NATIONAL FUEL GAS CO
10-Q, 1995-08-11
NATURAL GAS DISTRIBUTION
Previous: NBD BANCORP INC /DE/, 10-Q, 1995-08-11
Next: NUI CORP, 10-Q, 1995-08-11



                                 UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                   FORM 10-Q
    (Mark One)
             [ X ] QUARTERLY REPORT PURSUANT TO SECTION 13 or 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934

                  For the Quarterly Period Ended June 30, 1995
                                       OR
             [ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934

For the Transition Period From----------to----------
                                                    
                         Commission File Number 1-3880

                           NATIONAL FUEL GAS COMPANY
             (Exact name of registrant as specified in its charter)

            New Jersey                              13-1086010
  (State or other jurisdiction of                (I.R.S. Employer
   incorporation or organization)               Identification No.)

       10 Lafayette Square
        Buffalo, New York                                14203
(Address of principal executive offices)              (Zip Code)

                                                    (716) 857-6980
              (Registrant's telephone number, including area code)


Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days.
YES    X        NO

Indicate the number of shares  outstanding  of each of the  issuer's  classes of
common stock, as of the latest practicable date.

Common stock, $1 par value, outstanding at July 31, 1995: 37,432,208 shares.


<PAGE>


Company or Group of Companies for which Report is Filed:


NATIONAL FUEL GAS COMPANY (Company or Registrant)

SUBSIDIARIES:     National Fuel Gas Distribution Corporation (Distribution
                  Corporation)
                  National Fuel Gas Supply Corporation (Supply Corporation)
                  Seneca Resources Corporation (Seneca)
                  Utility Constructors, Inc. (UCI)
                  Highland Land & Minerals, Inc. (Highland)
                  Leidy Hub, Inc. (Leidy Hub)
                  Data-Track Account Services, Inc. (Data-Track)
                  National Fuel Resources, Inc. (NFR)

                                     INDEX

               Part I. Financial Information                  Page

Item 1.  Financial Statements

        a.  Consolidated Statements of Income and Earnings
            Reinvested in the Business - Three Months and
            Nine Months Ended June 30, 1995 and 1994         3 - 4

        b.  Consolidated Balance Sheets - June 30, 1995 and
            September 30, 1994                               5 - 6

        c.  Consolidated Statement of Cash Flows - Nine
            Months Ended June 30, 1995 and 1994               7

        d.  Notes to Consolidated Financial Statements       8 - 14


Item 2.  Management's Discussion and Analysis of Financial
         Condition and Results of Operations                15 - 28

               Part II. Other Information

Item 1.  Legal Proceedings                                  29 - 30
Item 2.  Changes in Securities                                    *
Item 3.  Defaults Upon Senior Securities                          *
Item 4.  Submission of Matters to a Vote of Security Holders      *
Item 5.  Other Information                                        *
Item 6.  Exhibits and Reports on Form 8-K                        31

Signature                                                        32



 *      The Company has nothing to report under this item.


<PAGE>


Part I. - Financial Information
Item 1. - Financial Statements


                           National Fuel Gas Company
                 Consolidated Statements of Income and Earnings
                           Reinvested in the Business
                                  (Unaudited)


                                              Three Months Ended
                                                   June 30,
                                              1995          1994
                                            (Thousands of Dollars)

INCOME
Operating Revenues                            $191,480     $216,281
                                               -------      -------
Operating Expenses
  Purchased Gas                                 60,153       76,342
  Operation Expense                             62,733       63,769
  Maintenance                                    6,539        8,687
  Property, Franchise and Other Taxes           20,881       23,383
  Depreciation, Depletion and Amortization      17,930       19,220
  Income Taxes - Net                             5,455        5,098
                                               -------      -------
                                               173,691      196,499
                                               -------      -------
Operating Income                                17,789       19,782
Other Income                                     3,210        1,033
                                               -------      -------
Income Before Interest Charges                  20,999       20,815
                                               -------      -------

Interest Charges
  Interest on Long-Term Debt                     9,694        8,865
  Other Interest                                 3,522        2,117
                                               -------      -------
                                                13,216       10,982
                                               -------      -------
Net Income Available for Common Stock            7,783        9,833

EARNINGS REINVESTED IN THE BUSINESS
Balance at April 1                             402,336      382,951
                                               -------      -------
                                               410,119      392,784
Dividends on Common Stock
 (1995 - $.405; 1994 - $.395)                   15,097       14,634
                                               -------      -------

Balance at June 30                            $395,022     $378,150
                                               =======      =======

Earnings Per Common Share                        $ .21        $ .26
                                                  ====         ====

Weighted Average Common Shares Outstanding  37,421,500   37,145,132
                                            ==========   ==========    




                 See Notes to Consolidated Financial Statements

<PAGE>

Item 1. - Financial Statements (Cont.)


                           National Fuel Gas Company
                 Consolidated Statements of Income and Earnings
                           Reinvested in the Business
                                  (Unaudited)

                                               Nine Months Ended
                                                    June 30,
                                               1995         1994
                                            (Thousands of Dollars)

INCOME
Operating Revenues                            $839,708   $1,000,135
                                               -------    ---------
Operating Expenses
  Purchased Gas                                329,349      472,498
  Operation Expense                            203,954      198,888
  Maintenance                                   18,646       23,749
  Property, Franchise and Other Taxes           75,725       85,872
  Depreciation, Depletion and Amortization      53,796       55,849
  Income Taxes - Net                            46,674       50,066
                                               -------    ---------
                                               728,144      886,922
                                               -------    ---------
Operating Income                               111,564      113,213
Other Income                                     4,686        2,849
                                               -------    ---------
Income Before Interest Charges                 116,250      116,062
                                               -------    ---------
Interest Charges
  Interest on Long-Term Debt                    30,463       26,613
  Other Interest                                10,095        7,977
                                               -------    ---------
                                                40,558       34,590
                                               -------    ---------
Income Before Cumulative Effect                 75,692       81,472
Cumulative Effect of Change in
 Accounting for Income Taxes                         -        3,826
                                               -------    ---------
Net Income Available for Common Stock           75,692       85,298
EARNINGS REINVESTED IN THE BUSINESS
Balance at October 1                           363,854      335,907
                                               -------    ---------
                                               439,546      421,205
Dividends on Common Stock
 (1995 - $1.195: 1994 - $1.165)                 44,524       43,055
                                               -------    ---------
Balance at June 30                            $395,022   $  378,150
                                               =======    =========
Earnings Per Common Share
Income Before Cumulative Effect                  $2.02        $2.21
Cumulative Effect of Change in
 Accounting for Income Taxes                         -          .10
                                                  ----         ----

Net Income Available for Common Stock            $2.02        $2.31
                                                  ====         ====

Weighted Average Common Shares Outstanding  37,385,301   36,981,546
                                            ==========   ==========




                 See Notes to Consolidated Financial Statements
<PAGE>

Item 1.  Financial Statements (Cont.)


                           National Fuel Gas Company
                          Consolidated Balance Sheets

                                           June 30,
                                            1995     September 30,
                                        (Unaudited)      1994
                                          (Thousands of Dollars)

ASSETS
Property, Plant and Equipment             $2,274,472     $2,166,256
   Less - Accumulated Depreciation,
     Depletion and Amortization              659,006        623,517
                                           ---------      ---------
                                           1,615,466      1,542,739
                                           ---------      ---------
Current Assets
   Cash and Temporary Cash Investments        14,257         29,016
   Receivables - Net                         112,724         95,993
   Unbilled Utility Revenue                   12,188         17,311
   Gas Stored Underground                     13,691         34,711
   Materials and Supplies - at average cost   24,324         23,796
   Prepayments                                21,957         20,111
                                           ---------      ---------
                                             199,141        220,938
                                           ---------      ---------
Other Assets
   Recoverable Future Taxes                   98,659         99,742
   Unamortized Debt Expense                   27,373         28,396
   Other Regulatory Assets                    33,672         47,737
   Deferred Charges                           11,699         15,796
   Other                                      32,825         26,309
                                           ---------      ---------
                                             204,228        217,980
                                           ---------      ---------
                                          $2,018,835     $1,981,657
                                           =========      =========


















                 See Notes to Consolidated Financial Statements
<PAGE>

Item 1.  Financial Statements (Cont.)


                           National Fuel Gas Company
                          Consolidated Balance Sheets

                                            June 30,
                                             1995     September 30,
                                         (Unaudited)      1994
                                           (Thousands of Dollars)

CAPITALIZATION AND LIABILITIES
Capitalization:
Common Stock Equity
   Common Stock, $1 Par Value
    Authorized  - 100,000,000 Shares;
     Issued and Outstanding - 37,422,313
     Shares and 37,278,409 Shares,
     Respectively                         $   37,422     $   37,278
   Paid in Capital                           382,816        379,156
   Earnings Reinvested in the Business       395,022        363,854
                                           ---------      ---------
Total Common Stock Equity                    815,260        780,288
Long-Term Debt, Net of Current Portion       504,000        462,500
                                           ---------      ---------
Total Capitalization                       1,319,260      1,242,788
                                           ---------      ---------

Current and Accrued Liabilities
   Notes Payable to Banks and
    Commercial Paper                          73,200        112,500
   Current Portion of Long-Term Debt          58,500         96,000
   Accounts Payable                           34,312         66,667
   Amounts Payable to Customers               55,337         38,714
   Other Accruals and Current Liabilities     96,553         61,368
                                           ---------      ---------
                                             317,902        375,249
                                           ---------      ---------
Deferred Credits
   Accumulated Deferred Income Taxes         288,396        273,560
   Taxes Refundable to Customers              31,688         31,688
   Unamortized Investment Tax Credit          13,542         14,057
   Other Deferred Credits                     48,047         44,315
                                           ---------      ---------
                                             381,673        363,620
                                           ---------      ---------
Commitments and Contingencies                      -              -
                                           ---------      ---------

                                          $2,018,835     $1,981,657
                                           =========      =========









                 See Notes to Consolidated Financial Statements
<PAGE>

Item 1. - Financial Statements (Cont.)

                           National Fuel Gas Company
                      Consolidated Statement of Cash Flows
                                  (Unaudited)

                                                              Nine Months Ended
                                                                     June 30,
                                                            1995           1994
                                                          (Thousands of Dollars)
         OPERATING ACTIVITIES
            Net Income Available for Common Stock          $ 75,692    $ 85,298
            Adjustments to Reconcile Net Income to Net Cash
             Provided by Operating Activities:
               Effect of Noncash Adjustments:
                  Cumulative Effect of Change in
                   Accounting for Income Taxes                    -      (3,826)
                  Depreciation, Depletion and Amortization   53,796      55,849
                  Deferred Income Taxes                       8,352        (663)
                  Other                                       3,489       4,213
               Change in:
                  Receivables and Unbilled Utility Revenue  (11,608)    (41,256)
                  Gas Stored Underground and Materials
                   and Supplies                              20,492       5,672
                  Unrecovered Purchased Gas Costs                 -      16,114
                  Prepayments                                (1,846)     (3,498)
                  Accounts Payable                          (32,355)       (339)
                  Amounts Payable to Customers               16,623       4,841
                  Other Accruals and Current Liabilities     41,243      64,257
                  Other Assets and Liabilities - Net         13,014       7,401
                                                            -------     -------
         Net Cash Provided by Operating Activities          186,892     194,063
                                                            -------     -------
         INVESTING ACTIVITIES
            Capital Expenditures                           (135,198)    (87,904)
            Other                                            10,616       3,084
                                                            -------     -------
         Net Cash Used in Investing Activities             (124,582)    (84,820)
                                                            -------     ------- 
         FINANCING ACTIVITIES
            Change in Notes Payable to Banks and
             Commercial Paper                               (39,300)   (172,000)
            Proceeds from Issuance of Long-Term Debt        100,000     100,000
            Reduction of Long-Term Debt                     (96,000)          -
            Proceeds from Issuance of Common Stock            2,328       7,006
            Dividends Paid on Common Stock                  (44,097)    (42,523)
                                                           --------     ------- 
         Net Cash Used in
          Financing Activities                              (77,069)   (107,517)
                                                           --------     ------- 
         Net Increase (Decrease) in Cash and
          Temporary Cash Investments                        (14,759)      1,726
         Cash and Temporary Cash Investments
          at October 1                                       29,016      13,595
                                                            -------     -------
         Cash and Temporary Cash Investments
          at June 30                                       $ 14,257    $ 15,321
                                                            =======     =======

                 See Notes to Consolidated Financial Statements


<PAGE>


Item 1.  Financial Statements (Cont.)

                           National Fuel Gas Company

                   Notes to Consolidated Financial Statements



Note 1 - Summary of Significant Accounting Policies

Quarterly Earnings.  The Company,  in its opinion,  has included all adjustments
that are  necessary for a fair  statement of the results of  operations  for the
periods.  The fiscal 1995 consolidated  financial statements will be examined by
the  Company's  independent  accountants  after the end of the fiscal year.  The
consolidated financial statements and notes thereto,  included herein, should be
read in conjunction with the financial  statements and notes for the years ended
September  30,  1994,  1993 and 1992,  that are included in the  Company's  1994
Annual Report to the Securities and Exchange Commission (SEC) on Form 10-K.

         The  earnings  for the nine  months  ended June 30,  1995 should not be
taken as a prediction for the fiscal year ending  September 30, 1995, as most of
the  Company's  business  is  seasonal  in nature and is  influenced  by weather
conditions.  Because of the seasonal nature of the Company's  heating  business,
earnings  during the winter  months  normally  represent a  substantial  part of
earnings for the entire fiscal year.  Earnings  during the summer months tend to
decline  and may reach a point where  expenses  exceed  revenues.  The impact of
abnormal  weather on earnings during the heating season is partially  reduced by
the  operation  of a  weather  normalization  clause  included  in  Distribution
Corporation's New York tariff. The weather normalization clause is effective for
October  through  May  billings.  In  addition,  Supply  Corporation's  straight
fixed-variable rate design, which allows for recovery of substantially all fixed
costs in the  demand or  reservation  charge,  reduces  the  earnings  impact of
weather.

Consolidated Statement of Cash Flows. For purposes of the Consolidated Statement
of Cash  Flows,  the  Company  considers  all  highly  liquid  debt  instruments
purchased  with a  maturity  of  generally  three  months  or  less  to be  cash
equivalents.  Cash interest  payments during the nine months ended June 30, 1995
and 1994,  amounted to $37,123,000  and  $34,258,000,  respectively.  Net income
taxes paid  during the nine  months  ended June 30,  1995 and 1994  amounted  to
$25,569,000 and $23,873,000, respectively.

Financial  Instruments.  Seneca has entered into certain  price swap  agreements
that effectively hedge a portion of the market risk associated with fluctuations
in the price of natural  gas and crude oil.  These  agreements  are not held for
trading  purposes.  The price swap agreements call for Seneca to receive monthly
payments  from (or make  payments to) other  parties  based upon the  difference
between a fixed and a variable price as specified by the agreement. The variable
price is either a crude oil price quoted on the New York Mercantile  Exchange or
a quoted natural gas price in "Inside FERC".



<PAGE>


Item 1.  Financial Statements (Cont.)


     The following  summarizes  Seneca's  activity under swap agreements for the
quarter and nine month period ended June 30, 1995:
                                    Quarter Ended      Nine Months Ended
                                    June 30, 1995        June 30, 1995
Natural Gas Swap Agreements:
           Notional Amount - Equivalent
             Billion Cubic Feet (Bcf)               5.0                   9.7
           Fixed Prices per Thousand
             Cubic Feet (Mcf)             $1.73 - $2.16         $1.73 - $2.38
           Variable Prices per Mcf        $1.59 - $1.76         $1.35 - $1.76
           Gain                              $1,342,000            $4,312,000

Crude Oil Swap Agreements:
           Notional Amount - Equivalent
             Barrels (bbl)                      185,000               516,000
           Fixed Prices per bbl         $16.68 - $19.60       $16.68 - $19.60
           Variable Prices per bbl      $18.40 - $19.89       $17.16 - $19.89
           Loss                               $(185,000)            $(338,000)

Seneca had the following swap agreements outstanding at June 30, 1995:

Natural Gas Swap Agreements:
                    Notional Amount
    Fiscal Year     (Equivalent Bcf)           Fixed Price per Mcf
    -----------     ----------------           -------------------
      1995                 6.6                     $1.74 - $2.16
      1996                18.2                     $1.70 - $2.16
      1996                 1.7                          (1)
      1997                 4.4                     $1.70 - $1.98
      1997                  .6                          (1)
                          ----                             
                          31.5

Crude Oil Swap Agreements:
                    Notional Amount
    Fiscal Year     (Equivalent bbl)           Fixed Price per bbl
    -----------     ----------------           -------------------
      1995                150,000                 $18.22 - $19.54
      1996                686,000                 $18.00 - $19.00
      1997                516,000                 $18.00 - $18.33
      1998                 96,000                 $18.31
                        ---------                       
                        1,448,000

(1)        Price to be set according to market prices at a future date.

     Gains or losses from these price swap agreements are reflected in operating
revenues on the Consolidated  Statement of Income at the time of settlement with
the other parties,  which is when the underlying  hedged  commodity  transaction
occurs.
     Seneca  is at risk in the  event of  nonperformance  by  counterparties  on
natural gas and crude oil price swap agreements,  but Seneca does not anticipate
nonperformance by any of these counterparties.
<PAGE>

Item 1.  Financial Statements (Cont.)


         The  Company  has SEC  authority  to enter  into  interest  rate  swaps
associated with short-term  borrowings up to a notional amount of  $200,000,000.
The Company has requested authorization from the SEC for additional authority to
enter  into  interest  rate  swaps  and  certain  other  derivative  instruments
associated  with long-term  borrowings up to a notional  amount of  $350,000,000
outstanding at any time. Currently, no such agreements are outstanding.

New Accounting Pronouncement.  In March 1995, the Financial Accounting Standards
Board issued Statement of Financial  Accounting  Standards No. 121,  "Accounting
for the Impairment of Long-Lived Assets and for Long-Lived Assets to be Disposed
Of"  (SFAS  121).  This  statement  establishes  accounting  standards  for  the
impairment of long-lived assets, certain identifiable intangibles,  and goodwill
related  to those  assets  to be held and used  and for  long-lived  assets  and
certain  identifiable  intangibles  to be  disposed  of.  Essentially,  SFAS 121
requires  review of these assets for  impairment  whenever  events or changes in
circumstances indicate that the carrying amount may not be recoverable. SFAS 121
also requires that a rate-regulated  enterprise  recognize an impairment for the
amount of costs excluded when a regulator excludes all or part of a cost from an
enterprise's  rate base or when  regulatory  assets  are no longer  probable  of
recovery.

         The  Company  has until the first  quarter  of the fiscal  year  ending
September 30, 1997 to adopt this  statement.  Early  application  is encouraged.
Impairment  losses resulting from the application of SFAS 121 are to be reported
as a component of income from  continuing  operations in the period in which the
recognition  criteria are first applied and met. Initial application of SFAS 121
to assets that are being held for  disposal  at the date of  adoption  are to be
reported as a cumulative effect of a change in accounting principle.

         At this  time,  the  adoption  of SFAS  121 is not  expected  to have a
material impact on the Company's results of operations or financial condition.

NOTE 2 - Regulatory Matters

FERC Order 636 Transition  Costs. As a result of the industrywide  restructuring
under  the  Federal   Energy   Regulatory   Commission's   (FERC)  Order  636,
Distribution   Corporation  is  incurring  transition  costs  billed  by  Supply
Corporation and other upstream pipeline companies.

         At June 30, 1995,  Distribution  Corporation's estimate of its exposure
to  outstanding  transition  cost  claims  is in  the  range  of  $7,800,000  to
$73,600,000.  The majority of these costs relate to gas supply realignment (GSR)
costs and  stranded  transportation  contract  costs.  The  estimate  includes a
minimal amount for stranded  production or gathering  facilities  related to two
upstream  pipeline  companies.  Distribution  Corporation  does  not  anticipate
incurring  any  stranded  production  or  gathering  facility  costs from Supply
Corporation  (see  discussion  of Supply  Corporation's  settlement in principle
regarding its gathering  rates on pages 11-12) nor does it anticipate  incurring
any significant costs from the other three upstream  pipeline  companies serving
the National Fuel system.  The estimated  maximum  exposure is declining as
transition  costs  are  incurred  and  paid.  At  June  30,  1995,  Distribution
Corporation  has recorded the minimum  liability  and  corresponding  regulatory
asset of $7,800,000.
 <PAGE>

Item 1.  Financial Statements (Cont.)


         Distribution  Corporation has authorization  from the State of New York
Public  Service  Commission  (PSC) to  recover  up to  $11,000,000  annually  of
transition  costs from sales  customers  in New York  through  the  monthly  Gas
Adjustment  Clause (GAC).  Distribution  Corporation will defer, for recovery in
future periods, any amounts that may exceed the $11,000,000 annual amount.

         The recovery of transition costs from  transportation  customers in New
York was  addressed  in a  December  20,  1994 PSC  order  issued in a generic
restructuring  case (the Generic Case).  In the Generic Case, the PSC authorized
gas utilities to file revised tariffs,  subject to PSC approval,  providing that
transportation  customers be assigned a per-unit  charge that is equal to 50% of
the per-unit  charge being  collected from sales  customers for GSR and stranded
costs. At June 30, 1995, Distribution  Corporation had deferred transition costs
related to transportation  customers in its New York  jurisdiction  amounting to
$2,697,000. Of this amount, $704,000 has been allocated to sales customers based
on the PSC order in the Generic Case and is being  recovered from such customers
through the monthly GAC. Distribution  Corporation has filed draft tariff sheets
with respect to the remaining balance of $1,993,000 and is awaiting PSC approval
before recovery from transportation customers can begin.

         In  its   Pennsylvania   jurisdiction,   Distribution   Corporation  is
recovering  GSR and  stranded  transition  costs  from its  customers  through a
separate surcharge, which includes a volumetric true-up mechanism.  Distribution
Corporation is recovering  under-recovered  purchased gas transition  costs from
its Pennsylvania sales customers through its gas cost recovery rates.

         Distribution  Corporation will continue to actively  challenge relevant
FERC filings made by the upstream  pipeline  companies to ensure the eligibility
and  prudency  of all  transition  cost  claims.  This  industrywide  issue will
potentially involve years of rate proceedings before the FERC, state commissions
and the courts. Management believes that any transition costs resulting from the
implementation  of Order 636 which have been  determined to be both eligible and
prudently incurred should be fully recoverable from the respective  customers of
Supply Corporation and Distribution Corporation.

Gathering  Rates.  Supply  Corporation  has  approximately  $20,000,000  of  net
production  and gathering  facilities  used,  in part, to gather  natural gas of
local producers,  including the Company's  production in the Appalachian Region.
Currently,  Supply Corporation has a partially unbundled gathering rate in place
under  an  interim  settlement  with  customers  and  local  producers.  In  its
restructuring orders, the FERC has directed Supply Corporation to fully unbundle
the  production  and  gathering  cost of service from the  transmission  cost of
service,  and to establish a separate  gathering  rate.  In August 1994,  Supply
Corporation  submitted an offer of settlement (the Settlement) which if approved
would have provided for a ten-year transition to fully unbundled rates beginning
July 1, 1995.  On April 12,  1995,  the FERC issued an Order on  Settlement  and
Establishing   Procedures.   This  order  neither   modified  nor  rejected  the
Settlement,  but stated several factors which the FERC felt should be considered
in a settlement  resolving the gathering issue. The preeminent factor appears to
be the FERC's  preference that gathering rates be unbundled much sooner than ten
years. Five years is mentioned as an acceptable target. The order further

<PAGE>

Item 1.  Financial Statements (Cont.)

provides  for  additional  settlement  discussions   facilitated  by  the  Chief
Administrative  Law  Judge.  Those  discussions  resulted  in  a  settlement  in
principle,  arrived at in mid-July  1995.  Under this  settlement  in principle,
approximately  $8,000,000 of the  production  and gathering  facilities  will be
refunctionalized  as  transmission,  storage or general plant,  or sold to local
distribution  corporations (LDCs).  Approximately $12,000,000 will be considered
gathering,  $11,000,000  of which will be classified  as a regulatory  asset and
amortized  over  five  years.  The  remaining  facilities  will  continue  to be
depreciated over their remaining estimated economic life. As a consequence,  the
Company  believes  that it will fully recover its  investment in production  and
gathering  facilities.  Pursuant to this settlement in principle,  two gathering
services will be established,  firm and  interruptible.  Firm gathering  service
will be available  for LDCs' retail  obligations  off the  gathering  system and
interruptible  service will apply to  conventional  gathering  obligations.  The
Company believes that these two services will afford it a reasonable opportunity
to  recover  its  gathering  cost  of  service.   A  Stipulation  and  Agreement
incorporating this settlement in principle will be filed with the FERC in August
1995, and the Company  expects that it will be approved before the end of fiscal
1995.

NOTE 3 - Income Taxes

         On October 1, 1993,  the  Company  adopted  SFAS 109,  "Accounting  for
Income Taxes" (SFAS 109).  The  cumulative  effect of this change  increased net
income for the nine months ended June 30, 1994 by  $3,826,000 as a result of the
reduction in deferred income taxes  associated  with the Company's  nonregulated
operations.

     At June 30, 1995, the deferred tax  liabilities  (assets) were comprised of
the following (in thousands):

                                            Accumulated        Deferred
                                              Deferred       Income Taxes
                                            Income Taxes        Current*
 Deferred Tax Liabilities:
    Excess of tax over book depreciation        $178,709      $       -
    Exploration and intangible well
     drilling costs                               85,928              -
    Other                                         70,033              -
                                                 -------        -------
       Total Deferred Tax Liabilities            334,670              -
                                                 -------        -------
 Deferred Tax Assets:
    Deferred investment tax credits               (8,388)
    Overheads capitalized for tax purposes       (10,155)
    Provisions for rate contingencies and
     refunds                                           -          (686)
    Unrecovered purchased gas costs                    -       (11,376)
    Other                                        (27,731)            -
                                                  ------        ------
        Total Deferred Tax Assets                (46,274)      (12,062)
                                                  ------        ------ 

        Total Net Deferred Income Taxes         $288,396      $(12,062)
                                                 =======        ======

     *  Included  on the  Consolidated  Balance  Sheets in "Other  Accruals  and
Current Liabilities."

<PAGE>

Item I.  Financial Statements (Cont.)

     The   components  of  federal  and  state  income  taxes  included  in  the
Consolidated Statement of Income are as follows (in thousands):
                                                       Nine Months Ended
                                                            June 30,
                                                     1995             1994
Operating Expenses:
 Current Income Taxes -
  Federal                                          $33,930            $44,501
  State                                              4,392              6,228
 Deferred Income Taxes                               8,352               (663)
                                                    ------             ------ 
                                                    46,674             50,066
Other Income
 Deferred Investment Tax Credit                       (515)              (514)
Cumulative effect prior to
 October 1, 1993 of applying SFAS
 No. 109                                                 -             (3,826)
                                                    ------             ------ 

Total Income Taxes                                 $46,159            $45,726
                                                    ======             ======

     Total income taxes as reported  differ from the amounts that were  computed
by applying  the federal  income tax rate to income  before  income  taxes.  The
following is a reconciliation of this difference (in thousands):
                                                        Nine Months Ended
                                                             June 30,
                                                    1995               1994
 Net income available for common stock            $ 75,692           $ 85,298
 Total income taxes                                 46,159             45,726
                                                   -------            -------

 Income before income taxes                        121,851            131,024

 Income tax expense, computed at
    statutory rate of 35%                           42,648             45,858

 Increase (reduction) in taxes resulting from:
    Current state income taxes                       2,854              4,049
    Depreciation                                     1,779              1,646
    Production tax credits                            (690)            (1,261)
    Miscellaneous                                     (432)              (740)
    Adoption of SFAS 109                                 -             (3,826)
                                                   -------            ------- 

    Total Income Taxes                            $ 46,159           $ 45,726
                                                   =======            =======

NOTE 4 - Capitalization

Common  Stock.  During the nine  months  ended June 30,  1995,  the Company
issued  45,531  shares of its common stock under the  Company's  Customer  Stock
Purchase  Plan and 88,000  shares of its  common  stock to  participants  in the
Company's  section  401(k) plans.  During the second quarter of fiscal 1995, the
Company's Customer Stock Purchase Plan and section 401(k) plans began purchasing
shares of Company common stock on the open market.
<PAGE>

Item 1.  Financial Statements (Cont.)


         In December 1994,  8,000 shares of restricted  stock were awarded under
the 1993 Award and Option  Plan.  Restrictions  on these  shares  will lapse for
approximately  one-fourth  of such shares on each  January 2, for the years 2002
through 2005.

     Long-Term  Debt. On May 1, 1995, the Company  retired  $55,000,000 of 6.07%
medium-term  notes and  $20,000,000 of 6.10%  medium-term  notes,  both of which
matured on that date.

     On June 8, 1995 and June 23, 1995, the Company retired $20,000,000 of 9.32%
medium-term notes and $1,000,000 of 6.10% medium-term notes, respectively, which
matured on those dates.

     On June 12, 1995,  the Company  issued  $50,000,000  of 7.375%  medium-term
notes due in June 2025. After reflecting underwriting discounts and commissions,
the proceeds to the Company amounted to $49,273,500.

    On July 3, 1995, the Company issued  $50,000,000 of 6.08%  medium-term notes
due in  July  1998.  As the  proceeds  of this  issuance  were  used  to  reduce
short-term  borrowings,  at June 30, 1995,  $50,000,000 of short-term borrowings
has been  reclassified  to  "Long-Term  Debt,  Net of  Current  Portion"  on the
Consolidated  Balance Sheet and included as "Proceeds from Issuance of Long-Term
Debt" on the Consolidated Statement of Cash Flows. After reflecting underwriting
discounts and commissions, the proceeds to the Company amounted to $49,825,000.

NOTE 5 - Commitments and Contingencies

         In  addition  to the  litigation  discussed  in Part II, Item 1 of this
report,  the Company is involved in  litigation  arising in the normal course of
business. In addition to the regulatory matters discussed in Note 2, the Company
is involved in other regulatory matters arising in the normal course of business
that involve rate base, cost of service and purchased gas cost issues. While the
resolution of such litigation or other regulatory  matters could have a material
effect on earnings and cash flows,  none of this  litigation,  and none of these
other regulatory matters,  is expected,  at this time, to have a material effect
on the financial condition of the Company.


<PAGE>

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

RESULTS OF OPERATIONS
Earnings.

         Earnings  were $ 7.8  million,  or $ .21 per common  share,  during the
quarter ended June 30, 1995.  This  compares  with earnings of $9.8 million,  or
$.26 per common share, during the quarter ended June 30, 1994.

         Earnings were $75.7 million, or $2.02 per common share, during the nine
months ended June 30, 1995.  This compares with  earnings of $85.3  million,  or
$2.31 per common  share  during the nine months  ended June 30,  1994.  The nine
months ended June 30, 1994 included  earnings of $3.8 million or $.10 per common
share,  related to the cumulative  effect of a required change in accounting for
income  taxes  adopted  October  1,  1993,  in  accordance  with  the  Financial
Accounting  Standards Board's (FASB) Statement of Financial Accounting Standards
No.  109,  "Accounting  for  Income  Taxes"  (SFAS  109).  Earnings  before  the
cumulative effect of the change in accounting for income taxes amounted to $81.5
million, or $2.21 per common share.

         The  decrease in  earnings  for the  quarter is  attributable  to lower
earnings of the Company's  Exploration and Production and Utility segments.  The
decrease in earnings of the Exploration and Production  segment is primarily the
result of the Company's  decision,  based on low gas prices, to delay Gulf Coast
activity  which caused  reduced  levels of gas and oil  production.  The Utility
Operation had lower earnings because of a decrease in residential and commercial
throughput. Decreased earnings in these segments were partly offset by increased
earnings in the Company's Other  Nonregulated  segment  resulting from a gain on
the sale of  equipment,  net of  accrued  expenses,  by the  Company's  pipeline
construction  subsidiary.  This  sale  pertained  to  a  strategic  decision  to
discontinue  the major  operations of this  subsidiary.  The gain on the sale of
pipeline construction equipment is included below the "Operating Income" line in
"Other Income" while the accrued expenses are included in "Operating  Expenses."
Earnings of the Company's  Pipeline and Storage segment  remained level with the
prior  year as higher  interest  expense  was mostly  offset by lower  operating
expenses.

         The  decrease  in  earnings  for the  nine  month  period,  before  the
cumulative  effect of the change in accounting for income taxes, is attributable
to lower  earnings of the  Company's  Exploration  and  Production,  Utility and
Pipeline and Storage  segments.  Exploration  and Production  earnings  declined
because of a decrease in production and the decline in gas prices,  as discussed
above. The Utility  operation's  earnings suffered from the warm weather and the
impact of lower  normalized  usage per residential and commercial  account.  The
Pipeline and Storage segment experienced lower earnings,  primarily because last
year's first quarter benefited from the nonrecurring receipt of refunds of prior
costs  related to joint  storage  sites.  This,  combined  with higher  interest
expense more than offset a reduction in operating  expenses.  Decreased earnings
in these three major business segments were partly offset by increased  earnings
in the Company's Other Nonregulated  segment resulting from the gain on the sale
of equipment,  net of accrued expenses,  by the Company's pipeline  construction
subsidiary,  as discussed above,  combined with higher earnings of the Company's
gas marketing  and timber  operations.  In addition,  Corporate  operations  are
benefiting from cost

<PAGE>

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


saving measures including the relocation of corporate headquarters from New York
City to Buffalo.

     A more detailed  discussion of current  period  results can be found in the
business segment information that follows.

OPERATING REVENUES
(in thousands)               Three Months Ended         Nine Months Ended
                                  June 30,                    June 30,
                                  --------                    --------
                           1995     1994   % Change    1995      1994  % Change
                           ----     ----   --------    ----      ----  --------
Regulated
 Utility Operation
  Retail Revenues:
   Residential         $103,661   $117,036  (11.4)  $507,479 $  611,532 (17.0)
   Commercial            24,017     27,261  (11.9)   124,446    162,739 (23.5)
   Industrial             3,506      3,738   (6.2)    16,048     27,743 (42.2)
                        -------    -------           -------  ---------       
                        131,184    148,035  (11.4)   647,973    802,014 (19.2)
  Off-System Sales        5,518      2,375  132.3     15,809      4,132 282.6
  Transportation         10,580     10,238    3.3     33,689     31,476   7.0
  Other                   1,193      1,068   11.7      3,698      3,260  13.4
                        -------    -------           -------  ---------      
                        148,475    161,716   (8.2)   701,169    840,882 (16.6)
                        -------    -------           -------  ---------       
Pipeline and Storage
 Storage Service         14,499     14,499     -      45,011     44,152   1.9
 Transportation          21,994     22,022    (.1)    67,313     67,998  (1.0)
 Other                      602        877  (31.4)     2,398      2,823 (15.1)
                        -------    -------           -------  ---------       
                         37,095     37,398    (.8)   114,722    114,973   (.2)
                        -------    -------           -------  ---------       
Nonregulated Exploration
 and Production          14,318     20,096  (28.8)    41,587     53,085 (21.7)
 Other                   13,287     17,806  (25.4)    48,901     55,765 (12.3)
                        -------    -------           -------  ---------       
                         27,605     37,902  (27.2)    90,488    108,850 (16.9)
                        -------    -------           -------  ---------       
Less-Intersegment
 Revenues                21,695     20,735    4.6     66,671     64,570   3.3
                        -------    -------           -------  ---------      

                       $191,480   $216,281  (11.5)  $839,708 $1,000,135 (16.0)
                        =======    =======           =======  =========       
OPERATING INCOME (LOSS)
BEFORE INCOME TAXES
(in thousands)               Three Months Ended         Nine Months Ended
                                  June 30,                    June 30,
                                  --------                    --------
                           1995     1994   % Change    1995      1994  % Change
                           ----     ----   --------    ----      ----  --------
Regulated
Utility Operation       $ 4,999    $ 5,788  (13.6)  $ 97,547   $100,710  (3.1)
  Pipeline and
  Storage                14,578     13,057   11.6     46,661     46,338   0.7
Nonregulated
 Exploration and
 Production               4,833      6,947  (30.4)    11,939     16,912 (29.4)
 Other                     (620)        (5)  NM        3,859      1,833 110.5
Corporate                  (546)      (907)  39.8     (1,768)    (2,514) 29.7
                         ------     ------            ------    -------      

                        $23,244    $24,880  (6.6)   $158,238   $163,279  (3.1)
                         ======     ======           =======    =======       
NM = Not Meaningful

<PAGE>

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


Utility Operation.

         Operating income before income taxes for the Utility  Operation for the
quarter and nine months  ended June 30,  1995,  decreased  $0.8 million and $3.2
million,  respectively,  as  compared  with the same  periods a year  ago.  This
resulted  primarily  from warmer  weather,  which  contributed  to reductions in
throughput of 0.5 billion cubic feet (Bcf) and 16.4 Bcf,  respectively,  for the
quarter and nine month period.  Additionally,  pretax  operating  income for the
quarter and nine months  ended June 30,  1995 was  negatively  impacted by lower
normalized usage per residential and commercial account than that established in
the  rate-making  process.  The  decrease in the Utility  Operation's  operating
revenues for the quarter and nine months ended June 30, 1995,  compared with the
same periods of the prior year,  reflects  decreased gas costs mainly because of
lower throughput as well as a decline in the average cost of purchased gas.

         The impact of weather for the quarter  ended June 30, 1995 was greatest
in the New York  jurisdiction.  While  the New York  jurisdiction  has a weather
normalization  clause (WNC),  the WNC is only in effect for October  through May
billings.  Although  weather for the quarter ended June 30, 1995 was colder than
normal,  the  month of June  1995  was  warmer  than  normal.  This  contributed
significantly  to  Distribution  Corporation's  0.5 Bcf reduction in throughput,
most of which occurred in the New York  jurisdiction,  resulting in lost margins
on gas sales.  For the quarter  ended June 30,  1995,  the WNC resulted in a net
benefit to customers  of $0.3 million as a result of colder than normal  weather
for the two months ended May 1995.  By  comparison,  for the quarter  ended
June 30, 1994,  the WNC  preserved  pretax  operating  income of $0.7 million as
weather was warmer than normal for the two months ended May 1994.
 
        For the nine  months  ended June 30,  1995,  the impact of weather  was
greatest in the Pennsylvania  jurisdiction  since  Pennsylvania  does not have a
WNC. However, margins lost due to weather in the Pennsylvania  jurisdiction were
partly  mitigated by Distribution  Corporation's  ability to retain a portion of
the  margins  on  off-system  sales.  The  impact  of  weather  in the New  York
jurisdiction during the nine months ended June 30, 1995 was largely mitigated by
its WNC.  For the nine months  ended June 30,  1995,  the WNC  preserved  pretax
operating income of $8.2 million as weather, overall, was warmer than normal for
the period of October 1994 through May 1995.  This  contrasts with a net benefit
to  customers  of $5.8  million  during the nine  months  ended June 30, 1994 as
weather,  overall,  was colder  than  normal  during the period of October  1993
through May 1994.


<PAGE>


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



Degree Days
  Three Months Ended June 30:
                            Percent Colder (Warmer)
                                      Than
                             Normal    1995    1994   Normal    Last Year
- -------------------------------------------------------------------------
  Buffalo                       922     943     877     2.3 %       7.5%
  Erie                          877     919     887     4.8 %       3.6%

  Nine Months Ended June 30:
  Buffalo                     6,519   6,000   6,826    (8.0)%     (12.1)%
  Erie                        6,028   5,633   6,624    (6.6)%     (15.0)%
- -------------------------------------------------------------------------


SYSTEM THROUGHPUT
(millions of cubic feet-MMcf)
                      Three Months Ended           Nine Months Ended
                            June 30,                     June 30,
                    1995     1994 % Change        1995     1994 % Change
Utility Operation
 Retail Sales:
  Residential        14,088   14,633  (3.7)       73,565   84,258 (12.7)
  Commercial          3,860    4,032  (4.3)       20,392   25,072 (18.7)
  Industrial          1,035      768  34.8         4,092    5,613 (27.1)
                    -------  -------             -------  -------       
                     18,983   19,433  (2.3)       98,049  114,943 (14.7)
 Transportation      13,789   13,800   (.1)       43,276   42,776   1.2
                    -------  -------             -------  -------      
                     32,772   33,233  (1.4)      141,325  157,719 (10.4)
                    -------  -------             -------  -------       

Pipeline and Storage
 Transportation      64,344   58,075  10.8       242,172  248,060  (2.4)
                    -------  -------             -------  -------       
Other                   134      146  (8.2)          457      416   9.9
                    -------  -------             -------  -------      
Less-Intersegment
 Throughput:
 Transportation      27,728   27,931   (.7)      137,461  149,930  (8.3)
                    -------  -------             -------  -------       
Total System
 Throughput          69,522   63,523   9.4       246,493  256,265  (3.8)
                    =======  =======             =======  =======       

Pipeline and Storage.

         Operating  income  before  income  taxes for the  Pipeline  and Storage
segment for the quarter ended June 30, 1995 increased $1.5 million compared with
the same period a year ago. This increase  primarily  reflects  lower  operating
expenses.  Throughput increased 6.3 Bcf for the quarter and can be attributed to
increased  Canadian gas throughput  through the Niagara Spur Loop.  However,  as
expected,  this increase did not have a significant  impact on pretax  operating
income and earnings as a result of Supply Corporation's straight  fixed-variable
(SFV) rate design.


<PAGE>

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


         For the nine months ended June 30, 1995, operating income before income
taxes  increased  $0.3 million  compared  with the same period a year ago.  This
slight increase reflects lower operating expenses for the nine months ended June
30, 1995 being mostly offset by the  nonrecurring  receipt of joint storage site
refunds in the first quarter of fiscal 1994.

Exploration and Production.

         Operating income before income taxes from the Company's Exploration and
Production  operations  for the  quarter and nine  months  ended June 30,  1995,
decreased  $2.1 million and $5.0 million,  respectively,  compared with the same
periods a year ago mainly  because of decreased  natural gas and oil  production
combined with a lower weighted  average price  received for gas.  System natural
gas production decreased 0.8 Bcf and 1.4 Bcf, respectively,  for the quarter and
nine months ended June 30, 1995. Oil and condensate production were down 141,000
barrels   (bbl)  and  232,000  bbl  for  the  quarter  and  nine  month  period,
respectively.  The production  decrease reflects the Company's decision to delay
Gulf Coast activity pending higher gas prices.

         The weighted average price received for natural gas decreased $.40 per
Mcf and $.57  per Mcf for the  quarter  and nine  months  ended  June 30,  1995,
respectively.  The weighted  average price received for oil increased  $1.13 per
bbl and $1.97 per bbl for the  quarter  and nine  months  ended  June 30,  1995,
respectively.   The  increase  in  average  oil  prices  did  not  offset  lower
production.  The impact of the  fluctuation in oil and gas prices was stabilized
by Seneca's  hedging  program,  which  contributed  a net $1.2  million and $4.0
million to  operating  revenues  for the quarter and nine months  ended June 30,
1995,  respectively.  Refer to further discussion of Seneca's hedging activities
under  "Financing  Cash Flow" and in Note 1 - Summary of Significant  Accounting
Policies.

PRODUCTION VOLUMES

Exploration and Production
                   Three Months Ended           Nine Months Ended
                         June 30,                     June 30,
                 1995     1994  % Change       1995     1994 % Change
Gas Production - (MMcf)
  Gulf Coast      3,835   4,569 (16.1)        10,952  12,084  (9.4)
  West Coast        195     158  23.4            536     540  (0.7)
  Appalachia      1,424   1,566  (9.1)         4,395   4,689  (6.3)
                  -----   -----               ------  ------       
                  5,454   6,293 (13.3)        15,883  17,313  (8.3)
                  =====   =====               ======  ======       

Oil Production - (Thousands of Barrels)
  Gulf Coast         63     212 (70.3)           218     464 (53.0)
  West Coast        111     107   3.7            311     301   3.3
  Appalachia          6       2 200.0             12       8  50.0
                    ---     ---                  ---     ---      
                    180     321 (43.9)           541     773 (30.0)
                    ===     ===                  ===     ===       

<PAGE>

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


WEIGHTED AVERAGE PRICES

Exploration and Production
                         Three Months Ended           Nine Months Ended
                                June 30,                    June 30,
                                --------                    --------
                        1995    1994   % Change      1995    1994   % Change
                        ----    ----   --------      ----    ------ --------
Weighted Avg. Gas Price/Mcf
  Gulf Coast            $1.68   $1.98 (15.2)         $1.59   $2.12  (25.0)
  West Coast            $1.30   $1.56 (16.7)         $1.46   $1.59   (8.2)
  Appalachia            $1.98   $2.70 (26.7)         $2.02   $2.75  (26.5)
  Weighted Average
   Price                $1.75   $2.15 (18.6)         $1.70   $2.27  (25.1)

Weighted Avg. Oil Price/bbl
  Gulf Coast           $17.84   $16.45  8.4         $16.93   $15.06  12.4
  West Coast           $16.66   $14.98 11.2         $15.86   $13.18  20.3
  Appalachia           $17.00   $14.33 18.6         $16.21   $15.31   5.9
  Weighted Average
   Price               $17.08   $15.95  7.1         $16.30   $14.33  13.7

Other Nonregulated.

         Operating  income  before  income  taxes  associated  with this segment
decreased  $0.6 million for the quarter ended June 30, 1995. The decrease can be
attributed  to higher  operating  expenses  from  UCI,  the  Company's  pipeline
construction subsidiary, as a result of management's decision to discontinue its
pipeline construction  operations.  As a result of this decision,  approximately
$1.0 million of expenses were accrued. UCI also recorded a gain of approximately
$2.5 million related to the sale of its pipeline construction  equipment,  which
was recorded below the "Operating Income" line as "Other Income."

         For the nine months ended June 30, 1995, operating income before income
taxes  increased  $2.0  million  compared  with the same period a year ago.  The
increase reflects improved performance by UCI prior to the discontinuance of its
pipeline construction operations.  It also reflects improved performance by NFR,
the Company's gas marketing subsidiary,  as a result of an increase in marketing
volumes and improved  margins.  In addition,  timber  operations showed improved
results.

Income Taxes.

         Income taxes increased $0.4 million for the quarter ended June 30, 1995
and decreased $3.4 million for the nine months ended June 30, 1995. The increase
for the quarter  reflects  lower  Section 29  nonconventional  fuel tax credits.
These credits,  which relate to production  from qualified gas wells,  decreased
approximately  $0.3 million for the quarter.  While these credits decreased $0.6
million for the nine months  ended June 30,  1995,  the decrease in income taxes
for the nine month period primarily reflects a decrease in pretax income.

<PAGE>

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


Interest Charges.

         Total  interest  charges  increased  $2.2  million  and  $6.0  million,
respectively,  for the quarter and nine months ended June 30, 1995.  Interest on
long-term  debt  increased $0.8 million and $3.9 million, respectively,  for the
quarter and nine month  period,  mainly  because of a higher  average  amount of
long-term debt compared to the same periods a year ago. Other interest increased
$1.4  million  and  $2.1  million  for  the  quarter  and  nine  month   period,
respectively,  as a result  of  increases  in  short-term  borrowing  rates  and
increased interest expense on Amounts Payable to Customers.

CAPITAL RESOURCES AND LIQUIDITY

         The  Company's  primary  sources of cash  during the nine month  period
consisted of cash provided by operating activities and short-term bank loans and
commercial  paper.  These sources were supplemented by issuances of common stock
under the  Company's  Customer  Stock  Purchase  Plan and section  401(k) Plans.
However,  during the second quarter of fiscal 1995, the Company's Customer Stock
Purchase Plan and section 401(k) plans began purchasing shares of Company common
stock on the open market.

Operating Cash Flow

         Internally  generated  cash from operating  activities  consists of net
income available for common stock, adjusted for noncash expenses, noncash income
and  changes  in  operating  assets  and  liabilities.   Noncash  items  include
depreciation,  depletion and  amortization,  deferred income taxes and allowance
for funds used during  construction.  For the nine months ended June 30, 1994, a
noncash  income item also included the cumulative  effect of required  change in
accounting for income taxes in accordance with SFAS 109.

         Cash provided by operating  activities in the Utility Operation and the
Pipeline  and  Storage  segments  may vary  substantially  from period to period
because  of  supplier  refunds,  the  impact of rate  cases and for the  Utility
Operation,  fluctuations in weather and over- or  under-recovered  purchased gas
costs. The impact of weather on cash flow is tempered in the Utility Operation's
New York rate  jurisdiction by its WNC. The Pipeline and Storage  segment's cash
flow is not  significantly  impacted by weather because of Supply  Corporation's
SFV rate design.

         Because  of the  seasonal  nature of the  Company's  heating  business,
revenues  are  relatively  high  during  the  nine  months  ended  June  30  and
receivables historically increase from September to June.

         The storage gas inventory normally declines during the first and second
quarters  of the  fiscal  year and is  replenished  during  the third and fourth
quarters. Under the last-in,  first-out (LIFO) method of accounting, the current
cost of replacing  gas  withdrawn  from storage is recorded in the  Consolidated
Statement of Income and a reserve for gas replacement is recorded in the

<PAGE>

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

Consolidated Balance Sheet and is included under the caption "Other Accruals and
Current Liabilities". Such reserve is reduced as the inventory is replenished.

         Net cash provided by operating  activities  totaled  $186.9 million for
the nine months ended June 30, 1995,  a decrease of $7.2 million  compared  with
$194.1 million  provided by operating  activities for the nine months ended June
30, 1994. The Exploration and Production segment's lower production and earnings
coupled with its lower payable balances  resulted in a decline in that segment's
operating cash flow. This was partly offset by a decrease in receivable balances
of the  Utility  Operation  and the Other  Nonregulated  segment  combined  with
over-recovery of gas costs by the Utility Operation.

Investing Cash Flow

Capital Expenditures

         The Company's  capital  expenditures  totaled $135.2 million during the
nine months ended June 30, 1995.  Total capital  expenditures for the nine month
period represent 74% of the total current capital  expenditure budget for fiscal
1995 of $183.8 million.

         The following table presents  capital  expenditures for the nine months
ended June 30, 1995, by business segment:

                                (in thousands)    Percentage
          Utility Operation        $ 47,428         35.1 %
          Pipeline and Storage       33,684         24.9
          Exploration and Production 46,222         34.2
          Other Nonregulated          7,864          5.8
                                    -------        -----

                                   $135,198        100.0%
                                    =======        =====

         The bulk of the Utility Operation's capital  expenditures were made for
replacement  of mains and main  extensions,  as well as for the  replacement  of
service lines and, to a minor extent, the installation of new services.

         Pipeline and Storage capital  expenditures  include  approximately $4.8
million in  connection  with its link with the Empire  State  Pipeline  at Grand
Island,  New York and  approximately  $5.1 million related to compressor  engine
emission controls necessary to comply with the Clean Air Act Amendments of 1990.
In addition,  capital  expenditures were made for additions,  improvements,  and
replacements to this segment's transmission and storage systems.

     Supply  Corporation has filed at the Federal Energy  Regulatory  Commission
(FERC)  a  letter  withdrawing  its  application  to  construct  the  facilities
associated with the Laurel Fields Storage Project.  Supply Corporation has taken
this action in  contemplation  of filing a revised  application  later this year
which will seek  authority  for the  development  of some or all of the proposed
Laurel  Fields  storage  facilities  together  with  all  related   transmission
facilities.
<PAGE>

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

         The  majority  of the  Exploration  and  Production  segment's  capital
expenditures  were  made  for the  exploration  and  development  of oil and gas
properties  offshore in the Gulf of Mexico.  Seneca Resources was high bidder on
eleven of fourteen  tracts on which it placed bids in the Central Gulf of Mexico
federal lease sale. Through June 30, 1995, bids on six of the eleven blocks were
approved and awarded to Seneca in the amount of $3.2  million,  and bid deposits
on the remaining five tracts were made in the amount of $0.7 million. Subsequent
to June 30, 1995,  Seneca was awarded four of the  remaining  five tracts.  Also
during the nine months ended June 30, 1995,  Seneca  completed the purchase of a
240-acre oil field  located in the  Silverthread  Field in  California  for $3.5
million.

         Other  Nonregulated   capital   expenditures   consisted  primarily  of
timberland purchases.

         The Company's capital  expenditure  program is under continuous review.
The amounts are subject to  modification  for  opportunities  in the natural gas
industry such as the acquisition of attractive oil and gas properties or storage
facilities and the expansion of transmission line capacities. While the majority
of  capital  expenditures  in the  Utility  Operation  are  necessitated  by the
continuing need for  replacement  and upgrading of mains and service lines,  the
magnitude  of  future  capital  expenditures  in the  Company's  other  business
segments depends, to a large degree, upon market conditions. Expenditures in the
Pipeline and Storage segment are also dependent on adequate rate relief.

Other

         Cash  received on the sale of the  Company's  investment  in  property,
plant and  equipment  is  reflected  as a cash flow from  investing  activities.
Approximately  $4.0  million of cash was  received  during the nine months ended
June 30,  1995,  related  to the sale of  certain  gas  reserves  in the Gulf of
Mexico.  Proceeds of this sale were  credited to the full cost pool.  During the
third  quarter of fiscal 1995,  approximately  $6.2 million of cash was received
related to the sale of UCI's pipeline construction equipment.

     The Company is  currently  awaiting  SEC  approval of its filing  under the
Public  Utility  Holding  Company Act of 1935,  as amended (the Holding  Company
Act), for permission to acquire all of the issued and  outstanding  common stock
of  Horizon  Energy  Development,  Inc.  (Horizon),  a  newly  formed  New  York
corporation.  Horizon is seeking authorization to invest in exempt wholesale
generators,  foreign utility companies and domestic power projects.

Financing Cash Flow
       
  On May 1,  1995,  the  Company  retired  $55  million  of 6.07% 
medium-term  notes and $20  million  of 6.10% medium-term notes, both of
which matured on that date.

<PAGE>

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


         On June 8, 1995 and June 23, 1995, the Company retired $20 million of
9.32%  medium-term  notes and $1 million of 6.10% medium-term notes,
respectively, which matured on those dates.

         On June 12, 1995, the Company issued $50 million of 7.375%  medium-term
notes due in June 2025. After reflecting underwriting discounts and commissions,
the proceeds to the Company amounted to $49.3 million.

         On July 3, 1995,  the Company  issued $50 million of 6.08%  medium-term
notes due in July 1998.  As the  proceeds of this  issuance  were used to reduce
short-term  borrowings,  at June 30, 1995, $50 million of short-term  borrowings
has been  reclassified  to  "Long-Term  Debt,  Net of  Current  Portion"  on the
Consolidated  Balance Sheet and included as "Proceeds from issuance of Long-Term
Debt" on the Consolidated Statement of Cash Flows. After reflecting underwriting
discounts  and  commissions,  the  proceeds  to the  Company  amounted  to $49.8
million.

     After  reflecting the $100 million  aggregate  amount of medium-term  notes
issued in June and July of 1995, the Company has registered under the Securities
Act of 1933,  as amended,  and has  authority  under the Holding  Company Act to
issue and sell up to $120 million of debentures  and/or  medium-term  notes. The
amounts  and  timing  of the  issuance  and  sale  of  these  debentures  and/or
medium-term  notes will depend on market  conditions and the requirements of the
Company.
         
     Consolidated  short-term debt at June 30, 1995 reflects the $50 million
reduction in  short-term  borrowings as a result of the July 3, 1995 issuance of
$50 million of 6.08% medium-term notes, which is discussed above. This reduction
in short-term borrowings contributed to the overall decrease of $39.3 million in
consolidated  short-term  debt during the first nine months of fiscal 1995.  The
Company  considers  short-term bank loans and commercial paper important sources
of cash for  temporarily  financing  construction  expenditures,  gas in storage
inventory, unrecovered purchased gas costs and other working capital needs.

         The  Company,   through  Seneca,  is  engaged  in  certain  price  swap
agreements as a means of managing a portion of the market risk  associated  with
fluctuations  in the market price of natural gas and crude oil. These price swap
agreements  are not held for trading  purposes.  For the quarter  ended June 30,
1995 Seneca  utilized  natural gas and crude oil swap  agreements  with notional
amounts of 5.0 equivalent Bcf and 185,000  equivalent  bbl,  respectively.  This
activity resulted in a net gain of approximately $1.2 million.

         For the nine months ended June 30, 1995,  Seneca  utilized  natural gas
and crude oil swap  agreements  with notional  amounts of 9.7 equivalent Bcf and
516,000  equivalent bbl,  respectively.  This activity resulted in a net gain of
approximately $4.0 million.

         At June 30, 1995,  Seneca had natural gas swap  agreements  outstanding
with a notional  amount of  approximately  31.5 equivalent Bcf at prices ranging
from $1.70 per Mcf to $2.16 per Mcf.  Seneca also had crude oil swap  agreements
outstanding at June 30, 1995 with a notional amount of 1,448,000  equivalent bbl
at prices

<PAGE>

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


ranging from $18.00 per bbl to $19.54 per bbl. In addition,  the Company has SEC
authority  to enter into  certain  interest  rate swap  agreements.  For further
discussion,  see disclosure under "Financial Instruments" in Note 1, "Summary of
Significant Accounting Policies."

         In addition  to the  litigation  discussed  in Part II, Item 1, of this
report,  the Company is involved in  litigation  arising in the normal course of
business. In addition to the regulatory matters discussed in Note 2, the Company
is involved in other regulatory matters arising in the normal course of business
that involve rate base,  cost of service and  purchased  gas cost issues,  among
other  things.  While the  resolution  of such  litigation  or other  regulatory
matters  could have a material  effect on earnings and cash flows,  none of this
other  litigation  and none of these other  regulatory  matters are  expected to
change materially the Company's present liquidity position.

         The Company's present liquidity  position is believed to be adequate to
satisfy known demands.  Under the Company's  covenants of its indenture covering
long-term debt, and after reflecting the $50 million of 6.08%  medium-term notes
issued on July 3, 1995,  the Company would have been  permitted to issue up to a
maximum of $545 million in additional  long-term unsecured  indebtedness at June
30, 1995, subject to long-term interest rates. In addition, at June 30, 1995,
after reflecting the repayment of short-term debt with the proceeds of the
$50 million of 6.08%  medium-term  notes issued on July 3, 1995, the Company
had regulatory authorizations and unused short-term credit lines that would have
permitted it to borrow an additional $326.8 million of short-term debt.

RATE MATTERS

Utility Operation

New York Jurisdiction

         In  October  1994,  Distribution  Corporation  filed  in its  New  York
jurisdiction  a request for an annual rate increase of $56.5  million,  or 8.9%,
with a requested return on equity of 12.85%.  In March 1995, the New York Public
Service  Commission  (PSC)  staff  filed its case  stating  that the annual rate
increase should be $13.0 million,  with a return on equity of 11.1%. On June 15,
1995,  an  Administrative  Law  Judge  (ALJ)  issued  his  recommended  decision
regarding   Distribution   Corporation's   requested  rate  increase.   The  ALJ
recommended  an annual rate increase of $21.7 million with a return on equity of
10.4%.  Proceedings in this rate case are ongoing and management  cannot predict
their outcome. New rates are expected to become effective in September 1995.

         In  August  1993,  Distribution  Corporation  filed  in  its  New  York
jurisdiction  a request for an annual rate increase of $55.4  million,  or 8.5%,
with a return on equity of 12.16%.  Included in the requested  rate increase was
an initial amount of $24.9 million for the recovery of transition  costs arising
from the FERC's Order 636,  which  represented  3.8% of the total 8.5% requested
increase.

<PAGE>

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


         On July 19,  1994,  the PSC  issued  an order  authorizing  a base rate
increase  of $11.1  million,  or 1.7%,  with a return on  equity  of  10.7%.  In
addition,  the PSC  authorized  recovery of  transition  costs  arising from the
FERC's Order 636 of up to $11 million annually from sales customers  through the
monthly Gas Adjustment  Clause (GAC).  Distribution  Corporation will defer, for
recovery in future  periods,  any amounts that may exceed the $11 million annual
amount. New rates became effective July 24, 1994.


         The recovery of transition costs from  transportation  customers in New
York was  addressed  in a  December  20,  1994 PSC  Order  issued  in a  generic
restructuring  case (the Generic Case).  In the Generic Case, the PSC authorized
gas utilities to file revised tariffs,  subject to PSC approval,  providing that
transportation  customers be assigned a per-unit  charge that is equal to 50% of
the  per-unit  charge  being  collected  from  sales  customers  for gas  supply
realignment  (GSR) costs and  stranded  costs.  At June 30,  1995,  Distribution
Corporation had deferred transition costs related to transportation customers in
its New York  jurisdiction  amounting to  approximately  $2.7  million.  Of this
amount,  $0.7  million has been  allocated to sales  customers  based on the PSC
order in the Generic Case and is being recovered through the monthly GAC. Of the
remaining  balance of $2.0 million,  Distribution  has filed draft tariff sheets
and is awaiting PSC approval before recovery from  transportation  customers can
begin.

         In  addition  to  addressing   transition  cost  recovery   related  to
transportation  customers,  the  December 20, 1994 PSC Order in the Generic Case
addresses  key issues  such as  unbundling,  rate design and the extent of state
regulation.  Implementation  will  likely  be  achieved  by  each  utility  on a
case-by-case  basis. In addition,  the PSC has convened a generic  proceeding to
develop, among other things, an appropriate performance-based gas cost incentive
mechanism  and  address  concepts of  affordability  in utility  service.  It is
anticipated that an order will be issued in this case in late autumn of 1995.

Pennsylvania Jurisdiction

     On March  15,  1995,  Distribution  Corporation  filed in its  Pennsylvania
jurisdiction a request for an annual rate increase of $22 million, or 9.1%, with
a return on equity of 13.25%.  On August 10, 1995, a settlement  in principle
was signed by the major parties in this case on all  outstanding  issues.  The
settlement in principle provides,  among other things, for a rate increase of $6
million, or 2.8%. However,  this amount is not final until a settlement document
has been approved by the  presiding  ALJ and the  Pennsylvania Public Utility
Commission  (PaPUC).  Rates will become effective on or about the date the
PaPUC approves this settlement.

         On March 8, 1994,  Distribution  Corporation  filed in its Pennsylvania
jurisdiction a request for an annual rate increase of $16 million, or 6.8%, with
a return on equity of 12.25%.  A proposal for a WNC was included in this filing.
On December 6, 1994, an order was issued by the PaPUC authorizing an annual rate
increase of $4.8 million, or 2.0 %, with a return on equity of 11.0% and without
a WNC. The new rates became effective as of December 7, 1994.


<PAGE>

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


         General rate  increases  do not reflect the  recovery of purchased  gas
costs.  Such  costs  are  recovered  through  operation  of  the  purchased  gas
adjustment clauses of the regulatory authorities having jurisdiction.

Pipeline and Storage.  For a discussion of Supply Corporation's gathering rates,
refer to Note 2 - Regulatory Matters.

         On  October  31,  1994,  Supply  Corporation  filed for an annual  rate
increase of $21 million, with a requested return on equity of 12.6%.  Settlement
discussions  to  resolve  the  various  issues  have  achieved a  settlement  in
principle.  This  settlement  in principle  will increase  Supply's  revenues by
approximately  $6.4 million  annually.  The former Penn-York Energy  Corporation
(Penn-York)  services,  which were merged into Supply Corporation effective July
1, 1994, will be rolled-in for ratemaking purposes.  Approximately two-thirds of
the  former  Penn-York  service  is now on  year-to-year  contracts  and  Supply
Corporation  has agreed not to seek  recovery of revenues  related to terminated
Penn-York  service  from other  storage  customers  for 5 years,  as long as the
terminations  are not greater than 25 to 30 percent of the  terminable  service.
Supply also agreed not to seek recovery for increased  cost of service for three
years.  It is  expected  that a  Stipulation  and  Agreement  incorporating  the
settlement in principle  will be filed with the FERC in August 1995 and approved
before the end of fiscal 1995.

OTHER MATTERS

New  Accounting  Pronouncement.  In March  1995,  the FASB  issued SFAS No. 121,
"Accounting for the Impairment of Long-Lived Assets and for Long-Lived Assets to
be Disposed Of" (SFAS 121). This statement establishes  accounting standards for
the  impairment of long-lived  assets,  certain  identifiable  intangibles,  and
goodwill  related to those assets to be held and used and for long-lived  assets
and certain identifiable intangibles to be disposed of. For a further discussion
of what this new accounting standard entails and its impact on the Company,  see
Note 1 - Summary of Significant Accounting Policies.

Public  Utility  Holding  Company  Act.  The Company is one of fourteen  utility
holding  companies  registered  under the Holding Company Act. In July 1994, the
SEC hosted a "Roundtable" to discuss  modernization or repeal of the 60 year old
statute.  In June 1995,  the SEC issued a report in which the SEC proposed  that
Congress should either repeal or  significantly  modify the Holding Company Act.
The report also  included  recommendations  for  administrative  reform  pending
legislative consideration of the repeal/modification options.

         As its  preferred  option,  the SEC has  recommended  to  Congress  the
conditional repeal of the Holding Company Act. Under this option, Congress would
repeal the Holding  Company Act, but at the same time,  enact  legislation  that
would allow the various  state  regulatory  commissions  to have access to those
books and  records of  companies  in the  holding  company  system that would be
necessary  for  effective  regulation,  and  for  federal  audit  authority  and
oversight of affiliate transactions.

<PAGE>

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


         The  administrative  recommendations  contained  in the report  include
proposed rule changes that would reduce the regulatory burdens affecting utility
holding companies.  These rule changes, some of which have already been adopted,
would  significantly  reduce the number of applications  filed under the Holding
Company Act, exempt routine financings and expand diversification opportunities.

         The Company is unable to predict what action, if any, Congress may take
with respect to the SEC's recommendations.


<PAGE>


Part II.  Other Information

Item 1.   Legal Proceedings

Paragon/TGX Litigation

A.  New York Litigation

         Since November 30, 1984, Distribution  Corporation has been involved in
litigation against Paragon Resources, Inc. (Paragon) and TGX Corp. (collectively
Paragon/TGX),  in the United States  District Court for the Western  District of
New York (the District  Court).  Distribution  Corporation  sought a declaratory
judgment  concerning  the contract  effect of a December 20, 1983 PSC order (the
Disapproval  Order) which,  among other things,  disapproved a 1974 gas purchase
agreement between Distribution  Corporation's predecessor in interest,  Iroquois
Gas   Corporation,   and   Paragon   (the   "Paragon   Contract").   Paragon/TGX
counterclaimed  for (i) a declaration that the Disapproval  Order did not affect
the Paragon Contract in any way,  whatsoever,  (ii) approximately  $4,400,000 in
respect of  take-or-pay  claims,  and (iii)  unquantified  amounts in respect of
other alleged breaches of the Paragon Contract.  Commencing with its payment for
production received in September,  1984, and continuing through December,  1993,
when  Paragon/TGX  purported  to  assign  the  Paragon  Contract,   Distribution
Corporation  paid  Paragon/TGX  for Paragon  Contract  gas at prices below those
developed  by the  Paragon  Contract's  price  formula,  as the same  have  been
impacted, from time to time, by the Natural Gas Policy Act of 1978.

         On  December 3, 1991 the U.S.  Court of Appeals for the Second  Circuit
(the Second  Circuit)  issued an opinion  regarding a partial  summary  judgment
granted by the District  Court.  The Second  Circuit  essentially  held that the
Disapproval  Order had "voided the Contract's  price term," but that Paragon/TGX
had elected an option  available  to it under the  Paragon  Contract to continue
that contract, in the aftermath of the Disapproval Order, at "a price consistent
with" that order.  The Second  Circuit  also  remanded  the case to the District
Court for further proceedings.

         In a letter dated  December 13, 1991,  TGX demanded  that  Distribution
Corporation pay it $21,874,042  (including  interest),  alleged to represent the
difference  between  the amount  received by  Paragon/TGX  in respect of Paragon
Contract gas delivered during the period September,  1984 through October, 1991,
and the amount  allegedly  due TGX in respect  of such gas during  such  period.
Distribution Corporation rejected TGX's demand.

         Various  motions have been heard before the  District  Court.  A United
States Magistrate Judge is now handling other preliminary  matters and discovery
issues before the case is ultimately set for trial.

B.  Louisiana Litigation

         On  February  22,  1990,  TGX,  the  purported  assignee of the Paragon
Contract, filed a voluntary petition pursuant to Chapter 11 of the United States
Bankruptcy Code in the United States  Bankruptcy  Court for the Western District
of Louisiana  (the  Bankruptcy  Court).  Thereafter  TGX  commenced a "turnover"
proceeding against  Distribution  Corporation,  premised upon TGX's December 13,
1991 payment demand described above under "New York  Litigation."  Pursuant to a
partial settlement

<PAGE>

Item 1. Legal Proceedings - (Concl.)


agreement between TGX and Distribution  Corporation,  approved by the Bankruptcy
Court in August, 1992, the "turnover"  proceeding was discussed and Distribution
Corporation  paid TGX $2,940,000 in  consideration,  among other things,  of TGX
releasing Distribution Corporation from certain claims and undertaking to credit
said amount  against the amount,  if any,  which is ultimately  adjudged due TGX
and/or  Paragon  in the New York  Litigation.  TGX is still  free to pursue  its
breach of contract counterclaims in the New York Litigation.

C.  State Commission Proceedings

         In an order issued in Case  93-G-0352,  et al., on May 5, 1995, the PSC
granted Distribution Corporation authority to recover via its rates the New York
allocable share  ($2,006,000) of the partial  settlement payment described above
under "Louisiana Litigation". Distribution Corporation has already recovered the
Pennsylvania allocable share ($934,000) of the partial settlement payment.

         The May 5, 1995 PSC order did not address  the New York Public  Service
Law section 110(4) issues  described in the PSC's Order  Instituting  Proceeding
because the PSC determined there was "no properly reviewable  contract" that had
been  filed  with it. No Party  filed a  Petition  for  Rehearing  of the Order.
Distribution Corporation has begun to recover the settlement payment via revised
rates.


<PAGE>


Item 6.  Exhibits and Reports on Form 8-K

   (a)  Exhibits
            Exhibit
            Number       Description of Exhibit

             (12)       Statements regarding Computation of Ratios:

                         Ratio of  Earnings  to  Fixed  Charges  for the  Twelve
                         Months  Ended June 30, 1995 and the fiscal  years ended
                         September 30, 1990 through 1994.

             (27)       Financial Data Schedule

             (99)       National Fuel Gas Company Consolidated
                        Statement of Income for the Twelve Months
                        Ended June 30, 1995 and 1994.


   (b)  Reports on Form 8-K

                   (I)      None


<PAGE>


                                   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
under-signed thereunto duly authorized.

                                       NATIONAL FUEL GAS COMPANY
                                             (Registrant)





                                       /s/ Joseph P. Pawlowski
                                       Joseph P. Pawlowski
                                       Treasurer and Principal
                                       Accounting Officer













Date:  August 11, 1995

<PAGE>
                                                                  

                                                              EXHIBIT INDEX




              Exhibit
              Number       Description of Exhibit

               (12)       Statements regarding Computation of Ratios:

                           Ratio of Earnings to Fixed Charges for the
                           Twelve Months Ended June 30, 1995 and the
                           fiscal years ended September 30, 1990 through
                           1994.

               (27)       Financial Data Schedule

               (99)       National Fuel Gas Company Consolidated Statement
                           of Income for the Twelve Months Ended June 30,
                           1995 and 1994.







<TABLE> <S> <C>

<ARTICLE> UT
<LEGEND>
     THE SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM NATIONAL
FUEL GAS COMPANY'S  CONSOLIDATED  FINANCIAL  STATEMENTS  AND IS QUALIFIED IN ITS
ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                          SEP-30-1995
<PERIOD-START>                             OCT-01-1994
<PERIOD-END>                               JUN-30-1995
<BOOK-VALUE>                                  PER-BOOK
<TOTAL-NET-UTILITY-PLANT>                    1,615,466
<OTHER-PROPERTY-AND-INVEST>                          0
<TOTAL-CURRENT-ASSETS>                         199,141
<TOTAL-DEFERRED-CHARGES>                        11,699
<OTHER-ASSETS>                                 192,529
<TOTAL-ASSETS>                               2,018,835
<COMMON>                                        37,422
<CAPITAL-SURPLUS-PAID-IN>                      382,816
<RETAINED-EARNINGS>                            395,022
<TOTAL-COMMON-STOCKHOLDERS-EQ>                 815,260
                                0
                                          0
<LONG-TERM-DEBT-NET>                           504,000
<SHORT-TERM-NOTES>                              73,200
<LONG-TERM-NOTES-PAYABLE>                            0
<COMMERCIAL-PAPER-OBLIGATIONS>                       0
<LONG-TERM-DEBT-CURRENT-PORT>                   58,500
                            0
<CAPITAL-LEASE-OBLIGATIONS>                          0
<LEASES-CURRENT>                                     0
<OTHER-ITEMS-CAPITAL-AND-LIAB>                 567,875
<TOT-CAPITALIZATION-AND-LIAB>                2,018,835
<GROSS-OPERATING-REVENUE>                      839,708
<INCOME-TAX-EXPENSE>                            46,674
<OTHER-OPERATING-EXPENSES>                     681,470
<TOTAL-OPERATING-EXPENSES>                     728,144
<OPERATING-INCOME-LOSS>                        111,564
<OTHER-INCOME-NET>                               4,686
<INCOME-BEFORE-INTEREST-EXPEN>                 116,250
<TOTAL-INTEREST-EXPENSE>                        40,558
<NET-INCOME>                                    75,692
                          0
<EARNINGS-AVAILABLE-FOR-COMM>                   75,692
<COMMON-STOCK-DIVIDENDS>                        44,524
<TOTAL-INTEREST-ON-BONDS>                            0
<CASH-FLOW-OPERATIONS>                         186,892
<EPS-PRIMARY>                                     2.02
<EPS-DILUTED>                                     2.02



</TABLE>

                                                                     EXHIBIT 99
                           NATIONAL FUEL GAS COMPANY
                        CONSOLIDATED STATEMENT OF INCOME
                                  (UNAUDITED)

                                                   Twelve Months Ended
                                                         June 30,
                                                    1995          1994
                                                 (Thousands of Dollars)
INCOME

Operating Revenues                               $  980,898   $1, 148,982
                                                  ---------    ----------

Operating Expenses
   Purchased Gas                                    354,538      497,521
   Operation Expense                                265,489      270,420
   Maintenance                                       25,876       29,830
   Property, Franchise and Other Taxes               93,642      102,719
   Depreciation, Depletion and Amortization          72,712       71,832
   Income Taxes - Net                                44,400       51,803
                                                  ---------    ---------
                                                    856,657    1,024,125

Operating Income                                    124,241      124,857
Other Income                                          5,516        3,818
                                                  ---------    ---------
Income Before Interest Charges                      129,757      128,675
                                                  ---------    ---------

Interest Charges
   Interest on Long-Term Debt                        40,549       35,403
   Other Interest                                    12,506       10,912
                                                  ---------    ---------
                                                     53,055       46,315

Income Before Cumulative Effect                      76,702       82,360
Cumulative Effect of Changes
 in Accounting                                         (589)       3,826
                                                  ---------    ---------

Net Income Available for Common Stock            $   76,113   $   86,186
                                                  =========    =========

Earnings Per Common Share
Income Before Cumulative Effect                       $2.05        $2.24
Cumulative Effect of Changes
 in Accounting                                         (.02)         .10
                                                       ----         ----

Net Income Available for Common Stock                 $2.03        $2.34
                                                       ====         ====

Weighted Average Common Shares Outstanding       37,348,237   36,892,256
                                                 ==========   ==========


<TABLE>
<CAPTION>

                                                     EXHIBIT 12
                            COMPUTATION OF RATIO OF
                           EARNINGS TO FIXED CHARGES
                                  (UNAUDITED)

                                           Twelve    Fiscal Year Ended September 30
                                         Months Ended
                                           6/30/95      1994      1993      1992      1991      1990
<S>                                         <C>       <C>       <C>       <C>       <C>       <C>

EARNINGS:

Income Before Interest Charges (2)          $128,046  $127,885  $125,742  $118,222  $110,240  $109,781
Allowance for Borrowed Funds
 Used in Construction                            205       209       174     1,088     2,278     1,273
Federal Income Tax                            26,960    36,630    21,148    17,680    (3,929)   17,435
State Income Tax                               4,464     6,309     2,979     3,426       342     2,419
Deferred Inc. Taxes - Net (3)                 12,980     4,857    16,923    14,130    26,880     7,657
Investment Tax Credit - Net                     (686)     (685)     (698)     (711)     (746)     (798)
Rentals (1)                                    5,397     5,730     5,621     5,857     4,915     4,915
                                             -------   -------   -------   -------   -------   -------
                                            $177,366  $180,935  $171,889  $159,692  $139,980  $142,682
                                             =======   =======   =======   =======   =======   ======= 
FIXED CHARGES:

Interest & Amortization of Premium and
   Discount of Funded Debt                   $40,549   $36,699   $38,507   $39,949   $41,916   $37,236
Interest on Commercial Paper and
   Short-Term Notes Payable                    6,204     5,599     7,465    12,093    11,933    12,521
Other Interest (2)                             4,795     3,361     4,727     6,958     9,679     9,298
Rentals (1)                                    5,397     5,730     5,621     5,857     4,915     4,915
                                              ------    ------    ------    ------    ------    ------
                                             $56,945   $51,389   $56,320   $64,857   $68,443   $63,970
                                              ======    ======    ======    ======    ======    ======
RATIO OF EARNINGS TO FIXED CHARGES              3.11      3.52      3.05      2.46      2.05      2.23

<FN>

Notes:
     (1) Rentals shown above  represent  the portion of all rentals (other than
         delay rentals) deemed representative of the interest factor.

     (2) The twelve  months ended  6/30/95,  fiscal 1994 and fiscal 1993 reflect
         the reclassification of $1,712,  $1,674 and $1,374,  respectively,
         representing the loss on reacquired  debt amortized  during each
         period, from Other Interest Charges to Operation Expense.

     (3) Deferred Income Taxes - Net for the twelve months ended 9/30/94
         excludes the cumulative effect of changes in accounting.
</FN>
</TABLE>


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