FORM 10-Q

                       SECURITIES AND EXCHANGE COMMISSION

                                   WASHINGTON, D.C. 20549
                                  -----------------------

                [x] Quarterly Report Pursuant To Section 13 or 15(d) of the
                              Securities Exchange Act of 1934

                       FOR THE QUARTERLY PERIOD ENDED MARCH 31, 2000

                                       OR

                   [ ] Transition Report Pursuant to Section 13 or 15(d)
                           of the Securities Exchange Act of 1934
                                 -------------------------



                                                                                
Commission          Exact name of registrant as specified in its charter  State of       I.R.S. Employer
File Number         and principal office address and telephone number     Incorporation  I.D. Number

1-14514             Consolidated Edison, Inc.                             New York       13-3965100
                    4 Irving Place, New York, New York 10003
                    (212) 460-4600

1-1217              Consolidated Edison Company
                      of New York, Inc.                                   New York       13-5009340
                    4 Irving Place, New York, New York 10003
                    (212) 460-4600

1-4315              Orange and Rockland Utilities, Inc.                   New York       13-1727729
                    One Blue Hill Plaza, Pearl River, New York 10965
                    (914) 352-6000



Indicate  by check  mark  whether  each  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,  and (2) has been  subject to such filing
requirements for the past 90 days. Yes ___X___ No _______

As of the close of business on April 30, 2000,  Consolidated  Edison, Inc. ("Con
Edison") had outstanding  211,966,422 Common Shares ($.10 par value). Con Edison
owns all of the outstanding common equity of Consolidated  Edison Company of New
York,  Inc.("Con  Edison of New York") and Orange and Rockland  Utilities,  Inc.
("O&R").

O&R MEETS THE CONDITIONS  SPECIFIED IN GENERAL  INSTRUCTION H (1) (a) AND (b) OF
FORM 10-Q AND IS THEREFORE FILING THIS FORM WITH THE REDUCED DISCLOSURE FORMAT.


- 2 - TABLE OF CONTENTS PAGE PART I. - FINANCIAL INFORMATION ITEM 1. Financial Statements Con Edison Consolidated Balance Sheet 4-5 Consolidated Income Statements 6 Consolidated Statements of Cash Flows 7 Notes to Financial Statements 8-10 Con Edison Consolidated Balance Sheet 11-12 of New York Consolidated Income Statements 13 Consolidated Statement of Cash Flows 14 Notes to Financial Statements 15-16 O&R Consolidated Balance Sheet 17-18 Consolidated Income Statements 19 Consolidated Statement of Cash Flows 20 Notes to Financial Statements 21-22 ITEM 2. Management's Discussion and Analysis of Financial Condition and Results of Operations Con Edison 23-29 Con Edison of New York 30-35 O&R * O&R MANAGEMENT'S NARRATIVE ANALYSIS OF THE RESULTS OF OPERATIONS 36-38 ITEM 3 Quantitative and Qualitative Disclosures About Market Risk Con Edison 39 Con Edison of New York 39 O&R * PART II. - OTHER INFORMATION ITEM 1. Legal Proceedings 40 ITEM 4. Submission of Matters to a Vote of Securities Holders 41 ITEM 6. Exhibits and Reports on Form 8-K 41-42 - -------------------- * O&R is omitting this information pursuant to General Instruction H of Form 10-Q.

- 3 - FILING FORMAT This Quarterly Report on Form 10-Q is a combined report being filed separately by three different registrants: Consolidated Edison, Inc. ("Con Edison"), Consolidated Edison Company of New York, Inc. ("Con Edison of New York") and Orange and Rockland Utilities, Inc. ("O&R"). Neither Con Edison of New York nor O&R makes any representation as to the information contained in this report relating to Con Edison or the subsidiaries of Con Edison other than itself. O&R, a wholly-owned subsidiary of Con Edison, meets the conditions specified in General Instruction H of Form 10-Q and is permitted to use the reduced disclosure format for wholly-owned subsidiaries of companies, such as Con Edison, that are reporting companies under the Securities Exchange Act of 1934. Accordingly, O&R has omitted from this report the information called for by Part 1, Item 2, Management's Discussion and Analysis of Financial Condition and Results of Operations and has included in this report its Management's Narrative Analysis of the Results of Operations. In accordance with general instruction H, O&R has also omitted from this report the information, if any, called for by Part 1, Item 3, Quantitative and Qualitative Disclosure About Market Risk; Part II, Item 2, Changes in Securities and Use of Proceeds; Part II, Item 3, Defaults Upon Senior Securities; and Part II, Item 4, Submission of Matters to a Vote of Security Holders. FORWARD-LOOKING STATEMENTS This Quarterly Report on Form 10-Q includes forward-looking statements, which are statements of future expectation and not facts. Words such as "estimates," "expects," "anticipates," "intends," "plans" and similar expressions identify forward-looking statements. Actual results or developments might differ materially from those included in the forward-looking statements because of factors such as competition and industry restructuring, Con Edison's pending acquisition of Northeast Utilities, technological developments, changes in economic conditions, changes in historical weather patterns, changes in laws, regulations or regulatory policies, developments in legal or public policy doctrines, and other presently unknown or unforeseen factors

-4- CONSOLIDATED EDISON, INC. CONSOLIDATED BALANCE SHEET AS AT MARCH 31, 2000 AND DECEMBER 31, 1999 As at --------------------------------------- March 31, 2000 December 31, 1999 ---------------- ------------------- (Thousands of Dollars) ASSETS UTILITY PLANT, AT ORIGINAL COST Electric $11,376,954 $11,323,826 Gas 2,203,542 2,197,735 Steam 727,163 722,265 General 1,377,427 1,328,544 Unregulated generating assets 49,787 48,583 ----------- ----------- Total 15,734,873 15,620,953 Less: Accumulated depreciation 4,810,147 4,733,613 ----------- ----------- Net 10,924,726 10,887,340 Construction work in progress 416,569 381,804 Nuclear fuel assemblies and components, less accumulated amortization 101,407 84,701 ----------- ----------- NET UTILITY PLANT 11,442,702 11,353,845 ----------- ----------- CURRENT ASSETS Cash and temporary cash investments 73,604 485,050 Accounts receivable - customer, less allowance for uncollectible accounts of $ 33,913 and $ 34,821 706,053 647,545 Other receivables 73,557 98,454 Fuel, at average cost 31,902 24,271 Gas in storage, at average cost 34,762 55,387 Materials and supplies, at average cost 143,680 142,905 Prepayments 345,716 197,671 Other current assets 65,883 61,395 ----------- ----------- TOTAL CURRENT ASSETS 1,475,157 1,712,678 ----------- ----------- INVESTMENTS Nuclear decommissioning trust funds 300,397 305,717 Other 189,776 182,201 ----------- ----------- TOTAL INVESTMENTS 490,173 487,918 ----------- ----------- DEFERRED CHARGES Goodwill 424,691 427,496 Regulatory assets Future federal income tax 777,327 785,014 Recoverable fuel costs 118,465 95,162 Power contract termination costs 72,260 71,861 Accrued unbilled gas revenues 72,119 67,775 MTA business tax surcharge 64,517 60,712 Other 352,314 303,628 ----------- ----------- Total regulatory assets 1,457,002 1,384,152 Other deferred charges 164,406 165,387 ----------- ----------- TOTAL DEFERRED CHARGES 2,046,099 1,977,035 ----------- ----------- TOTAL $15,454,131 $15,531,476 =========== =========== The accompanying notes are an integral part of these financial statements.

-5- CONSOLIDATED EDISON, INC. CONSOLIDATED BALANCE SHEET AS AT MARCH 31, 2000 AND DECEMBER 31, 1999 As at ------------------------------------------ March 31, 2000 December 31, 1999 ----------------- ------------------- (Thousands of Dollars) CAPITALIZATION AND LIABILITIES CAPITALIZATION Common stock, authorized 500,000,000 shares; outstanding 211,959,922 shares and 213,810,634 shares $ 1,482,341 $ 1,482,341 Retained earnings 4,993,778 4,921,089 Treasury stock, at cost; 23,210,700 shares and 21,358,500 shares (1,015,946) (955,311) Capital stock expense (36,044) (36,112) ------------ ------------ TOTAL COMMON SHAREHOLDERS' EQUITY 5,424,129 5,412,007 ------------ ------------ Preferred stock subject to mandatory redemption 37,050 37,050 Other preferred stock 212,563 212,563 Long-term debt 4,375,030 4,524,604 ------------ ------------ TOTAL CAPITALIZATION 10,048,772 10,186,224 ------------ ------------ NONCURRENT LIABILITIES Obligations under capital leases 33,805 34,544 Accumulated provision for injuries and damages 128,114 119,010 Pension and benefits reserve 161,423 143,757 Other noncurrent liabilities 42,984 42,865 ------------ ------------ TOTAL NONCURRENT LIABILITIES 366,326 340,176 ------------ ------------ CURRENT LIABILITIES Long - term debt due within one year 320,000 395,000 Notes payable 510,129 495,371 Accounts payable 610,989 615,983 Customer deposits 201,000 204,421 Accrued taxes 38,276 18,389 Accrued interest 47,849 60,061 Accrued wages 79,565 79,408 Other current liabilities 271,608 232,706 ------------ ------------ TOTAL CURRENT LIABILITIES 2,079,416 2,101,339 ------------ ------------ DEFERRED CREDITS Accumulated deferred federal income tax 2,327,477 2,267,548 Regulatory liabilities Gain on divestiture 307,019 306,867 Accumulated deferred investment tax credits 137,796 139,838 Other 187,325 189,317 ------------ ------------ Total regulatory liabilities 632,140 636,022 Other deferred credits -- 167 ------------ ------------ TOTAL DEFERRED CREDITS 2,959,617 2,903,737 ------------ ------------ TOTAL $ 15,454,131 $ 15,531,476 ============ ============ The accompanying notes are an integral part of these financial statements.

-6- CONSOLIDATED EDISON, INC. CONSOLIDATED INCOME STATEMENT FOR THE THREE MONTHS ENDED MARCH 31, 2000 AND 1999 2000 1999 ----- ---- (Thousands of Dollars) OPERATING REVENUES Electric $ 1,512,248 $ 1,193,500 Gas 469,473 381,342 Steam 170,258 140,733 Non-utility 166,612 61,011 ----------- ----------- TOTAL OPERATING REVENUES 2,318,591 1,776,586 ----------- ----------- OPERATING EXPENSES Purchased power 729,161 287,826 Fuel 86,265 117,540 Gas purchased for resale 266,298 180,531 Other operations 312,098 295,803 Maintenance 106,832 101,596 Depreciation and amortization 142,722 132,708 Taxes, other than federal income tax 291,081 300,380 Federal income tax 101,425 101,735 ----------- ----------- TOTAL OPERATING EXPENSES 2,035,882 1,518,119 ----------- ----------- OPERATING INCOME 282,709 258,467 OTHER INCOME (DEDUCTIONS) Investment income 4,323 1,415 Allowance for equity funds used during construction (577) 972 Other income less miscellaneous deductions (168) (366) Federal income tax (1,200) (220) ----------- ----------- TOTAL OTHER INCOME 2,378 1,801 ----------- ----------- INCOME BEFORE INTEREST CHARGES 285,087 260,268 Interest on long-term debt 83,313 75,843 Other interest 11,996 4,834 Allowance for borrowed funds used during construction (1,755) (454) ----------- ----------- NET INTEREST CHARGES 93,554 80,223 ----------- ----------- PREFERRED STOCK DIVIDEND REQUIREMENTS 3,398 3,398 ----------- ----------- NET INCOME FOR COMMON STOCK $ 188,135 $ 176,647 =========== =========== COMMON SHARES OUTSTANDING - AVERAGE (000) 212,641 230,997 BASIC EARNINGS PER SHARE $ 0.88 $ 0.76 =========== =========== DILUTED EARNINGS PER SHARE $ 0.88 $ 0.76 =========== =========== DIVIDENDS DECLARED PER SHARE OF COMMON STOCK $ 0.545 $ 0.535 =========== =========== The accompanying notes are an integral part of these financial statements.

-7- CONSOLIDATED EDISON, INC. CONSOLIDATED STATEMENT OF CASH FLOWS FOR THE THREE MONTHS ENDED MARCH 31, 2000 AND 1999 2000 1999 ---- ---- (Thousands of Dollars) OPERATING ACTIVITIES Net income for common stock $ 188,135 $ 176,647 PRINCIPAL NON-CASH CHARGES (CREDITS) TO INCOME Depreciation and amortization 142,722 132,708 Federal income tax deferred 67,211 42,175 Common equity component of allowance for funds used during construction (561) (952) Other non-cash charges 27,701 8,606 CHANGES IN ASSETS AND LIABILITIES Accounts receivable - customer, less allowance for uncollectibles (58,508) (52,762) Materials and supplies, including fuel and gas in storage 12,219 32,505 Prepayments, other receivables and other current assets (127,636) (114,518) Enlightened Energy program costs 7,615 11,323 Deferred recoverable fuel costs (23,303) 29,626 Cost of removal less salvage (18,800) (17,143) Power contract termination costs (1,050) (1,050) Accounts payable (4,994) (19,579) Accrued income taxes 28,529 (1,129) Other-net (40,098) 62,698 --------- --------- NET CASH FLOWS FROM OPERATING ACTIVITIES 199,182 289,155 --------- --------- INVESTING ACTIVITIES INCLUDING CONSTRUCTION Construction expenditures (180,226) (120,896) Nuclear fuel expenditures (21,123) (1,337) Contributions to nuclear decommissioning trust (5,325) (5,325) Common equity component of allowance for funds used during construction 561 952 Non-regulated subsidiary investments (9,237) (1,217) Non-regulated subsidiary utility plant (734) -- --------- --------- NET CASH FLOWS FROM INVESTING ACTIVITIES INCLUDING CONSTRUCTION (216,084) (127,823) --------- --------- FINANCING ACTIVITIES INCLUDING DIVIDENDS Repurchase of common stock (68,524) (204,205) Net proceeds from short-term debt 14,757 121,906 Additions to long-term debt (20) -- Retirement of long-term debt (225,000) -- Issuance and refunding costs (49) (53) Common stock dividends (115,708) (123,772) --------- --------- NET CASH FLOWS FROM FINANCING ACTIVITIES INCLUDING DIVIDENDS (394,544) (206,124) --------- --------- NET INCREASE (DECREASE) IN CASH AND TEMPORARY CASH INVESTMENTS (411,446) (44,792) CASH AND TEMPORARY CASH INVESTMENTS AT JANUARY 1 485,050 102,295 --------- --------- CASH AND TEMPORARY CASH INVESTMENTS AT MARCH 31 $ 73,604 $ 57,503 ========= ========= SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION Cash paid during the period for: Interest $ 93,563 $ 85,512 Income taxes -- -- The accompanying notes are an integral part of these financial statements.

-8- NOTES TO FINANCIAL STATEMENTS - CON EDISON NOTE A - GENERAL These footnotes accompany and form an integral part of the interim consolidated financial statements of Consolidated Edison, Inc. (Con Edison) and its subsidiaries, including the regulated utility Consolidated Edison Company of New York, Inc. (Con Edison of New York), the regulated utility Orange and Rockland Utilities, Inc. (O&R), which Con Edison acquired in July 1999, and several non-utility subsidiaries. These financial statements are unaudited but, in the opinion of Con Edison's management, reflect all adjustments (which include only normally recurring adjustments) necessary for a fair statement of the results for the interim periods presented. These financial statements should be read together with the audited Con Edison financial statements (including the notes thereto) included in the combined Con Edison, Con Edison of New York and O&R Annual Report on Form 10-K for the year ended December 31, 1999 (the "Form 10-K"). NOTE B - ENVIRONMENTAL MATTERS Hazardous substances, such as asbestos, polychlorinated biphenyls (PCBs) and coal tar, have been used or generated in the course of operations of Con Edison's utility subsidiaries and may be present in their facilities and equipment. The Federal Comprehensive Environmental Response, Compensation and Liability Act of 1980 (Superfund) and similar state statutes impose joint and several strict liability, regardless of fault, upon generators of hazardous substances for resulting removal and remedial costs and environmental damages. Liabilities under these laws can be material and in some instances may be imposed without regard to fault, or may be imposed for past acts, even though such past acts may have been lawful at the time they occurred. At March 31, 2000, Con Edison had accrued a $59.1 million liability as its best estimate of the utility subsidiaries' liability for sites as to which they have received process or notice alleging that hazardous substances generated by them (and, in most instances, other potentially responsible parties) were deposited. There will be additional liability at these sites and other sites, the amount of which is not presently determinable but may be material to Con Edison's financial position, results of operations or liquidity. Under the utility subsidiaries' current rate agreements, certain site investigation and remediation costs incurred with respect to hazardous waste for which it is responsible are to be deferred and subsequently reflected in rates. At March 31, 1999, $18.4 million of such costs had been deferred as a regulatory asset. Suits have been brought in New York State and federal courts against the utility subsidiaries and many other defendants, wherein a large number of plaintiffs sought large amounts of compensatory and punitive damages for deaths and injuries allegedly caused by exposure to asbestos at various premises of the utility subsidiaries. Many of these suits have been disposed of without any payment by the utility subsidiaries, or for immaterial amounts. The amounts specified in all the remaining suits total billions of dollars but Con Edison believes that these amounts are greatly exaggerated, as were the claims already disposed of. Based on the information and relevant circumstances known to Con Edison at this time, it does not believe that these suits will have a material adverse effect on its financial position, results of operations or liquidity.

-9- NOTE C - NUCLEAR GENERATION Con Edison of New York owns the Indian Point 2 nuclear generating unit, which has a capacity of approximately 1,000 MW, and the retired Indian Point 1 nuclear generating unit. See Note G to the Con Edison financial statements included in the Form 10-K. On February 15, 2000, Con Edison of New York shut down Indian Point 2 following a leak in one if its steam generators. The company is continuing its analysis of the leak and the steam generators. Nuclear Regulatory Commission approval will be required to restart the plant. Refueling and maintenance procedures that had been planned for a previously scheduled late April 2000 outage are being performed as part of the current outage. In addition, Con Edison of New York has undertaken preliminary engineering and other work for the replacement of the steam generators. The company has owned replacement steam generators since 1988, and estimates that replacing the steam generators could require additional expenditures of approximately $135 million (exclusive of replacement power costs). The company expects that the work to replace the steam generators could take six to eight months. However, the company is unable to predict how long Indian Point 2 would be out of service for steam generator replacement since a significant part of the work could be performed while the unit is in service. The company has not yet determined whether steam generator replacement will be required before the unit returns to service from the current outage or after its return to service and operation. The costs of buying electric power to replace the power that would have been generated at Indian Point 2 had it remained in service are being billed to customers pursuant to the fuel adjustment mechanism applicable to Con Edison of New York's electric rates. See "Recoverable Fuel Costs" in Note A to the Con Edison financial statements included in the Form 10-K. Since the start of the outage, the replacement power costs have been estimated at approximately $600,000 per day. These costs vary with the market price of energy. A number of parties have threatened legal action, and legislation is pending in the New York State legislature, to prevent Con Edison of New York from recovering replacement power costs. On March 30, 2000, the New York State Public Service Commission (the "PSC") issued an order instituting a proceeding to investigate the Indian Point 2 outage and its causes and the prudence of the company's actions regarding the operation and maintenance of Indian Point 2. The order indicated that the examination should include, among other things, Con Edison of New York's inspection practices, the circumstances surrounding Indian Point 2's October 1997 to September 1998 outage, the basis for postponement of the steam generator replacement and whether, and to what extent, increased replacement power costs and repair and replacement costs should be borne by Con Edison's shareholders. Con Edison believes that Con Edison of New York's operation, maintenance and inspection practices related to Indian Point 2 have been prudent, but it is unable to predict whether or not the PSC's proceeding or any Indian Point 2-related proceedings, lawsuits, legislation or other actions will have a material adverse effect on Con Edison's financial position, results of operations or liquidity.

-10- NOTE D - O&R In July 1999, Con Edison completed its acquisition of O&R for $791.5 million in cash. See Note K to the Con Edison financial statements included in the Form 10-K. The unaudited pro-forma consolidated Con Edison financial information shown below has been prepared based upon the historical consolidated income statements of Con Edison and O&R for the three month period ended March 31, 1999, giving effect to the acquisition as if it had occurred at January 1, 1999. The historical information has been adjusted to reflect amortization for the three month period of the goodwill recorded by Con Edison in connection with the acquisition and the after-tax cost Con Edison would have incurred during the period for financing the acquisition by issuing debt on January 1, 1999 at an assumed 8 percent per annum interest rate. The proforma information is not necessarily indicative of the results that Con Edison would have had if the acquisition had been completed prior to July 1999, or the results that Con Edison will have in the future. (Dollars in Thousands, Three Months Ended except per share amounts) March 31, 1999 Revenues $1,959,641 Operating income 266,047 Net income 175,130 Earnings per share $ 0.76 Average shares outstanding (000) 230,997 NOTE E - FINANCIAL INFORMATION BY BUSINESS SEGMENT CONSOLIDATED EDISON, INC. SEGMENT FINANCIAL INFORMATION $000's FOR THE THREE MONTHS ENDED MARCH 31, 2000 AND 1999 ELECTRIC GAS -------- --- 2000 1999 2000 1999 ---- ---- ---- ---- Operating revenues $ 1,512,248 $ 1,193,500 $ 469,473 $381,342 Intersegment revenues 18,743 19,392 2,331 615 Depreciation and amortization 117,179 112,112 16,884 15,712 Operating income 153,454 147,149 100,614 88,446 STEAM OTHER ----- ----- 2000 1999 2000 1999 ---- ---- ---- ---- Operating revenues $ 170,258 $ 140,733 $ 166,612 $ 61,011 Intersegment revenues 417 414 369 221 Depreciation and amortization 4,592 4,449 4,067 435 Operating income 30,425 29,702 (1,784) (6,830) TOTAL ----- 2000 1999 ---- ---- Operating revenues $ 2,318,591 $ 1,776,586 Intersegment revenues 21,860 20,642 Depreciation and amortization 142,722 132,708 Operating income 282,709 258,467

-11- CONSOLIDATED EDISON COMPANY OF NEW YORK, INC. BALANCE SHEET AS AT MARCH 31, 2000 AND DECEMBER 31, 1999 As at ------------------------------------------ March 31, 2000 December 31, 1999 ------------------- -------------------- (Thousands of Dollars) ASSETS UTILITY PLANT, AT ORIGINAL COST Electric $10,750,069 $10,670,257 Gas 1,947,876 1,934,090 Steam 727,163 722,265 General 1,228,109 1,220,948 ----------- ----------- Total 14,653,217 14,547,560 Less: Accumulated depreciation 4,454,541 4,384,783 ----------- ----------- Net 10,198,676 10,162,777 Construction work in progress 392,225 359,431 Nuclear fuel assemblies and components, less accumulated amortization 101,407 84,701 ----------- ----------- NET UTILITY PLANT 10,692,308 10,606,909 ----------- ----------- CURRENT ASSETS Cash and temporary cash investments 14,880 349,033 Accounts receivable - customer, less allowance for uncollectible accounts of $ 23,303 and $ 22,600 589,782 541,978 Other receivables 69,027 71,746 Fuel, at average cost 31,257 23,641 Gas in storage, at average cost 20,205 40,280 Materials and supplies, at average cost 139,354 138,300 Prepayments 333,494 178,693 Other current assets 38,312 32,513 ----------- ----------- TOTAL CURRENT ASSETS 1,236,311 1,376,184 ----------- ----------- INVESTMENTS Nuclear decommissioning trust funds 300,397 305,717 Other 16,478 18,491 ----------- ----------- TOTAL INVESTMENTS 316,875 324,208 ----------- ----------- DEFERRED CHARGES Regulatory assets Future federal income tax 744,138 751,899 Recoverable fuel costs 106,597 78,650 Power contract termination costs 72,260 71,861 Accrued unbilled gas revenue 43,594 43,594 MTA business tax surcharge 59,335 60,712 Other 264,445 218,535 ----------- ----------- Total regulatory assets 1,290,369 1,225,251 Other deferred charges 149,040 149,600 ----------- ----------- TOTAL DEFERRED CHARGES 1,439,409 1,374,851 ----------- ----------- TOTAL $13,684,903 $13,682,152 =========== =========== The accompanying notes are an integral part of these financial statements.

-12- CONSOLIDATED EDISON COMPANY OF NEW YORK, INC. BALANCE SHEET AS AT MARCH 31, 2000 AND DECEMBER 31, 1999 As at ------------------------------------------ March 31, 2000 December 31, 1999 ----------------- -------------------- (Thousands of Dollars) CAPITALIZATION AND LIABILITIES CAPITALIZATION Common stock $ 1,482,341 $ 1,482,341 Repurchased CEI common stock (962,092) (940,477) Retained earnings 3,950,567 3,887,993 Capital stock expense (36,019) (36,086) ------------ ------------ TOTAL COMMON SHAREHOLDERS' EQUITY 4,434,797 4,393,771 ------------ ------------ Preferred stock Subject to mandatory redemption 6-1/8% Series J 37,050 37,050 ------------ ------------ TOTAL SUBJECT TO MANDATORY REDEMPTION 37,050 37,050 ------------ ------------ Other preferred stock $5 Cumulative Preferred 175,000 175,000 4.65% Series C 15,330 15,330 4.65% Series D 22,233 22,233 ------------ ------------ TOTAL OTHER PREFERRED STOCK 212,563 212,563 ------------ ------------ TOTAL PREFERRED STOCK 249,613 249,613 ------------ ------------ Long - term debt 4,093,512 4,243,080 ------------ ------------ TOTAL CAPITALIZATION 8,777,922 8,886,464 ------------ ------------ NONCURRENT LIABILITIES Obligations under capital leases 33,672 34,406 Accumulated provision for injuries and damages 118,799 110,131 Pension and benefits reserve 95,336 76,807 Other noncurrent liabilities 17,210 17,210 ------------ ------------ TOTAL NONCURRENT LIABILITIES 265,017 238,554 ------------ ------------ CURRENT LIABILITIES Long - term debt due within one year 300,000 275,000 Accounts payable 506,215 505,357 Notes payable 480,629 495,371 Customer deposits 194,106 208,865 Accrued taxes 40,081 23,272 Accrued interest 42,166 51,581 Accrued wages 79,565 79,408 Other current liabilities 217,874 202,657 ------------ ------------ TOTAL CURRENT LIABILITIES 1,860,636 1,841,511 ------------ ------------ DEFERRED CREDITS Accumulated deferred federal income tax 2,186,731 2,121,054 Regulatory liabilities Gain on divestiture 307,019 306,867 Accumulated deferred investment tax credits 130,558 132,487 Other 157,020 155,215 ------------ ------------ Total regulatory liabilities 594,597 594,569 TOTAL DEFERRED CREDITS 2,781,328 2,715,623 ------------ ------------ TOTAL $ 13,684,903 $ 13,682,152 ============ ============ The accompanying notes are an integral part of these financial statements.

-13- CONSOLIDATED EDISON COMPANY OF NEW YORK, INC. INCOME STATEMENT FOR THE THREE MONTHS ENDED MARCH 31, 2000 AND 1999 2000 1999 ----- ---- (Thousands of Dollars) OPERATING REVENUES Electric $ 1,423,160 $ 1,210,194 Gas 393,643 381,342 Steam 170,258 140,733 ------------ ------------ TOTAL OPERATING REVENUES 1,987,061 1,732,269 ------------ ------------ OPERATING EXPENSES Purchased power 618,243 282,442 Fuel 85,198 117,540 Gas purchased for resale 159,552 148,061 Other operations 257,099 281,418 Maintenance 100,684 101,596 Depreciation and amortization 131,540 132,273 Taxes, other than federal income tax 270,303 298,876 Federal income tax 95,957 104,766 ------------ ------------ TOTAL OPERATING EXPENSES 1,718,576 1,466,972 ------------ ------------ OPERATING INCOME 268,485 265,297 OTHER INCOME (DEDUCTIONS) Investment income 639 61 Allowance for equity funds used during construction (626) 972 Other income less miscellaneous deductions 111 (634) Federal income tax (390) (58) ------------ ------------ TOTAL OTHER INCOME (266) 341 ------------ ------------ INCOME BEFORE INTEREST CHARGES 268,219 265,638 Interest on long-term debt 76,750 75,843 Other interest 11,470 4,834 Allowance for borrowed funds used during construction (1,681) (454) ------------ ------------ NET INTEREST CHARGES 86,539 80,223 ------------ ------------ NET INCOME 181,680 185,415 PREFERRED STOCK DIVIDEND REQUIREMENTS 3,398 3,398 ------------ ------------ NET INCOME FOR COMMON STOCK $ 178,282 $ 182,017 ============ ============ CON EDISON OF NEW YORK SALES Electric (thousands of kilowatthours) Con Edison of New York customers 7,616,450 8,406,243 Delivery service for Retail Choice 2,254,849 1,049,068 Delivery service to NYPA and others 2,474,889 2,473,339 ------------ ------------ Total sales in service territory 12,346,188 11,928,650 Off-system and ESCO sales 1,566,554 1,358,161 Gas (dekatherms) Firm sales and transportation 41,698,003 40,595,350 Off-peak firm/interruptible 4,855,049 5,163,556 ------------ ------------ Total sales to Con Edison of New York customers 46,553,052 45,758,906 Transportation of customer-owned gas NYPA 3,224,517 15,953 Other 20,321,571 6,801,098 Off-system sales 8,898,564 8,457,822 ------------ ------------ Total sales and transportation 78,997,704 61,033,779 Steam (thousands of pounds) 10,225,610 10,216,257 The accompanying notes are an integral part of these financial statements.

-14- CONSOLIDATED EDISON COMPANY OF NEW YORK, INC. STATEMENT OF CASH FLOWS FOR THE THREE MONTHS ENDED MARCH 31, 2000 AND 1999 2000 1999 ---- ---- (Thousands of Dollars) OPERATING ACTIVITIES Net income $ 181,680 $ 185,415 PRINCIPAL NON-CASH CHARGES (CREDITS) TO INCOME Depreciation and amortization 131,540 132,273 Federal income tax deferred 70,582 39,671 Common equity component of allowance for funds used during construction (609) (952) Other non-cash charges 3,520 8,606 CHANGES IN ASSETS AND LIABILITIES Accounts receivable - customer, less allowance for uncollectibles (47,804) (46,002) Materials and supplies, including fuel and gas in storage 11,405 32,053 Prepayments, other receivables and other current assets (157,881) (116,721) Enlightened Energy program costs 7,615 11,323 Deferred recoverable fuel costs (27,947) 29,626 Cost of removal less salvage (18,800) (17,143) Power contract termination costs (1,050) (1,050) Accounts payable 858 (12,686) Accrued income taxes 25,783 4,445 Other-net (29,475) 74,893 --------- --------- NET CASH FLOWS FROM OPERATING ACTIVITIES 149,417 323,751 --------- --------- INVESTING ACTIVITIES INCLUDING CONSTRUCTION Construction expenditures (169,386) (120,896) Nuclear fuel expenditures (21,123) (1,337) Contributions to nuclear decommissioning trust (5,325) (5,325) Common equity component of allowance for funds used during constructn 609 952 --------- --------- NET CASH FLOWS FROM INVESTING ACTIVITIES INCLUDING CONSTRUCTION (195,225) (126,606) --------- --------- FINANCING ACTIVITIES INCLUDING DIVIDENDS Repurchase of common stock (29,447) (204,205) Net proceeds from short-term debt (14,743) 121,906 Retirement of long-term debt (125,000) -- Issuance and refunding costs (49) (53) Common stock dividends (115,708) (123,772) Preferred stock dividends (3,398) (3,398) --------- --------- NET CASH FLOWS FROM FINANCING ACTIVITIES INCLUDING DIVIDENDS (288,345) (209,522) --------- --------- NET INCREASE (DECREASE) IN CASH AND TEMPORARY CASH INVESTMENTS (334,153) (12,377) CASH AND TEMPORARY CASH INVESTMENTS AT JANUARY 1 349,033 30,026 --------- --------- CASH AND TEMPORARY CASH INVESTMENTS AT MARCH 31 $ 14,880 $ 17,649 ========= ========= SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION Cash paid during the period for: Interest $ 83,651 $ 85,512 Income taxes -- -- The accompanying notes are an integral part of these financial statements.

-15- NOTES TO FINANCIAL STATEMENTS - CON EDISON OF NEW YORK NOTE A - GENERAL These footnotes accompany and form an integral part of the interim consolidated financial statements of Consolidated Edison Company of New York, Inc. (Con Edison of New York) and its subsidiaries. Consolidated Edison, Inc. (Con Edison) owns all of the outstanding common stock of Con Edison of New York. These financial statements are unaudited but, in the opinion of Con Edison of New York's management, reflect all adjustments (which include only normally recurring adjustments) necessary for a fair statement of the results for the interim periods presented. These financial statements should be read together with the audited Con Edison of New York financial statements (including the notes thereto) included in the combined Con Edison, Con Edison of New York and Orange and Rockland Utilities, Inc. Annual Report on Form 10-K for the year ended December 31, 1999 (the "Form 10-K"). NOTE B - ENVIRONMENTAL MATTERS Hazardous substances, such as asbestos, polychlorinated biphenyls (PCBs) and coal tar, have been used or generated in the course of operations of Con Edison of New York and may be present in its facilities and equipment. The Federal Comprehensive Environmental Response, Compensation and Liability Act of 1980 (Superfund) and similar state statutes impose joint and several strict liability, regardless of fault, upon generators of hazardous substances for resulting removal and remedial costs and environmental damages. Liabilities under these laws can be material and in some instances may be imposed without regard to fault, or may be imposed for past acts, even though such past acts may have been lawful at the time they occurred. At March 31, 2000, Con Edison of New York had accrued a $51.8 million liability as its best estimate of its liability for sites as to which it has received process or notice alleging that hazardous substances generated by the company (and, in most instances, other potentially responsible parties) were deposited. There will be additional liability at these sites and other sites, the amount of which is not presently determinable but may be material to the company's financial position, results of operations or liquidity. Under Con Edison of New York's current electric, gas and steam rate agreements, site investigation and remediation costs in excess of $5 million annually incurred with respect to hazardous waste for which it is responsible are to be deferred and subsequently reflected in rates. At March 31, 2000, $10 million of such costs had been deferred as a regulatory asset. Suits have been brought in New York State and federal courts against Con Edison of New York and many other defendants, wherein a large number of plaintiffs sought large amounts of compensatory and punitive damages for deaths and injuries allegedly caused by exposure to asbestos at various premises of the company. Many of these suits have been disposed of without any payment by Con Edison of New York, or for immaterial amounts. The amounts specified in all the remaining suits total billions of dollars but the company believes that these amounts are greatly exaggerated, as were the claims already disposed of. Based on the information and relevant circumstances known to the company at this time, it does not believe that these suits will have a material adverse effect on its financial position, results of operations or liquidity.

-16- NOTE C - NUCLEAR GENERATION Con Edison of New York owns the Indian Point 2 nuclear generating unit, which has a capacity of approximately 1,000 MW, and the retired Indian Point 1 nuclear generating unit. See Note G to the Con Edison of New York financial statements included in the Form 10-K. On February 15, 2000, Con Edison of New York shut down Indian Point 2 following a leak in one if its steam generators. The company is continuing its analysis of the leak and the steam generators. Nuclear Regulatory Commission approval will be required to restart the plant. Refueling and maintenance procedures that had been planned for a previously scheduled late April 2000 outage are being performed as part of the current outage. In addition, Con Edison of New York has undertaken preliminary engineering and other work for the replacement of the steam generators. The company has owned replacement steam generators since 1988, and estimates that replacing the steam generators could require additional expenditures of approximately $135 million (exclusive of replacement power costs). The company expects that the work to replace the steam generators could take six to eight months. However, the company is unable to predict how long Indian Point 2 would be out of service for steam generator replacement since a significant part of the work could be performed while the unit is in service. The company has not yet determined whether steam generator replacement will be required before the unit returns to service from the current outage or after its return to service and operation. The costs of buying electric power to replace the power that would have been generated at Indian Point 2 had it remained in service are being billed to customers pursuant to the fuel adjustment mechanism applicable to Con Edison of New York's electric rates. See "Recoverable Fuel Costs" in Note A to the Con Edison of New York financial statements included in the Form 10-K. Since the start of the outage, the replacement power costs have been estimated at approximately $600,000 per day. These costs vary with the market price of energy. A number of parties have threatened legal action, and legislation is pending in the New York State legislature, to prevent Con Edison of New York from recovering replacement power costs. On March 30, 2000, the New York State Public Service Commission (the "PSC") issued an order instituting a proceeding to investigate the Indian Point 2 outage and its causes and the prudence of the company's actions regarding the operation and maintenance of Indian Point 2. The order indicated that the examination should include, among other things, Con Edison of New York's inspection practices, the circumstances surrounding Indian Point 2's October 1997 to September 1998 outage, the basis for postponement of the steam generator replacement and whether, and to what extent, increased replacement power costs and repair and replacement costs should be borne by Con Edison's shareholders. Con Edison of New York believes that its operation, maintenance and inspection practices related to Indian Point 2 have been prudent, but it is unable to predict whether or not the PSC's proceeding or any Indian Point 2-related proceedings, lawsuits, legislation or other actions will have a material adverse effect on its financial position, results of operations or liquidity. NOTE D - FINANCIAL INFORMATION BY BUSINESS SEGMENT CONSOLIDATED EDISON COMPANY OF NEW YORK, INC. SEGMENT FINANCIAL INFORMATION $000's FOR THE THREE MONTHS ENDED MARCH 31, 2000 AND 1999 ELECTRIC GAS -------- --- 2000 1999 2000 1999 ---- ---- ---- ---- Operating revenues $1,423,160 $1,210,194 $ 393,643 $ 381,342 Intersegment revenues 3,185 2,697 703 615 Depreciation and amortization 112,217 112,112 14,731 15,712 Operating income 146,737 147,149 91,323 88,446 STEAM TOTAL ----- ----- 2000 1999 2000 1999 ---- ---- ---- ---- Operating revenues $ 170,258 $ 140,733 $ 1,987,061 $ 1,732,269 Intersegment revenues 417 414 4,305 3,726 Depreciation and amortization 4,592 4,449 131,540 132,273 Operating income 30,425 29,702 268,485 265,297

-17- ORANGE AND ROCKLAND UTILITIES, INC. AND SUBSIDIARIES CONSOLIDATED BALANCE SHEET As at March 31, 2000 and December 31, 1999 As At ------------------------------------------ March 31, 2000 December 31, 1999 ------------------- ------------------ (Thousands of Dollars) ASSETS UTILITY PLANT, AT ORIGINAL COST Electric $ 626,885 $ 653,503 Gas 255,666 263,645 Common 149,318 107,661 ---------- ---------- Total 1,031,869 1,024,809 Less: accumulated depreciation 354,368 348,060 ---------- ---------- Net 677,501 676,749 Construction work in progress 24,344 22,373 ---------- ---------- NET UTILITY PLANT 701,845 699,122 ---------- ---------- CURRENT ASSETS: Cash and cash equivalents 25,283 78,927 Customer accounts receivable, less allowance for uncollectable accounts of $4,511 and $5,395 59,477 58,586 Other accounts receivable, less allowance for uncollectable accounts of $1,308 and $1,401 11,781 13,333 Accrued utility revenue 28,525 24,181 Fuel, at average cost 644 630 Gas in storage, at average cost 4,306 14,226 Materials and supplies, at average cost 4,326 4,333 Prepayments 11,209 20,761 Other current assets 22,211 22,316 ---------- ---------- TOTAL CURRENT ASSETS 167,762 237,293 ---------- ---------- INVESTMENTS Non-Utility Property-net of accumulated depreciation and amortization 3,411 3,415 Other 6 6 ---------- ---------- TOTAL INVESTMENTS 3,417 3,421 ---------- ---------- DEFERRED CHARGES Regulatory Assets Future federal income tax 33,189 33,115 Recoverable fuel costs 13,622 18,400 Deferred revenue taxes 9,855 10,130 Deferred pension and other postretirement benefits 42,955 45,328 Other regulatory assets 36,461 34,730 ---------- ---------- Total Regulatory assets 136,082 141,703 Other deferred charges 15,054 7,237 ---------- ---------- TOTAL DEFERRED CHARGES 151,136 148,940 ---------- ---------- TOTAL $1,024,160 $1,088,776 ========== ========== The accompanying notes are an integral part of these financial statements.

-18- ORANGE AND ROCKLAND UTILITIES, INC. AND SUBSIDIARIES CONSOLIDATED BALANCE SHEET As at March 31, 2000 and December 31, 1999 As At ---------------------------------------- March 31, 2000 December 31, 1999 ----------------- ------------------- (Thousands of Dollars) CAPITALIZATION AND LIABILITIES CAPITALIZATION: Common stock $ 5 $ 5 Additional paid in capital 354,798 354,798 Capital stock expense (26) (25) Retained earnings (12,054) (22,764) ----------- ----------- TOTAL COMMON SHAREHOLDERS' EQUITY 342,723 332,014 Long term debt 281,519 281,524 ----------- ----------- TOTAL CAPITALIZATION 624,242 613,538 ----------- ----------- NON-CURRENT LIABILITIES: Pension and Benefit Reserve 66,087 66,950 Other noncurrent liabilities 35,092 34,538 ----------- ----------- TOTAL NON-CURRENT LIABILITIES 101,179 101,488 ----------- ----------- CURRENT LIABILITIES: Long-term debt due within one year 20,000 120,000 Notes payable 29,500 -- Accounts payable 46,091 54,731 Accrued Federal income and other taxes 2,302 -- Customer deposits 6,894 7,217 Accrued interest 5,724 8,521 Other current liabilities 42,288 22,319 ----------- ----------- TOTAL CURRENT LIABILTIES 152,799 212,788 ----------- ----------- DEFERRED CREDITS Deferred Federal income taxes 108,397 119,509 Deferred investment tax credits 7,238 7,351 Regulatory liabilities and other deferred credits 30,305 34,102 ----------- ----------- TOTAL DEFERRED CREDITS 145,940 160,962 ----------- ----------- TOTAL $ 1,024,160 $ 1,088,776 =========== =========== The accompanying notes are an integral part of these financial statements.

-19- ORANGE AND ROCKLAND UTILITIES, INC. CONSOLIDATED INCOME STATEMENT For the three months ended March 31, 2000 and 1999 2000 1999 ---- ---- (Thousands of Dollars) OPERATING REVENUES Electric $ 104,643 $ 108,914 Gas 77,458 74,068 Non-utility 95 73 ------------ ------------ TOTAL OPERATING REVENUES 182,196 183,055 ------------ ------------ OPERATING EXPENSES Purchased power 54,557 12,680 Fuel 39 19,629 Gas purchased for resale 48,146 41,963 Purchases from Con Ed 180 100 Other operations 28,911 37,623 Maintenance 6,149 8,957 Depreciation and amortization 7,116 9,488 Taxes, other than federal income tax 16,461 24,797 Federal income tax 4,850 7,205 ------------ ------------ TOTAL OPERATING EXPENSES 166,409 162,442 ------------ ------------ OPERATING INCOME 15,787 20,613 OTHER INCOME (DEDUCTIONS) Investment income 3,105 201 Allowance for equity funds used during construction 50 9 Other income and deductions (348) (323) Federal income tax (892) 142 ------------ ------------ TOTAL OTHER INCOME 1,915 29 ------------ ------------ Income before interest charges 17,702 20,642 INTEREST CHARGES Interest on long-term debt 6,563 6,067 Other interest 504 2,408 Allowance for borrowed funds used during construction (75) (48) ------------ ------------ TOTAL INTEREST CHARGES 6,992 8,427 ------------ ------------ NET INCOME 10,710 12,215 PREFERRED AND PREFERENCE STOCK REQUIREMENTS -- 699 ------------ ------------ NET INCOME FOR COMMON STOCK $ 10,710 $ 11,516 ============ ============ ORANGE AND ROCKLAND SALES & DELIVERIES Electric - Thousands of killowatthours (Mwhr's) O&R Customers 1,191,481 1,158,307 Off-system sales 2,400 36,830 ------------ ------------ Total Electric Sales & Deliveries 1,193,881 1,195,137 ------------ ------------ Gas - Dekatherms (Dth) 12,313,973 11,654,646 ------------ ------------ The accompanying notes are an integral part of these financial statements.

-20- ORANGE AND ROCKLAND UTILITIES, INC. CONSOLIDATED STATEMENT OF CASH FLOWS For the three months ended March 31, 2000 and 1999 2000 1999 ---- ---- (THOUSANDS OF DOLLARS) OPERATING ACTIVITIES Net income $ 10,710 $ 12,215 PRINCIPAL NON-CASH CHARGES (CREDITS) TO INCOME Depreciation and amortization 7,116 9,376 Amortization of investment tax credit (113) (189) Federal income tax deferred (11,186) (5,500) Common equity component of allowance for funds used during construction (50) (57) Other non-cash changes (debits) (1,914) 792 CHANGES IN ASSETS AND LIABILITIES Accounts receivable -- net, and accrued utility revenue (5,235) (11,967) Materials and supplies, including fuel and gas in storage 9,913 10,068 Prepayments, other receivables and other current assets 11,209 (41,873) Deferred recoverable fuel costs 20,822 15,216 Accounts payable (8,640) (12,493) Refunds to customers 118 (58) Other -- net (5,084) 18,304 - --------------------------------------------------------------------------------------------------------------- NET CASH FLOWS FROM OPERATING ACTIVITIES 27,666 (6,166) - --------------------------------------------------------------------------------------------------------------- INVESTING ACTIVITIES INCLUDING CONSTRUCTION Construction expenditures (10,840) (9,236) Common equity component of allowance for funds used during construction 50 57 - --------------------------------------------------------------------------------------------------------------- NET CASH FLOWS USED IN INVESTING ACTIVITIES INCLUDING CONSTRUCTION (10,790) (9,179) - --------------------------------------------------------------------------------------------------------------- FINANCING ACTIVITIES Issuance of long-term debt 29,500 45,000 Retirement of long-term debt (100,020) (1,664) Short-term debt arrangements - (17,900) Common stock dividends - (8,720) Preferred stock dividends - (699) - --------------------------------------------------------------------------------------------------------------- NET CASH FLOWS FROM FINANCING ACTIVITIES INCLUDING DIVIDENDS (70,520) 16,017 - --------------------------------------------------------------------------------------------------------------- NET (DECREASE) INCREASE IN CASH AND TEMPORARY CASH INVESTMENTS (53,644) 672 CASH AND TEMPORARY CASH INVESTMENTS AT JANUARY 1 78,927 5,643 - ------------------------------------------------------------------------ ------------------------------------ CASH AND TEMPORARY CASH INVESTMENTS AT MARCH 31 $ 25,283 6,315 - ------------------------------------------------------------------------ ------------------------------------ SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION Cash paid during the period for: Interest $ 9,911 9,269 Income Taxes $ 4,487 - The accompanying notes are an integral part of these financial statements.

-21- NOTES TO FINANCIAL STATEMENTS - O&R NOTE A - GENERAL These footnotes accompany and form an integral part of the interim consolidated financial statements of Orange and Rockland Utilities, Inc. ("O&R"), a wholly-owned subsidiary of Consolidated Edison, Inc. (Con Edison). These financial statements are unaudited but, in the opinion of O&R's management, reflect all adjustments (which include only normally recurring adjustments) necessary for a fair statement of the results for the interim periods presented. These financial statements should be read together with the audited O&R financial statements (including the notes thereto) included in the combined Con Edison, Consolidated Edison Company of New York, Inc. and O&R Annual Report on Form 10-K for the year ended December 31, 1999. NOTE B - ENVIRONMENTAL AND OTHER LITIGATION ENVIRONMENTAL MATTERS Hazardous substances, such as asbestos, polychlorinated biphenyls (PCBs) and coal tar, have been used or generated in the course of operations of O&R and may be present in its facilities and equipment. The Federal Comprehensive Environmental Response, Compensation and Liability Act of 1980 (Superfund) and similar state statutes impose joint and several liability, regardless of fault, upon generators of hazardous substances for resulting removal and remedial costs and environmental damages. Liabilities under these laws can be material and in some instances my be imposed without regard to fault, or may imposed for past acts, even though such past acts may have been lawful at the time the they occurred. At March 31, 2000, O&R had accrued a $7.3 million liability as its best estimate of its liability for sites as to which it has received process or notice alleging that hazardous substances generated by the Company (and, in most instances, other potentially responsible parties) were deposited. There will be additional liability at these sites and other sites, including the costs of investigating and remediating sites where the company or its predecessors manufactured gas which O&R currently estimates could be as much as $30 million. The total amount of such additional liability is not presently determinable but may be material to O&R's financial position, results of operations or liquidity. Under O&R's current gas rate agreement, O&R may defer the costs of investigating and remediating the manufactured gas as a regulatory asset. At March 31, 2000, $8.4 million of such costs had been deferred as a regulatory asset. Suits have been brought in New York State and federal courts against O&R and many other defendants, wherein a large number of plaintiffs sought large amounts of compensatory and punitive damages for deaths and injuries allegedly caused by exposure to asbestos at various premises of the company. Many of these suits have been disposed of without any payment by O&R, or for immaterial amounts. The amounts specified in all the remaining suits total hundreds of millions of dollars but the company believes that these amounts are greatly exaggerated, as were the claims already disposed of. Based on the information and relevant circumstances known to the company at this time, it does not believe that these suits will have a material adverse effect on its financial position, results of operations or liquidity.

-22- OTHER LITIGATION In 1996, O&R was sued for its alleged breach of an agreement to purchase electric capacity and associated energy from a 4 MW cogeneration facility and for an alleged breach of an implied covenant of good faith. In 1999, plaintiff filed a motion for summary judgment and O&R filed a motion in opposition to plaintiff's motion. O&R cannot predict the ultimate outcome of this proceeding. In March 1998, O&R shareholders filed a purported derivative action on behalf of O&R alleging various claims against its directors, several officers, certain other defendants and nominally against O&R. In 1999, the trial court dismissed the action. In April 2000, an appellate court affirmed the dismissal. In June 1999, these plaintiffs and two other O&R shareholders filed a purported class action alleging various claims against the directors, certain officers and certain former officers and directors. O&R has filed a motion to dismiss the purported class action and for imposition of sanctions against the plaintiffs and their counsel. NOTE C - FINANCIAL INFORMATION BY BUSINESS SEGMENT ORANGE AND ROCKLAND UTILITIES, INC. SEGMENT FINANCIAL INFORMATION $000's FOR THE THREE MONTHS ENDED MARCH 31, 2000 AND 1999 ELECTRIC GAS -------- --- 2000 1999 2000 1999 ---- ---- ---- ---- Sales Revenues 104,643 108,914 77,458 74,068 Intersegment Revenues 4 4 - 32 Depreciation and amortization 4,962 7,844 2,153 1,617 Operating Income 6,718 10,437 9,291 10,869 OTHER TOTAL ----- ----- 2000 1999 2000 1999 ---- ---- ---- ---- Sales Revenues 95 73 182,196 183,055 Intersegment Revenues - - 4 36 Depreciation and amortization 1 27 7,116 9,488 Operating Income (222) (693) 15,787 20,613

-23- ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS CON EDISON Consolidated Edison, Inc. (Con Edison) is a holding company which operates only through its subsidiaries and has no material assets other than the stock of its subsidiaries. Con Edison's principal subsidiaries are regulated utilities: Consolidated Edison Company of New York, Inc. (Con Edison of New York) and Orange and Rockland Utilities, Inc. (O&R). Con Edison also has several unregulated subsidiaries. In October 1999 Con Edison agreed to acquire Northeast Utilities. The following discussion and analysis, which relates to the interim consolidated financial statements of Con Edison and its subsidiaries (including Con Edison of New York and, from its date of acquisition in July 1999, O&R) included in Part I, Item 1 of this report, should be read in conjunction with Con Edison's Management's Discussion and Analysis of Financial Condition and Results of Operations (Con Edison's 10-K MD&A) in Item 7 of the combined Con Edison, Con Edison of New York and O&R Form 10-K for the year ended December 31, 1999 (File Nos. 1-14514, 1-1217 and 1-4315, the Form 10-K). Reference is also made to the notes to the Con Edison financial statements in Part I, Item 1 of this report, which notes are incorporated herein by reference. LIQUIDITY AND CAPITAL RESOURCES Cash and temporary cash investments and outstanding commercial paper at March 31, 2000 and December 31, 1999 were (amounts shown in millions): March 31, 2000 December 31, 1999 -------------------------- ---------------------------- Cash and temporary cash investments $ 73.6 $485.1 Commercial paper $510.1 $495.4 As discussed below, the decrease in cash and temporary cash investments during the first quarter 2000 reflects reduced cash flows from operating activities, the prepayment of property taxes, the payment at maturity of debt securities and repurchases of common stock. Net cash flows from operating activities during the first quarter 2000 were $199.2 million, compared to $289.2 million in the first quarter 1999, reflecting the reduced net income and related cash flows resulting from Con Edison of New York's divestiture of most of its electric generating capacity offset, in part, by the increased net cash flows resulting from Con Edison's acquisition of O&R. In January 2000 Con Edison of New York repaid at maturity $125 million of 7.6 percent Series 1992 C taxable debentures. In March 2000 O&R redeemed $80 million of 9.375 percent Series 1990 A taxable debentures and $20 million of 6.14 percent Series 1993 C taxable debentures. During the first quarter 2000, approximately 1.9 million shares of Con Edison common stock at an aggregate cost of $60.6 million were purchased under Con Edison's stock repurchase program. See "Liquidity and Capital Resources-- Stock Repurchases" in Con Edison's 10-K MD&A. Con Edison's accounts receivable - customer, less allowance for uncollectible accounts increased $58.5 million at March 31, 2000, compared with year-end 1999, primarily because increased purchased power costs resulted in higher billings to customers in March 2000 than in

-24- December 1999. Con Edison of New York's equivalent number of days of revenue outstanding (ENDRO) of customer accounts receivable was 27.5 days at March 31, 2000, compared with 28.8 days at December 31, 1999. For O&R, the ENDRO was 38.0 days at March 31, 2000 and 40.4 days at December 31, 1999. In January 2000 Con Edison of New York made a $235.7 million semi-annual prepayment to New York City for property taxes. Prepayments at March 31, 2000 include the unamortized portion ($117.3 million) of this payment. Prepayments at March 31, 2000 also include cumulative credits to pension expense for Con Edison of New York of $167.0 million, compared with $116.0 million at December 31, 1999. See Note D to the Con Edison financial statements included in Item 8 of the Form 10-K. Recoverable fuel costs increased $23.3 million at March 31, 2000, compared with year-end 1999, reflecting the ongoing recovery of previously deferred amounts and the changes in volumes and unit costs of purchased power, fuel and gas purchased for resale discussed below in "Results of Operations." See "Recoverable Fuel Costs" in Note A to the Con Edison financial statements included in Item 8 of the Form 10-K. Other regulatory assets increased $48.7 million at March 31, 2000, compared with year-end 1999, reflecting the deferral of $37.1 million of electric capacity costs under contracts with the buyers of the generating assets sold by Con Edison of New York. These capacity costs are in excess of costs already reflected in electric rates and were deferred pending future recovery. See Note I to the Con Edison financial statements included in Item 8 of the Form 10-K. The pension and benefits reserve, which is comprised primarily of unfunded other post-employment benefit (OPEB) obligations, was $161.4 million at March 31, 2000, compared to $143.8 million at December 31, 1999. Con Edison's policy is to fund its estimated OPEB costs to the extent deductible under current tax limitations. See Note E to the Con Edison financial statements included in Item 8 of the Form 10-K. The accumulated provision for injuries and damages was $128.1 million at March 31, 2000, compared to $119.0 million at December 31, 1999. The increase resulted primarily from increased workers' compensation claims. Other current liabilities increased $38.9 million at March 31, 2000, compared with year-end 1999, reflecting primarily an increase of $15.0 million in a reserve for future environmental remediation expenses. The increase in accrued taxes reflects primarily Federal income taxes accrued for the first quarter 2000 paid in April 2000. Con Edison's ratio of earnings to fixed charges (for the 12 months ended on the date indicated) and common equity ratio (as of the date indicated) were: March 31, 2000 December 31, 1999 -------------------------- --------------------------- Earnings to fixed charges (SEC basis) 3.96 4.04 Common equity ratio 54.0 53.1

-25- In April 2000 the New York State Public Service Commission (PSC) approved Con Edison of New York's petition for authority to issue up to $1.5 billion of long-term debt prior to 2003. See "Liquidity and Capital Resources -- Capital Resources" in Con Edison's 10-K MD&A. In May 2000 Con Edison of New York issued $325 million aggregate principal amount of 8-1/8 percent Debentures, Series 2000 A, the net proceeds of which are being used to repay a like amount of outstanding short-term debt. NORTHEAST UTILITIES In April 2000 Con Edison and Northeast Utilities shareholders approved Con Edison's pending acquisition of Northeast Utilities. See Part II, Item 4 of this report and "Liquidity and Capital Resources -- Northeast Utilities Merger" in Con Edison's 10-K MD&A. REGULATORY MATTERS In April 2000 Con Edison of New York, pursuant to its 1997 restructuring agreement, reduced its electric rates by approximately $103 million and expanded its electric Retail Choice program to a maximum of 3,000 MW of peak load. See "Regulatory Matters--Electric" in Con Edison's 10-K MD&A. In May 2000 the installed capacity market of the New York Independent System Operator commenced operations, and Con Edison of New York ended its purchases of capacity under agreements with the buyers of the generating assets it sold in 1999. See Note I to the Con Edison financial statements in Item 8 of the Form 10-K. NUCLEAR GENERATION Con Edison of New York's Indian Point 2 nuclear generating unit was shut down on February 15, 2000 following a leak in one of its team generators. See "Nuclear Generation" in Con Edison's 10-K MD&A, the combined Con Edison and Con Edison of New York Current Report on Form 8-K, dated March 29, 2000 and Note C to the Con Edison financial statements included in Part I, Item 1 of this report (which Note C is incorporated herein by reference). FINANCIAL MARKET RISKS Reference is made to "Financial Market Risks" in Con Edison's 10-K MD&A. At March 31, 2000 neither the fair value of derivatives outstanding nor potential derivative losses from reasonably possible near-term changes in market prices were material to the financial position, results of operations or liquidity of the company. ENVIRONMENTAL MATTERS For information concerning potential liabilities of the company arising from laws and regulations protecting the environment, including the Federal Comprehensive Environmental Response, Compensation and Liability Act of 1980 (Superfund), see the notes to Con Edison's financial statements included in Part I, Item 1 and also see Part II, Item 1 of this report (which information is incorporated herein by reference).

-26- RESULTS OF OPERATIONS Con Edison's net income for common stock for the first quarter 2000 was $188.1 million or $.88 a share (based upon an average of 212.6 million common shares outstanding), compared with $176.6 million or $.76 a share (based upon an average of 231.0 million common shares outstanding) for the first quarter 1999. Earnings for the first quarter 2000 and the first quarter 1999 were as follows: Three months ended March 31, ---------------------------- (Millions of dollars) 2000 1999 -------- -------- Con Edison of New York $ 178.3 $ 182.0 O&R* 10.7 -- Unregulated subsidiaries 2.3 (5.7) Other** (3.2) 0.3 -------- -------- CON EDISON $ 188.1 $ 176.6 * O&R's earnings are for the period subsequent to its acquisition by Con Edison in July 1999. ** Includes holding company expenses (including amortization of $2.7 million of goodwill from the acquisition of O&R) and intercompany eliminations. Con Edison's earnings for the first quarter 2000, compared to the first quarter 1999, increased $11.5 million, reflecting $10.7 million of O&R earnings, $22.0 million of increased pension credits (see Note D to the Con Edison financial statements included in Item 8 of the Form 10-K), higher electric sales at Con Edison of New York, an estimated $21.0 million of lost equity return on the generating assets that Con Edison of New York divested in 1999 and $15.7 million of rate reductions under the 1997 electric restructuring plan (see "Regulatory Matters--Electric" in Con Edison's 10-K MD&A and "Regulatory Matters," above).

-27- A comparison of the results of operations of Con Edison for the first quarter 2000 compared to the first quarter 1999 follows. THREE MONTHS ENDED MARCH 31, 2000 COMPARED WITH THREE MONTHS ENDED MARCH 31, 1999 (Millions of dollars) INCREASES (DECREASES) INCREASES (DECREASES) AMOUNT PERCENT --------------------- --------------------- Operating revenues $542.0 30.5% Purchased power- electric and steam 441.3 LARGE Fuel-electric and steam (31.2) (26.6) Gas purchased for resale 85.8 47.5 Operating revenues less purchased power, fuel 46.1 3.9 and gas purchased for resale (net revenues) Other operations and maintenance 21.5 5.4 Depreciation and amortization 10.0 7.5 Taxes, other than federal income tax (9.3) (3.1) Federal income tax (0.3) (0.3) Operating income 24.2 9.4 Other income less deductions and 0.6 32.0 related federal income tax Net interest charges 13.3 16.6 Preferred stock dividend 0.0 0.0 requirements Net income for common stock $ 11.5 6.5% A discussion of Con Edison's operating revenues and operating income by business segment follows. Con Edison's principal business segments are its electric, gas and steam utility businesses. For additional information about Con Edison's business segments, see the notes to the Con Edison financial statements included in Part I, Item 1 of this report.

-28- ELECTRIC Con Edison's electric operating revenues in the first quarter 2000 increased $318.7 million compared to the first quarter 1999, reflecting Con Edison of New York's increased sales volumes and increased purchased power costs (which it bills to customers under the fuel adjustment clause applicable to its electric rates), offset by electric rate reductions of approximately $24.2 million. The increase also reflects $104.6 million of O&R electric operating revenues. Electricity sales volume in Con Edison of New York's service territory increased 3.5 percent in the first quarter 2000 compared to the first quarter 1999. The increase in sales volume reflects the continued strength of the economy in New York City and Westchester County. Con Edison's electric sales vary seasonally in response to weather, and peak in the summer. After adjusting for variations, principally weather and billing days, in each period, electricity sales volume in Con Edison of New York's service territory increased 3.1 percent in the first quarter 2000. Weather-adjusted sales represent an estimate of the sales that would have been made if historical average weather conditions had prevailed. Con Edison of New York's electric purchased power costs increased $334.5 million in the first quarter 2000, compared to the first quarter 1999, as a result of its divestiture of most of its generating capacity in 1999, the Indian Point 2 outage that commenced in February 2000 and increases in the price of purchased power. The decrease in fuel costs reflects the 1999 generation divestiture. Con Edison's electric operating income increased $6.3 million in the first quarter 2000, compared to the first quarter 1999. The principal components of the increase were: O&R's electric operating income of $6.7 million, offset by a decrease in Con Edison of New York's electric operating income of $0.4 million, comprised primarily of a reduction in net revenues (operating revenues less fuel and purchased power) of $66.9 million, offset by lower pension expenses ($27.0 million), property taxes ($15.8 million) and Federal income tax ($7.7 million). In addition, Con Edison of New York's maintenance expenses for its generating assets were $13.0 million lower in the 2000 period, reflecting the sale in 1999 of most of its generating assets, offset by increased maintenance expenses relating to Indian Point 2. GAS Con Edison's gas operating revenues and gas operating income increased $88.1 million and $12.2 million, respectively, in the first quarter 2000, compared to the first quarter 1999. These changes reflect O&R's gas operating revenues of approximately $77.5 million and gas operating income of approximately $9.3 million, and Con Edison of New York's increased gas sales and transportation volumes.

-29- Gas sales and transportation volume for Con Edison of New York's firm customers increased 2.7 percent in the first quarter 2000, compared to the first quarter 1999, reflecting slightly colder weather in the winter 2000 period. Con Edison's firm gas sales and transportation vary seasonally in response to weather, and peak in the winter. After adjusting for variations, principally weather and billing days, in each period, firm gas sales and transportation volume increased 1.4 percent in the 2000 period. A weather-normalization provision that applies to the gas businesses of Con Edison's utility subsidiaries operating in New York State moderates, but does not eliminate, the effect of weather-related changes on gas operating income. STEAM Con Edison's steam operating revenues and operating income increased $29.5 million and $0.7 million, respectively, in the first quarter 2000, compared to the first quarter 1999. Steam sales volume increased slightly (0.1 percent) in the 2000 period, reflecting slightly colder weather. Con Edison's steam sales vary seasonally in response to weather, and peak in the winter. After adjusting for variations, principally weather and billing days, in each period, steam sales volume decreased 1.1 percent in the 2000 period. The steam rate tariffs do not include a weather normalization clause, which leads to volatility in sales and revenues during significant variations from normal winter weather. NET INTEREST CHARGES Net interest charges increased $13.3 million in the 2000 period, reflecting the addition of $7.0 million of O&R debt expense and $6.0 million of increased interest on short-term borrowings by Con Edison of New York.

-30- ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS CON EDISON OF NEW YORK Consolidated Edison Company of New York, Inc. (Con Edison of New York) is a regulated utility that provides electric service to over three million customers and gas service to over one million customers in New York City and Westchester County. It also provides steam service in parts of Manhattan. All of the common stock of Con Edison of New York is owned by Consolidated Edison, Inc. (Con Edison). This discussion and analysis should be read in conjunction with Con Edison of New York's Management's Discussion and Analysis of Financial Condition and Results of Operations (Con Edison of New York's 10-K MD&A) in Item 7 of the combined Con Edison, Con Edison of New York and Orange and Rockland Utilities, Inc. Form 10-K for the year ended December 31, 1999 (File Nos. 1-14514, 1-1217 and 1-4315, the Form 10-K). Reference is also made to the notes to the financial statements in Part I, Item 1 of this report, which notes are incorporated herein by reference. LIQUIDITY AND CAPITAL RESOURCES Cash and temporary cash investments and outstanding commercial paper at March 31, 2000 and December 31, 1999 were (amounts shown in millions): March 31, 2000 December 31, 1999 -------------- ----------------- Cash and temporary cash investments $ 14.9 $349.0 Commercial paper $480.6 $495.4 As discussed below, the decrease in cash and temporary cash investments during the first quarter 2000 reflects reduced cash flows from operating activities, the prepayment of property taxes and the payment at maturity of debt securities. Net cash flows from operating activities during the first quarter 2000 were $149.4 million, compared to $323.8 million in the first quarter 1999, reflecting the reduced net income and related cash flows resulting from divestiture by the company of most of its electric generating capacity. In January 2000 Con Edison of New York repaid at maturity $125 million of 7.6 percent Series 1992 C taxable debentures. Con Edison of New York's accounts receivable - customer, less allowance for uncollectible accounts increased $47.8 million at March 31, 2000, compared with year-end 1999, primarily because increased purchased power costs resulted in higher billings to customers in March 2000 than in December 1999. Con Edison of New York's equivalent number of days of revenue outstanding (ENDRO) of customer accounts receivable was 27.5 days at March 31, 2000, compared with 28.8 days at December 31, 1999. In January 2000 Con Edison of New York made a $235.7 million semi-annual prepayment to New York City for property taxes. Prepayments at March 31, 2000 include the unamortized portion ($117.3 million) of this payment. Prepayments at March 31, 2000 also include cumulative credits to

-31- pension expense of $167.0 million, compared with $116.0 million at December 31, 1999. See Note D to the Con Edison of New York financial statements included in Item 8 of the Form 10-K. Recoverable fuel costs increased $27.9 million at March 31, 2000, compared with year-end 1999, reflecting the ongoing recovery of previously deferred amounts and the changes in volumes and unit costs of purchased power, fuel and gas purchased for resale discussed below in "Results of Operations." See "Recoverable Fuel Costs" in Note A to the Con Edison of New York financial statements included in Item 8 of the Form 10-K. Other regulatory assets increased $45.9 million at March 31, 2000, compared with year-end 1999, reflecting the deferral of $37.1 million of electric capacity costs under contracts with the buyers of the generating assets sold by Con Edison of New York. These capacity costs are in excess of costs already reflected in electric rates and were deferred pending future recovery. See Note I to the Con Edison of New York financial statements included in Item 8 of the Form 10-K. The pension and benefits reserve, which is comprised of unfunded other post-employment benefit (OPEB) obligations, was $95.3 million at March 31, 2000, compared to $76.8 million at December 31, 1999. Con Edison of New York's policy is to fund its estimated OPEB costs to the extent deductible under current tax limitations. See Note E to the Con Edison of New York financial statements included in Item 8 of the Form 10-K. The accumulated provision for injuries and damages was $118.8 million at March 31, 2000, compared to $110.1 million at December 31, 1999. The increase resulted primarily from increased workers' compensation claims. Other current liabilities increased $15.2 million at March 31, 2000, compared with year-end 1999, reflecting primarily an increase of $15.0 million in a reserve for future environmental remediation expenses. The increase in accrued taxes reflects primarily Federal income taxes accrued for the first quarter 2000 paid in April 2000. Con Edison of New York's ratio of earnings to fixed charges (for the 12 months ended on the date indicated) and common equity ratio (as of the date indicated) were: March 31, 2000 December 31, 1999 -------------- ----------------- Earnings to fixed charges (SEC basis) 4.06 4.17 Common equity ratio 50.5 49.4 In April 2000 the New York State Public Service Commission (PSC) approved Con Edison of New York's petition for authority to issue up to $1.5 billion of long-term debt prior to 2003. See "Liquidity and Capital Resources -- Capital Resources" in Con Edison of New York's 10-K MD&A. In May 2000 Con Edison of New York issued $325 million aggregate principal amount of 8-1/8 percent Debentures, Series 2000 A, the net proceeds of which are being used to repay a like amount of outstanding short-term debt. REGULATORY MATTERS In April 2000 Con Edison of New York, pursuant to its 1997 restructuring agreement, reduced its electric rates by approximately $103 million and expanded its electric Retail Choice

-32- program to a maximum of 3,000 MW of peak load. See "Regulatory Matters-- Electric" in Con Edison of New York's 10-K MD&A. In May 2000 the installed capacity market of the New York Independent System Operator commenced operations, and Con Edison of New York ended its purchases of capacity under agreements with the buyers of the generating assets it sold in 1999. See Note I to the Con Edison of New York financial statements in Item 8 of the Form 10-K. NUCLEAR GENERATION Con Edison of New York's Indian Point 2 nuclear generating unit was shut down on February 15, 2000 following a leak in one of its steam generators. See "Nuclear Generation" in Con Edison of New York's 10-K MD&A, the combined Con Edison and Con Edison of New York Current Report on Form 8-K, dated March 29, 2000 and Note C to the Con Edison of New York financial statements included in Part I, Item 1 of this report (which Note C is incorporated herein by reference). FINANCIAL MARKET RISKS Reference is made to "Financial Market Risks" in Con Edison of New York's 10-K MD&A. At March 31, 2000 neither the fair value of derivatives outstanding nor potential derivative losses from reasonably possible near-term changes in market prices were material to the financial position, results of operations or liquidity of the company. ENVIRONMENTAL MATTERS For information concerning potential liabilities of the company arising from laws and regulations protecting the environment, including the Federal Comprehensive Environmental Response, Compensation and Liability Act of 1980 (Superfund), see the notes to Con Edison of New York's financial statements included in Part I, Item 1 and also see Part II, Item 1 of this report (which information is incorporated herein by reference). RESULTS OF OPERATIONS Con Edison of New York's net income for common stock for the first quarter 2000 was $178.3 million, compared with $182.0 million for the first quarter 1999. Con Edison of New York's net income was favorably impacted by higher electric sales, increased pension credits and reduced property taxes, offset by reduced earnings resulting from the divestiture of plant assets. A comparison of the results of operations of Con Edison of New York for the first quarter 2000 compared to the first quarter 1999 follows.

-33- THREE MONTHS ENDED MARCH 31, 2000 COMPARED WITH THREE MONTHS ENDED MARCH 31, 1999 (Millions of dollars) INCREASES (DECREASES) INCREASES (DECREASES) AMOUNT PERCENT ------ ------- Operating revenues $254.8 14.7% Purchased power- electric and steam 335.7 LARGE Fuel-electric and steam (32.3) (27.5) Gas purchased for resale 11.5 7.8 Operating revenues less purchased power, fuel (60.1) (5.1) and gas purchased for resale (net revenues) Other operations and maintenance (25.2) (6.6) Depreciation and amortization (0.7) (0.6) Taxes, other than federal income tax (28.6) (9.6) Federal income tax (8.8) (8.4) Operating income 3.2 1.2 Other income less deductions and (0.6) LARGE related federal income tax Net interest charges 6.3 7.9 Preferred stock dividend 0.0 0.0 requirements Net income for common stock $(3.7) (2.1)% A discussion of Con Edison of New York's operating revenues and operating income by business segment follows. Con Edison of New York's principal business segments are its electric, gas and steam utility businesses.

-34- ELECTRIC Con Edison of New York's electric operating revenues in the first quarter 2000 increased $213.0 million compared to the first quarter 1999. The increase reflects increased sales volumes, offset by electric rate reductions of approximately $24.2 million. Con Edison of New York's electric sales, excluding off-system sales, for the first quarter 2000 compared with the first quarter 1999 were: MILLIONS OF KWHRS. Description Three Months Three Months Percent Ended Ended Variation Variation March 31, 2000 March 31, 1999 -------------- -------------- ------------ ------------ Residential/Religious 2,798 2,723 75 2.7% Commercial/Industrial 4,682 5,542 (860) (15.5) Other 136 141 (5) (3.5) -------------- -------------- ------------ ------------ TOTAL FULL SERVICE CUSTOMERS 7,616 8,406 (790) (9.4) Retail Choice Customers 2,255 1,049 1,206 Large -------------- -------------- ------------ ------------ SUB-TOTAL 9,871 9,455 416 4.4 NYPA, Municipal Agency and Other Sales 2,475 2,474 1 -- -------------- -------------- ------------ ------------ TOTAL SERVICE AREA 12,346 11,929 417 3.5% Electricity sales volume in Con Edison of New York's service territory increased 3.5 percent in the first quarter 2000 compared to the first quarter 1999. The increase in sales volume reflects the continued strength of the New York City and Westchester County economy. Con Edison of New York's electric sales vary seasonally in response to weather, and peak in the summer. After adjusting for variations, principally weather and billing days, in each period, electricity sales volume in Con Edison of New York's service territory increased 3.1 percent in the first quarter 2000. Weather-adjusted sales represent an estimate of the sales that would have been made if historical average weather conditions had prevailed.

-35- Con Edison of New York's electric purchased power costs increased $334.5 million in the first quarter 2000, compared to the first quarter 1999, as a result of its divestiture of most of its generating capacity in 1999, the Indian Point 2 outage that commenced in February 2000 and increases in the price of purchased power. The decrease in fuel costs reflects the 1999 generation divestiture. Con Edison of New York's electric operating income decreased $0.4 million in the first quarter 2000, compared with the first quarter 1999, as a result of decreased net revenues (operating revenues less fuel and purchased power) of $66.9 million, offset by reduced pension expense ($27.0 million), property taxes ($15.8 million) and Federal income tax ($7.7 million). In addition Con Edison of New York's maintenance expenses for its generating assets were $13.0 million lower in the 2000 period, reflecting the sale in 1999 of most of its generating assets, offset by increased maintenance expenses relating to Indian Point 2. GAS Con Edison of New York's gas operating revenues and gas operating income increased $12.3 million and $2.9 million, respectively, in the first quarter 2000, compared to the first quarter 1999. These changes reflect increased gas sales and transportation volumes. Gas sales and transportation volume for Con Edison of New York's firm customers increased 2.7 percent in the first quarter 2000, compared to the 1999 period, reflecting slightly colder weather in the winter 2000 period. Con Edison of New York's firm gas sales and transportation vary seasonally in response to weather, and peak in the winter. After adjusting for variations, principally weather and billing days, in each period, firm gas sales and transportation volume increased 1.4 percent in the 2000 period. A weather-normalization provision that applies to Con Edison of New York's gas business moderates, but does not eliminate, the effect of weather-related changes on gas operating income. STEAM Con Edison of New York's steam operating revenues and operating income increased $29.5 million and $0.7 million, respectively, in the first quarter 2000, compared to the first quarter 1999. Steam sales volume increased slightly (0.1 percent) in the 2000 period, reflecting slightly colder weather. Con Edison of New York's steam sales vary seasonally in response to weather, and peak in the winter. After adjusting for variations, principally weather and billing days, in each period, steam sales volume decreased 1.1 percent in the 2000 period. The steam tariffs do not include a weather normalization clause, which leads to volatility in sales and revenues during significant variations from normal winter weather. NET INTEREST CHARGES Net interest charges increased $6.3 million in the 2000 period, reflecting $6.0 million of increased interest on short-term borrowings.

-36- MANAGEMENT'S NARRATIVE ANALYSIS OF THE RESULTS OF OPERATIONS ORANGE AND ROCKLAND Orange and Rockland Utilities, Inc. (O&R), a wholly-owned subsidiary of Consolidated Edison, Inc. (Con Edison) meets the conditions specified in General Instruction H to Form 10-Q and is permitted to use the reduced disclosure format for wholly-owned subsidiaries of companies, such as Con Edison, that are reporting companies under the Securities Exchange Act of 1934. Accordingly, this O&R Management's Narrative Analysis of the Results of Operations is included in this report, and O&R has omitted from this report the information called for by Part I, Item 2 of Form 10-Q (Management's Discussion and Analysis of Financial Condition and Results of Operations). O&R's net income for common stock for the first quarter 2000 was $10.7 million, $0.8 million lower than the first quarter 1999. The decrease was a result of electric and gas rate decreases implemented in the third quarter of 1999, offset, in part, by reduced operations and maintenance expenses, property taxes, depreciation expense and interest charges. A comparison of the results of operations of O&R for the first quarter 2000 compared to the first quarter 1999 follows. Effective July 1999, O&R's results of operations are included in the results of operations of Con Edison. THREE MONTHS ENDED MARCH 31, 2000 COMPARED WITH THREE MONTHS ENDED MARCH 31, 1999 (Millions of dollars) INCREASES (DECREASES) INCREASES (DECREASES) AMOUNT PERCENT --------------------- --------------------- Operating revenues $(0.9) (0.5)% Purchased power- electric 41.9 Large Fuel-electric (19.6) Large Gas purchased for resale 6.2 14.8 Operating revenues less purchased power, fuel (29.4) (27.0) and gas purchased for resale (net revenues) Other operations and maintenance (11.5) (24.7) Depreciation and amortization (2.4) (25.0) Taxes, other than federal income tax (8.3) (33.6) Federal income tax (2.4) (32.7) Operating income (4.8) (23.4) Other income less deductions and 1.9 Large related federal income tax Net interest charges (1.4) (17.0) Preferred stock dividend (0.7) Large requirements Net income for common stock $(0.8) (7.0)% O&R's operating revenues decreased $0.9 million in the first quarter 2000, compared to the first quarter 1999, primarily as a result of a $4.3 million decrease in electric operating revenues, partially offset by a $3.4 million increase in gas operating revenues. A discussion of O&R's operating revenues by business segment follows. The decrease of $4.3 million in electric operating revenues was attributable to the rate decreases implemented by O&R in July and August 1999. These rate decreases were designed to reflect the divestiture by O&R of its generating capacity in June 1999, and to flow to customers

-37- certain synergy savings arising from O&R's acquisition by Con Edison. O&R's total sales of electric energy during the first quarter 2000 were 1,191,481 megawatt hours (MWhr), compared with 1,158,307 MWhr during the first quarter 1999, an increase of 2.9 percent. The increase in sales volume was primarily the result of the continued strength of the economy. O&R's electric sales vary seasonally in response to weather. After adjusting for variations, principally weather and billing days, in each period, O&R's electricity sales were 3.1 percent higher for the first quarter 2000, compared to the first quarter 1999. Weather-adjusted sales represent an estimate of the sales that would have been made if historical average weather conditions prevailed. O&R's purchased power cost increased $41.9 million in the first quarter 2000, compared to the 1999 period, and fuel cost decreased $19.6 million during the same periods, resulting in a net increase of $22.3 million. The increase was primarily attributable to capacity purchases made to replace the capacity of the electric generating assets sold in June 1999, higher customer sales, and increases in the cost of purchased energy. The decrease in fuel costs reflects the 1999 generation divestiture. These costs are recoverable through O&R's energy cost adjustment mechanisms and did not impact earnings. O&R's gas operating revenues increased $3.4 million in the first quarter 2000, compared to the first quarter 1999. The increase was due primarily to increases in gas sales and transportation volumes in the first quarter 2000. O&R's sales of gas to customers during the first quarter 2000 totaled 12,313,973 dekatherms (Dth), compared with 11,654,646 Dth during the first quarter 1999, an increase of 5.7 percent. The level of revenues from gas sales in New York is subject to a weather normalization clause. After adjusting for variations, principally weather and billing days, in each period, gas sales

-38- and transportation volume for firm customers was 8.7 percent higher for the first quarter 2000, compared to the 1999 period. O&R's cost of gas purchased for resale increased $6.2 million in the first quarter 2000, compared to the first quarter 1999, due primarily to higher firm sales for the period. O&R's other operation and maintenance expenses and taxes other than federal income tax were $11.5 million and $8.3 million, respectively, lower during the first quarter 2000, compared to the first quarter 1999. These decreases reflect the impact of the sale by O&R of its generating assets in June 1999. The sale of these assets resulted in a 25 percent reduction in the workforce and significantly lower property taxes. O&R's other income increased $1.9 million during the first quarter 2000, compared to the first quarter 1999, due primarily to interest earned on proceeds received from the June 1999 sale of electric generating assets. O&R's interest charges decreased $1.4 million during the first quarter 2000, compared to the 1999 period, due primarily to lower debt outstanding as a result of the application of a portion of the proceeds from the 1999 generation divestiture to repay outstanding indebtedness. O&R had no preferred stock dividend requirements in the first quarter 2000 because it redeemed all outstanding shares of its preferred stock in April 1999.

-39- ITEM 3 QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK CON EDISON For information about Con Edison's primary market risks associated with activities in derivative financial instruments, other financial instruments and derivative commodity instruments, see "Financial Market Risks" in Con Edison's Management's Discussion and Analysis of Financial Condition and Results of Operations in Part 1, Item 2 of this report and Item 7A of the combined Con Edison, Con Edison of New York and O&R Annual Report on Form 10-K for the year ended December 31, 1999 (the "Form 10-K"), which information is incorporated herein by reference. CON EDISON OF NEW YORK For information about Con Edison of New York's primary market risks associated with activities in derivative financial instruments, other financial instruments and derivative commodity instruments, see "Financial Market Risks" in Con Edison of New York's Management's Discussion and Analysis of Financial Condition and Results of Operations in Part 1, Item 2 of this report and Item 7A of the Form 10-K, which information is incorporated herein by reference. O&R At March 31, 2000, neither the fair value of derivatives outstanding nor potential derivative losses from reasonably possible near-term changes in market prices were material to the financial position, results of operations or liquidity of O&R. For additional information about O&R's primary market risks associated with activities in derivative financial instruments, other financial instruments and derivative commodity instruments, see Item 7A of the Form 10-K, which information is incorporated herein by reference.

-40- PART II. OTHER INFORMATION ITEM 1. LEGAL PROCEEDINGS CON EDISON NORTHEAST UTILITIES SHAREHOLDERS' SUIT On March 29, 2000, two Northeast Utilities shareholders filed a purported class action complaint, entitled Adele Brody, et al. V. Cotton Mather Cleveland, et al., in the United States District Court for the Southern District of New York. The complaint names Northeast Utilities, the members of its Board of Trustees and Con Edison as defendants. The complaint alleges, among other things, that the joint proxy statement/prospectus relating to the proposed merger between Con Edison and Northeast Utilities was materially misleading, among other reasons, because the joint proxy statement/prospectus failed to disclose potential liabilities relating to the operation of Indian Point 2 and the shutdown of the facility on February 15, 2000. The plaintiffs sought various forms of relief, including enjoining the merger and the recovery of costs and attorneys' fees incurred in the class action. On March 31, 2000, plaintiffs filed an application for a preliminary injunction and expedited discovery. Plaintiffs' application has been withdrawn and their complaint against Con Edison dismissed (except as to any application for attorneys' fees or costs) in accordance with a Stipulation and Order pursuant to which Con Edison and Northeast Utilities sent to their respective shareholders a supplement to the joint proxy statement/ prospectus. A copy of the supplement was included in the combined Con Edison and Con Edison of New York Current Report on Form 8-K, dated March 29, 2000. CON EDISON OF NEW YORK SUPERFUND - ARTHUR KILL TRANSFORMER SITE Reference is made to "Superfund- Arthur Kill Transformer Site" in Part I, Item 3, Legal Proceedings of the combined Con Edison, Con Edison of New York and O&R Annual Report on Form 10-K for the year ended December 31, 1999 (the "Form 10-K"). In April 2000, Con Edison of New York entered into a Stipulation and Order of Consent with the United States Attorney for the Southern District of New York pursuant to which the United States Attorney agreed not to prosecute Con Edison of New York in connection with its response to the release of PCBs during the September 1998 transformer fire and, among other things, Con Edison of New York agreed to continue to develop, implement and maintain an effective environmental compliance program and to submit the program to an examination and evaluation by a person selected by the United States Attorney. O&R SHAREHOLDER LAWSUITS Reference is made to "Shareholder Lawsuits" in Part I, Item 3, Legal Proceedings of the Form 10-K. In April 2000, the Appellate Division, First Department affirmed the trial court's dismissal of plaintiffs' complaint in Virgilio Ciullo, et al. V. Orange and Rockland Utilities, Inc. et al.

-41- ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS At a Special Meeting of Stockholders of Con Edison held on April 14, 2000, the stockholders of Con Edison approved the agreement and plan of merger between Con Edison and Northeast Utilities. See "Liquidity and Capital Resources - Northeast Utilities" in Con Edison's Management's Discussion and Analysis of Financial Condition and Results of Operations in Item 7 of the Form 10-K. The results of the vote at the Special Meeting were: 143,804,986 shares were voted to approve the agreement; 4,436,224 shares were voted against the agreement, and 2,105,781 shares were abstentions. ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K (a) EXHIBITS CON EDISON Exhibit12.1 Statement of computation of Con Edison's ratio of earnings to fixed charges for the twelve-month periods ended March 31, 2000 and 1999. Exhibit 27.1 Financial Data Schedule for Con Edison.* CON EDISON OF NEW YORK Exhibit 12.2 Statement of computation of Con Edison of New York's ratio of earnings to fixed charges for the twelve-month periods ended March 31, 2000 and 1999. Exhibit 27.2 Financial Data Schedule for Con Edison of New York.* O&R Exhibit 12.3 Statement of computation of O&R's ratio of earnings to fixed charges for the twelve-month periods ended March 31, 2000 and 1999. Exhibit 27.3 Financial Data Schedule for O&R.* - ----------- *To the extent provided in Rule 402 of Regulation S-T, this exhibit shall not be deemed "filed", or otherwise subject to liabilities, or be deemed part of a registration statement.

-42- (b) REPORTS ON FORM 8-K CON EDISON Con Edison filed Current Reports on Form 8-K, dated January 11, 2000, reporting (under Item 5) the amendment of the agreement pursuant to which Con Edison is to acquire Northeast Utilities, and February 28, 2000, reporting (under Item 5) the election of Dr. George Campbell, Jr. to its Board of Directors and including as an exhibit Con Edison financial statements which were subsequently included in the Form 10-K. Con Edison, along with Con Edison of New York, filed a combined Current Report on Form 8-K, dated March 29, 2000, in which Con Edison reported (under Item 5) the information contained in the supplement to the joint proxy statement/prospectus referred to under "Northeast Utilities Shareholders' Suit" in the discussion of Con Edison's legal proceedings in Part II, Item 1 of this report. CON EDISON OF NEW YORK Con Edison of New York filed no Current Report on Form 8-K during the quarter ended March 31, 2000. Con Edison of New York, along with Con Edison, filed a combined Current Report on Form 8-K, dated March 29, 2000, in which Con Edison of New York reported (under Item 5) the information contained in supplement to the joint proxy statement/prospectus referred to under "Northeast Utilities Shareholders' Suit" in the discussion of Con Edison's legal proceedings in Part II, Item 1 of this report. Con Edison of New York also filed a Current Report, dated May 3, 2000, reporting (under Item 5) the issuance and sale of $325 million aggregate principal amount of its 8 1/8% Debentures, Series 2000 A. O&R O&R filed no Current Report on Form 8-K during the quarter ended March 31, 2000.

-43- SIGNATURES Pursuant to the requirements of the Securities Exchange Act of 1934, each Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized. CONSOLIDATED EDISON, INC. CONSOLIDATED EDISON COMPANY OF NEW YORK, INC. DATE: May 12, 2000 By: Joan S. Freilich Joan S. Freilich Executive Vice President, Chief Financial Officer and Duly Authorized Officer ORANGE AND ROCKLAND UTILITIES, INC. DATE: May 12, 2000 By: Hyman Schoenblum Hyman Schoenblum Vice President, Controller, Chief Financial Officer and Duly Authorized Officer


                                          CONSOLIDATED EDISON, INC.

                                     RATIO OF EARNINGS TO FIXED CHARGES
                                             TWELVE MONTHS ENDED
                                           (Thousands of Dollars)




                                                                MARCH           MARCH
                                                                2000            1999
                                                              ----------     ----------

                                                                       
EARNINGS
       Net Income for Common Stock                            $  712,102     $  717,473
       Preferred Dividends                                        13,593         15,869
       Federal Income Tax                                        373,495        414,425
                                                              ----------     ----------

                 Total Earnings Before Federal Income Tax      1,099,190      1,147,767

FIXED CHARGES*                                                   371,861        345,739
                                                              ----------     ----------
                 Total Earnings Before Federal Income Tax
                    and Fixed Charges                         $1,471,051     $1,493,506
                                                              ==========     ==========



       * Fixed Charges

       Interest on Long-Term Debt                             $  312,635     $  291,664
       Amortization of Debt Discount, Premium and Expense         13,246         13,791
       Interest Component of Rentals                              17,770         18,297
       Other Interest                                             28,210         21,987
                                                              ----------     ----------

                 Total Fixed Charges                          $  371,861     $  345,739
                                                              ==========     ==========



       Ratio of Earnings to Fixed Charges                           3.96           4.32



                                CONSOLIDATED EDISON COMPANY OF NEW YORK, INC.
                                     RATIO OF EARNINGS TO FIXED CHARGES
                                             TWELVE MONTHS ENDED
                                           (Thousands of Dollars)




                                                                 MARCH           MARCH
                                                                  2000            1999
                                                                ----------     ----------

                                                                         
EARNINGS
        Net Income                                              $  708,108     $  752,011
        Federal Income Tax                                         357,604        424,515
                                                                ----------     ----------

                   Total Earnings Before Federal Income Tax      1,065,712      1,176,526

FIXED CHARGES*                                                     347,937        345,739
                                                                ----------     ----------
                   Total Earnings Before Federal Income Tax
                      and Fixed Charges                         $1,413,649     $1,522,265
                                                                ==========     ==========



        * Fixed Charges

        Interest on Long-Term Debt                              $  292,921     $  291,664
        Amortization of Debt Discount, Premium and Expense          13,246         13,791
        Interest Component of Rentals                               17,770         18,297
        Other Interest                                              24,000         21,987
                                                                ----------     ----------

                   Total Fixed Charges                          $  347,937     $  345,739
                                                                ==========     ==========



        Ratio of Earnings to Fixed Charges                            4.06           4.40



              ORANGE AND ROCKLAND UTILITIES, INC. AND SUBSIDIARIES

                       RATIO OF EARNINGS TO FIXED CHARGES
                               Twelve Months Ended
                             (Thousands of Dollars)




                                                                     MARCH            MARCH
                                                                      2000             1999
                                                                 --------------    -------------

                                                                           
EARNINGS
       Net Income                                                  $ 13,221          $ 43,379
       Federal Income Tax                                            34,675            23,631
       State Income Tax                                               1,861             2,577
                                                                   --------          --------

       Total Earnings Before Federal and State Income Tax            49,757            69,587

FIXED CHARGES*                                                       31,463            34,151
                                                                   --------          --------
                 Total Earnings Before Federal and State
                    Income Tax and Fixed Charges                   $ 81,220          $103,738
                                                                   ========          ========



       * Fixed Charges

       Interest on Long-Term Debt                                  $ 26,521          $ 23,989
       Amortization of Debt Discount, Premium and Expense             1,214             1,150
       Other Interest                                                 3,728             9,012
                                                                   --------          --------

                 Total Fixed Charges                               $ 31,463          $ 34,151
                                                                   ========          ========



       Ratio of Earnings to Fixed Charges                              2.58              3.04

WARNING: THE EDGAR SYSTEM ENCOUNTERED ERROR(S) WHILE PROCESSING THIS SCHEDULE.

  

UT The schedule contains summary financial information extracted from Consolidated Balance Sheet, Income Statement and Statement of Cash Flows for Consolidated Edison , Inc. and is qualified in its entirety by reference to such financial statements and the notes thereto. 0001047862 Consolidated Edison, Inc. 1,000 Dec-31-2000 Mar-31-2000 3-Mos Per-Book 11,442,702 490,173 1,475,157 2,046,099 15,454,131 588,720 857,577 4,993,778 5,424,129 37,050 212,563 4,375,030 0 0 510,129 320,000 0 33,805 3,675 4,537,750 15,454,131 2,318,591 101,425 1,934,457 2,035,882 282,709 2,378 285,087 93,554 191,533 3,398 188,135 115,708 83,313 199,182 .88 .88
WARNING: THE EDGAR SYSTEM ENCOUNTERED ERROR(S) WHILE PROCESSING THIS SCHEDULE.

  

UT The schedule contains summary financial information extracted from Consolidated Balance Sheet, Income Statement and Statement of Cash Flows for Consolidated Edison Company of New York, Inc. and is qualified in its entirety by reference to such financial statements and the notes thereto. 0000023632 Consolidated Edison Company of New York, Inc. 1,000 Dec-31-2000 Mar-31-2000 3-Mos Per-Book 10,692,308 316,875 1,236,311 1,439,409 13,684,903 588,720 857,602 3,950,567 4,434,797 37,050 212,563 4,093,512 0 0 480,629 300,000 0 33,672 3,675 4,089,005 13,684,903 1,987,061 95,957 1,622,619 1,718,576 268,485 (266) 268,219 86,539 181,680 3,398 178,282 115,708 76,750 149,417 0 0
WARNING: THE EDGAR SYSTEM ENCOUNTERED ERROR(S) WHILE PROCESSING THIS SCHEDULE.

  



UT The schedule contains summary financial information extracted from Consolidated Balance Sheet, Income Statement and Statement of Cash Flows for Orange and Rockland Utilities, Inc. and is qualified in its entirety by reference to such financial statements and the notes thereto. 0000074778 Orange and Rockland Utilities, Inc. 1,000 Dec-31-2000 Mar-31-2000 3-Mos Per-Book 701,845 3,417 167,762 15,054 1,024,160 5 354,772 (12,054) 342,723 0 0 281,519 0 0 0 20,000 0 0 0 379,918 1,024,160 182,196 4,850 161,559 166,409 15,787 1,915 17,702 6,992 10,710 0 10,710 0 6,563 27,591 0 0