TECO ENERGY, Inc.
SEGMENT INFORMATION (Unaudited)

    Three Months Ended   Twelve Months Ended   Twelve Months Ended   Twelve Months Ended
    March 31,   December 31,   March 31,   Dec. 31,

(in millions)   2001 2000         2001 2000   2000
                       
Revenues                      
                       
Tampa Electric   $ 336.0 $ 292.6         $ 1,397.4 $ 1,231.6   $ 1,353.8
Peoples Gas   134.1 86.6         362.0 267.2   314.5
TECO Power Services   69.5 41.7         232.7 127.4   204.9
TECO Transport   71.9 66.4         275.3 260.7   269.8
TECO Coal   77.4 50.9         259.3 235.1   232.8
Other diversified companies   53.8 35.8         166.0 122.4   148.0

    742.7 574.0         2,692.7 2,244.4   2,523.8
                       
Other/eliminations   (70.1) (49.5)         (249.2) (182.4)   (228.7)

Consolidated revenues   $ 672.6 $ 524.5         $ 2,443.5 $ 2,062.0   $ 2,295.1

                       
Net Income (as previously reported)                      
                       
Net income before charges                      
Tampa Electric   $ 30.5 $ 28.6         $ 146.4 $ 140.1   $ 144.5
Peoples Gas   10.5 8.5         23.8 20.9   21.8
TECO Power Services   2.5 9.6         29.8 21.0   36.9
TECO Transport   8.4 7.9         29.2 27.9   28.7
TECO Coal   14.0 1.4         50.1 13.6   37.5
Other diversified companies   11.3 6.8         35.8 27.8   31.3
Other/financing/eliminations   (7.5) (9.3)         (48.0) (26.8)   (49.8)

                       
Net income before charges   69.7 53.5         267.1 224.5   250.9
                       
Charges   - -         - (19.6)   -

                       
Consolidating net income                      
from continuing operations   $ 69.7 $ 53.5         $ 267.1 $ 204.9   $ 250.9
                       
Discontinued operations   - -         - (14.5)   -
                       

Net income   $ 69.7 $ 53.5         $ 267.1 $ 190.4   $ 250.9

                       
Net Income (including internally                      
allocated finance costs) (1)                      
                       
Net income before charges                      
Tampa Electric   $ 30.5 $ 28.6         $ 146.4 $ 140.1   $ 144.5
Peoples Gas   10.5 8.5         23.8 20.9   21.8
TECO Power Services   2.5 7.3         18.0 14.4   22.8
TECO Transport   8.4 8.0         29.7 28.1   29.2
TECO Coal   14.0 0.5         46.9 10.4   33.5
Other diversified companies   11.3 6.1         33.4 24.4   28.2
Other/financing/eliminations   (7.5) (5.5)         (31.1) (13.8)   (29.1)

                       
Net income before charges   69.7 53.5         267.1 224.5   250.9
                       
Charges   - -         - (19.6)   -

                       
Net income from continuing operations   69.7 53.5         267.1 204.9   250.9
                       
Discontinued operations   - -         - (14.5)   -

                       

Net income   $ 69.7 $ 53.5         $ 267.1 $ 190.4   $ 250.9

Average common shares outstanding                      
during the period (thousands)   128,622 126,191         126,546 129,664   125,882

                       
Notes:                      
1) Beginning in 2001, segment net income is reported on a basis that includes internally allocated financing costs. Prior period net income has been restated to reflect the estimated internally allocated financing costs that would have been attributable to such prior periods. Internally allocated finance costs for the three-months ended March 31, 2001 and 2000 were at pretax rates of 7% and 6.75%, respectively, based on the average investment in each subsidiary.
2) Tampa Electric's revenues for the 12-month period ended December 31, 2000 excluded $7.9 million related to the impact of non-recurring items recognized in the third quarter of 1999.
3) Net income for the 12-month periods ended March 31, 2001 and December 31, 2000 for Other diversified companies includes an $8.3 million after tax cash gain from the TECO Propane Venture and Heritage Propane transaction partially offset by a $3.8 million charge to adjust property values at TECO Properties.
4) Other/eliminations Net income for the 12-month periods ended March 31, 2001 and December 31, 2000 includes an after tax charge of $5.2 million relating to the carrying value of the leveraged lease portfolio.