TEXAS GAS TRANSMISSION CORP
10-Q, 1995-05-15
NATURAL GAS DISTRIBUTION
Previous: TEREX CORP, 10-Q, 1995-05-15
Next: TIPPERARY CORP, 10-Q, 1995-05-15




               UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                           WASHINGTON, D. C.  20549
                                   FORM 10-Q

(Mark One)
[X]   QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE    
      SECURITIES EXCHANGE ACT OF 1934
      For the quarterly period ended March 31, 1995

                                      OR

[   ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE
      SECURITIES EXCHANGE ACT OF 1934
      For the transition period from _______________ to _______________
      Commission file number 1-4169

                      TEXAS GAS TRANSMISSION CORPORATION
            (Exact name of registrant as specified in its charter)

             Delaware                              61-0405152
      (State or other jurisdiction of            (I.R.S. Employer
      incorporation or organization)            Identification No.)


  3800 Frederica Street, Owensboro, Kentucky          42301
  (Address of principal executive offices)          (Zip Code)

  Registrant's telephone number, including area code: (502) 926-8686


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

Indicate  the number of shares outstanding of each of the issuer's classes  of
common  stock, as of the latest practicable date.  1,000 shares as of May  12,
1995

REGISTRANT MEETS THE CONDITIONS SET FORTH IN GENERAL INSTRUCTIONS H(1)(a)  and
(b) OF FORM 10-Q AND IS THEREFORE FILING THIS FORM WITH THE REDUCED DISCLOSURE
FORMAT.
<PAGE>
                      TEXAS GAS TRANSMISSION CORPORATION

                                     INDEX



                                                                  Page
                                                                 Number

Part I.  Financial Information

Item 1.  Financial Statements...................................    3

Post-acquisition and Pre-acquisition Operations:
   Condensed Balance Sheets at
      March 31, 1995 and December 31, 1994......................  4-5

   Condensed Statements of Income
      For the Period January 18, 1995 to March 31, 1995,
      For the Period January 1, 1995 to January 17, 1995 and
      For the Three Months Ended March 31, 1994 ................    6

   Condensed Statements of Cash Flows
      For the Period January 18, 1995 to March 31, 1995,
      For the Period January 1, 1995 to January 17, 1995 and
      For the Three Months Ended March 31, 1994 ................    7

   Notes to Condensed Financial Statements...................... 8-13

Item 2.  Management's Narrative Analysis of
         the Results of Operations..............................14-18

Part II.  Other Information

Item 6.Exhibits and Reports on Form 8-K ........................   19

Signatures......................................................   20
<PAGE>
                        PART I - FINANCIAL INFORMATION



Item 1. Financial Statements.

Company or group of companies for which report is filed:

TEXAS GAS TRANSMISSION CORPORATION


The condensed financial statements included herein have been prepared by Texas
Gas  Transmission Corporation (the Company), without audit,  pursuant  to  the
rules  and  regulations  of the Securities and Exchange  Commission.   Certain
information and footnote disclosures normally included in financial statements
prepared in accordance with generally accepted accounting principles have been
condensed  or omitted pursuant to such rules and regulations.  In the  opinion
of  the Company's management, however, all adjustments, consisting only of the
pushdown  of the purchase price paid by Williams as described in  Note  A  and
normal  and  recurring adjustments, necessary for a fair presentation  of  the
financial  position as of the date and results of operations for  the  periods
included  herein  have  been  made and the disclosures  contained  herein  are
adequate  to  make the information presented not misleading.  These  condensed
financial  statements  should  be  read  in  conjunction  with  the  financial
statements,  notes  thereto  and  management's  discussion  contained  in  the
Company's 1994 Annual Report on Form 10-K.
<PAGE>

The acquisition of the Company and its parent company, Transco Energy Company,
by  The  Williams Companies, Inc. was  accounted for using the purchase method
of accounting.  Accordingly, the purchase price was "pushed down" and recorded
in   the  accompanying  condensed  financial  statements  which  affects   the
comparability of the post-acquisition and pre-acquisition financial  position,
results of operations and cash flows.

<TABLE>
                      TEXAS GAS TRANSMISSION CORPORATION
                                       
                           CONDENSED BALANCE SHEETS
                            (Thousands of Dollars)
                                       
<CAPTION>
                                        Post-Acquisition     Pre-Acquisition
                                           March 31,           December 31,
                     ASSETS                  1995                 1994
<S>                                       <C>                  <C>
Current Assets:
  Cash and temporary cash investments     $       79         $      885
  Receivables:
    Trade                                     32,507              8,227
    Affiliates                                 4,323             15,616
    Other                                        806              1,038
  Advances to affiliates                      42,128             27,963
  Transportation and exchange gas 
    receivable                                 5,661              8,451
  Costs recoverable from customers:
    Gas purchase                               8,910              9,270
    Gas supply realignment                    47,730             26,710
    Other                                     23,218             22,451
  Inventories                                 14,552             15,183
  Other                                        1,922              3,535
    Total current assets                     181,836            139,329
Advances to Affiliates                       125,000            124,000
Investments, at Cost                           2,156              2,552
Property, Plant and Equipment, at cost:
  Natural gas transmission plant             881,097            873,407
  Less -- Accumulated depreciation and
    amortization                               9,503            217,580
  Property, plant and equipment, net         871,594            655,827
Other Assets:
  Gas stored underground                      93,772             90,653
  Other                                       79,665             42,345
    Total other assets                       173,437            132,998
    Total Assets                          $1,354,023         $1,054,706

                                       
   The accompanying condensed notes are an integral part of these condensed
                             financial statements.
</TABLE>
<PAGE>
The acquisition of the Company and its parent company, Transco Energy Company,
by  The  Williams Companies, Inc. was  accounted for using the purchase method
of accounting.  Accordingly, the purchase price was "pushed down" and recorded
in   the  accompanying  condensed  financial  statements  which  affects   the
comparability of the post-acquisition and pre-acquisition financial  position,
results of operations and cash flows.

<TABLE>
                      TEXAS GAS TRANSMISSION CORPORATION
                                       
                           CONDENSED BALANCE SHEETS
                            (Thousands of Dollars)
                                       
<CAPTION>                                       
                                        Post-Acquisition     Pre-Acquisition
                                           March 31,           December 31,
LIABILITIES AND STOCKHOLDER'S EQUITY         1995                  1994
<S>                                     <C>                  <C>
Current Liabilities:
  Payables:
    Trade                               $      3,609         $    8,979
    Affiliates                                 8,834              3,219
    Other                                     10,423             14,517
  Advances from affiliates                     1,840              1,769
  Transportation and exchange gas 
    payable                                    4,102              5,856
  Accrued liabilities                         53,285             41,247
  Accrued gas supply realignment costs        40,000               -
  Costs refundable to customers               16,364             11,443
  Deferred income taxes                        2,823              2,742
  Reserve for regulatory and rate matters     16,447             16,258
    Total current liabilities                157,727            106,030
Long-Term Debt                               252,984            246,442
Other Liabilities and Deferred Credits:
  Income taxes refundable to customers         5,198              6,827
  Deferred income taxes                      120,458             41,911
  Other                                       79,597             40,771
    Total other liabilities and deferred 
      credits                                205,253             89,509
Stockholder's Equity:
  Common stock, $1.00 par value, 1,000 shares
    authorized, issued and outstanding             1                  1
  Premium on capital stock and other paid-in
    capital                                  726,251            584,712
  Retained earnings                           11,807             28,012
    Total stockholder's equity               738,059            612,725
    Total Liabilities and Stockholder's 
      Equity                              $1,354,023         $1,054,706



   The accompanying condensed notes are an integral part of these condensed
                             financial statements.
</TABLE>
<PAGE>
The acquisition of the Company and its parent company, Transco Energy Company,
by  The  Williams Companies, Inc. was  accounted for using the purchase method
of accounting.  Accordingly, the purchase price was "pushed down" and recorded
in   the  accompanying  condensed  financial  statements  which  affects   the
comparability of the post-acquisition and pre-acquisition financial  position,
results of operations and cash flows.

<TABLE>                                       
                      TEXAS GAS TRANSMISSION CORPORATION
                                       
                        CONDENSED STATEMENTS OF INCOME
                            (Thousands of Dollars)
                                       
<CAPTION>
                                Post-Acquisition       Pre-Acquisition
                                                For the Period
                                For the Period    January 1,  For the Three
                                January 18, 1995   1995 to    Months Ended
                                  to March 31,    January 17,    March 31,
                                     1995           1995           1994
<S>                               <C>            <C>           <C>
Operating Revenues:
  Gas sales                       $    14,272    $    3,239    $  42,925
  Gas transportation                   66,810        15,932       90,668
  Other                                   396           130          645
   Total operating revenues            81,478        19,301      134,238

Operating Costs and Expenses:
  Cost of gas sold                     14,160         3,188       41,898
  Cost of transportation of gas by 
    others                              8,039         2,134       17,290
  Operation and maintenance            11,009         2,433       12,894
  Administrative and general           12,820         3,058       17,359
  Provision for executive severance 
    benefits                             -            6,772         -
  Depreciation and amortization         9,503         1,779        9,807
  Taxes other than income taxes         2,953           721        3,816
   Total operating costs and expenses  58,484        20,085      103,064

Operating Income                       22,994         (784)       31,174

Other (Income) Deductions:
  Interest expense                      4,634         1,122        6,447
  Interest income                      (2,410)         (560)      (2,467)
  Miscellaneous other deductions          488            84          769
   Total other (income) deductions      2,712           646        4,749

Income Before Income Taxes             20,282        (1,430)      26,425

Provision for Income Taxes              8,475         1,884       10,462

Net Income (Loss)                 $    11,807    $  (3,314)    $  15,963

                                       
   The accompanying condensed notes are an integral part of these condensed
                             financial statements.
</TABLE>
<PAGE>
The acquisition of the Company and its parent company, Transco Energy Company,
by The Williams Companies, Inc. was accounted for using the purchase method of
accounting.  Accordingly, the purchase price was "pushed down" and recorded in
the   accompanying   condensed   financial  statements   which   affects   the
comparability of the post-acquisition and pre-acquisition financial  position,
results of operations and cash flows.
<TABLE>
                      TEXAS GAS TRANSMISSION CORPORATION
                      CONDENSED STATEMENTS OF CASH FLOWS
                             (Thousands of Dollars)
<CAPTION>                                       
                                   Post-Acquisition        Pre-Acquisition
                                                    For the Period
                                    For the Period    January 1,  For the Three
                                   January 18, 1995    1995 to     Months Ended
                                     to March 31,     January 17,    March 31,
                                        1995            1995           1994
<S>                                     <C>           <C>          <C>


Cash Flows From Operating Activities:
  Net income (loss)                     $ 11,807      $  (3,314)   $ 15,963
  Adjustments to reconcile net income
    to net cash from operating activities:
    Depreciation and amortization          9,849          1,856      10,252
Deferred income taxes                      1,428           (695)     (3,845)
    Nonrecoverable producer settlements      -             -           (512)
  Decrease (increase) in:
    Receivables                           (3,678)        (9,078)     10,548
    Transportation and exchange gas 
      receivable                           1,240          1,551         916
    Inventories                              514            117        (226)
    Deferred gas costs                     5,466            256       2,412
    Regulatory assets                      1,503          1,379     (11,077) 
    Other current assets                   1,200            413         795
  Increase (decrease) in:
    Payables                              (2,327)        (1,523)    (25,148)
    Transportation and exchange gas 
      payable                               (164)        (1,590)      4,724
    Accrued liabilities                    3,774          6,199        (292)
    Reserve for regulatory and rate 
      matters                                153             36      15,962
    Other current liabilities              4,711            210       3,913
  Other, net                              (1,674)        (1,809)      5,953
       Net cash from operating activities 33,802         (5,992)     30,338
Cash Flows From Financing Activities:
  Advances from affiliates, net               13             59          (2)
  Dividends on common stock                 -              -        (10,835)
       Net cash from financing activities     13             59     (10,837)
Cash Flows From Investing Activities:
  Property, plant and equipment,
    net of equity AFUDC                  (11,872)        (1,905)     (5,509)
  Advances to affiliates, net            (23,016)         7,852     (14,040)
  Other, net                                 236             17         166
    Net cash from investing activities   (34,652)         5,964     (19,383)
Net Increase (Decrease) in Cash and 
  Cash Equivalents                          (837)            31         118
Cash and Cash Equivalents at Beginning 
  of Period                                  916            885         292
Cash and Cash Equivalents at End 
  of Period                             $     79      $     916    $    410

Supplemental Disclosure of Cash Flow Information:
  Cash paid during the period for:
    Interest (net of amount 
      capitalized)                      $   -         $   4,856   $   4,832
    Income taxes, net                       -            (7,395)      8,537
                                       
   The accompanying condensed notes are an integral part of these condensed
                             financial statements.
</TABLE>                      
<PAGE>
                      TEXAS GAS TRANSMISSION CORPORATION
                    NOTES TO CONDENSED FINANCIAL STATEMENTS


                      A.  CORPORATE STRUCTURE AND CONTROL
                           AND BASIS OF PRESENTATION

Corporate Structure and Control

Prior  to May 1, 1995, Texas Gas Transmission Corporation (the Company) was  a
wholly owned subsidiary of Transco Gas Company (TGC), which is a wholly  owned
subsidiary  of  Transco  Energy Company (Transco).   Effective  May  1,  1995,
Transco  became  a  wholly  owned subsidiary of The Williams  Companies,  Inc.
(Williams)  (see discussion below).  As used herein, the term Williams  refers
to  The  Williams  Companies, Inc. and its wholly owned subsidiaries;  Transco
refers  to Transco Energy Company and its wholly owned subsidiaries; the  term
TGMC  refers  to Transco Gas Marketing Company, a wholly owned  subsidiary  of
Transco,  and its wholly owned subsidiary companies; and the term TGPL  refers
to  Transcontinental Gas Pipe Line Corporation, a wholly owned  subsidiary  of
TGC, unless the context otherwise requires.

As  discussed  in the Company's 1994 Annual Report on Form 10-K,  in  December
1994,  Transco and Williams entered into a merger agreement (Merger Agreement)
pursuant  to which Williams agreed to commence a cash tender offer to  acquire
up  to 24.6 million shares, or approximately 60%, of the outstanding shares of
Transco's  common stock for $17.50 per share.  The cash offer  would  then  be
followed by a stock merger (Merger) in which shares of Transco's common  stock
not  purchased in the tender offer would be exchanged for 0.625 of a share  of
Williams' common stock and 0.3125 attached Williams' preferred stock  purchase
rights.

Pursuant  to the Merger Agreement, on January 18, 1995, Williams accepted  for
payment 24.6 million shares of Transco's common stock for $17.50 per share  as
the  first  step  in  acquiring the entire equity  interest  of  Transco.  The
conversion  of  the  remainder of the outstanding shares of  Transco's  common
stock  to  Williams'  common stock was approved by  a  majority  of  Transco's
stockholders on April 28, 1995.  The conversion occurred at the effective date
of the Merger which was May 1, 1995.

On  May  1,  1995,  Transco paid as a  dividend to Williams all  of  Transco's
interests in its principal operating subsidiaries, including the Company.
<PAGE>

Basis of Presentation

The  condensed  financial statements have been prepared  from  the  books  and
records  of  the  Company  without audit.  Certain  information  and  footnote
disclosures  normally included in financial statements prepared in  accordance
with  generally accepted accounting principles have been condensed or omitted.
These  condensed financial statements should be read in conjunction  with  the
financial  statements,  notes  thereto  and  management's  narrative  analysis
contained in the Company's 1994 Annual Report on Form 10-K.

As  a  subsidiary  of  Transco, the Company had engaged in  transactions  with
Transco  and  other Transco subsidiaries, characteristic of group  operations.
For  consolidated  cash management purposes, the Company  had  made  interest-
bearing advances to Transco.  These advances were represented by demand  notes
payable  to  the Company.  Those amounts that the Company anticipated  Transco
would repay in the next twelve months were classified as current assets, while
the  remainder were classified as noncurrent.  According to Transco's  general
corporate  policy, the interest rate on intercompany demand notes  is  1  1/2%
below the prime rate of Citibank, N.A.

Effective  May  1,  1995, the Company began participation  in  Williams'  cash
management  program.   On  that date, the balance of  the  advances  due  from
Transco  were  transferred  by  Transco  to  Williams.   These  advances   are
represented  by demand notes payable to the Company.  Those amounts  that  the
Company  anticipates  Williams  will repay  in  the  next  twelve  months  are
classified   as  current  assets,  while  the  remainder  are  classified   as
noncurrent.   According to Williams' general corporate  policy,  the  interest
rate on intercompany demand notes is the London Interbank Offered Rate on  the
first day of the month plus 0.45%.

The  acquisition by Williams has been accounted for using the purchase  method
of  accounting.   Accordingly, a preliminary allocation of the purchase  price
was  assigned to the assets and liabilities of Transco, including the Company,
based  on  their estimated fair values. The accompanying financial  statements
reflect  the  pushdown of 100% of the estimated purchase  price,  even  though
Williams owned only 60% of Transco at March 31, 1995, due to the certainty  of
Williams  closing on the remaining 40% on May 1, 1995.  Retained earnings  and
accumulated depreciation and amortization were eliminated on this date and the
Company's assets and liabilities were adjusted to their estimated fair values.
The estimated purchase price allocation to the Company primarily consisted  of
a  $200  million allocation to property, plant and equipment,  which  will  be
amortized  over the useful lives of these assets, and adjustments to  deferred
taxes based upon the book basis of the net assets recorded as a result of  the
acquisition.   The  accounting  for the effects of  the  acquisition  included
recognizing the difference between the plan assets and the benefit obligations
related  to postretirement benefits other than pensions and pension  benefits.
The  recognition of these amounts was offset by the recognition of  regulatory
assets  or  liabilities  of  equal amounts, due to the  expected  future  rate
recovery of these costs.
<PAGE>

Shown  below is the effect of the acquisition on retained earnings and paid-in
capital for the first quarter of 1995.

                                    Retained Earnings    Paid-In Capital
   Pre-Acquisition
   Balance, December 31, 1994          $  28,012           $ 584,712
   Net loss                               (3,314)               -
   Balance, January 17, 1995              24,698             584,712

   Acquisition adjustment to eliminate
     retained earnings                   (24,698)             24,698
   Acquisition adjustment to record 
     assets and liabilities at fair 
     value                                  -                116,841

   Post-Acquisition
   Balance, January 18, 1995                -                726,251
   Net income                             11,807                -
   Balance, March 31, 1995             $  11,807           $ 726,251


Included in property, plant and equipment at March 31, 1995 is an aggregate of
$391  million  related  to  amounts in excess of  the  original  cost  of  the
regulated facilities, which is being amortized over the estimated useful lives
of these assets at approximately $10 million per year.  Current Federal Energy
Regulatory  Commission (FERC) policy does not permit the  Company  to  recover
through its rates amounts in excess of original cost.

Williams  is continuing to evaluate its purchase price allocation.  Therefore,
the  Company's  Condensed Balance Sheet as of March  31,  1995  and  Condensed
Statement  of  Income for the period January 18, 1995 to March 31,  1995  have
been  prepared based on a preliminary allocation of the purchase price pending
the  completion  of  studies and other information  necessary  for  the  final
purchase price allocation.  Accordingly, the amounts presented are subject  to
change,  but  any differences in the final purchase price allocation  are  not
expected  to  have  a  material  effect on the Company's  condensed  financial
statements.

The  accompanying condensed financial statements were prepared  in  accordance
with Securities and Exchange Commission guidelines.  Therefore, as a result of
the  change  in  control of the Company to Williams on January 18,  1995,  the
Condensed  Statement of Income and Condensed Statement of Cash Flows  for  the
three  months ended March 31, 1995 have been segregated into a pre-acquisition
period ending January 17, 1995 and a post-acquisition period beginning January
18, 1995.

Certain  reclassifications have been made in the 1994 financial statements  to
conform to the 1995 presentation.
<PAGE>

                        B.  REGULATORY AND RATE MATTERS

There  have  been no new reportable developments from those described  in  the
1994 Annual Report on Form 10-K other than described below.

FERC Order 636

As  discussed  in the Company's 1994 Annual Report on Form 10-K,  the  Company
restructured  its  business to implement the provisions  of  FERC  Order  636,
effective November 1, 1993.  FERC Order 636 provides that pipelines should  be
allowed  the  opportunity to recover all prudently incurred transition  costs,
which, for the Company, are primarily related to gas supply realignment  (GSR)
contract  termination costs, GSR pricing differential costs incurred  pursuant
to  the  Company's monthly gas auction process and unrecovered  purchased  gas
costs.   Therefore,  the Company believes that any transition  costs  incurred
should  be  recovered from its customers, subject only to the costs and  other
risks associated with the difference between the time such costs are incurred,
and  the time when those costs may be recovered from customers.  As such,  the
Company has recorded regulatory assets for the expected future recovery of its
estimated transition costs.  The Company files for recovery of these costs  as
such  costs are paid.  Certain parties are, however, challenging the Company's
right  to fully recover its GSR costs.  Settlement proceedings are pending  at
the FERC.

The  Company  currently estimates its GSR costs under FERC  Order  636  to  be
approximately  $90 million. As of March 31, 1995, the Company had  paid  $48.6
million  of such costs, as discussed below in "Gas Supply Realignment  Costs,"
and  has  recorded a liability of approximately $40 million as the  amount  of
estimated remaining gas supply realignment costs.

Pursuant  to  FERC  Order  636,  the  Company  terminated  its  Purchased  Gas
Adjustment (PGA) clause on November 1, 1993.  The Company's right to file  for
future  recovery, via additional direct billings, of certain costs in  dispute
has  been  extended until the later of October 31, 1995 or 90 days  after  the
final   nonappealable   resolution   of   any   litigation,   arbitration   or
administrative proceeding.  During 1994, the Company made filings  to  recover
$12.3  million  of  pre-November  1,  1993 unrecovered  purchased  gas  costs.
Another filing was made in March 1995 to recover an additional $6.5 million of
pre-November 1, 1993 unrecovered purchased gas costs as allowed  by  the  FERC
extension order.

Although  no  assurances  can  be given, the  Company  does  not  believe  the
implementation of FERC Order 636 will have a material adverse  effect  on  its
financial position, results of operations or net cash flows.

General Rate Issues

On September 30, 1994, the Company filed a general rate case (Docket No. RP94-
423)  which  became effective April 1, 1995, subject to refund.  This new rate
case  reflects  a  requested annual revenue increase  of  approximately  $66.9
million,  based  on filed rates, primarily attributable to  increases  in  the
utility  rate  base, operating expenses and rate of return and related  taxes.
Settlement proceedings are on-going with the FERC staff and interveners.
<PAGE>

Gas Supply Realignment Costs

During 1993, as part of the Company's restructuring under FERC Order 636,  the
Company  engaged in negotiations which resulted in the successful  termination
of  approximately  90% of the Company's deliverability under  its  non-market-
responsive  gas  purchase contracts.  Gas purchased under its  remaining  non-
market-responsive contracts is being resold at a monthly auction  pursuant  to
FERC  Order  636.   The  Company continues to pay to the supplier  the  actual
contract  price  and is entitled to file for full recovery of  the  difference
between  said  contract price and the auction price as GSR  costs  under  FERC
Order 636.

Through March 31, 1995, the Company had paid a total of $48.6 million for  GSR
costs,  primarily as a result of the contract terminations.  Pursuant to  FERC
Order  636, the Company may file to recover 100% of these costs as GSR  costs.
Certain parties are, however, challenging the Company's right to fully recover
its GSR costs.  Settlement proceedings are pending at the FERC.

Through  the  first quarter of 1995, the Company had made filings  to  recover
$45.8  million,  plus interest, of GSR costs pursuant to the  transition  cost
recovery  provisions  of  FERC Order 636 and the Company's  FERC-approved  Gas
Tariff.   Ninety  percent  of  the  Company's GSR  costs  is  expected  to  be
recovered  via  demand  surcharges  on  its  firm  transportation  rates.  The
remaining  10%  of  GSR costs is expected to be recovered  from  interruptible
transportation service. The  Company makes quarterly filings to allow recovery
of these amounts as such costs are paid.

The  Company's  market-responsive gas purchase contracts are being  separately
managed by its marketing affiliate, TGMC.

Reserve for Regulatory and Rate Matters

The  Company has established reserves for its outstanding regulatory and  rate
matters  which it believes are adequate to provide for any costs  incurred  or
refunds  to  be  made in regard to the resolution of its regulatory  and  rate
issues.   Although no assurances can be given, the Company believes  that  the
resolution  of  these matters will not have a material adverse effect  on  its
financial position, results of operations or net cash flows.
<PAGE>                                       
                                       
                             C.  LEGAL PROCEEDINGS

There  have  been no new reportable developments from those described  in  the
1994 Annual Report on Form 10-K other than described below.

On  March  3,  1995, Ergon, Inc. and Ergon Exploration, Inc. (Ergon)  filed  a
lawsuit  against  the  Company  in  the U.S.  District  Court,  West  District
Louisiana, Case No. 95-0381, seeking approximately $45,000 in damages for  gas
purchased in calendar year 1994, a declaratory judgment concerning the  proper
construction of the pricing provisions of a gas purchase contract, unspecified
future  damages  and,  alternatively, a reformation of  or  rescission  of  an
agreement  amending  the  gas purchase contract.   The  Company  is  currently
recovering costs incurred under subject contract as GSR costs pursuant to FERC
Order  636 and anticipates continued recovery of any future amounts.  Although
no  assurances can be given, the Company believes that the resolution of  this
issue  will  not  have  a material adverse effect on its  financial  position,
results of operations or net cash flows.
<PAGE>                                       

Item 2.  Management's Narrative Analysis of the Results of Operations
             (Filed Pursuant to General Instruction H)

                                 Introduction

As  discussed in Note A, the Company has been acquired by Williams  through  a
merger of a Williams' subsidiary and Transco, effective May 1, 1995.  Williams
became  a majority owner of Transco effective January 18, 1995, at which  date
the  estimated effects of the acquisition were pushed down and recorded on the
books and records of the Company.  The estimated purchase price allocation  to
the  Company  primarily  consisted of a $200 million allocation  to  property,
plant  and equipment, which will be amortized over the useful lives  of  these
assets, and adjustments to deferred taxes based upon the book basis of the net
assets  recorded  as  a  result  of  the acquisition.    Property,  plant  and
equipment  at March 31, 1995 includes an aggregate of $391 million related  to
amounts in excess of the original cost of regulated facilities, as a result of
the Williams' and prior acquisitions.  This amount is being amortized over the
estimated  remaining useful lives of the assets at approximately  $10  million
per  year.  Current FERC policy does not permit the Company to recover through
its rates amounts in excess of original cost.

The pushdown of the acquisition affects the comparability of the Company's pre-
and  post-acquisition  results  of operations  and  financial  position.   The
following  analysis  represents  a pro forma  comparison  of  the  full  first
quarters of the current and prior years, with disclosure of material variances
due to the acquisition.


                       Financial Analysis of Operations
                 Three Months Ended March 31, 1995 Compared to
                       Three Months Ended March 31, 1994

Operating and Net Income

Operating  income was $9 million lower for the three months  ended  March  31,
1995  than  for  the  three  months ended March 31,  1994.   The  decrease  in
operating  income  was primarily due to a 1995 pre-acquisition  provision  for
executive  severance benefits of $7 million related to the merger  and  higher
amortization  expense  of  $2  million due to  the  estimated  purchase  price
allocation to property, plant and equipment.  Compared to 1994, net income was
$7  million lower due to the same reasons discussed above and the lack of  tax
benefits associated with the provision for executive severance benefits.

Operating Revenues

Operating revenues decreased $33 million primarily due to lower merchant sales
of  $24  million,  primarily due to the loss of two customers  and  lower  gas
prices.  As discussed in Note B, the Company's gas sales have no impact on its
results  of  operations.  Lower transportation rates, due partially  to  lower
cost  of  transportation  of gas by others, and, to  a  lesser  extent,  lower
transportation throughput, also contributed to decreased operating revenues.
<PAGE>

System Deliveries

Mainline deliveries were 188.9 Bcf and 192.2 Bcf for the first quarter of 1995
and  1994,  respectively.  Short-haul deliveries also decreased; however,  the
revenues associated with short-haul transportation volumes are not material to
the Company.

Operating Costs and Expenses

Operating  expenses decreased $24 million primarily due to lower merchant  gas
purchases of $23 million and lower transportation of gas by others expense  of
$7  million,  which were partially offset by a 1995 pre-acquisition  provision
for  executive  severance benefits of $7 million related  to  the  merger  and
higher amortization expense of $2 million due to the estimated purchase  price
allocation to property, plant and equipment on January 18, 1995.

Competition

Future  utilization  of  the  Company's  pipeline  capacity  will  depend   on
competition from other pipelines and alternative fuels, the general  level  of
natural  gas demand and weather conditions.  The Company believes  that  under
FERC  Order  636, with SFV rates, its rate structure will continue  to  remain
competitive and surcharges for recovery of its total transition costs will not
make  its  rates  noncompetitive in its market  as  competitor  pipelines  are
believed  to have transition costs also to be recovered in their  rates.   The
Company  and  its  primary  market  area competitors  (ANR  Pipeline  Company,
Panhandle  Eastern  Pipe  Line Company, Trunkline Gas Company,  Texas  Eastern
Transmission Corporation, Columbia Gas Transmission Corporation, Tennessee Gas
Pipeline Company and Midwestern Gas Transmission Company) all employ SFV  rate
design for firm transportation as mandated by FERC Order 636.

The end-use markets of several of the Company's customers have the ability  to
switch  to  alternative fuels.  To date, however, losses from  fuel  switching
have not been significant.

There  are  various  factors which may effect the Company's  actual  operating
results, including, but not limited to, competition from other pipelines,  its
rate  design  structure, cost management and, to a lesser extent, fluctuations
in  its  throughput  which  may  result from a number  of  factors,  including
weather.   The Company's interim operating results are impacted by  customers'
ability  to  reserve  firm transportation levels on a seasonal  basis;  which,
combined  with  Straight Fixed Variable (SFV) rate design,  results  in  lower
operating income in the second and third quarters of the year.  While the  use
of  SFV  rate  design  limits the Company's opportunity  to  earn  incremental
revenues  through  increased  throughput,  it  also  minimizes  the  Company's
fluctuations in revenue due to variations in throughput.
<PAGE>
                                       
                        Capital Resources and Liquidity

Financing

On  May  1,  1995,  Transco paid  as a dividend to Williams all  of  Transco's
interests in its principal operating subsidiaries, including the Company.

Williams  has  indicated that it intends to maintain and expand  the  existing
core businesses of Transco, including the Company, and to promptly pursue  new
business opportunities made available as a result of the merger.  In order  to
prepare for these opportunities, the following actions were taken.

In  February  1995,  Transco's  $450 million working  capital  line  used  for
consolidated  cash management purposes was replaced by an $800 million  credit
agreement  among Williams and certain of its subsidiaries, TGPL, the  Company,
and  Citibank,  N.A.  as  agent and the Banks named therein  under  which  the
Company may borrow up to $200 million.

Effective  May  1,  1995, the Company began participation  in  Williams'  cash
management  program.   On  that date, the balance of  the  advances  due  from
Transco  were  transferred  by  Transco  to  Williams.   These  advances   are
represented  by  demand notes payable to the Company. Those amounts  that  the
Company  anticipates  Williams  will repay  in  the  next  twelve  months  are
classified   as  current  assets,  while  the  remainder  are  classified   as
noncurrent.   According to Williams' general corporate  policy,  the  interest
rate on intercompany demand notes is the London Interbank Offered Rate on  the
first day of the month plus 0.45%.

Through  the  years,  the  Company has consistently maintained  its  financial
strength and experienced strong operational results.  The Company expects that
Transco's  merger  with  Williams  will  further  enhance  its  financial  and
operational  strength, as well as allow the Company to take advantage  of  new
opportunities for growth.  If necessary, the Company also expects to  be  able
to   access  public  and  private  capital  markets  to  finance  its  capital
requirements.

Cash Flows and Capitalization

Net  cash  inflows from operating activities for the three months ended  March
31,  1995  were  $3  million  below the three months  ended  March  31,  1994,
primarily as a result of the January 1995 termination of the program  to  sell
receivables,  partially offset by a reduction in cash outflows  for  payables,
the  payment  of  GSR  costs in the first quarter of 1994 and  the  collection
through rates of GSR costs in the first quarter of 1995.

Net  cash flows from financing activities for the three months ended March 31,
1995 increased $11 million from the three months ended March 31, 1994, due  to
a decrease in dividends paid.

Net  cash outflows from investing activities for the three months ended  March
31,  1995 were $9 million greater than the three months ended March 31,  1994,
primarily due to an increase in capital expenditures and an increase in   cash
advanced to Transco under Transco's cash management program.
<PAGE>

The Company's capital expenditures for the first three months of 1995 were $14
million,  including $13 million for maintenance of current facilities  and  $1
million  for  market expansion projects.  Capital expenditures for  the  first
three months of 1994 were $6 million, including $3 million for maintenance  of
current facilities and $3 million for market expansion projects.

The  Company  participated in a program with Transco to sell trade receivables
without  recourse.   This  program was terminated in January  1995,  with  the
expectation  that  at some future time Williams will replace  it  with  a  new
receivables program.

The  Company's debt as a percentage of total capitalization at March 31,  1995
and December 31, 1995 was 26% and 29%, respectively.

In  February 1995, Standard & Poor's Corporation and Moody's Investors Service
upgraded  the  Company's debt securities from BB and  Ba2  to  BBB  and  Baa1,
respectively.  A security rating is not a recommendation to buy, sell or  hold
securities;  it may be subject to revision or withdrawal at any  time  by  the
assigning  rating organization.  Each rating should be evaluated independently
of any other rating.

Gas Supply Realignment Cost Recoveries

Through March 31, 1995, the Company had paid a total of $48.6 million for  GSR
costs, primarily as a result of contract terminations.  Pursuant to FERC Order
636,  the  Company  may  file to recover 100% of these  costs  as  GSR  costs.
Certain parties are, however, challenging the Company's right to fully recover
its GSR costs.  Settlement proceedings are pending at the FERC.

Through  the  first quarter of 1995, the Company had made filings  to  recover
$45.8  million,  plus interest, of GSR costs pursuant to the  transition  cost
recovery  provisions  of  FERC Order 636 and the Company's  FERC-approved  Gas
Tariff.   Ninety  percent  of  the Company's  GSR  costs  is  expected  to  be
recovered  via  demand  surcharges  on  its  firm  transportation  rates.  The
remaining  10%  of  GSR costs is expected to be recovered  from  interruptible
transportation service. The  Company makes quarterly filings to allow recovery
of these amounts as such costs are paid.


              Other Future Capital Requirements and Contingencies

There  have  been no new reportable developments from those described  in  the
1994  Annual  Report  on  Form 10-K  or in the Notes  to  Condensed  Financial
Statements contained in Item 1 other than described below.

A Transportation Cost Adjustment (TCA) was made effective with the approval of
the Company's general rate case, Docket No. RP93-106, on October 21, 1994.  As
the Company has filed a new rate case, Docket No. RP94-423, effective April 1,
1995, a refund of the overrecovered TCA amounts relating to the previous  rate
case  will  be  required  during  the second quarter  of  1995.   The  Company
estimates  the refund will be in the range of $10 million to $15 million,  for
which a reserve has been established.
<PAGE>

                                  Conclusion

Although  no assurances can be given, the Company currently believes that  the
aggregate   of  cash  flows  from  operating  activities  supplemented,   when
necessary,  by  repayments  of funds advanced to Williams,  will  provide  the
Company  with  sufficient  liquidity to meet  its  capital  requirements.   If
necessary,  the Company also expects to be able to access public  and  private
capital markets to finance its capital requirements.
<PAGE>


                          PART II - OTHER INFORMATION



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

          (a)  Exhibits.
                  
               None

          (b)  Reports on Form 8-K

               The  Company filed Form 8-K, Current  Report
               dated  April  18,  1995, stating that it  is  replacing  Arthur
               Andersen  LLP  with  Ernst & Young LLP, the independent  public
               accountants of The Williams Companies, Inc.





<PAGE>






                              S I G N A T U R E S


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

                               TEXAS GAS TRANSMISSION CORPORATION



DATE:    May 12, 1995          BY:  /s/ G. D. Lauderdale
                                   ------------------------------
                                        G. D. Lauderdale
                                     Senior Vice President
                                      and General Manager


DATE:    May 12, 1995          BY:  /s/ E. J. Ralph
                                   ------------------------------
                                        E. J. Ralph
                                  Vice President of Finance
                                        and Controller





<TABLE> <S> <C>

<ARTICLE> 5
<CIK> 0000097452
<NAME> TEXAS GAS TRANSMISSION CORPORATION
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          DEC-31-1995
<PERIOD-START>                             JAN-01-1995
<PERIOD-END>                               MAR-31-1995
<CASH>                                              79
<SECURITIES>                                         0
<RECEIVABLES>                                   32,507
<ALLOWANCES>                                         0
<INVENTORY>                                     14,552
<CURRENT-ASSETS>                               306,836
<PP&E>                                         881,097
<DEPRECIATION>                                   9,503
<TOTAL-ASSETS>                               1,354,023
<CURRENT-LIABILITIES>                          157,727
<BONDS>                                        252,984
<COMMON>                                             1
                                0
                                          0
<OTHER-SE>                                     738,058
<TOTAL-LIABILITY-AND-EQUITY>                 1,354,023
<SALES>                                         17,511
<TOTAL-REVENUES>                               100,779
<CGS>                                           17,348
<TOTAL-COSTS>                                   40,963
<OTHER-EXPENSES>                                14,956
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                               5,756
<INCOME-PRETAX>                                 18,852
<INCOME-TAX>                                    10,359
<INCOME-CONTINUING>                              8,493
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     8,493
<EPS-PRIMARY>                                        0
<EPS-DILUTED>                                        0
        

</TABLE>


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