5,271,667        4,647,163
         Retained earnings                                                             7,687,854        6,948,623
- -------------------------------------------------------------------------------------------------------------------

         Total stockholders' equity                                                   20,596,951       18,975,001
     Long-term debt, excluding current installments                                   17,079,000       20,222,124
- -------------------------------------------------------------------------------------------------------------------

         Total capitalization                                                         37,675,951       39,197,125
- -------------------------------------------------------------------------------------------------------------------

Current Liabilities:
     Current installments of long-term debt                                            3,143,124          669,423
     Borrowings under lines of credit                                                  7,129,000        6,652,500
     Dividends payable                                                                   397,530          376,795
     Accounts payable                                                                  5,512,348        4,931,467
     Customer deposits                                                                   427,895          362,384
     Accrued expenses                                                                  4,233,860        3,214,953
     Refunds from suppliers - due customers                                              425,860           23,865
- -------------------------------------------------------------------------------------------------------------------

         Total current liabilities                                                    21,269,617       16,231,387
- -------------------------------------------------------------------------------------------------------------------

Deferred Credits And Other Liabilities:
     Deferred income taxes                                                             3,145,932        2,960,795
     Deferred investment tax credits                                                     492,357          531,792
     Other deferred credits                                                                9,401                -
- -------------------------------------------------------------------------------------------------------------------

         Total deferred credits and other liabilities                                  3,647,690        3,492,587
- -------------------------------------------------------------------------------------------------------------------

                                                                                    $ 62,593,258       58,921,099
- -------------------------------------------------------------------------------------------------------------------




                                                        F-5

<PAGE>



Roanoke Gas Company and Subsidiaries
Consolidated Statements Of Earnings
Years Ended September 30, 1997, 1996 and 1995
<CAPTION>

                                                                         1997            1996            1995
- -------------------------------------------------------------------------------------------------------------------

Operating Revenues:
     Gas utilities                                                  $ 57,842,181     60,067,407      44,061,737
     Propane operations                                                7,205,645      5,703,466       4,549,410
- -------------------------------------------------------------------------------------------------------------------

     Total operating revenues                                         65,047,826     65,770,873      48,611,147
- -------------------------------------------------------------------------------------------------------------------

Cost Of Gas:
     Gas utilities                                                    38,675,337     40,763,104      27,027,507
     Propane operations                                                3,907,568      2,976,974       2,147,776
- -------------------------------------------------------------------------------------------------------------------

     Total cost of gas                                                42,582,905     43,740,078      29,175,283
- -------------------------------------------------------------------------------------------------------------------
Operating Margin                                                      22,464,921     22,030,795      19,435,864
- -------------------------------------------------------------------------------------------------------------------

Other Operating Expenses:
     Gas utilities:
       Other operations                                                8,049,833      8,056,211       7,726,611
       Maintenance                                                     1,462,764      1,868,280       1,233,066
       Taxes - general                                                 2,456,399      2,401,768       2,082,896
       Taxes - income                                                    857,964        963,895         711,437
       Depreciation and amortization                                   2,533,912      2,294,447       2,133,488
     Propane operations (including taxes - income of $309,137,
       $177,059 and $224,017 in 1997, 1996 and 1995, respectively)     2,700,626      2,410,890       2,026,108
- -------------------------------------------------------------------------------------------------------------------

       Total other operating expenses                                 18,061,498     17,995,491      15,913,606
- -------------------------------------------------------------------------------------------------------------------

Operating Earnings                                                     4,403,423      4,035,304       3,522,258
- -------------------------------------------------------------------------------------------------------------------

Other Income (Deductions):
     Gas utilities:
       Interest income                                                     8,204            274          26,652
       Merchandising and jobbing, net                                    147,522         99,334         120,475
       Other deductions                                                  (87,486)      (120,539)       (142,389)
       Taxes - income                                                    (37,552)       (22,486)        (14,547)
     Propane operations, net                                             116,222        121,157         189,458
- -------------------------------------------------------------------------------------------------------------------

       Total other income (deductions)                                   146,910         77,740         179,649
- -------------------------------------------------------------------------------------------------------------------

Earnings Before Interest Charges                                       4,550,333      4,113,044       3,701,907
- -------------------------------------------------------------------------------------------------------------------

Interest Charges:
     Gas utilities:
       Long-term debt                                                  1,740,998      1,621,661       1,680,078
       Other                                                             441,444        292,301         231,142
     Propane operations                                                   58,011          2,410          13,447
- -------------------------------------------------------------------------------------------------------------------

       Total interest charges                                          2,240,453      1,916,372       1,924,667
- -------------------------------------------------------------------------------------------------------------------

Net Earnings                                                        $  2,309,880      2,196,672       1,777,240
- -------------------------------------------------------------------------------------------------------------------

Net Earnings Per Share                                              $       1.54           1.51            1.26
- -------------------------------------------------------------------------------------------------------------------


See accompanying notes to consolidated financial statements.



                                                        F-6

<PAGE>



Roanoke Gas Company and Subsidiaries
Consolidated Statements Of Stockholders' Equity
Years Ended September 30, 1997, 1996 and 1995
<CAPTION>

                                                                       Capital In                      Total
                                                       Common           Excess Of     Retained      Stockholders'
                                                        Stock           Par Value      Earnings       Equity
- -------------------------------------------------------------------------------------------------------------------


Balances, September 30, 1994                      $ 6,911,715           3,631,335      5,881,869    16,424,919
Net earnings                                                -                   -      1,777,240     1,777,240
Cash dividends ($1.00 per share)                            -                   -     (1,416,081)   (1,416,081)
Issuance of common stock (50,169 shares)              250,845             522,699             -        773,544
Common stock issuance costs                                 -              (4,450)            -         (4,450)
- -------------------------------------------------------------------------------------------------------------------

Balances, September 30, 1995                        7,162,560           4,149,584      6,243,028    17,555,172
Net earnings                                               -                    -      2,196,672     2,196,672
Cash dividends ($1.02 per share)                           -                    -     (1,491,077)   (1,491,077)
Issuance of common stock (43,331 shares)              216,655             497,579              -       714,234
- -------------------------------------------------------------------------------------------------------------------

Balances, September 30, 1996                        7,379,215           4,647,163      6,948,623    18,975,001
Net earnings                                                -                   -      2,309,880     2,309,880
Cash dividends ($1.04 per share)                            -                   -     (1,570,649)   (1,570,649)
Issuance of common stock (51,643 shares)              258,215             624,504              -       882,719
- -------------------------------------------------------------------------------------------------------------------

Balances, September 30, 1997                      $ 7,637,430           5,271,667      7,687,854    20,596,951
- -------------------------------------------------------------------------------------------------------------------


See accompanying notes to consolidated financial statements.






                                                        F-7

<PAGE>



Roanoke Gas Company and Subsidiaries
Consolidated Statements Of Cash Flows
Years Ended September 30, 1997, 1996 and 1995
<CAPTION>

                                                                       1997              1996             1995
- -------------------------------------------------------------------------------------------------------------------

Cash Flows From Operating Activities:
   Net earnings                                                     $ 2,309,880       2,196,672          1,777,240
   Adjustments to reconcile net earnings to net cash
   provided by (used in) operating activities:
      Depreciation and amortization                                   3,247,015       2,810,314          2,563,128
      Loss (gain) on disposal of utility plant and
         nonutility property                                               (961)         (4,202)             4,823
      Loss (gain) on sale of other asset                                  3,293               -            (67,556)
      Write-down of other asset                                           4,230               -                  -
      Write-off of regulatory assets                                    132,523               -                  -
      Decrease (increase) in purchased gas adjustments                1,195,133      (2,019,589)           931,422
      Changes in assets and liabilities which provided
         (used) cash, exclusive of changes and noncash
         transactions shown separately                                1,471,321      (3,608,875)         3,139,960
- -------------------------------------------------------------------------------------------------------------------

         Net cash provided by (used in) operating activities          8,362,434        (625,680)         8,349,017
- -------------------------------------------------------------------------------------------------------------------

Cash Flows From Investing Activities:
   Additions to utility plant in service and under
      construction and nonutility property                           (8,052,801)     (5,522,977)        (5,609,292)
   Proceeds from disposal of property                                    50,094          42,511             70,403
   Cost of removal of utility plant, net                               (158,855)       (423,221)          (122,523)
   Proceeds from sale of other asset                                    141,969               -                  -
   Proceeds from collection of note receivable                                -               -            490,000
- -------------------------------------------------------------------------------------------------------------------

         Net cash used in investing activities                       (8,019,593)     (5,903,687)        (5,171,412)
- -------------------------------------------------------------------------------------------------------------------

Cash Flows From Financing Activities:
   Proceeds from issuance of long-term debt                                   -               -          2,700,000
   Retirement of long-term debt and payments on
      obligations under capital leases                                 (669,423)     (1,179,415)        (1,124,703)
   Net borrowings (repayments) under lines of credit                    476,500       8,598,000         (3,793,000)
   Proceeds from issuance of common stock                               882,719         714,234            773,544
   Common stock issuance costs                                                -               -             (4,450)
   Cash dividends paid                                               (1,549,914)     (1,473,025)        (1,403,370)
- -------------------------------------------------------------------------------------------------------------------

         Net cash provided by (used in) financing activities           (860,118)      6,659,794         (2,851,979)
- -------------------------------------------------------------------------------------------------------------------

Net Increase (Decrease) in Cash and Cash Equivalents                   (517,277)        130,427            325,626
Cash and Cash Equivalents, Beginning of Year                            633,322         502,895            177,269
- -------------------------------------------------------------------------------------------------------------------

Cash and Cash Equivalents, End of Year                              $   116,045         633,322            502,895
- -------------------------------------------------------------------------------------------------------------------


                                                                                                        (Continued)


                                                        F-8

<PAGE>


<CAPTION>


                                                                         1997              1996             1995
- -------------------------------------------------------------------------------------------------------------------

Changes in Assets and Liabilities Which Provided (Used)
Cash, Exclusive of Changes and Noncash Transactions
Shown Separately:
   Accounts receivable and customer deposits, net                   $  (266,066)        (346,566)         (304,927)
   Inventories                                                          (24,995)      (2,054,592)        1,028,359
   Prepaid income taxes                                                 290,153         (297,521)          260,609
   Other noncurrent assets                                               83,730          160,936          (277,339)
   Accounts payable                                                     580,881         (613,180)          224,166
   Income taxes payable                                                       -         (476,410)          476,410
   Accrued expenses and other current assets, net                     1,078,159         (111,608)        2,011,166
   Refunds from suppliers - due customers                               401,995         (658,986)          183,953
   Deferred taxes, including amortization of deferred
      investment tax credits                                           (681,937)         789,052          (350,121)
   Other deferred credits                                                 9,401                -          (112,316)
- -------------------------------------------------------------------------------------------------------------------

                                                                    $ 1,471,321       (3,608,875)        3,139,960
- -------------------------------------------------------------------------------------------------------------------

Supplemental Disclosures Of Cash Flows Information:
   Cash paid during the year for:
      Interest                                                      $ 2,065,893        1,493,801         1,867,816
- -------------------------------------------------------------------------------------------------------------------

      Income taxes, net of refunds                                  $ 1,575,952        1,148,319           675,418
- -------------------------------------------------------------------------------------------------------------------

   Noncash Transactions:
      TheCompany  refinanced  $9,300,000  of current  installments  of long-term
         debt and borrowings under lines of credit as long-term debt in 1996.
      A  capital  lease  obligation  of $21,119  was  incurred  in 1995 when the
         Company entered into an equipment lease.
- -------------------------------------------------------------------------------------------------------------------
</TABLE>


See accompanying notes to consolidated financial statements.





                                       F-9

<PAGE>



Roanoke Gas Company and Subsidiaries
Notes To Consolidated Financial Statements
September 30, 1997 and 1996 and Years Ended September 30, 1997, 1996 and 1995

(1)  Summary of Significant Accounting Policies

General

         The consolidated  financial  statements include the accounts of Roanoke
Gas Company and its  wholly-owned  subsidiaries  (the  Company),  Bluefield  Gas
Company and Diversified Energy Company,  trading as Highland Propane Company and
Highland Gas  Marketing.  Roanoke Gas Company and  Bluefield Gas Company are gas
utilities, which distribute and sell natural gas to residential,  commercial and
industrial  customers  within their service areas. The gas utilities are subject
to regulation by the Federal Energy  Regulatory  Commission and their applicable
state regulatory  commissions.  Highland Propane Company,  which is not a public
utility,  distributes  and sells propane in  southwestern  Virginia and southern
West Virginia.  Highland Gas Marketing brokers natural gas to several industrial
transportation customers of Roanoke Gas Company and Bluefield Gas Company.

         The Company  maintains  its financial  records in  accordance  with the
accounting  policies as prescribed by its regulatory  commissions  and generally
accepted  accounting  principles.  The Company's  regulated  operations meet the
criteria, and accordingly,  follow the reporting and accounting  requirements of
Statement of Financial  Accounting  Standards No. 71, Accounting for the Effects
of Certain  Types of  Regulation  (Statement  71).  Statement  71 sets forth the
application of generally accepted accounting principles to those companies whose
rates are  determined  by an  independent  third-party  regulator.  The economic
effects of regulation  can result in regulated  companies  recording  costs that
have been or are expected to be allowed in the rate-setting  process in a period
different  from the period in which the costs  would be charged to expense by an
unregulated  enterprise.  When this results, costs are deferred as assets in the
consolidated balance sheet (regulatory assets) and recorded as expenses as those
same  amounts  are  reflected  in rates.  Additionally,  regulators  can  impose
liabilities  upon a  regulated  company for amounts  previously  collected  from
customers  and for  recovery  of costs that are  expected  to be incurred in the
future (regulatory liabilities).

         The amounts recorded by the Company as regulatory assets and regulatory
liabilities follow:


                                                         September 30,
- --------------------------------------------------------------------------------

                                                      1997              1996
- --------------------------------------------------------------------------------

Regulatory Assets:
     Early retirement incentive plan costs         $  33,481          246,768
     Statement 106 implementation cost                     -           18,884
     Rate case costs                                   6,598           20,879
     Franchise negotiation costs                           -           41,846
     LNG tank painting costs                               -           25,720
     Union organization costs                              -           29,325
     Purchased gas adjustments                       587,457        1,782,590
     Statement 109 implementation                          -           20,484
     Other                                                 -           12,938
- --------------------------------------------------------------------------------

                                                   $ 627,536        2,199,434
- --------------------------------------------------------------------------------

Regulatory Liabilities:
     Refunds from suppliers - due customers          425,860           23,865
- --------------------------------------------------------------------------------

                                                   $ 425,860           23,865
- --------------------------------------------------------------------------------




                                      F-10

<PAGE>



Roanoke Gas Company and Subsidiaries
Notes To Consolidated Financial Statements
September 30, 1997 and 1996 and Years Ended September 30, 1997, 1996 and 1995

(1)  Summary of Significant Accounting Policies (continued)

         During 1997, the Company wrote off regulatory  assets totaling $132,523
upon  management's  determination  that, for rate-making  purposes,  recovery of
these costs in future revenues was no longer probable.

         All  significant  intercompany  transactions  have been  eliminated  in
consolidation.

Utility Plant

         Utility  plant is stated at original  cost.  The cost of  additions  to
utility  plant  includes  direct  labor and  overhead.  The cost of  depreciable
property  retired,  plus  cost of  dismantling,  less  salvage,  is  charged  to
accumulated   depreciation.   Maintenance,   repairs,  and  minor  renewals  and
betterments of property are charged to operations.

Depreciation and Amortization

         Provisions for depreciation  and amortization are computed  principally
on  composite  straight-line  rates  for  financial  statement  purposes  and on
accelerated  rates for income tax purposes.  Depreciation  and  amortization for
financial statement purposes are provided on annual composite rates ranging from
2 percent to 20 percent,  except for propane  plant and  certain  other  utility
plant which are depreciated on a straight-line  basis over the assets' estimated
useful lives. The annual composite rates are determined by depreciation  studies
performed for rate-making  purposes;  however,  these studies provide  estimated
useful lives which are materially  consistent with generally accepted accounting
principles,  and accordingly,  no significant differences in annual depreciation
and amortization expense amounts occur as a result of regulation.

Cash and Cash Equivalents

         For purposes of the consolidated  statements of cash flows, the Company
considers all highly liquid debt instruments purchased with an original maturity
of three months or less to be cash equivalents.

Inventories

         Inventories,  which  consist  primarily  of propane gas and natural gas
firm and  winter  storage,  are  valued at the lower of cost  (average  cost) or
market.

Unbilled Revenues

         The  Company  bills most of its  customers  on a monthly  cycle  basis,
although  certain  large  industrial  customers are billed at or near the end of
each month.  The Company records revenue based on service rendered to the end of
the accounting period. The amounts of unbilled revenues  receivable  included in
accounts  receivable on the  consolidated  balance  sheets in 1997 and 1996 were
$915,192 and $863,480, respectively.

Income Taxes

         Income taxes are accounted  for using the asset and  liability  method.
Under the asset and liability  method,  deferred tax assets and  liabilities are
recognized for the estimated future tax consequences attributable to differences
between  the  financial  statement  carrying  amounts  of  existing  assets  and
liabilities  and their  respective  tax bases and operating  loss and tax credit
carryforwards.  Deferred tax assets and  liabilities  are measured using enacted
tax  rates in effect  for the years in which  those  temporary  differences  are
expected to be recovered or settled.

                                      F-11

<PAGE>



Roanoke Gas Company and Subsidiaries
Notes To Consolidated Financial Statements
September 30, 1997 and 1996 and Years Ended September 30, 1997, 1996 and 1995

(1)  Summary of Significant Accounting Policies (continued)

The effect on deferred  tax assets and  liabilities  of a change in tax rates is
recognized in earnings in the period that includes the enactment date.

Bond Expenses

         Bond expenses are being amortized over the lives of the bonds using the
bonds outstanding method.

Purchased Gas Adjustments

         Pursuant to the  provisions of the Company's  purchased gas  adjustment
(PGA)  clause,  increases  or  decreases  in  gas  costs  are  passed  on to its
customers.  Accordingly,  the difference between actual costs incurred and costs
recovered  through the  application  of the PGA is  reflected  as a net deferred
charge or credit.  At the end of the  deferral  period,  the  balance of the net
deferred charge or credit is amortized over the next 12-month period and amounts
are reflected in customer billings.

Pension and Other Postretirement Benefit Plans

         The Company has a defined benefit  pension plan covering  substantially
all of its employees.  Generally,  the Company's funding policy is to contribute
annually an amount  equal to that which can be deducted  for federal  income tax
purposes.  Pension costs are computed  based upon the provisions of Statement of
Financial Accounting Standards No. 87.

         The Company also provides certain health care,  supplemental retirement
and life  insurance  benefits  to active and retired  employees.  Postretirement
benefit costs are computed  based upon the  provisions of Statement of Financial
Accounting Standards No. 106.

Net Earnings Per Share

         Net  earnings  per share are based on the  weighted  average  number of
shares outstanding  during the year (1,503,388 shares in 1997,  1,455,999 shares
in 1996 and 1,408,659  shares in 1995).  The  calculations  of weighted  average
shares  outstanding  for 1997 and 1996 do not include the effect of common stock
equivalents  (CSEs),  since the impact of including CSEs in the weighted average
shares outstanding is less than three percent.

Use of Estimates

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

Stock Options

         Prior to October 1, 1996,  the Company  accounted for its stock options
in accordance with the provisions of Accounting  Principles  Board (APB) Opinion
No. 25, Accounting for Stock Issued to Employees, and related


                                      F-12

<PAGE>



Roanoke Gas Company and Subsidiaries
Notes To Consolidated Financial Statements
September 30, 1997 and 1996 and Years Ended September 30, 1997, 1996 and 1995

(1)  Summary of Significant Accounting Policies (continued)

interpretations. As such, compensation expense was recorded on the date of grant
only if the current market price of the  underlying  stock exceeded the exercise
price. On October 1, 1996, the Company adopted Statement of Financial Accounting
Standards No. 123,  Accounting for  Stock-Based  Compensation  (Statement  123),
which permits  entities to recognize as expense over the vesting period the fair
value of all stock-based awards on the date of grant.  Alternatively,  Statement
123 allows  entities to continue to apply the  provisions  of APB Opinion No. 25
and  provide  pro  forma net  earnings  and pro  forma  net  earnings  per share
disclosures  for stock  option  grants  made in 1996 and future  years as if the
fair-value-based  method defined in Statement 123 had been applied.  The Company
has  elected to  continue  to apply the  provisions  of APB  Opinion  No. 25 and
provide the pro forma disclosure provisions of Statement 123.

Impairment of Long-Lived Assets and Long-Lived Assets to Be Disposed Of

         The Company adopted the provisions of Statement of Financial Accounting
Standards No. 121,  Accounting for the  Impairment of Long-Lived  Assets and for
Long-Lived  Assets to Be  Disposed  Of  (Statement  121),  on  October  1, 1996.
Statement  121  requires  that  long-lived   assets  and  certain   identifiable
intangibles   be  reviewed  for  impairment   whenever   events  or  changes  in
circumstances  indicate  that  the  carrying  amount  of an  asset  may  not  be
recoverable.  Recoverability  of  assets  to be held and used is  measured  by a
comparison of the carrying  amount of an asset to future  undiscounted  net cash
flows expected to be generated by the asset. If such assets are considered to be
impaired, the impairment to be recognized is measured by the amount by which the
carrying amount of the assets exceeds the fair value of the assets. Assets to be
disposed of are reported at the lower of the carrying  amount or fair value less
costs to sell.  Adoption of Statement 121 in 1997 did not have a material impact
on the  Company's  consolidated  financial  position,  results of  operations or
liquidity.

(2)  Allowance for Doubtful Accounts

         A  summary  of the  changes  in the  allowance  for  doubtful  accounts
follows:
<TABLE>
<CAPTION>
                                                                         Years Ended September 30,
- -------------------------------------------------------------------------------------------------------------------

                                                                1997             1996              1995
- -------------------------------------------------------------------------------------------------------------------
<S> <C>
Balances, beginning of year                                  $ 279,316          171,947           318,834
Provision for doubtful accounts                                660,400          550,777           345,585
Recoveries of accounts written off                             125,035          131,499            91,941
Accounts written off                                          (696,406)        (574,907)         (584,413)
- -------------------------------------------------------------------------------------------------------------------

Balances, end of year                                        $ 368,345          279,316           171,947
- -------------------------------------------------------------------------------------------------------------------
</TABLE>

(3)  Borrowings Under Lines of Credit

         The  Company had total  short-term  lines of credit of  $20,000,000  in
1997,  $18,000,000 in 1996 and  $13,000,000  in 1995.  The balances  outstanding
under  these  lines of  credit  at  September  30,  1997,  1996  and  1995  were
$7,129,000,  $6,652,500  and  $1,442,000,  respectively.  The highest  month-end
balances  outstanding under these lines of credit were  $15,896,000,  $7,587,000
and  $7,186,000  in 1997,  1996 and 1995,  respectively.  The average  month-end
balances outstanding were approximately $8,098,000, $4,453,000 and $2,809,000 in
1997, 1996 and 1995,  respectively.  The average  interest rates on the lines of
credit were approximately 5.97 percent,  5.84 percent and 6.07 percent for 1997,
1996 and 1995, respectively.  The lines are subject to annual renewal and do not
require  compensating  balances.  The average  interest rates were 6.14 percent,
5.71 percent and 6.27  percent on balances  outstanding  at September  30, 1997,
1996 and 1995, respectively.


                                      F-13

<PAGE>



Roanoke Gas Company and Subsidiaries
Notes To Consolidated Financial Statements
September 30, 1997 and 1996 and Years Ended September 30, 1997, 1996 and 1995


(4)  Long-term Debt

         Long-term debt consists of the following:
<TABLE>
<CAPTION>

                                                                                         September 30,
- -------------------------------------------------------------------------------------------------------------------

                                                                                      1997           1996
- -------------------------------------------------------------------------------------------------------------------
<S> <C>
Roanoke Gas Company:
         First mortgage bonds, collateralized by utility plant:
              Series K, 10%, due July 1, 2002, with provision for retirement of
                  $265,000 each year through 2001, with a final payment of
                  $290,000                                                       $  1,350,000       1,615,000
              Series L, 10.375%, due April 1, 2004, with provision for retirement
                  of $334,000 each year through 2003, with a final payment
                  of $324,000                                                       2,328,000       2,662,000
         Term debentures, collateralized by indenture dated October 1, 1991,
              with provision for retirement in varying annual payments through
              October 1, 2016 and interest rates ranging from 6.75% to 9.625%       7,200,000       7,200,000
         Unsecured senior notes payable, with interest rate fixed at 7.66%,
              with provision for retirement of $1,600,000 for each year beginning
              December 1, 2014 through 2018                                         8,000,000       8,000,000
         Obligations under capital leases, due in aggregate monthly payments
              of $3,076, including imputed interest, through August 1998               31,624          64,547
Bluefield Gas Company:
         Unsecured  installment  loan,  with interest rate based on prime (8.75%
              and 8.25% at  September  30,  1997 and 1996,  respectively),  with
              provision for retirement of $50,000 for each year through
              1997 and a final payment of $12,500 on October 31, 1997                  12,500          50,000
         Unsecured note payable, with interest rate fixed at 7.28%,
              with provision for retirement of $25,000 quarterly beginning
              January 1, 2002 and a final payment of $1,000,000 on
              October 1, 2003                                                       1,300,000       1,300,000
- -------------------------------------------------------------------------------------------------------------------

Total long-term debt                                                               20,222,124      20,891,547
Less current installments of long-term debt                                        (3,143,124)       (669,423)
- -------------------------------------------------------------------------------------------------------------------

Total long-term debt, excluding current installments                             $ 17,079,000      20,222,124
- -------------------------------------------------------------------------------------------------------------------
</TABLE>


         The above debt  obligations  contain  various  provisions  including  a
minimum  interest  charge coverage ratio and limitations on debt as a percentage
of total  capitalization.  The obligations also contain a provision  restricting
the payment of  dividends,  primarily  based on the  earnings of the Company and
dividends  previously paid. At September 30, 1997,  approximately  $4,400,000 of
retained earnings was available for dividends.





                                      F-14

<PAGE>



Roanoke Gas Company and Subsidiaries
Notes To Consolidated Financial Statements
September 30, 1997 and 1996 and Years Ended September 30, 1997, 1996 and 1995

(4)  Long-term Debt (continued)

         The  aggregate   annual   maturities  of  long-term   debt,   including
obligations  under  capital  leases,  subsequent  to  September  30, 1997 are as
follows:

         Years Ending September 30,
- --------------------------------------------------------------------

                  1998                               $  3,143,124
                  1999                                    599,000
                  2000                                    599,000
                  2001                                    599,000
                  2002                                  1,399,000
                  Thereafter                           13,883,000
- --------------------------------------------------------------------

                  Total                              $ 20,222,124
- --------------------------------------------------------------------

<TABLE>

(5)  Income Taxes
         The details of income tax expense (benefit) are as follows:
                                                                         Years Ended September 30,
- -------------------------------------------------------------------------------------------------------------------

                                                                      1997              1996          1995
- -------------------------------------------------------------------------------------------------------------------
<S> <C>
Charged to other operating expenses - gas utilities:
Current:
     Federal                                                     $ 1,561,779           206,399     1,104,505
     State                                                           (15,946)          (40,248)       48,649
- -------------------------------------------------------------------------------------------------------------------

Total current                                                      1,545,833           166,151     1,153,154
- -------------------------------------------------------------------------------------------------------------------

Deferred:
     Federal                                                        (668,660)          777,772      (370,870)
     State                                                            20,226            58,621       (32,198)
- -------------------------------------------------------------------------------------------------------------------

Total deferred                                                      (648,434)          836,393      (403,068)
- -------------------------------------------------------------------------------------------------------------------

Investment tax credits, net                                          (39,435)          (38,649)      (38,649)
- -------------------------------------------------------------------------------------------------------------------

Total charged to other operating expenses - gas utilities            857,964           963,895       711,437
- -------------------------------------------------------------------------------------------------------------------

Charged to other income and deductions - gas utilities:
Current:
     Federal                                                          37,787            22,195        14,587
     State                                                               105               665           (40)
- -------------------------------------------------------------------------------------------------------------------

Total current                                                         37,892            22,860        14,547
- -------------------------------------------------------------------------------------------------------------------

Deferred:
     Federal                                                            (340)             (374)            -
     State                                                                 -                 -             -
- -------------------------------------------------------------------------------------------------------------------

Total deferred                                                          (340)             (374)            -
- -------------------------------------------------------------------------------------------------------------------

Total charged to other income and deductions - gas utilities          37,552            22,486        14,547
- -------------------------------------------------------------------------------------------------------------------

Charged to other operating expenses - propane operations:
Current:
     Federal                                                         233,323           153,044       200,022
     State                                                            49,057            32,333        44,715
- -------------------------------------------------------------------------------------------------------------------

Total current                                                        282,380           185,377       244,737
- -------------------------------------------------------------------------------------------------------------------

Deferred:
     Federal                                                          21,832            (6,052)      (15,528)
     State                                                             4,925            (2,266)       (5,192)
- -------------------------------------------------------------------------------------------------------------------

Total deferred                                                        26,757            (8,318)      (20,720)
- -------------------------------------------------------------------------------------------------------------------

Total charged to other operating expenses - propane operations       309,137           177,059       224,017
- -------------------------------------------------------------------------------------------------------------------

Total income tax expense                                         $ 1,204,653         1,163,440       950,001
- -------------------------------------------------------------------------------------------------------------------
</TABLE>



                                      F-15

<PAGE>



Roanoke Gas Company and Subsidiaries
Notes To Consolidated Financial Statements
September 30, 1997 and 1996 and Years Ended September 30, 1997, 1996 and 1995

(5)  Income Taxes (continued)

     Income tax expense for the years ended  September  30, 1997,  1996 and 1995
differed from amounts  computed by applying the U.S.  Federal income tax rate of
34 percent to earnings before income taxes as a result of the following:
<TABLE>
<CAPTION>

                                                                       Years Ended September 30,
- -------------------------------------------------------------------------------------------------------------------

                                                                   1997             1996             1995
- -------------------------------------------------------------------------------------------------------------------
<S> <C>
Net earnings                                                   $ 2,309,880         2,196,672      1,777,240
Income tax expense                                               1,204,653         1,163,440        950,001
- -------------------------------------------------------------------------------------------------------------------

Earnings before income taxes                                   $ 3,514,533         3,360,112      2,727,241
- -------------------------------------------------------------------------------------------------------------------

Computed "expected" income tax expense                           1,194,941         1,142,438        927,262
Increase (reduction) in income tax expense resulting from:
     Amortization of deferred investment tax credits               (39,435)          (38,649)       (38,649)
     Other, net                                                     49,147            59,651         61,388
- -------------------------------------------------------------------------------------------------------------------

Total income tax expense                                       $ 1,204,653         1,163,440        950,001
- -------------------------------------------------------------------------------------------------------------------



     The tax effects of temporary differences that give rise to the deferred tax
assets and deferred tax liabilities are as follows:
<CAPTION>

                                                                                      September 30,
- -------------------------------------------------------------------------------------------------------------------

                                                                                 1997              1996
- -------------------------------------------------------------------------------------------------------------------

Deferred tax assets:
     Accounts receivable, due to allowance for doubtful accounts             $   132,818           105,602
     Accrued pension and medical benefits, due to accrual for
         financial reporting purposes in excess of actual contributions          803,852           682,471
     Accrued vacation and bonuses, due to accrual for financial reporting
         purposes                                                                173,731           164,542
     Purchased gas adjustments, due to accrual for financial reporting
         purposes in excess of actual payments to customers                      176,972                 -
     Other                                                                       213,976            92,456
- -------------------------------------------------------------------------------------------------------------------

Total gross deferred tax assets                                                1,501,349         1,045,071
     Less valuation allowance                                                          -                 -
- -------------------------------------------------------------------------------------------------------------------

Net deferred tax assets                                                        1,501,349         1,045,071
- -------------------------------------------------------------------------------------------------------------------

Deferred tax liabilities:
     Utility plant, due to differences in depreciation                         3,154,190         2,912,432
     Purchased gas adjustments, due to actual payments to
         customers in excess of accrual for financial reporting purposes         225,309           620,788
     Prepaid expenses and other assets, due to capitalization for financial
         reporting purposes                                                       60,787            93,290
- -------------------------------------------------------------------------------------------------------------------

Total gross deferred tax liabilities                                           3,440,286         3,626,510
- -------------------------------------------------------------------------------------------------------------------

Net deferred tax liability                                                   $ 1,938,937         2,581,439
- -------------------------------------------------------------------------------------------------------------------
</TABLE>




                                      F-16

<PAGE>



Roanoke Gas Company and Subsidiaries
Notes To Consolidated Financial Statements
September 30, 1997 and 1996 and Years Ended September 30, 1997, 1996 and 1995

(5)  Income Taxes (continued)

         The Company has  determined  that a valuation  allowance  for the gross
deferred  tax assets was not  necessary at  September  30, 1997 and 1996,  since
realization  of the entire  gross  deferred  tax assets can be  supported by the
amount of taxes paid during the  carryback  period  available  under current tax
laws,  as well as the reversal of the temporary  differences  which gave rise to
the deferred tax liabilities.

         In  assessing  the  realizability  of deferred  tax assets,  management
considers  whether it is more  likely  than not that some  portion or all of the
deferred tax assets will not be realized.  The ultimate  realization of deferred
tax assets is dependent  upon the generation of future taxable income during the
periods in which  those  temporary  differences  become  deductible.  Management
considers the scheduled  reversal of deferred tax liabilities,  projected future
taxable  income and tax  planning  strategies  in making  this  assessment.  (6)
Employee Benefit Plans
         The Company has a defined benefit  pension plan covering  substantially
all of its  employees.  The  benefits are based on years of service and employee
compensation.  Plan assets are  invested  principally  in cash  equivalents  and
corporate stocks and bonds.  Company  contributions  are intended to provide not
only for benefits  attributed to date,  but also for those expected to be earned
in the future.

         Pension expense includes the following components:
<TABLE>
                                                                             Years Ended September 30,
- -------------------------------------------------------------------------------------------------------------------

                                                                          1997          1996         1995
- -------------------------------------------------------------------------------------------------------------------
<S> <C>
Service cost for the current year                                     $   142,467      148,465      127,908
Interest cost on the projected benefit obligation                         419,474      397,458      376,147
Actual return on assets held in the plan                               (1,030,919)    (717,703)    (988,813)
Net amortization and deferral of unrecognized gains and losses            647,436      372,234      727,706
Special termination benefits cost related to the early retirement
     incentive plan                                                             -            -      168,730
- -------------------------------------------------------------------------------------------------------------------

Net pension expense                                                   $   178,458      200,454      411,678
- -------------------------------------------------------------------------------------------------------------------


          The Plan's funded status is as follows:
<CAPTION>

                                                                                    September 30,
- -------------------------------------------------------------------------------------------------------------------

                                                                               1997             1996
- -------------------------------------------------------------------------------------------------------------------

Actuarial present value of accumulated benefit obligation:
     Vested                                                                $ (4,285,717)     (4,241,528)
     Nonvested                                                                 (143,901)        (30,872)
- -------------------------------------------------------------------------------------------------------------------

Accumulated benefit obligation                                               (4,429,618)     (4,272,400)
Effect of anticipated future compensation levels and other events            (1,510,433)     (1,343,289)
- -------------------------------------------------------------------------------------------------------------------

Projected benefit obligation                                                 (5,940,051)     (5,615,689)
Fair value of assets held in the plan                                         6,324,249       5,498,868
- -------------------------------------------------------------------------------------------------------------------

Excess (deficiency) of plan assets over projected benefit obligation       $    384,198        (116,821)
- -------------------------------------------------------------------------------------------------------------------




                                      F-17

<PAGE>



Roanoke Gas Company and Subsidiaries
Notes To Consolidated Financial Statements
September 30, 1997 and 1996 and Years Ended September 30, 1997, 1996 and 1995

(6) Employee Benefit Plans (continued)

          The excess  (deficiency)  of plan  assets over the  projected  benefit
obligation consists of the following:
<CAPTION>

                                                                                    September 30,
- -------------------------------------------------------------------------------------------------------------------

                                                                                 1997           1996
- -------------------------------------------------------------------------------------------------------------------

Net unrecognized gain from past experience different than assumed          $ 1,709,103        1,283,944
Unamortized transition liability                                              (329,977)        (435,421)
Unrecognized prior service cost                                                (75,503)         (94,377)
Accrued pension cost included in the consolidated balance sheets              (919,425)        (870,967)
- -------------------------------------------------------------------------------------------------------------------

Total                                                                      $   384,198         (116,821)
- -------------------------------------------------------------------------------------------------------------------


     The  weighted  average  discount  rate used in  determining  the  actuarial
present value of the  projected  benefit  obligation  was 7.75 percent for 1997,
1996 and 1995.  The rates of  increase  in future  compensation  levels  used in
determining the actuarial present value of the projected benefit obligation were
5 percent in 1997 and 4 percent for compensation  increases through December 31,
1996 and 5 percent for compensation  increases  thereafter in 1996 and 1995. The
assumed  long-term  rate of return on assets was 8.5 percent for 1997,  1996 and
1995.

     In addition to pension benefits, the Company has a postretirement  benefits
plan which  provides  certain  health  care,  supplemental  retirement  and life
insurance  benefits to active and retired  employees  who meet  specific age and
service requirements.  The plan is contributory. The Company has elected to fund
the plan over future years.  Approximately 67 percent of the consolidated annual
cost of the plan is recovered from the Company's customers through rates.

     The following  table presents the plan's funded status  reconciled with the
amounts recognized in the Company's consolidated balance sheets:
<CAPTION>

                                                                                    September 30,
- -------------------------------------------------------------------------------------------------------------------

                                                                               1997             1996
- -------------------------------------------------------------------------------------------------------------------

Accumulated postretirement benefits obligation:
     Retirees                                                             $ 2,846,193         2,448,483
     Fully eligible active plan participants                                  712,308           646,587
     Other active plan participants                                         1,262,063         1,202,667
- -------------------------------------------------------------------------------------------------------------------

Total accumulated postretirement benefits obligation                        4,820,564         4,297,737
Plan assets at fair value, principally cash equivalents and mutual funds     (995,411)         (971,630)
- -------------------------------------------------------------------------------------------------------------------

Accumulated postretirement benefits obligation in excess of plan assets     3,825,153         3,326,107
Unrecognized net gain                                                         938,540         1,322,715
Unrecognized transition obligation                                         (3,796,800)       (4,034,100)
- -------------------------------------------------------------------------------------------------------------------

Postretirement benefits cost included in accrued expenses                 $   966,893           614,722
- -------------------------------------------------------------------------------------------------------------------




                                      F-18

<PAGE>



Roanoke Gas Company and Subsidiaries
Notes To Consolidated Financial Statements
September 30, 1997 and 1996 and Years Ended September 30, 1997, 1996 and 1995

(6) Employee Benefit Plans (continued)

     Net  periodic   postretirement   benefits   cost   includes  the  following
components:
<CAPTION>

                                                                              Years Ended September 30,
- -------------------------------------------------------------------------------------------------------------------

                                                                       1997           1996           1995
- -------------------------------------------------------------------------------------------------------------------


Service cost for the current year                                  $  96,255           89,000       86,613
Interest cost on the accumulated postretirement
     benefits obligation                                             325,036          363,000      320,992
Return on assets held in the plan                                    (89,542)         (40,000)     (35,000)
Amortization of transition obligation                                237,300          237,300      237,300
Net total of other components                                        (25,201)         (16,000)      (7,583)
Special termination benefits cost related to the early
     retirement incentive plan                                             -                -      242,319
- -------------------------------------------------------------------------------------------------------------------

Net periodic postretirement benefits cost                          $ 543,848          633,300      844,641
- -------------------------------------------------------------------------------------------------------------------
</TABLE>

         For  measurement  purposes,  10  percent,  10.5  percent and 11 percent
annual  rates of  increase  in the per capita  cost of covered  benefits  (i.e.,
medical  trend rate) were  assumed for 1997,  1996 and 1995,  respectively;  the
rates were  assumed to decrease  gradually  to 6.25 percent by the year 2005 and
remain at that  level  thereafter.  The  medical  trend  rate  assumption  has a
significant effect on the amounts reported. For example,  increasing the assumed
medical  cost trend rate by one  percentage  point each year would  increase the
accumulated  postretirement  benefits  obligation  as of  September  30, 1997 by
approximately  $577,834,  or 12 percent,  and the  aggregate  of the service and
interest cost components of net  postretirement  benefits cost by  approximately
$68,513, or 16 percent.

         The weighted  average discount rate used in determining the accumulated
postretirement  benefits obligation was 7.75 percent at September 30, 1997, 1996
and 1995.

         During 1995, the Company offered a voluntary early retirement incentive
plan to all employees over age 55 who were vested in the Company's pension plan.
Of the 25 eligible  employees,  12 accepted  the early  retirement  offer by the
April 26, 1995 deadline.  The total cost of the early retirement  incentive plan
was $444,367,  of which  $125,904 was expensed  directly in the Company's  third
quarter  of 1995 and  $318,463  was  established  as a  regulatory  asset,  with
amortization beginning in fiscal year 1996 when rates were placed into effect to
allow recovery of the  capitalized  costs.  The costs expensed  during the third
quarter of 1995 related to the portion of the plan costs that would be amortized
during  the  period   between  the   recognition  of  the  plan  costs  and  the
implementation  of new rates,  which provided for plan cost recovery,  in fiscal
year 1996. The Company  recorded  $139,482 and $71,695 of  amortization  expense
related to this  regulatory  asset during the years ended September 30, 1997 and
1996. The unamortized balance of the regulatory asset of $73,805,  excluding the
balance relative to Bluefield Gas Company, was written off in 1997 (see note 1).

         The Company also has a defined  contribution  plan  covering all of its
employees  who  elect  to   participate.   The  Company  made  annual   matching
contributions to the plan based on 70 percent in 1997 and 50 percent in 1996 and
1995 of the net participants'  basic  contributions (from 1 percent to 6 percent
of their total compensation). The annual cost of the plan was $217,466, $134,188
and $132,261 for 1997, 1996 and 1995, respectively.



                                      F-19

<PAGE>



Roanoke Gas Company and Subsidiaries
Notes To Consolidated Financial Statements
September 30, 1997 and 1996 and Years Ended September 30, 1997, 1996 and 1995

(7)  Common Stock Options

         During  1996,  the  Company's  stockholders  approved  the  Roanoke Gas
Company Key Employee  Stock Option Plan.  The plan  provides for the issuance of
common stock options to officers and certain other full-time  salaried employees
to acquire a maximum of 50,000  shares of the Company's  common stock.  The plan
requires each option's  exercise  price per share to equal the fair value of the
Company's common stock as of the date of grant.

         The aggregate number of shares under option pursuant to the Roanoke Gas
Company Key Employee Stock Option Plan are as follows:
<TABLE>
<CAPTION>
                                                     Number Of        Weighted Average           Option Price
                                                     Shares           Exercise Price               Per Share
- -------------------------------------------------------------------------------------------------------------------
<S> <C>
Options outstanding, September 30, 1996               13,000              15.500                    15.500
Options granted                                       21,500              16.875                    16.875
- -------------------------------------------------------------------------------------------------------------------

Options outstanding, September 30, 1997               34,500              16.357             15.500-16.875
- -------------------------------------------------------------------------------------------------------------------
</TABLE>

         Under the terms of the plan, the options become  exercisable six months
from the grant date and  expire  ten years  subsequent  to the grant  date.  All
options outstanding were fully vested and exercisable at September 30, 1997.

         The per share  weighted-average  fair values of stock  options  granted
during  1997 and 1996  were  $1.08  and  $1.63 on the  dates of grant  using the
Black-Scholes   option-pricing   model  with  the   following   weighted-average
assumptions:  1997-expected  dividend yield of 5.78 percent,  risk-free interest
rate of 6.29 percent,  expected volatility of 10 percent and an expected life of
10 years;  1996-expected dividend yield of 5.83 percent, risk-free interest rate
of 6.44  percent,  expected  volatility of 42 percent and an expected life of 10
years.

         The Company uses the  intrinsic  value method of APB Opinion No. 25 for
recognizing  stock-based  compensation in the consolidated financial statements.
Had the  Company  determined  compensation  cost  based on the fair value at the
grant date for its stock  options  under the  provisions  of Statement  123, the
Company's  net earnings and net earnings per share would have been  decreased to
the pro forma amounts indicated below:

                                             Years Ended September 30,
- -------------------------------------------------------------------------------

                                       1997                           1996
- -------------------------------------------------------------------------------

Net earnings:
     As reported                   $ 2,309,880                     2,196,672
     Pro forma                       2,278,093                     2,182,681
Net earnings per share:
     As reported                   $      1.54                          1.51
     Pro forma                     $      1.52                          1.50
- -------------------------------------------------------------------------------


(8)  Related Party Transactions

         Certain of the Company's  directors  render  business  services or sell
products  to the  Company.  The  significant  services  included  legal  fees of
approximately   $182,000,   $69,000  and  $173,000  in  1997,   1996  and  1995,
respectively.  The products  included  natural gas  purchases  of  approximately
$3,052,000,  $1,950,000 and $1,250,000 in 1997, 1996 and 1995, respectively.  It
is  anticipated  that  similar  services  and  products  will be provided to the
Company in 1998.

                                                    F-20

<PAGE>



Roanoke Gas Company and Subsidiaries
Notes To Consolidated Financial Statements
September 30, 1997 and 1996 and Years Ended September 30, 1997, 1996 and 1995

(9)  Quarterly Financial Information (Unaudited)

         Quarterly  financial  data as  previously  reported for the years ended
September 30, 1997 and 1996 is summarized as follows:
<TABLE>
<CAPTION>

                                                        First           Second             Third         Fourth
1997                                                    Quarter         Quarter           Quarter        Quarter
- -------------------------------------------------------------------------------------------------------------------
<S> <C>
Operating revenues                                  $  22,412,424       24,580,783       9,894,442       8,160,177
- -------------------------------------------------------------------------------------------------------------------

Operating earnings (loss)                           $   1,840,530        2,394,999         261,537         (93,643)
- -------------------------------------------------------------------------------------------------------------------

Net earnings (loss)                                 $   1,331,276        1,831,756        (247,734)       (605,418)
- -------------------------------------------------------------------------------------------------------------------

Net earnings (loss) per share                       $        .90           1.22              (.16)            (.42)
- -------------------------------------------------------------------------------------------------------------------


<CAPTION>

                                                         First           Second             Third        Fourth
1996                                                    Quarter          Quarter           Quarter       Quarter
- -------------------------------------------------------------------------------------------------------------------

Operating revenues                                 $  17,993,759        29,625,390      10,435,031       7,716,693
- -------------------------------------------------------------------------------------------------------------------

Operating earnings (loss)                          $   1,865,501         2,412,749          38,336        (281,282)
- -------------------------------------------------------------------------------------------------------------------

Net earnings (loss)                                $   1,434,772         1,954,256        (407,940)       (784,416)
- -------------------------------------------------------------------------------------------------------------------

Net earnings (loss) per share                      $        1.00              1.35            (.28)           (.56)
- -------------------------------------------------------------------------------------------------------------------
</TABLE>


         The pattern of quarterly  earnings is the result of the highly seasonal
nature of the business,  as variations in weather conditions generally result in
greater earnings during the winter months.

(10)  Business and Credit Concentrations

         The primary  business of the Company is the distribution of natural gas
to  residential,  commercial  and  industrial  customers  in Roanoke,  Virginia;
Bluefield,  Virginia;  Bluefield,  West Virginia; and the surrounding areas. The
Company  distributes natural gas to its customers at rates and charges regulated
by  the  State  Corporation  Commission  in  Virginia  and  the  Public  Service
Commission  in West  Virginia.  The Company  also serves  propane  customers  in
southwestern  Virginia  and  southern  West  Virginia  through its  nonregulated
subsidiary.

         During 1997, 1996 and 1995, no single customer  accounted for more than
5 percent of the Company's  sales,  and no account  receivable from any customer
exceeded 5 percent of the Company's total stockholders'  equity at September 30,
1997 and 1996.

(11)  Franchises

         Roanoke Gas  Company  (Roanoke  Gas) and  Commonwealth  Public  Service
Corporation,  a subsidiary  of Bluefield  Gas Company,  currently  hold the only
franchises and/or certificates of public convenience and necessity to distribute
natural gas in their respective Virginia service areas. The franchises generally
extend  for  multi-year  periods  and  are  renewable  by  the   municipalities.
Certificates of public convenience and necessity,  which are issued by the State
Corporation  Commission  of  Virginia,  are of  perpetual  duration,  subject to
compliance with regulatory standards.


                                      F-21

<PAGE>



Roanoke Gas Company and Subsidiaries
Notes To Consolidated Financial Statements
September 30, 1997 and 1996 and Years Ended September 30, 1997, 1996 and 1995

(11) Franchises (continued)

         Management  anticipates  that the Company  will be able to renew all of
its  franchises  when they expire.  There can be no assurance,  however,  that a
given  jurisdiction  will  not  refuse  to  renew a  franchise  or  will  not in
connection  with the renewal of a  franchise,  impose  certain  restrictions  or
conditions  that could  adversely  affect the Company's  business  operations or
financial condition.

(12)  Environmental Matters

         Both   Roanoke  Gas  Company  and   Bluefield   Gas  Company   operated
manufactured  gas plants  (MGPs) as a source of fuel for  lighting  and  heating
until the  early  1950s.  The  process  involved  heating  coal in a  low-oxygen
environment to produce a manufactured gas that could be distributed  through the
Company's  pipeline  system to  customers.  A by-product of the process was coal
tar, and the potential exists for on-site tar waste  contaminants at both former
plant sites.  The extent of contaminants at these sites is unknown at this time,
and the Company has not  performed a formal  analysis at the Roanoke Gas Company
MGP  site.  An  analysis  at the  Bluefield  Gas  Company  site  indicates  some
contamination.  The Company, with concurrence of legal counsel, does not believe
any events have occurred requiring  regulatory  reporting.  Further, the Company
has not  received  any  notices of  violation  or  liabilities  associated  with
environmental  regulations  related  to the MGP  sites  and is not  aware of any
off-site  contamination  or  pollution  as a result of these  prior  operations.
Therefore,  the Company has no plans for subsurface remediation at either of the
MGP sites.  Should the Company eventually be required to remediate either of the
MGP sites,  the Company will pursue all prudent and reasonable  means to recover
any related costs,  including  insurance claims and regulatory approval for rate
case recognition of expenses associated with any work required. Based upon prior
orders of the State Corporation  Commission of Virginia related to environmental
matters at other  companies,  the  Company  believes  it will be able to recover
prudently incurred costs. Additionally, a stipulated rate case agreement between
the Company and the West  Virginia  Public  Service  Commission  recognizes  the
Company's right to defer MGP clean-up costs, should any be incurred, and to seek
rate relief for such costs. If the Company  eventually  incurs costs  associated
with a required clean-up of either MGP site, the Company anticipates recording a
regulatory asset for such clean-up costs which are anticipated to be recoverable
in future rates. Based on anticipated  regulatory actions and current practices,
management believes that any costs incurred related to the  previously-mentioned
environmental  matters  will  not  have  a  material  effect  on  the  Company's
consolidated financial position.

(13)  Commitments

         The  Company  has nine  short-term  contracts  with seven  natural  gas
suppliers  requiring the purchase of approximately  2,149,000 DTH of natural gas
at varying prices during the period October 1, 1997 through  September 30, 1998.
The Company has also provided notice of bid awards to two natural gas suppliers,
and  anticipates  these notices to result in contracts to purchase an additional
1,703,000  DTH of natural gas at varying  prices  during  fiscal  year 1998.  In
addition,  the Company has  short-term  contracts  with three propane  suppliers
requiring the purchase of 2,952,500 gallons of propane during the period October
1, 1997 through  September 30, 1998.  Management  does not anticipate that these
contracts  will  have a  material  impact  on the  Company's  fiscal  year  1998
consolidated results of operations.

         During 1997, the Company entered into a purchase  commitment to acquire
certain net assets of an area propane  company.  The total  purchase price under
this  commitment  will be  satisfied  through the  issuance of 35,097  shares of
Company common stock.  The  acquisition,  which is expected to be consummated in
November 1997, will be accounted for under the purchase method of accounting.



                                      F-22

<PAGE>



Roanoke Gas Company and Subsidiaries
Notes To Consolidated Financial Statements
September 30, 1997 and 1996 and Years Ended September 30, 1997, 1996 and 1995

(14)  Fair Value of Financial Instruments

         Statement of Financial  Accounting Standards No. 107, Disclosures About
Fair Value of Financial  Instruments  (Statement  107),  requires the Company to
disclose  estimated  fair  values  of  certain  of  its  financial  instruments.
Statement 107 defines the fair value of a financial  instrument as the amount at
which the instrument could be exchanged in a current transaction between willing
parties.

         The following  methods and  assumptions  were used to estimate the fair
value of each  class of  financial  instrument  for which it is  practicable  to
estimate fair value.

Cash and Cash Equivalents

         The carrying amount is a reasonable estimate of fair value.

Long-term Debt

         The fair value of long-term debt is estimated by discounting the future
cash flows of each  instrument  at rates  currently  offered to the  Company for
similar debt instruments of comparable maturities.

Borrowings Under Lines of Credit

         The carrying  amount is a  reasonable  estimate of fair value since the
rates of interest paid on borrowings  under lines of credit  approximate  market
rates.

         The  carrying  amounts and  approximate  fair  values of the  Company's
financial  instruments requiring disclosure under Statement 107 at September 30,
1997 and 1996 are as follows:
<TABLE>
<CAPTION>

                                                                         September 30,
- -------------------------------------------------------------------------------------------------------------------

                                                         1997                                   1996
- -------------------------------------------------------------------------------------------------------------------
<S> <C>
                                               Carrying       Approximate              Carrying      Approximate
                                                Amounts       Fair Values               Amounts      Fair Values
- -------------------------------------------------------------------------------------------------------------------

Financial Assets:
     Cash and cash equivalents             $    116,045         116,045                633,322          633,322
- -------------------------------------------------------------------------------------------------------------------

Total financial assets                     $    116,045         116,045                633,322          633,322
- -------------------------------------------------------------------------------------------------------------------

Financial Liabilities:
     Long-term debt                        $ 20,222,124      21,384,604             20,891,547       22,057,130
     Borrowings under lines of credit         7,129,000       7,129,000              6,652,500        6,652,500
- -------------------------------------------------------------------------------------------------------------------

Total financial liabilities                $ 27,351,124      28,513,604             27,544,047       28,709,630
- -------------------------------------------------------------------------------------------------------------------
</TABLE>



     Fair  value  estimates  are made at a  specific  point  in  time,  based on
relevant  market  information and  information  about the financial  instrument.
These  estimates  do not reflect any premium or discount  that could result from
offering  for sale at one time the  Company's  entire  holdings of a  particular
financial instrument.  Because no market exists for a significant portion of the
Company's  financial  instruments,  fair value  estimates are based on judgments
regarding current economic conditions, risk characteristics of various financial
instruments  and other  factors.  These  estimates are  subjective in nature and
involve uncertainties and matters of significant judgment, and therefore, cannot
be determined with precision.  Changes in assumptions could significantly affect
the estimates.

                                      F-23

<PAGE>



Roanoke Gas Company and Subsidiaries
Notes To Consolidated Financial Statements
September 30, 1997 and 1996 and Years Ended September 30, 1997, 1996 and 1995

(14)  Fair Value of Financial Instruments (continued)

     Fair value estimates are based on existing  financial  instruments  without
attempting to estimate the value of anticipated future business and the value of
assets  and  liabilities   that  are  not  considered   financial   instruments.
Significant  assets that are not considered  financial  assets  include  utility
plant,  nonutility  property,  current  deferred  income  taxes,  purchased  gas
adjustments and other assets;  significant  liabilities  that are not considered
financial  liabilities  are refunds from suppliers - due  customers,  noncurrent
deferred income taxes and deferred investment tax credits. In addition,  the tax
ramifications  related to the realization of the unrealized gains and losses can
have a significant  effect on fair value  estimates and have not been considered
in the estimates.



                                      F-24

<PAGE>
<TABLE>
<S> <C>
- -----------------------------------------------------------    -----------------------------------------------------------

NO PERSON HAS BEEN AUTHORIZED TO GIVE ANY INFORMATION OR TO
MAKE ANY  REPRESENTATIONS  IN CONNECTION WITH THIS OFFERING
OTHER THAN THOSE CONTAINED IN THIS PROSPECTUS AND, IF GIVEN
OR MADE, SUCH OTHER  INFORMATION AND  REPRESENTATIONS  MUST
NOT BE RELIED UPON AS HAVING BEEN AUTHORIZED BY THE COMPANY
OR THE UNDERWRITER. NEITHER THE DELIVERY OF THIS PROSPECTUS                           165,000 SHARES
NOR ANY SALE MADE HEREUNDER SHALL, UNDER ANY CIRCUMSTANCES,
CREATE ANY IMPLICATION THAT THERE HAS BEEN NO CHANGE IN THE
AFFAIRS OF THE  COMPANY  SINCE THE DATE  HEREOF OR THAT THE
INFORMATION  CONTAINED  HEREIN  IS  CORRECT  AS OF ANY TIME                               [LOGO]
SUBSEQUENT TO ITS DATE. THIS PROSPECTUS DOES NOT CONSTITUTE
AN OFFER TO SELL OR A  SOLICITATION  OF AN OFFER TO BUY ANY                        ROANOKE GAS COMPANY
SECURITIES OTHER THAN THE REGISTERED SECURITIES TO WHICH IT
RELATES.  THIS  PROSPECTUS  DOES NOT CONSTITUTE AN OFFER TO
SELL OR A SOLICITATION  OF AN OFFER TO BUY SUCH  SECURITIES
IN ANY CIRCUMSTANCES IN WHICH SUCH OFFER OR SOLICITATION IS                            COMMON STOCK
UNLAWFUL.

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


                     TABLE OF CONTENTS                                     ------------------------------------
                                                      Page
                                                      ----
                                                                                        PROSPECTUS
Prospectus Summary......................................3
The Company.............................................5                  ------------------------------------
Use of Proceeds.........................................5
Price Range of Common Stock And Dividends...............6
Capitalization..........................................7
Selected Consolidated Financial And Operating
   Information..........................................8
Management's Discussion And Analysis of                                         Scott & Stringfellow, Inc.
   Financial Condition And Results of Operations........9
Business...............................................14
Security Ownership of Certain Beneficial Owners
   And Management......................................20
Management.............................................21                            January 21, 1998
Description of Common Stock............................22
Underwriting...........................................24
Legal Opinions.........................................25
Experts................................................25
Available Information..................................25
Incorporation of Certain Documents by Reference........26
Index to Consolidated Financial Statements............F-1


- -----------------------------------------------------------    -----------------------------------------------------------
</TABLE>


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