SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 10-Q

(Mark One)

[X]  QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE
     ACT OF 1934

For the quarterly period ended  December 31, 1999
                                ------------------------------------------------
                                       or

[ ]  TRANSITION  REPORT  PURSUANT  TO SECTION  13 OR 15(D) OF THE  SECURITIES
     EXCHANGE ACT OF 1934

For the transition period from                        to
                                ----------------------   -----------------------

Commission File Number  333-59073
                        --------------------------------------------------------

                          P&L COAL HOLDINGS CORPORATION
- --------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)

            Delaware                                 13-4004153
- -----------------------------------        -------------------------------------
  (State or other jurisdiction of                 (I.R.S. Employer
   incorporation or organization)                Identification No.)

    701 Market Street, St. Louis, Missouri                 63101-1826
- --------------------------------------------------------------------------------
   (Address of principal executive offices)                (Zip Code)

                                 (314) 342-3400
- --------------------------------------------------------------------------------
              (Registrant's telephone number, including area code)

                                       N/A

- --------------------------------------------------------------------------------
(Former  name,  former  address and former  fiscal year,  if changed  since last
report)

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

 X Yes             No

 -----           ------


                         PART I - FINANCIAL INFORMATION

Item 1.  Financial Statements.

                          P&L COAL HOLDINGS CORPORATION
            UNAUDITED STATEMENTS OF CONDENSED CONSOLIDATED OPERATIONS
                                 (In thousands)




                                                                                                                     Predecessor
                                                                                     Nine Months                       Company
                                                    Quarter Ended   Quarter Ended       Ended       Period Ended   ---------------
                                                     December 31,    December 31,    December 31,    December 31,   Period Ended
                                                        1999            1998            1999          1998<F1>      May 19, 1998
                                                   --------------- --------------- --------------- --------------- ---------------
                                                                                                    
REVENUES

     Sales                                         $      635,340  $      546,620  $    1,859,343  $    1,327,497  $      278,930
     Other revenues                                        35,385          35,984          90,050          75,272          13,478
                                                   --------------- --------------- --------------- --------------- ---------------
          Total revenues                                  670,725         582,604       1,949,393       1,402,769         292,408

OPERATING COSTS AND EXPENSES

     Operating costs and expenses                         542,052         460,042       1,577,247       1,137,323         246,801
     Depreciation, depletion and amortization              61,150          53,124         186,449         130,598          26,218
     Selling and administrative expenses                   22,229          18,353          63,396          44,101          12,017
                                                   --------------- --------------- --------------- --------------- ---------------
OPERATING PROFIT                                           45,294          51,085         122,301          90,747           7,372

     Interest expense                                      49,545          47,369         150,397         123,215           4,222
     Interest income                                         (818)         (4,686)         (2,913)        (12,439)         (1,667)
                                                   --------------- --------------- --------------- --------------- ---------------
INCOME (LOSS) BEFORE INCOME TAXES                          (3,433)          8,402         (25,183)        (20,029)          4,817

     Income tax provision (benefit)                         1,242           3,284          (1,238)         (5,188)          4,341
     Minority interests                                     5,395             -             8,516             -               -
                                                   --------------- --------------- --------------- --------------- ---------------
NET INCOME (LOSS)                                  $      (10,070) $        5,118  $      (32,461) $      (14,841) $          476
                                                   =============== =============== =============== =============== ===============
<FN>
<F1> Includes results for the nine months ended December 31, 1998;  however, P&L
     Coal Holdings  Corporation  had no activity for the period April 1, 1998 to
     May 19, 1998.
</FN>

See accompanying notes to unaudited condensed consolidated financial statements.


                          P&L COAL HOLDINGS CORPORATION
                      CONDENSED CONSOLIDATED BALANCE SHEETS
                                 (In thousands)

                                                     (Unaudited)
                                                     December 31,     March 31,
                                                         1999            1999
                                                   --------------- ---------------
                                                             
ASSETS
Current assets
     Cash and cash equivalents                     $       87,493  $      194,078
     Accounts receivable, less allowance for
       doubtful accounts of $1,326 and $177
       as of December 31, 1999 and March 31, 1999,
       respectively                                       330,040         312,748
     Materials and supplies                                51,108          53,978
     Coal inventory                                       184,549         195,919
     Assets from power trading activities                 790,669       1,037,300
     Other current assets                                  69,521          38,438
                                                   --------------- ---------------
        Total current assets                            1,513,380       1,832,461

Property, plant, equipment and mine development,
  net of accumulated depreciation, depletion
  and amortization of $360,870 and $193,492,
  respectively                                          4,785,969       4,797,945
Investments and other assets                              380,682         393,525
                                                   --------------- ---------------
        Total assets                               $    6,680,031  $    7,023,931
                                                   =============== ===============
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities

     Short-term borrowings and current maturities
       of long-term debt                           $       76,434  $       72,404
     Income taxes payable                                  11,659           7,308
     Liabilities from power trading activities            391,956         638,062
     Accounts payable and accrued expenses                593,400         627,734
                                                   --------------- ---------------
        Total current liabilities                       1,073,449       1,345,508
Long-term debt, less current maturities                 2,430,070       2,469,975
Deferred income taxes                                     757,427         780,175
Accrued reclamation and other environmental
  liabilities                                             504,936         498,032
Workers' compensation obligations                         209,849         207,544
Accrued postretirement benefit costs                      968,911         956,714
Obligation to industry fund                                62,704          63,107
Other noncurrent liabilities                              168,955         183,736
                                                   --------------- ---------------
        Total liabilities                               6,176,301       6,504,791

Minority interests                                         32,065          23,910

Stockholders' equity:
     Preferred Stock - $0.01 per share par value;
       10,000,000 shares authorized, 5,000,000
       shares issued and outstanding                           50              50
     Common Stock - Class A, $0.01 per share par
       value; 30,000,000 shares authorized,
       19,000,000 shares issued and outstanding               190             190
     Common Stock - Class B, $0.01 per share par
       value; 3,000,000 shares authorized,
       708,767 shares issued and 698,457 and
       708,767 shares outstanding, respectively                 7               7
     Additional paid-in capital                           484,772         484,772
     Employee stock loans                                  (2,943)         (2,331)
     Accumulated other comprehensive income                11,878           2,333
     Retained earnings (accumulated deficit)              (22,252)         10,209
     Treasury shares, at cost: 10,310 Class B
       shares as of December 31, 1999                         (37)            -
                                                   --------------- ---------------
        Total stockholders' equity                        471,665         495,230
                                                   --------------- ---------------
          Total liabilities and stockholders'
            equity                                 $    6,680,031  $    7,023,931
                                                   =============== ===============


See accompanying notes to unaudited condensed consolidated financial statements.


            P&L COAL HOLDINGS CORPORATION
     UNAUDITED STATEMENTS OF CONDENSED CONSOLIDATED CASH FLOWS
                   (In thousands)
                                                                                     Predecessor
                                                     Nine Months                       Company
                                                       Ended        Period Ended   ---------------
                                                     December 31,    December 31,   Period Ended
                                                        1999            1998        May 19, 1998
                                                   --------------- --------------- ---------------
                                                                          
CASH FLOWS FROM OPERATING ACTIVITIES
Net income (loss)                                  $      (32,461) $      (14,841) $          476
Adjustments to reconcile net income (loss) to net
 cash provided by (used in) operating activities:
    Depreciation, depletion and amortization              186,449         130,598          26,218
    Deferred income taxes                                 (16,291)        (23,066)          2,835
    Amortization of debt discount and debt
      issuance costs                                       13,637          12,273           1,379
    Net gain on property and equipment disposals           (4,182)            -              (328)
    Net gain on coal contract restructuring               (12,957)         (5,300)            -
    Minority interests                                      8,516             -               -
    Stock compensation                                        -             3,924             -
    Changes in current assets and liabilities,
      excluding effects of acquisitions:
        Accounts receivable                               (17,174)         21,091        (132,065)
        Materials and supplies                              2,962           1,079             881
        Coal inventory                                     20,171          20,034          (2,807)
        Other current assets                              (30,586)          5,167         (10,701)
        Accounts payable and accrued expenses             (36,342)        (84,729)         87,814
        Income taxes payable                                4,818          19,152           1,234
    Net assets from power trading activities                  525          (2,079)          5,289
    Accrued reclamation and related liabilities           (10,609)            760          (1,622)
    Workers' compensation obligations                       2,305             324          (2,156)
    Accrued postretirement benefit costs                   12,197           8,912           6,092
    Obligation to industry fund                              (403)         (1,957)         (2,379)
    Royalty prepayment                                        -           135,903             -
    Other, net                                            (44,109)         (8,394)        (10,619)
                                                   --------------- --------------- ---------------
      Net cash provided by (used in) operating
        activities                                         46,466         218,851         (30,459)
                                                   --------------- --------------- ---------------
CASH FLOWS FROM INVESTING ACTIVITIES
Additions to property, plant, equipment and
  mine development                                       (124,030)       (133,514)        (20,950)
Acquisitions, net                                         (44,203)     (1,994,635)            -
Contribution from minority interests                          704             -               -
Proceeds from coal contract restructuring                  21,877           3,889             328
Proceeds from property and equipment disposals              6,736             -             1,374
Proceeds from sale-leaseback transactions                  34,234           8,392             -
                                                   --------------- --------------- ---------------
      Net cash used in investing activities              (104,682)     (2,115,868)        (19,248)
                                                   --------------- --------------- ---------------
CASH FLOWS FROM FINANCING ACTIVITIES
Change in short-term borrowings                            (5,640)        (25,812)            -
Proceeds from long-term debt                               11,547       1,890,100          53,597
Payments of long-term debt                                (52,264)       (179,028)        (19,423)
Capital contribution                                          -           480,000             -
Dividends paid to stockholders                                -               -          (173,330)
Dividends paid to minority interests                       (2,292)            -               -
Proceeds from affiliated loan                                 -              (940)        141,000
Advances from affiliates                                      -               -            21,693
                                                   --------------- --------------- ---------------
      Net cash provided by (used in) financing
        activities                                        (48,649)      2,164,320          23,537

Effect of exchange rate changes on cash and cash
  equivalents                                                 280            (197)           (292)
                                                   --------------- --------------- ---------------
Net increase (decrease) in cash and cash
  equivalents                                            (106,585)        267,106         (26,462)

Cash and cash equivalents at beginning of period          194,078             -            96,821
                                                   --------------- --------------- ---------------
Cash and cash equivalents at end of period         $       87,493  $      267,106  $       70,359
                                                   =============== =============== ===============


See accompanying notes to unaudited condensed consolidated financial statements.

                          P&L COAL HOLDINGS CORPORATION
         NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(1)  Basis of Presentation

The  accompanying   condensed  consolidated  financial  statements  include  the
consolidated operations and balance sheets of P&L Coal Holdings Corporation (the
"Company"),  also known as Peabody Group. These financial statements include the
subsidiaries of Peabody Holding Company, Inc. ("Peabody Holding Company");  Gold
Fields  Mining  Corporation  ("Gold  Fields")  which owns Lee Ranch Coal Company
("Lee  Ranch");  Citizens Power LLC ("Citizens  Power");  and Peabody  Resources
Holdings Pty. Ltd. ("Peabody  Resources"), an Australian company  (collectively,
the  "Predecessor  Company"  or "P&L Coal  Group").  Through May 19,  1998,  the
Predecessor  Company was a wholly owned indirect subsidiary of The Energy Group,
PLC ("The Energy Group").  Effective May 20, 1998, the  Predecessor  Company was
acquired by the Company. P&L Coal Holdings  Corporation,  a holding company with
no direct  operations  and  nominal  assets  other  than its  investment  in its
subsidiaries,  was formed by Lehman Brothers  Merchant Banking Partners II L. P.
on February 27, 1998 for the purpose of acquiring  the  Predecessor  Company and
had no significant activity until the acquisition.

The accompanying  condensed  consolidated financial statements as of and for the
quarter and nine months  ended  December 31, 1999 and for the quarter and period
ended December 31, 1998, and the notes thereto,  are unaudited.  However, in the
opinion of  management,  these  financial  statements  reflect  all  adjustments
necessary for a fair presentation of the results of the periods  presented.  The
results of  operations  for the quarter and nine months ended  December 31, 1999
are not necessarily indicative of the results to be expected for the full year.

(2)  Reclassifications

Certain amounts in the prior periods have been  reclassified to conform with the
report  classifications  for the nine months ended  December  31, 1999,  with no
effect on previously reported operating results or stockholders' equity.

(3)  Comprehensive Income

The following table sets forth the components of comprehensive income (loss) for
the quarter and nine months ended  December 31, 1999, and the quarter and period
ended December 31, 1998 (in thousands):

                                                                                     Nine Months
                                                    Quarter Ended   Quarter Ended       Ended       Period Ended
                                                     December 31,    December 31,    December 31,    December 31,
                                                        1999            1998            1999            1998
                                                   --------------- --------------- --------------- ---------------
                                                                                       
     Net income (loss)                             $      (10,070) $        5,118  $      (32,461) $      (14,841)
     Foreign currency translation adjustment                2,795           8,396           9,545          (5,335)
                                                   --------------- --------------- --------------- ---------------
     Comprehensive income (loss)                   $       (7,275) $       13,514  $      (22,916) $      (20,176)
                                                   =============== =============== =============== ===============


(4)  Restructuring Liability

In conjunction with the acquisition of P&L Coal Group, the Company established a
$39.4 million liability for estimated costs associated with a restructuring plan
resulting  from the business  combination.  The estimate was  comprised of costs
associated with exiting certain  activities  ("exit plan") and consolidating and
restructuring  certain management and administrative  functions  ("restructuring
plan")  and  includes  costs  resulting  from a plan to  terminate  or  relocate
employees.  Costs  associated  with the  restructuring  and exit plans are being
charged  against the liability as incurred.  The total costs charged against the
liability  for the  quarter  and nine months  ended  December  31, 1999 are $0.7
million and $6.1  million,  respectively.  The  cumulative  net cash outlays and
non-cash costs charged  against the liability  through  December 31, 1999 are as
follows (in thousands):

                                                    Cash Outlays   Non-cash Costs       Total
                                                   --------------- --------------- ---------------
                                                                          
     Restructuring plan                            $       24,612  $          -    $       24,612
     Exit plan                                              6,643           3,648          10,291
                                                   --------------- --------------- ---------------
                                                   $       31,255  $        3,648  $       34,903
                                                   =============== =============== ===============

The exit plan was  completed in the third  quarter and the liability was reduced
by $3.8  million to reflect  the most  recent  cost  estimates.  This amount was
recorded as an  adjustment to the cost of the  acquisition.  The majority of the
adjustment relates to lower exit plan costs than originally estimated.  The $0.7
million remaining liability relates to residual spending,  including  continuing
lease  costs  at  administrative  offices  that  were  vacated  as  part  of the
restructuring  plan.  If the ultimate  amount of cost  expended is less than the
$0.7 million  remaining  liability,  the cost of the acquisition will be further
reduced.

(5)  Business Segments

The Company's  industry and  geographic  data for  continuing  operations are as
follows:

     (In thousands)
                                                                                     Nine Months
                                                    Quarter Ended   Quarter Ended       Ended        Period Ended
                                                     December 31,    December 31,    December 31,    December 31,
                                                        1999            1998            1999            1998
                                                   --------------- --------------- --------------- ---------------
                                                                                       
     Revenues:
       U.S. Mining                                 $      595,923  $      532,696  $    1,767,411  $    1,285,580
       Non U.S. Mining                                     71,660          41,739         169,931          97,810
       Other<F1>                                            3,142           8,169          12,051          19,379
                                                   --------------- --------------- --------------- ---------------
                                                   $      670,725  $      582,604  $    1,949,393  $    1,402,769
                                                   =============== =============== =============== ===============
     Operating profit (loss):
       U.S. Mining                                 $       34,547  $       36,771  $       96,077  $       65,968
       Non U.S. Mining                                     14,951          12,963          37,135          23,769
       Other<F1>                                           (4,204)          1,351         (10,911)          1,010
                                                   --------------- --------------- --------------- ---------------
                                                   $       45,294  $       51,085  $      122,301  $       90,747
                                                   =============== =============== =============== ===============
     Revenues:
       United States                               $      599,065       $ 540,865     $ 1,779,462  $    1,304,959
       Foreign                                             71,660          41,739         169,931          97,810
                                                   --------------- --------------- --------------- ---------------
                                                   $      670,725  $      582,604  $    1,949,393  $    1,402,769
                                                   =============== =============== =============== ===============
     Operating profit:
       United States                               $       30,343  $       38,122  $       85,166  $       66,978
       Foreign                                             14,951          12,963          37,135          23,769
                                                   --------------- --------------- --------------- ---------------
                                                   $       45,294  $       51,085  $      122,301  $       90,747
                                                   =============== =============== =============== ===============

<FN>
<F1> Primarily  consists of Citizens  Power,  a  subsidiary  of the Company that
     engages in electricity contract restructurings and electricity, gas and oil
     trading.
</FN>


(6)  Commitments and Contingencies

Environmental Claims

Environmental  claims have been asserted  against a subsidiary of the Company at
18  sites  in  the  United  States.  Some  of  these  claims  are  based  on the
Comprehensive  Environmental Response Compensation and Liability Act of 1980, as
amended, and on similar state statutes.  The majority of these sites are related
to activities of former subsidiaries of the Company.

The  Company's  policy is to  accrue  environmental  cleanup-related  costs of a
non-capital  nature  when those costs are  believed  to be  probable  and can be
reasonably estimated.  The quantification of environmental exposures requires an
assessment  of  many   factors,   including   changing  laws  and   regulations,
advancements in environmental technologies, the quality of information available
related to specific  sites,  the  assessment  stage of each site  investigation,
preliminary  findings  and  the  length  of  time  involved  in  remediation  or
settlement.   For  certain  sites,  the  Company  also  assesses  the  financial
capability of other potentially  responsible  parties and, where allegations are
based on tentative findings, the reasonableness of the Company's  apportionment.
The Company has not anticipated any recoveries from insurance  carriers or other
potentially  responsible third parties in its Consolidated  Balance Sheets.  The
liabilities for environmental cleanup-related costs recorded in the Consolidated
Balance Sheet at December 31, 1999 were $56.3  million.  This amount  represents
those costs that the Company believes are probable and reasonably estimable.  In
the event that future remediation expenditures are in excess of amounts accrued,
management does not anticipate that they will have a material  adverse effect on
the results of operations or financial position of the Company.

Other

In  addition,  the  Company  at  times  becomes  a party  to  claims,  lawsuits,
arbitration proceedings and administrative  procedures in the ordinary course of
business.  Management  believes  that the  ultimate  resolution  of  pending  or
threatened proceedings will not have a material adverse effect on the results of
operations or financial position of the Company.

(7)  Supplemental Guarantor/Non-guarantor Financial Information

In  accordance  with the  indentures  governing  the  Senior  Notes  and  Senior
Subordinated Notes, certain  wholly-owned U.S.  subsidiaries of the Company have
fully and unconditionally  guaranteed the debt associated with the purchase on a
joint and several basis.  Separate  financial  statements and other  disclosures
concerning  the  Guarantor  Subsidiaries  are not presented  because  management
believes  that such  information  is not material to  investors.  The  following
condensed  historical  financial  statement  information  is  provided  for such
Guarantor/Non-guarantor Subsidiaries.


                          P&L Coal Holdings Corporation
     Unaudited Supplemental Condensed Statements of Consolidated Operations
                     For the Quarter Ended December 31, 1999
                                 (In thousands)

                                                       Parent         Guarantor     Non-guarantor
                                                       Company      Subsidiaries    Subsidiaries    Eliminations     Consolidated
                                                   --------------- --------------- --------------- --------------- ---------------
                                                                                                    
Total revenues                                     $          -    $      489,441  $      183,302  $       (2,018) $      670,725
Costs and expenses:
  Operating costs and expenses                                -           424,044         120,026          (2,018)        542,052
  Depreciation, depletion and amortization                    -            45,152          15,998             -            61,150
  Selling and administrative expenses                         -            17,334           4,895             -            22,229
  Interest expense                                         43,203          23,965           4,620         (22,243)         49,545
  Interest income                                         (17,100)         (5,720)           (241)         22,243            (818)
                                                   --------------- --------------- --------------- --------------- ---------------
Income (loss) before income taxes                         (26,103)        (15,334)         38,004             -            (3,433)
  Income tax provision (benefit)                           (9,683)         (2,010)         12,935             -             1,242
  Minority interests                                          -               -             5,395             -             5,395
                                                   --------------- --------------- --------------- --------------- ---------------
Net income (loss)                                  $      (16,420) $      (13,324) $       19,674  $          -    $      (10,070)
                                                   =============== =============== =============== =============== ===============



                          P&L Coal Holdings Corporation
     Unaudited Supplemental Condensed Statements of Consolidated Operations
                     For the Quarter Ended December 31, 1998
                                 (In thousands)
                                                       Parent         Guarantor     Non-guarantor
                                                       Company      Subsidiaries    Subsidiaries    Eliminations     Consolidated
                                                   --------------- --------------- --------------- --------------- ---------------
                                                                                                    
Total revenues                                     $          -    $      536,674  $       45,930  $          -    $      582,604
Costs and expenses:
  Operating costs and expenses                                -           431,694          28,348             -           460,042
  Depreciation, depletion and amortization                    -            45,376           7,748             -            53,124
  Selling and administrative expenses                         -            19,319            (966)            -            18,353
  Interest expense                                         47,437            (586)            518             -            47,369
  Interest income                                            (639)         (3,431)           (616)            -            (4,686)
                                                   --------------- --------------- --------------- --------------- ---------------
Income (loss) before income taxes                         (46,798)         44,302          10,898             -             8,402
  Income tax provision (benefit)                           (8,673)          7,526           4,431             -             3,284
                                                   --------------- --------------- --------------- --------------- ---------------
Net income (loss)                                  $      (38,125)  $      36,776  $        6,467  $          -    $        5,118
                                                   =============== =============== =============== =============== ===============



                          P&L Coal Holdings Corporation
     Unaudited Supplemental Condensed Statements of Consolidated Operations
                   For the Nine Months Ended December 31, 1999
                                 (In thousands)
                                                       Parent         Guarantor     Non-guarantor
                                                       Company      Subsidiaries    Subsidiaries    Eliminations     Consolidated
                                                   --------------- --------------- --------------- --------------- ---------------
                                                                                                    
Total revenues                                     $          -    $    1,494,084  $      460,624  $       (5,315) $    1,949,393
Costs and expenses:
  Operating costs and expenses                                -         1,262,618         319,944          (5,315)      1,577,247
  Depreciation, depletion and amortization                    -           139,997          46,452             -           186,449
  Selling and administrative expenses                         -            51,165          12,231             -            63,396
  Interest expense                                        130,949          48,684          12,903         (42,139)        150,397
  Interest income                                         (26,790)        (17,831)           (431)         42,139          (2,913)
                                                   --------------- --------------- --------------- --------------- ---------------
Income (loss) before income taxes                        (104,159)          9,451          69,525             -           (25,183)
  Income tax provision (benefit)                          (30,790)          5,464          24,088             -            (1,238)
  Minority interests                                          -               -             8,516             -             8,516
                                                   --------------- --------------- --------------- --------------- ---------------
Net income (loss)                                  $      (73,369) $        3,987  $       36,921  $          -    $      (32,461)
                                                   =============== =============== =============== =============== ===============




                          P&L Coal Holdings Corporation
     Unaudited Supplemental Condensed Statements of Consolidated Operations
                     For the Period Ended December 31, 1998
                                 (In thousands)
                                                       Parent         Guarantor     Non-guarantor
                                                       Company      Subsidiaries    Subsidiaries    Eliminations     Consolidated
                                                   --------------- --------------- --------------- --------------- ---------------
                                                                                                    
Total revenues                                     $          -    $    1,290,511  $      112,258  $          -    $    1,402,769
Costs and expenses:
  Operating costs and expenses                                -         1,064,734          72,589             -         1,137,323
  Depreciation, depletion and amortization                    -           111,715          18,883             -           130,598
  Selling and administrative expenses                         -            44,424            (323)            -            44,101
  Interest expense                                        116,698           4,939           1,578             -           123,215
  Interest income                                          (2,475)         (9,248)           (716)            -           (12,439)
                                                   --------------- --------------- --------------- --------------- ---------------
Income (loss) before income taxes                        (114,223)         73,947          20,247             -           (20,029)
  Income tax provision (benefit)                          (25,781)         12,476           8,117             -            (5,188)
                                                   --------------- --------------- --------------- --------------- ---------------
Net income (loss)                                  $      (88,442) $       61,471  $       12,130  $          -    $      (14,841)
                                                   =============== =============== =============== =============== ===============



                          P&L Coal Holdings Corporation
          Unaudited Supplemental Condensed Consolidated Balance Sheets
                             As of December 31, 1999
                                 (In thousands)
                                                       Parent         Guarantor     Non-guarantor
                                                       Company      Subsidiaries    Subsidiaries    Eliminations     Consolidated
                                                   --------------- --------------- --------------- --------------- ---------------
                                                                                                    
ASSETS
Current assets
    Cash and cash equivalents                      $           76  $       32,562  $       54,855  $          -    $       87,493
    Accounts receivable                                     1,823         260,280         103,912         (35,975)        330,040
    Inventories                                               -           179,282          56,375             -           235,657
    Assets from power trading activities                      -               -           790,669             -           790,669
    Other current assets                                      185          44,970          24,366             -            69,521
                                                   --------------- --------------- --------------- --------------- ---------------
         Total current assets                               2,084         517,094       1,030,177         (35,975)      1,513,380

Property, plant, equipment and mine
  development - at cost                                       -         4,355,675         791,164             -         5,146,839
Less accumulated depreciation, depletion
   and amortization                                           -          (288,047)        (72,823)            -          (360,870)
                                                   --------------- --------------- --------------- --------------- ---------------
                                                              -         4,067,628         718,341             -         4,785,969
Investments and other assets                            1,958,935       1,437,354         146,197      (3,161,804)        380,682
                                                   --------------- --------------- --------------- --------------- ---------------
         Total assets                              $    1,961,019  $    6,022,076  $    1,894,715  $   (3,197,779) $    6,680,031
                                                   =============== =============== =============== =============== ===============
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities
    Short-term borrowings and current
       maturities of long-term debt                $       20,724  $       21,354  $       34,356  $          -    $       76,434
    Payable to affiliates, net                           (287,368)        288,847          (1,479)            -               -
    Income taxes payable                                      -               -            11,659             -            11,659
    Liabilities from power trading activities                 -               -           391,956             -           391,956
    Accounts payable and accrued expenses                  48,328         427,299         153,748         (35,975)        593,400
                                                   --------------- --------------- --------------- --------------- ---------------
         Total current liabilities                       (218,316)        737,500         590,240         (35,975)      1,073,449

Long-term debt, less current maturities                 1,707,670         179,652         542,748             -         2,430,070
Deferred income taxes                                         -           697,432          59,995             -           757,427
Other noncurrent liabilities                                  -         1,873,920          41,435             -         1,915,355
                                                   --------------- --------------- --------------- --------------- ---------------
         Total liabilities                              1,489,354       3,488,504       1,234,418         (35,975)      6,176,301
Minority interests                                            -               -            32,065             -            32,065
Stockholders' equity                                      471,665       2,533,572         628,232      (3,161,804)        471,665
                                                   --------------- --------------- --------------- --------------- ---------------
         Total liabilities and stockholders'
           equity                                  $    1,961,019  $    6,022,076  $    1,894,715  $   (3,197,779) $    6,680,031
                                                   =============== =============== =============== =============== ===============



                          P&L Coal Holdings Corporation
          Unaudited Supplemental Condensed Consolidated Balance Sheets
                              As of March 31, 1999
                                 (In thousands)
                                                       Parent         Guarantor     Non-guarantor
                                                       Company      Subsidiaries    Subsidiaries    Eliminations     Consolidated
                                                   --------------- --------------- --------------- --------------- ---------------
                                                                                                    
ASSETS
Current assets
    Cash and cash equivalents                      $          -    $      130,861  $       63,217  $          -    $      194,078
    Accounts receivable                                       -           220,287         107,770         (15,309)        312,748
    Inventories                                               -           202,749          47,148             -           249,897
    Assets from power trading activities                      -               -         1,037,300             -         1,037,300
    Other current assets                                      -            24,293          14,145             -            38,438
                                                   --------------- --------------- --------------- --------------- ---------------
         Total current assets                                 -           578,190       1,269,580         (15,309)      1,832,461

Property, plant, equipment and mine
  development - at cost                                       -         4,298,203         693,234             -         4,991,437
Less accumulated depreciation,
  depletion and amortization                                  -          (158,295)        (35,197)            -          (193,492)
                                                   --------------- --------------- --------------- --------------- ---------------
                                                              -         4,139,908         658,037             -         4,797,945
Investments and other assets                            2,461,362       1,464,147         158,912      (3,690,896)        393,525
                                                   --------------- --------------- --------------- --------------- ---------------
         Total assets                              $    2,461,362  $    6,182,245  $    2,086,529  $   (3,706,205) $    7,023,931
                                                   =============== =============== =============== =============== ===============

LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities
    Short-term borrowings and current
      maturities of long-term debt                 $       19,670  $       21,666  $       31,068  $          -    $       72,404
    Payable to affiliates, net                            152,364        (151,199)         (1,165)            -               -
    Income taxes payable                                      -               229           7,079             -             7,308
    Liabilities from power trading activities                 -               -           638,062             -           638,062
    Accounts payable and accrued expenses                  56,562         440,331         146,150         (15,309)        627,734
                                                   --------------- --------------- --------------- --------------- ---------------
         Total current liabilities                        228,596         311,027         821,194         (15,309)      1,345,508
Long-term debt, less current maturities                 1,737,536         173,364         559,075             -         2,469,975
Deferred income taxes                                         -           711,932          68,243             -           780,175
Other noncurrent liabilities                                  -         1,886,337          22,796             -         1,909,133
                                                   --------------- --------------- --------------- --------------- ---------------
         Total liabilities                              1,966,132       3,082,660       1,471,308         (15,309)      6,504,791
Minority interest                                             -               -            23,910             -            23,910
Stockholders' equity                                      495,230       3,099,585         591,311      (3,690,896)        495,230
                                                   --------------- --------------- --------------- --------------- ---------------
         Total liabilities and stockholders'
           equity                                  $    2,461,362  $    6,182,245  $    2,086,529  $   (3,706,205) $    7,023,931
                                                   =============== =============== =============== =============== ===============



                          P&L Coal Holdings Corporation
     Unaudited Supplemental Condensed Statements of Consolidated Cash Flows
                   For the Nine Months Ended December 31, 1999
                                 (In thousands)
                                                       Parent         Guarantor     Non-guarantor
                                                       Company      Subsidiaries    Subsidiaries    Eliminations     Consolidated
                                                   --------------- --------------- --------------- --------------- ---------------
                                                                                                    
Net cash provided by (used in) operating
  activities                                       $     (100,192) $       70,345  $       76,313  $          -    $       46,466
                                                   --------------- --------------- --------------- --------------- ---------------
   Additions to property, plant, equipment
      and mine development                                    -           (88,498)        (35,532)            -          (124,030)
   Acquisitions, net                                          -               -           (44,203)            -           (44,203)
   Contribution from minority interests                       -               -               704             -               704
   Proceeds from coal contract restructuring                  -               877          21,000             -            21,877
   Proceeds from property and equipment disposals             -             6,144             592             -             6,736
   Proceeds from sale-leaseback transactions                  -            34,234             -               -            34,234
                                                   --------------- --------------- --------------- --------------- ---------------
Net cash used in investing activities                         -           (47,243)        (57,439)            -          (104,682)
                                                   --------------- --------------- --------------- --------------- ---------------
   Change in short-term borrowings                            -               -            (5,640)            -            (5,640)
   Proceeds from long term debt                               -               -            11,547             -            11,547
   Payments of long-term debt                             (30,000)         (1,380)        (20,884)            -           (52,264)
   Dividends paid to minority interests                       -             9,933         (12,225)            -            (2,292)
   Net change in due to/from affiliates                   130,268        (129,954)           (314)            -               -
                                                   --------------- --------------- --------------- --------------- ---------------
Net cash provided by (used in)
  financing activities                                    100,268        (121,401)        (27,516)            -           (48,649)
   Effect of exchange rate changes on
     cash and equivalents                                     -               -               280             -               280
                                                   --------------- --------------- --------------- --------------- ---------------
Net increase (decrease) in cash and equivalents                76         (98,299)         (8,362)            -          (106,585)
Cash and cash equivalents at beginning of period              -           130,861          63,217             -           194,078
                                                   --------------- --------------- --------------- --------------- ---------------
Cash and cash equivalents at end of period         $           76  $       32,562  $       54,855  $          -    $       87,493
                                                   =============== =============== =============== =============== ===============



                          P&L Coal Holdings Corporation
     Unaudited Supplemental Condensed Statements of Consolidated Cash Flows
                     For the Period Ended December 31, 1998
                                 (In thousands)
                                                       Parent         Guarantor     Non-guarantor
                                                       Company      Subsidiaries    Subsidiaries    Eliminations     Consolidated
                                                   --------------- --------------- --------------- --------------- ---------------
                                                                                                    
Net cash provided by (used in)
  operating activities                             $     (129,339) $      338,737  $        9,453  $          -    $      218,851
                                                   --------------- --------------- --------------- --------------- ---------------
   Additions to property, plant, equipment
      and mine development                                    -           (80,369)        (53,145)            -          (133,514)
  Acquisitions, net                                    (1,994,635)            -               -               -        (1,994,635)
   Proceeds from coal contract restructuring                  -             3,889             -               -             3,889
   Proceeds from property and equipment disposals             -             7,783             609             -             8,392
                                                   --------------- --------------- --------------- --------------- ---------------
Net cash used in investing activities                  (1,994,635)        (68,697)        (52,536)            -        (2,115,868)
                                                   --------------- --------------- --------------- --------------- ---------------
   Change in short-term borrowings                            -               -           (25,812)            -           (25,812)
   Proceeds from long-term debt                         1,817,390             -            72,710             -         1,890,100
   Payments of long-term debt                            (158,583)         (1,154)        (19,291)            -          (179,028)
   Capital contribution                                   398,000             -            82,000             -           480,000
   Net change in due to/from affiliates                    67,167         (57,947)        (10,160)            -              (940)
                                                   --------------- --------------- --------------- --------------- ---------------
Net cash provided by (used in)
  financing activities                                  2,123,974         (59,101)         99,447             -         2,164,320
   Effect of exchange rate changes on
      cash and equivalents                                    -               -              (197)            -              (197)
                                                   --------------- --------------- --------------- --------------- ---------------
Net increase in cash and cash equivalents                     -           210,939          56,167             -           267,106
Cash and cash equivalents at beginning of period              -               -               -               -               -
                                                   --------------- --------------- --------------- --------------- ---------------
Cash and cash equivalents at end of period         $          -    $      210,939  $       56,167  $          -    $      267,106
                                                   =============== =============== =============== =============== ===============



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

Results of Operations

For  purposes of  comparison  to prior year  operating  results,  the results of
operations  and cash flows for the nine months  ended  December 31, 1998 reflect
the  results of the  Company  from April 1 to  December  31,  1998 (the  Company
acquired the  Predecessor  Company on May 19, 1998 and prior to such date had no
separate  operations) and the results of the Predecessor Company from April 1 to
May 19, 1998.

The results of operations  and cash flows for the period ended December 31, 1999
may not be directly comparable to the other periods indicated as a result of the
effects of restatement of assets and  liabilities to their estimated fair market
value in accordance  with the  application  of purchase  accounting  pursuant to
Accounting Principles Board Opinion No. 16.


                                                            Quarter Ended                 Nine Months Ended
                                                   ------------------------------- --------------------------------
                                                    December 31,     December 31,    December 31,    December 31,
(In thousands)                                          1999            1998            1999           1998<F1>
                                                   --------------- --------------- --------------- ---------------
                                                                                       

Revenues:
     Sales                                         $      635,340  $      546,620  $    1,859,343  $    1,606,427
     Other revenues                                        35,385          35,984          90,050          88,750
                                                   --------------- --------------- --------------- ---------------
         Total revenues                                   670,725         582,604       1,949,393       1,695,177
Operating costs and expenses                              625,431         531,519       1,827,092       1,597,058
                                                   --------------- --------------- --------------- ---------------
     Operating profit                                      45,294          51,085         122,301          98,119
Interest expense                                           49,545          47,369         150,397         127,437
Interest income                                              (818)         (4,686)         (2,913)        (14,106)
                                                   --------------- --------------- --------------- ---------------
     Income (loss) before income taxes                     (3,433)          8,402         (25,183)        (15,212)
Income tax provision (benefit)                              1,242           3,284          (1,238)           (847)
Minority interests                                          5,395             -             8,516             -
                                                   --------------- --------------- --------------- ---------------
         Net income (loss)                         $      (10,070) $        5,118  $      (32,461) $      (14,365)
                                                   =============== =============== =============== ===============

Other Data:
EBITDA<F2>                                         $      106,444  $      104,209  $      308,750  $      254,935

Cash provided by (used in):

       Operating activities                                                        $       46,466  $      188,392
       Investing activities                                                              (104,682)     (2,135,116)
       Financing activities                                                               (48,649)      2,187,857

Tons sold (In millions)                                      48.8            43.4           143.3           127.2
<FN>
<F1> Represents the combination of the results of operations for the period from
     May 20, 1998 to December 31, 1998 with those of the Predecessor Company for
     the period from April 1 to May 19, 1998.

<F2> EBITDA is defined as income before deducting net interest  expense,  income
     taxes,  minority  interests and  depreciation,  depletion and amortization.
     EBITDA  has been  reduced by costs  associated  with  reclamation,  retiree
     health  care and  workers'  compensation.  EBITDA is not a  substitute  for
     operating  income,  net income and cash flow from  operating  activities as
     determined in accordance with generally accepted accounting principles as a
     measure of  profitability  or liquidity.  EBITDA is presented as additional
     information  because management believes it to be a useful indicator of the
     Company's   ability  to  meet  debt   service   and   capital   expenditure
     requirements.   Because  EBITDA  is  not  calculated   identically  by  all
     companies, the presentation herein may not be comparable to other similarly
     titled measures of other companies.  The amounts  presented  include EBITDA
     losses for Citizens Power of $3.4 million,  $0.7 million,  $6.6 million and
     $0.3 million for the quarters ended December 31, 1999 and 1998 and the nine
     months ended December 31, 1999 and 1998, respectively.
</FN>


Quarter Ended December 31, 1999

Sales.  Sales for the quarter ended  December 31, 1999 were $635.3  million,  an
increase of $88.7 million,  or 16.2%.  Overall sales volume  increased  12.4% to
48.8 million tons. The current quarter results include sales of 4.6 million tons
and $85.6 million from Black Beauty Coal Company  (Black  Beauty),  which in the
prior year was  accounted  for under the equity  method  (and  included as Other
Revenues). The Company increased its ownership interest in Black Beauty to 81.7%
effective  January 1, 1999.  Sales for the third  quarter also  increased  $19.3
million as a result of the Moura Mine  acquisition  in  Australia  completed  in
August 1999.

Excluding Black Beauty,  sales in the U.S.  decreased  $27.8 million,  mainly as
mild winter  weather  increased  customer  stockpiles,  causing lower demand and
pricing  in our  Midwestern  and  Appalachian  markets.  Further  declines  were
attributable to operational difficulties at two eastern mines and the closure of
one mine and suspension of two mines during the current quarter. The operational
difficulties  were primarily related to delays in longwall panel development and
adverse geological  conditions.  Excluding Moura,  sales in Australia  increased
$11.4 million for the quarter, mainly due to higher customer demand.

Other Revenues.  Other revenues  decreased $0.6 million as compared to the third
quarter of fiscal year 1999.  In the  current  quarter,  contract  restructuring
gains  increased $7.7 million as Black Beauty  executed the buyout of a contract
to provide  capacity to meet a new long-term  coal supply  agreement.  The prior
year quarter included income from  monetization of a long-term royalty agreement
of  $3.9  million  and  joint  venture  equity  income  was  lower  due  to  the
consolidation of Black Beauty in the current year.

Operating  Profit.  Operating  profit  declined $5.8 million for the three-month
period ended December 31, 1999.  Operating  profit  attributable  to U.S. mining
locations  decreased  $2.3  million,  mainly due to lower  profits in Appalachia
($17.8  million)  resulting  from  the  weak  market  conditions  and  operating
difficulties  discussed  above,  partially  offset by the $7.7 million in higher
revenues  from contract  restructurings  and the  consolidation  of Black Beauty
($4.2 million increase,  excluding contract  restructuring  gains). In addition,
the  higher  royalty  income  in  the  prior  year  previously   mentioned  also
contributed to the variance.

Operating  profit  increased  $2.0  million in  Australia,  mainly due to higher
demand and contributions from the recently acquired Moura mine. Citizens Power's
operating profit declined $2.7 million due mainly to the timing of closing asset
restructuring transactions in the current year.

Interest  Expense.  Interest expense  increased $2.1 million,  or 4.4%, to $49.5
million.  This increase is due to the inclusion of Black Beauty's results in the
current year and higher short-term  Australian borrowings to fund the Moura Mine
acquisition,  partially  offset by lower  interest  expense  on the  acquisition
borrowings due to prepayments and lower average borrowing costs.

Interest  Income.  Interest  income for the three months ended December 31, 1999
was $0.8 million, a decrease of $3.9 million.  This decrease is primarily due to
interest income associated with a prior year Federal tax refund, and higher cash
balances  in the prior  year in  anticipation  of the  acquisition  of the Black
Beauty controlling interest.

Income  Taxes.  For the quarter  ended  December 31,  1999,  the Company had tax
expense of $1.2  million,  and a pretax  loss of $3.4  million,  compared to tax
expense  of $3.3  million  and pretax  income of $8.4  million in the prior year
quarter.  The Company's  consolidated tax position is impacted by the percentage
depletion  tax  deduction  utilized  by the Company  and its  subsidiaries  that
creates an alternative minimum tax situation,  and the positive  contribution of
its  Australian  operations  which are taxed at a higher rate than the U.S. On a
consolidated basis, the foreign tax expense exceeded the tax benefit recorded on
U.S. pretax losses.

Nine Months Ended December 31, 1999

Sales.  Sales for the nine months ended December 31, 1999 were $1,859.3 million,
an increase of $252.9  million,  or 15.7%,  over the prior year.  Overall  sales
volume  increased  12.7% to 143.3  million  tons.  The  Black  Beauty  and Moura
acquisitions  contributed  $250.6  million and $27.1 million,  respectively,  in
sales for the  nine-month  period.  Excluding  Black  Beauty,  sales in the U.S.
declined $45.8 million, primarily due to declines in Appalachia ($50.0 million).
Appalachia  was impacted by the mild winter  weather,  lower  export  demand and
pricing and reduced production volumes caused by operational difficulties. Sales
in the Midwest declined $12.4 million due to the closure and suspension of three
mines, while Powder River Basin sales have improved $19.2 million as a result of
higher demand and pricing. Excluding the Moura Mine acquisition,  sales improved
$24.1 million in Australia due to higher customer demand.

Other Revenues.  Other revenues were $90.1 million for the nine-month period, an
increase of $1.3 million over the prior year.  The current year results  include
$7.7 million in higher contract  restructuring  gains,  partially offset by $4.4
million  in  lower  revenues  at  Citizens  Power  due to the  timing  of  asset
restructuring  activities,  and lower  joint  venture  equity  income due to the
consolidation of Black Beauty.

Operating  Profit.  Operating  profit was $122.3  million,  an increase of $24.2
million  over the prior  year.  U.S.  mining  operating  profit  improved  $23.2
million,  including  $16.7 million from the  acquisition  of Black  Beauty.  The
remainder of the increase in the U.S.  primarily relates to higher  productivity
and lower operating and reclamation costs at the Midwestern  operations,  higher
volumes  and  pricing  in Powder  River,  and $7.7  million  in higher  gains on
contract  restructurings,  partially offset by operational  difficulties and the
unfavorable  market conditions in Appalachia  discussed above,  higher operating
costs and lower volumes in the Southwest  region,  lower coal royalty income due
to monetizations in the prior year and higher costs for past mining  obligations
due mainly to a  multiemployer  benefit plan refund of $2.8 million in the prior
year that is non-recurring.

Operating profit improved $10.4 million in Australia, reflecting higher volumes,
lower than anticipated  repair and maintenance  expenses and contributions  from
the new Bengalla and Moura mines.  Citizens  Power's  operating  profit declined
$6.3  million,  primarily  due to delays in the  closing of asset  restructuring
transactions.

Interest  Expense.  Interest expense  increased $23.0 million for the nine-month
period,  to $150.4  million,  primarily  because  prior year  results  reflected
acquisition-related  indebtedness  only from the May 20, 1998  acquisition  date
forward.

Interest  Income.  Interest  income was $2.9  million for the nine months  ended
December 31, 1999, a decrease of $11.2 million.  The prior year results  reflect
interest income from higher average cash balances, and interest from the Federal
tax refund discussed above.

Liquidity and Capital Resources

Net cash provided by operating  activities  was $46.5 million for the nine-month
period ended  December 31,  1999, a decrease of $141.0  million.  The prior year
results include the monetization of a long-term  royalty agreement that resulted
in a prepayment to the Company of $135.9 million.

Excluding  the effect of  acquisitions,  net cash used in  investing  activities
decreased $80.0 million compared to the prior nine-month period.  This is mainly
the result of a decrease in capital expenditures amounting to $30.5 million, and
increases in proceeds from contract restructurings ($17.7 million),  asset sales
($5.3 million) and sale-leaseback  transactions ($25.8 million).  The prior year
results  include the acquisition of the  Predecessor  Company for  approximately
$2.0  billion,  while the current year results  include the  acquisition  of the
Moura Mine in Australia for $30.2 million and the $14.0 million  acquisition  of
Catlin Coal Company (Catlin).  The Catlin acquisition  occurred in November 1999
and  provides  Black  Beauty with a source of low sulfur coal  located  near the
plant  of a  customer  that  recently  agreed  to a new  long-term  coal  supply
agreement.  As of December 31, 1999, the Company had $120.9 million of committed
capital  expenditures,  primarily related to coal reserves and mining equipment.
It is anticipated  these capital  expenditures  will be funded through available
cash and credit facilities. The Company has approximately $270 million of unused
borrowing capacity under its revolving credit agreements.

Net cash used in financing  activities  for the nine months  ended  December 31,
1999 was $48.6 million,  compared to the prior year's  proceeds of $2.2 billion.
The  prior  year  results  include  the  financing  of  the  acquisition  of the
Predecessor  Company of $1.8  billion and the  related  equity  contribution  of
$480.0 million,  while the current year results  include  borrowings to fund the
Moura and Catlin  acquisitions  net of a debt prepayment of $30.0 million and an
overall reduction in short-term borrowings. As of December 31, 1999, the Company
had total indebtedness of $2,506.5 million, consisting of the following:

     (In millions)

        Term loans under senior credit facilities                  $      810.0
        9.625% Senior Subordinated Notes due 2008 ("Senior
          Subordinated Notes")                                            498.7
        8.875% Senior Notes due 2008 ("Senior Notes")                     398.9
        Non-Recourse Debt (Citizens Power)                                323.4
        5.0% Subordinated Note (Peabody Holding Company)                  197.8
        Senior unsecured notes under various agreements (Black
          Beauty Coal Company)                                             99.3
        Project finance facility (Peabody Resources)                       76.4
        Bank loan facilities                                               49.6
        Capital lease obligations                                          28.0
        Other                                                              24.4
                                                                   -------------
                                                                   $    2,506.5
                                                                   =============

The Senior Credit  Facilities  include a Revolving Credit Facility that provides
for aggregate  borrowings of up to $150.0 million and letters of credit of up to
$330.0 million.  The Company had no borrowings  outstanding  under the Revolving
Credit  Facility  during either period.  Interest  rates on the revolving  loans
under the  Revolving  Credit  Facility are based on the Base Rate (as defined in
the  Senior  Credit  Facilities),  or LIBOR (as  defined  in the  Senior  Credit
Facilities) at the Company's  option.  On October 1, 1998,  the Company  entered
into  two  interest  rate  swaps to fix the  interest  cost on $500  million  of
long-term debt outstanding under the Term Loan Facility.  The Company will pay a
fixed rate of  approximately  7.0% on $300 million of such  long-term debt for a
period of three  years  ending  October  1,  2001,  and on $200  million of such
long-term  debt for two years  ending  October 1,  2000.  The  Revolving  Credit
Facility commitment matures in fiscal year 2005.

The  Revolving  Credit  Facility  and related  Term Loan  Facility  also contain
certain  restrictions and limitations  including,  but not limited to, financial
covenants  that will require the Company to maintain and achieve  certain levels
of financial  performance  and limit the payment of cash  dividends  and similar
restricted  payments.  In addition,  the Senior Credit  Facilities  prohibit the
Company from allowing its Restricted Subsidiaries (which include all Guarantors)
to create or otherwise  cause any  encumbrance  or restriction on the ability of
any such  Restricted  Subsidiary  to pay any  dividends  or make  certain  other
upstream payments subject to certain exceptions.

The indentures  governing the Senior Notes and Senior  Subordinated Notes permit
the Company and its Restricted  Subsidiaries  (which include all subsidiaries of
the Company except  Citizens  Power and its  subsidiaries)  to incur  additional
indebtedness, including secured indebtedness, subject to certain limitations. In
addition,  among other customary restrictive covenants,  the indentures prohibit
the Company and its Restricted  Subsidiaries  from creating or otherwise causing
any encumbrance or restriction on the ability of any Restricted  Subsidiary that
is not a Guarantor to pay dividends or to make certain other  upstream  payments
to the  Company  or  any of its  Restricted  Subsidiaries  (subject  to  certain
exceptions). The Company was in compliance with all of the restrictive covenants
of its loan agreements as of December 31, 1999.

Other

Mine Closure.  In October 1999, the Company suspended  operations at its Marissa
Operating  Unit in  Illinois.  The Marissa  Operating  Unit,  which  shipped 4.4
million tons of coal in fiscal year 1999,  had  attempted  to secure  additional
business after its principal  customer began shifting its supply to lower-sulfur
coal  from  the   Company's   Powder  River   operations.   These  efforts  were
unsuccessful,  and as a result the mine was closed in December 1999. The Company
does not  anticipate a material  adverse  impact on its results of operations or
financial position from the mine closure.

Mine Suspensions. In addition, the Company suspended operations at its Lynnville
and Hawthorn  mines in Indiana in December 1999. The suspension of operations at
these locations is not anticipated to materially affect the consolidated results
of operations  or financial  position,  as the primary  customers of these mines
have signed  long-term  coal supply  agreements  to purchase  coal from  another
Peabody  subsidiary,  Black  Beauty.  The  Company  periodically  evaluates  the
possibility  of  suspending   other  mines  due  to  market   conditions.   Such
suspensions,  if any, are not expected to have a material  adverse impact on the
Company's results of operations or financial condition.

Status of West  Virginia  Mountaintop  Mining.  On October  20,  1999,  the U.S.
District  Court for the Southern  District of West  Virginia  issued a permanent
injunction against the West Virginia Department of Environmental Protection in a
mountaintop-mining  lawsuit. As interpreted by the Director of the Department of
Environmental Protection, the injunction prohibits the Department from approving
any  new  permits  that  would  authorize  the  placement  of  excess  spoil  in
intermittent and perennial streams for the primary purpose of waste (overburden)
disposal.  The  Department  also  interpreted  the  injunction to affect certain
existing coal refuse ponds, sediment ponds and mountaintop mining operations.

The Department has filed an appeal of the decision with the Fourth Circuit Court
of  Appeals.  On October  29,  1999,  the  District  Court  issued a stay of its
decision  pending a resolution  of the appeal.  The Court of Appeals has not yet
set a briefing  schedule for the appeal.  The Company does not believe the court
order (which is currently  being stayed) will have any  immediate  effect on its
West Virginia mines.

In late 1999 certain members of Congress  pursued  legislation  which would have
resolved the issues raised by the district  court's  decision.  That legislation
did not pass in 1999 but the Company  anticipates that similar  legislation will
be introduced in 2000. The Company cannot predict  whether any such  legislation
will be passed by Congress in 2000.

Recent  Accounting  Pronouncements.  In  June  1998,  the  Financial  Accounting
Standards Board issued SFAS No. 133, "Accounting for Derivative  Instruments and
Hedging Activities." SFAS No. 133 requires the recognition of all derivatives as
assets  or  liabilities   within  the  balance  sheet,  and  requires  both  the
derivatives and the underlying  exposure to be recorded at fair value.  Any gain
or loss  resulting  from  changes in fair value will be  recorded as part of the
results  of  operations,  or as a  component  of  comprehensive  income or loss,
depending  upon the intended use of the  derivative.  The  Financial  Accounting
Standards  Board also issued SFAS No. 137,  which defers the  effective  date of
SFAS No. 133 to all fiscal  quarters of fiscal  years  beginning  after June 15,
2000  (effective  April 1, 2001 for the Company).  The Company is evaluating the
requirements  of this Statement and has not determined the impact of adoption on
the consolidated financial statements.

Year 2000 Issue.  The "Year 2000 Issue" is a term used to describe  the problems
created by systems that are unable to accurately  interpret dates after December
31,  1999.  These  problems  are derived  predominantly  from the fact that many
software  programs  have  historically  categorized  the  "year" in a  two-digit
format.

The  Company  has not  experienced  any  significant  impact on its  systems  or
operations  as a result  of the Year 2000  Issue.  The total  cost  incurred  to
prepare for the Year 2000 Issue was approximately  $6.4 million,  which includes
$2.3 million for the purchase of new software and hardware that was  capitalized
and $4.1 million that was expensed as incurred.

In addition, the Company has not encountered any significant problems with third
parties such as its customers,  suppliers,  service providers and other business
partners.  However,  if these or  other  third  parties  with  whom the  Company
conducts  business  experience  lingering  Year 2000 Issues,  the Company  could
experience a material  adverse impact on its results of operations and financial
position.

Forward Looking Statements. This quarterly report and certain press releases and
statements  the  Company  makes  from  time to time  include  statements  of the
Company's  and  management's  expectations,  intentions,  plans and beliefs that
constitute "forward looking statements" within the meaning of Section 27A of the
Securities  Act of 1933 and Section 21E of the  Securities  Exchange Act of 1934
and are  intended to come within the safe  harbor  protection  provided by those
sections.  Forward looking  statements  involve risks and  uncertainties,  and a
variety of factors  could cause  actual  results to differ  materially  from the
Company's  current  expectations,  including  but not limited to: coal and power
market  conditions and  fluctuations in the demand for coal as an energy source,
economic conditions, weather conditions, the continued availability of long-term
coal supply  contracts,  railroad  performance,  foreign  currency  translation,
changes in the government  regulation of the mining industry,  risks inherent to
mining,  changes in the Company's leverage position, the ability to successfully
implement  operating  strategies,  the  impact  of Year 2000  compliance  by the
Company or those entities with which the Company does business and other factors
discussed in the Company's filings with the Securities and Exchange Commission.

Readers are  cautioned  not to place undue  reliance  on these  forward  looking
statements,  which speak only as of the date hereof.  The Company  undertakes no
obligation  to publicly  release the results of any  revisions  to such  forward
looking statements that may be made to reflect events or circumstances after the
date hereof,  or thereof,  as the case may be, or to reflect the  occurrence  of
anticipated events.

                           PART II - OTHER INFORMATION

Item 1. Legal Proceedings.

The Navajo Nation

On June 18, 1999, The Navajo Nation served the Company's  subsidiaries,  Peabody
Holding  Company,  Inc.,  Peabody Coal Company and Peabody Western Coal Company,
with a  complaint  that  had  been  filed in the U. S.  District  Court  for the
District of Columbia.  Other defendants in the litigation are two utilities, two
current employees and one former employee. The Navajo Nation has alleged sixteen
claims including civil Racketeer  Influenced and Corrupt  Organizations  Act, or
RICO, claims,  fraud and tortious  interference with contractual  relationships.
The plaintiff is seeking various  remedies  including actual damages of at least
$600 million which could be trebled under the RICO counts,  punitive  damages of
at least $1 billion,  a  determination  that Peabody  Western Coal Company's two
coal  leases for the  Kayenta  and Black Mesa mines have  terminated  due to the
failure of a condition  and a  reformation  of the two coal leases to adjust the
royalty  rate to  20%.  All  defendants  have  filed a  motion  to  dismiss  the
complaint.  The Company believes this matter will be resolved without a material
adverse effect on its financial condition or results of operations.

Minerals Management Service

The  Minerals  Management  Service  (MMS)  issued a  preliminary  administrative
decision  in  August  1992,  determining  that  a  subsidiary  of  the  Company,
subsequently merged into Powder River Coal Company, had underpaid royalties owed
to the federal government.  On October 15, 1999, the Company signed a settlement
agreement  with the  federal  government  on all  civil  claims  related  to the
dispute. The Company agreed to pay $11.0 million in two installments,  which was
charged against a previously established reserve.

Environmental Claims

Environmental  claims have been asserted  against a subsidiary of the Company at
18  sites  in  the  United  States.  Some  of  these  claims  are  based  on the
Comprehensive  Environmental Response Compensation and Liability Act of 1980, as
amended, and on similar state statutes.  The majority of these sites are related
to activities of former subsidiaries of the Company.

The  Company's  policy is to  accrue  environmental  cleanup-related  costs of a
non-capital  nature  when those costs are  believed  to be  probable  and can be
reasonably estimated.  The quantification of environmental exposures requires an
assessment  of  many   factors,   including   changing  laws  and   regulations,
advancements in environmental technologies, the quality of information available
related to specific  sites,  the  assessment  stage of each site  investigation,
preliminary  findings  and  the  length  of  time  involved  in  remediation  or
settlement.   For  certain  sites,  the  Company  also  assesses  the  financial
capability of other potentially  responsible  parties and, where allegations are
based on tentative findings, the reasonableness of the Company's  apportionment.
The Company has not anticipated any recoveries from insurance  carriers or other
potentially  responsible third parties in its Consolidated  Balance Sheets.  The
liabilities for environmental cleanup-related costs recorded in the Consolidated
Balance Sheet at December 31, 1999 were $56.3  million.  This amount  represents
those costs that the Company believes are probable and reasonably estimable.  In
the event that future remediation expenditures are in excess of amounts accrued,
management does not anticipate that they will have a material  adverse effect on
the results of operations or financial position of the Company.

Other

In  addition,  the  Company  at  times  becomes  a party  to  claims,  lawsuits,
arbitration proceedings and administrative  procedures in the ordinary course of
business.  Management  believes  that the  ultimate  resolution  of  pending  or
threatened proceedings will not have a material adverse effect on the results of
operations or financial position of the Company.

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

(a)     Exhibits

        See the Exhibit Index at page 21 of this report.

(b)     Reports on Form 8-K

        None.



                                    SIGNATURE

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


                                      P&L COAL HOLDINGS CORPORATION
Date: February 11, 2000               By: /s/ RICHARD A. NAVARRE
                                          -------------------------
                                              Richard A. Navarre
                                      Vice President and Chief Financial Officer
                                           (Principal Financial Officer)

                                  EXHIBIT INDEX


The exhibits below are numbered in accordance with the Exhibit Table of Item 601
of Regulation S-K.

      Exhibit
        No.    Description of Exhibit
      -------  ----------------------

        3.1    Second Amended and Restated  Certificate of  Incorporation of P&L
               Coal Holdings  Corporation  (Incorporated by reference to Exhibit
               3.1 of the  Company's  Form  10-Q  for the  third  quarter  ended
               December 31, 1998).

        3.2    By-Laws  of  P&L  Coal  Holdings  Corporation   (Incorporated  by
               reference to Exhibit 3.2 of the Company's  Form S-4  Registration
               Statement No. 333-59073).

        4.9    Second  Supplemental  Senior Note Indenture  dated as of December
               31, 1998 among the Guaranteeing  Subsidiary (as defined therein),
               P&L Coal Holdings  Corporation,  the other Senior Note Guarantors
               (as defined in the Senior Note  Indenture)  and State Street Bank
               and Trust Company, as Senior Note Trustee.

        4.10   Second  Supplemental  Senior Subordinated Note Indenture dated as
               of  December  31,  1998  among the  Guaranteeing  Subsidiary  (as
               defined therein), P&L Coal Holdings Corporation, the other Senior
               Subordinated   Note   Gurantors   (as   defined   in  the  Senior
               Subordinated  Note  Indenture)  and State  Street  Bank and Trust
               Company, as Senior Subordinated Note Trustee.

        4.11   Third  Supplemental  Senior Note  Indenture  dated as of June 30,
               1999 among the Guaranteeing  Subsidiary (as defined therein), P&L
               Coal Holdings  Corporation,  the other Senior Note  Gurantors (as
               defined in the Senior Note  Indenture)  and State Street Bank and
               Trust Company, as Senior Note Trustee.

        4.12   Third Supplemental Senior Subordinated Note Indenture dated as of
               June 30,  1999  among the  Guaranteeing  Subsidiary  (as  defined
               therein),  P&L  Coal  Holdings  Corporation,   the  other  Senior
               Subordinated   Note   Gurantors   (as   defined   in  the  Senior
               Subordinated  Note  Indenture)  and State  Street  Bank and Trust
               Company, as Senior Subordinated Note Trustee.

        27     Financial Data Schedule (filed electronically with the SEC only).