NATIONAL FUEL GAS CO
10-Q, 1996-05-15
NATURAL GAS DISTRIBUTION
Previous: FIRST CHICAGO NBD CORP, 10-Q, 1996-05-15
Next: NATIONAL FUEL GAS CO, 35-CERT, 1996-05-15



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

                                    FORM 10-Q


                QUARTERLY REPORT PURSUANT TO SECTION 13 or 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934


                  For the Quarterly Period Ended March 31, 1996
                                                 --------------

                          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 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 April 30, 1996:
              37,672,141 shares.

- -------------------------------------------------------------------------------


<PAGE 2>

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)
                      Highland Land & Minerals, Inc. (Highland)
                      Leidy Hub, Inc. (Leidy Hub)
                      Data-Track Account Services, Inc. (Data-Track)
                      National Fuel Resources, Inc. (NFR)
                      Horizon Energy Development, Inc. (Horizon)
                      Utility Constructors, Inc. (UCI)

                                  INDEX

               Part I. Financial Information                             Page
               -----------------------------                             ----

Item 1.  Financial Statements

         a.   Consolidated Statements of Income and Earnings
              Reinvested in the Business - Three Months and
              Six Months Ended March 31, 1996 and 1995                   3 - 4

         b.   Consolidated Balance Sheets - March 31, 1996 and
              September 30, 1995                                         5 - 6

         c.   Consolidated Statement of Cash Flows - Six
              Months Ended March 31, 1996 and 1995                         7

         d.   Notes to Consolidated Financial Statements                 8 - 15

Item 2.  Management's Discussion and Analysis of Financial
         Condition and Results of Operations                            15 - 27


               Part II. Other Information
               --------------------------

Item 1.  Legal Proceedings                                              27 - 28

Item 2.  Changes in Securities                                             *

Item 3.  Defaults Upon Senior Securities                                   *

Item 4.  Submission of Matters to a Vote of Security Holders              29

Item 5.  Other Information                                                 *

Item 6.  Exhibits and Reports on Form 8-K                                 29

Signature                                                                 30

* The Company has nothing to report under this item.


<PAGE 3>


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
                                                            March 31,
                                                        ------------------
                                                        1996          1995
                                                        ----          ----
                                                      (Thousands of Dollars)
INCOME
Operating Revenues                                     $492,376      $378,762
                                                       --------      --------

Operating Expenses
  Purchased Gas                                         246,984       165,789
  Operation Expense                                      75,356        74,379
  Maintenance                                             7,146         6,215
  Property, Franchise and Other Taxes                    35,556        31,777
  Depreciation, Depletion and Amortization               23,960        17,537
  Income Taxes - Net                                     33,743        26,608
                                                       --------      --------
                                                        422,745       322,305
                                                       --------      --------

Operating Income                                         69,631        56,457
Other Income                                                863           631
                                                       --------      --------
Income Before Interest Charges                           70,494        57,088
                                                       --------      --------

Interest Charges
  Interest on Long-Term Debt                              9,587        10,396
  Other Interest                                          5,215         3,385
                                                       --------      --------
                                                         14,802        13,781
                                                       --------      --------

Net Income Available for Common Stock                    55,692        43,307

EARNINGS REINVESTED IN THE BUSINESS

Balance at January 1                                    397,398       379,723
                                                       --------      --------
                                                        453,090       423,030
Dividends on Common Stock
 (1996 - $.405; 1995 - $.395)                            15,177        14,724
                                                       --------      --------

Balance at March 31                                    $437,913      $408,306
                                                       ========      ========

Earnings Per Common Share                                 $1.48         $1.16
                                                          =====         =====

Weighted Average Common Shares Outstanding           37,551,990    37,409,275
                                                     ==========    ==========


                 See Notes to Consolidated Financial Statements


<PAGE 4>


Item 1. - Financial Statements (Cont.)
- --------------------------------------

                            National Fuel Gas Company
                            -------------------------
                 Consolidated Statements of Income and Earnings
                 ----------------------------------------------
                           Reinvested in the Business
                           --------------------------
                                  (Unaudited)
                                  -----------
                                                         Six Months Ended
                                                             March 31,
                                                        ------------------
                                                        1996          1995
                                                        ----          ----
                                                      (Thousands of Dollars)
INCOME
Operating Revenues                                     $808,704      $658,094
                                                       --------      --------

Operating Expenses
  Purchased Gas                                         379,942       269,196
  Operation Expense                                     142,023       141,222
  Maintenance                                            13,170        12,107
  Property, Franchise and Other Taxes                    59,458        54,843
  Depreciation, Depletion and Amortization               45,553        35,866
  Income Taxes - Net                                     52,584        45,116
                                                       --------      --------
                                                        692,730       558,350
                                                       --------      --------

Operating Income                                        115,974        99,744
Other Income                                              1,806         1,476
                                                       --------      --------
Income Before Interest Charges                          117,780       101,220
                                                       --------      --------

Interest Charges
  Interest on Long-Term Debt                             19,874        20,769
  Other Interest                                          9,823         6,573
                                                       --------      --------
                                                         29,697        27,342
                                                       --------      --------

Net Income Available for Common Stock                    88,083        73,878

EARNINGS REINVESTED IN THE BUSINESS

Balance at October 1                                    380,123       363,854
                                                       --------      --------
                                                        468,206       437,732
Dividends on Common Stock
 (1996 - $.81; 1995 - $.79)                              30,293        29,426
                                                       --------      --------

Balance at March 31                                    $437,913      $408,306
                                                       ========      ========

Earnings Per Common Share                                 $2.35         $1.98
                                                          =====         =====

Weighted Average Common Shares Outstanding           37,496,080    37,367,200
                                                     ==========    ==========


                 See Notes to Consolidated Financial Statements


<PAGE 5>


Item 1.  Financial Statements (Cont.)
- -------------------------------------

                            National Fuel Gas Company
                            -------------------------
                           Consolidated Balance Sheets
                           ---------------------------

                                                    March 31,
                                                      1996      September 30,
                                                   (Unaudited)      1995
                                                   -----------  -------------
                                                     (Thousands of Dollars)
ASSETS
Property, Plant and Equipment                      $2,376,634    $2,322,335
   Less - Accumulated Depreciation, Depletion
     and Amortization                                 719,284       673,153
                                                   ----------    ----------
                                                    1,657,350     1,649,182
                                                   ----------    ----------
Current Assets
   Cash and Temporary Cash Investments                 18,788        12,757
   Receivables - Net                                  229,205        75,933
   Unbilled Utility Revenue                            58,792        20,838
   Gas Stored Underground                               4,660        25,589
   Materials and Supplies - at average cost            23,536        24,374
   Prepayments                                         25,746        29,753
                                                   ----------    ----------
                                                      360,727       189,244
                                                   ----------    ----------
Other Assets
   Recoverable Future Taxes                            93,263        94,053
   Unamortized Debt Expense                            26,118        26,976
   Other Regulatory Assets                             54,104        37,040
   Deferred Charges                                     9,839         8,653
   Other                                               35,778        33,154
                                                   ----------    ----------
                                                      219,102       199,876
                                                   ----------    ----------

                                                   $2,237,179    $2,038,302
                                                   ==========    ==========


                 See Notes to Consolidated Financial Statements


<PAGE 6>


Item 1.  Financial Statements (Cont.)
- -------------------------------------

                            National Fuel Gas Company
                            -------------------------
                           Consolidated Balance Sheets
                           ---------------------------


                                                    March 31,
                                                      1996      September 30,
                                                   (Unaudited)      1995
                                                   -----------  -------------
                                                     (Thousands of Dollars)

CAPITALIZATION AND LIABILITIES
Capitalization:
Common Stock Equity
   Common Stock, $1 Par Value
    Authorized  - 100,000,000 Shares; Issued
    and Outstanding - 37,599,121 Shares and
    37,434,363 Shares, Respectively                $   37,599    $   37,434
   Paid in Capital                                    388,042       383,031
   Earnings Reinvested in the Business                437,913       380,123
                                                   ----------    ----------
Total Common Stock Equity                             863,554       800,588
Long-Term Debt, Net of Current Portion                574,000       474,000
                                                   ----------    ----------
Total Capitalization                                1,437,554     1,274,588
                                                   ----------    ----------

Current and Accrued Liabilities
   Notes Payable to Banks and
    Commercial Paper                                  110,500       147,600
   Current Portion of Long-Term Debt                   30,000        88,500
   Accounts Payable                                    98,296        53,842
   Amounts Payable to Customers                        35,380        51,001
   Other Accruals and Current Liabilities             150,160        52,118
                                                   ----------    ----------
                                                      424,336       393,061
                                                   ----------    ----------

Deferred Credits
   Accumulated Deferred Income Taxes                  290,129       288,763
   Taxes Refundable to Customers                       23,080        23,080
   Unamortized Investment Tax Credit                   13,046        13,380
   Other Deferred Credits                              49,034        45,430
                                                   ----------    ----------
                                                      375,289       370,653
                                                   ----------    ----------
Commitments and Contingencies                               -             -
                                                   ----------    ----------

                                                   $2,237,179    $2,038,302
                                                   ==========    ==========

                 See Notes to Consolidated Financial Statements


<PAGE 7>


Item 1. - Financial Statements (Cont.)
- --------------------------------------

                            National Fuel Gas Company
                            -------------------------
                      Consolidated Statement of Cash Flows
                      ------------------------------------
                                   (Unaudited)
                                   -----------
                                                          Six Months Ended
                                                              March 31,
                                                         ------------------
                                                         1996          1995
                                                         ----          ----
                                                       (Thousands of Dollars)
OPERATING ACTIVITIES
   Net Income Available for Common Stock               $ 88,083      $ 73,878
   Adjustments to Reconcile Net Income to Net Cash
    Provided by Operating Activities:
         Depreciation, Depletion and Amortization        45,553        35,866
         Deferred Income Taxes                            1,199         3,399
         Other                                            3,697         2,722
         Change in:
           Receivables and Unbilled Utility Revenue    (191,226)      (84,114)
           Gas Stored Underground and Materials and
            Supplies                                     21,767        17,867
           Prepayments                                    4,007        (5,447)
           Accounts Payable                              44,454       (18,268)
           Amounts Payable to Customers                 (15,621)        9,526
           Other Accruals and Current Liabilities        98,135        81,490
           Other Assets and Liabilities - Net               (60)       10,565
                                                        -------      --------
Net Cash Provided by
 Operating Activities                                    99,988       127,484
                                                        -------      --------

INVESTING ACTIVITIES
   Capital Expenditures                                 (70,674)      (96,485)
   Other                                                   (340)        2,432
                                                        --------     --------
Net Cash Used in Investing Activities                   (71,014)      (94,053)
                                                        -------      --------

FINANCING ACTIVITIES
   Change in Notes Payable to Banks and Commercial
    Paper                                               (37,100)      (21,800)
   Net Proceeds from Issuance of Long-Term Debt          99,650             -
   Reduction of Long-Term Debt                          (58,500)            -
   Proceeds from Issuance of Common Stock                 3,226         2,308
   Dividends Paid on Common Stock                       (30,219)      (29,373)
                                                       --------      -------- 
Net Cash Used in
 Financing Activities                                   (22,943)      (48,865)
                                                       --------      --------

Net Increase (Decrease) in Cash and
 Temporary Cash Investments                               6,031       (15,434)

Cash and Temporary Cash Investments
 at October 1                                            12,757        29,016
                                                       --------      --------

Cash and Temporary Cash Investments at March 31        $ 18,788      $ 13,582
                                                       ========      ========


                 See Notes to Consolidated Financial Statements


<PAGE 8>


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  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, 1995, 1994 and 1993, that are included in the
Company's combined Annual Report to Shareholders/Form  10-K for 1995. The fiscal
1996  consolidated  financial  statements  will  be  examined  by the  Company's
independent accountants after the end of the fiscal year.

           The  earnings  for the six months  ended March 31, 1996 should not be
taken as a prediction for the fiscal year ending  September 30, 1996, 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. 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 six months ended March 31, 1996
and 1995, amounted to $28.8 million and $26.2 million,  respectively. Net income
taxes paid during the six months ended March 31, 1996 and 1995 amounted to $32.0
million and $20.8 million, respectively.

Gas Stored Underground - Current.  Gas stored underground is carried at lower of
cost or market.  Distribution  Corporation's inventory cost at March 31, 1996 of
approximately  $0.4 million has been  determined  under the  last-in,  first-out
(LIFO) method and Supply  Corporation's  inventory  cost of  approximately  $4.3
million has been determined  under the average cost method.  Supply  Corporation
adopted the average cost method to value gas received from shippers under tariff
allowances that is not consumed in operations.

Note 2 - Regulatory Matters

FERC Order 636 Transition  Costs. As a result of the industrywide  restructuring
under the FERC's Order 636,  Distribution  Corporation  is incurring  transition
costs billed to it by Supply Corporation and other upstream pipeline companies.

           As of March 31, 1996, Distribution Corporation's estimate of its
exposure to outstanding  transition costs claims is in the range of $6.8
million to $68.4  million.  The  estimated  maximum  exposure is declining as
transition costs are incurred and paid. At March 31, 1996, Distribution

<PAGE 9>


Item 1.  Financial Statements (Cont.)
- -------------------------------------

Corporation  has recorded the minimum  liability  and  corresponding  regulatory
asset of $6.8 million. In addition,  Distribution  Corporation's estimated share
of Supply Corporation's stranded gathering costs is approximately $10.2 million.
See further discussion under "Gathering Rates" below.  Distribution  Corporation
is  currently  recovering  transition  costs  from its sales and  transportation
customers in New York and Pennsylvania.

           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.  Management  believes  that any
transition costs resulting from the implementation of the FERC's Order 636 which
have been determined to be both eligible and prudently  incurred should be fully
recoverable from customers.

Gathering  Rates.  A  Stipulation  and  Agreement   complying  with  the  FERC's
directives under its  restructuring  orders to fully unbundle the production and
gathering  cost  of  service  from  the  transmission  cost of  service,  and to
establish a separate  gathering rate, was approved by the FERC in February 1996.
As approved,  the Stipulation and Agreement permits Supply  Corporation to fully
recover its net  investment in production  and gathering  plant,  as well as its
production  and  gathering  cost of  service.  A  portion  (approximately  $10.9
million) of Supply  Corporation's  net  investment in  production  and gathering
plant will be recovered over a five year period as a stranded  transition  cost.
This amount has been  reclassified  from net plant to a regulatory  asset on the
Consolidated Balance Sheet at March 31, 1996.



<PAGE 10>


Item 1.  Financial Statements (Cont.)
- -------------------------------------

Note 3 - Income Taxes

           The  components  of federal and state  income  taxes  included in the
Consolidated Statement of Income are as follows (in thousands):

                                                           Six Months Ended
                                                               March 31,
                                                           ----------------
                                                           1996        1995
                                                           ----        ----

Operating Expenses:
  Current Income Taxes -
   Federal                                               $46,696     $36,471
   State                                                   4,689       5,246

  Deferred Income Taxes                                    1,199       3,399
                                                         -------     -------
                                                          52,584      45,116

Other Income:
  Deferred Investment Tax Credit                            (334)       (343)
                                                         -------     -------

Total Income Taxes                                       $52,250     $44,773
                                                         =======     =======


           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):

                                                           Six Months Ended
                                                               March 31,
                                                           ----------------
                                                           1996        1995
                                                           ----        ----

Net income available for common stock                    $88,083     $73,878
Total income taxes                                        52,250      44,773
                                                         -------    --------

Income before income taxes                              $140,333    $118,651
                                                        ========    ========

Income tax expense, computed at
 statutory rate of 35%                                    49,117     $41,528

Increase (reduction) in taxes resulting from:
  Current state income taxes, net of federal
   income tax benefit                                      3,048       3,410
  Depreciation                                             1,215       1,185
  Production tax credits                                    (278)       (495)
  Miscellaneous                                             (852)       (855)
                                                        --------     -------

  Total Income Taxes                                     $52,250     $44,773
                                                        ========     =======



<PAGE 11>


Item 1.  Financial Statements (Cont.)
- -------------------------------------

           Significant  components  of the  Company's  deferred tax  liabilities
(assets) were as follows (in thousands):
                              At March 31, 1996        At September 30, 1995
                          -------------------------  -------------------------
                          Accumulated    Deferred    Accumulated    Deferred
                            Deferred   Income Taxes    Deferred   Income Taxes
                          Income Taxes   Current*    Income Taxes   Current*
                          ------------ ------------  ------------ ------------
Deferred Tax Liabilities:
  Excess of tax over book
   depreciation              $186,364    $      -      $185,595     $     -
  Exploration and
   intangible well
   drilling costs              91,868           -        84,380           -
  Other                        67,890           -        67,831           -
                             --------    --------      --------     -------
    Total Deferred Tax
     Liabilities              346,122           -       337,806           -
                             --------    --------      --------     -------

Deferred Tax Assets:
  Deferred investment
   tax credits                 (7,860)          -        (7,860)          -
  Overheads capitalized
   for tax purposes           (12,685)          -       (11,766)          -
  Unrecovered purchased
   gas costs                        -      (9,280)            -      (8,322)
  Other                       (35,448)          -       (29,417)          -
                            ---------    --------      --------     -------
    Total Deferred Tax
     Assets                   (55,993)     (9,280)      (49,043)     (8,322)
                            ---------    --------      --------     -------

    Total Net Deferred
     Income Taxes            $290,129     $(9,280)     $288,763     $(8,322)
                            =========    ========      ========     =======

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

Note 4 - Capitalization

Common  Stock.  During the six months ended March 31, 1996,  the Company  issued
52,200 shares of common stock under the Company's  section 401(k) Plans,  47,764
shares to participants in the Company's  Dividend  Reinvestment  Plan, and 8,917
shares  to  participants   in  the  Company's   Customer  Stock  Purchase  Plan.
Additionally,  55,877  shares of common  stock were issued  under the  Company's
stock option and stock award plans.

           On March  19,  1996,  the  Company's  Board of  Directors  adopted  a
shareholder  rights plan, subject to the approval of the Securities and 
Exchange Commission  (SEC) under the Public Utility  Holding  Company Act. If
approved by the SEC, the  shareholders of record of the Company's common stock,
as of a date to be established  by the Board of Directors,  would be issued a 
dividend of one right for each share of common stock held.  Each right would  
entitle the holder to purchase from the Company one-half of one share of 
common stock at a price of $130 per share ($65 per half share), subject to 
adjustment (Purchase Price). The rights  would  become  exercisable  ten days 
after someone (an acquirer) (a) announces it has acquired or has the right to  
acquire  10% of the  Company's voting stock, or (b) announces a tender offer


<PAGE 12>


Item 1.  Financial Statements (Cont.)
- -------------------------------------

which would result in it owning 10% or more of the Company's  voting  stock.  If
the rights become exercisable, each holder, except an acquirer, would be able to
exercise a right and receive common stock (or, in certain cases, cash,  property
or other  securities)  of the Company or common stock of the  acquiring  company
having a market value equal to twice the right's then  current  Purchase  Price.
The rights would have a term of ten years.  The Board of Directors would be able
to  exchange  the rights at an exchange  ratio of one share of common  stock per
right.  It would also be able to redeem the rights at a price of $0.01 per right
anytime until ten days after someone  announces it has acquired or has the right
to acquire 10% or more of the Company's voting stock.

Long-Term  Debt. In December 1995, the Company retired $58.5 million of maturing
medium-term notes with short-term borrowings. This consisted of $38.5 million of
8.90% medium-term notes and $20.0 million of 8.875% medium-term notes.

           In March 1996, the Company issued $100.0 million of 5.58% medium-term
notes  due  in  March  1999.   After  reflecting   underwriting   discounts  and
commissions, the net proceeds to the Company amounted to $99.7 million.

           The Company currently has an effective shelf  registration  under the
Securities  Act of 1933,  as amended,  to issue and sell up to $20.0  million of
debentures and/or medium-term notes.

New  Accounting  Pronouncement.   In  October  1995,  the  Financial  Accounting
Standards Board (FASB) issued  Statement of Financial  Accounting  Standards No.
123,  "Accounting  for Stock  Based  Compensation"  (SFAS 123).  This  statement
establishes a fair value based method of accounting  for employee  stock options
or similar equity  instruments and encourages all companies to adopt that method
of accounting for all of their employee stock compensation plans.

           Measurement  of  compensation  cost under SFAS 123,  if  adopted,  is
effective for all awards granted after the beginning of the fiscal year in which
that method is first applied.  Management is currently  reviewing the provisions
of  SFAS  123  and has not  decided  whether  to  adopt  the  fair  value  based
measurement  provisions.  If the fair value based measurement provisions of SFAS
123 are adopted,  they are not expected to have a material impact on the results
of operations or financial condition of the Company.

           SFAS 123 allows  companies to continue to measure  compensation  cost
for employee  stock options or similar  equity  instruments  using the method of
accounting prescribed by Accounting Principles Board Opinion No. 25, "Accounting
for Stock Issued to  Employees."  Companies  electing to remain with this method
are required to make pro forma  disclosures of net income and earnings per share
as if SFAS 123 accounting had been applied. The Company is required to adopt the
disclosure  requirements  of SFAS 123 for its fiscal year ending  September  30,
1997.



<PAGE 13>


Item 1.  Financial Statements (Cont.)
- -------------------------------------

Note 5 - Derivative Financial Instruments

           The  Company,  in its  Exploration  and  Production  operations,  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 the  Company  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." These variable  prices  represent the current market
prices at the locations where the Company delivers its natural gas and crude oil
production.

           The  following  summarizes  the Company's  activity  under price swap
agreements for the quarter and six-month  periods ended March 31, 1996 and 1995,
respectively:

                                             Quarter Ended    Quarter Ended
                                             March 31, 1996   March 31, 1995
                                             --------------   --------------
Natural Gas Price Swap Agreements:
 Notional Amount - Equivalent Billion
  Cubic Feet (Bcf)                                      6.5               3.0
 Fixed Prices per Thousand Cubic
  Feet (Mcf)                                  $1.71 - $3.05     $1.74 - $2.16
 Variable Prices per Mcf                      $1.96 - $3.43     $1.43 - $1.64
 Gain (Loss)                                    $(3,649,000)       $1,554,000

Crude Oil Price Swap Agreements:
 Notional Amount - Equivalent
  Barrels (bbl)                                     204,000           180,000
 Fixed Prices per bbl                       $17.40 - $18.50   $16.68 - $18.50
 Variable Prices per bbl                    $18.70 - $21.18   $17.99 - $18.55
 Loss                                             $(220,000)        $(155,000)


                                           Six Months Ended  Six Months Ended
                                            March 31, 1996    March 31, 1995
                                           ----------------  ----------------
Natural Gas Price Swap Agreements:
 Notional Amount - Equivalent Bcf                      11.9               4.7
 Fixed Prices per Mcf                         $1.71 - $3.05     $1.74 - $2.39
 Variable Prices per Mcf                      $1.67 - $3.43     $1.36 - $1.73
 Gain (Loss)                                    $(3,291,000)       $2,969,000

Crude Oil Price Swap Agreements:
 Notional Amount - Equivalent bbl                   418,000           331,000
 Fixed Prices per bbl                       $17.40 - $19.00   $16.68 - $18.50
 Variable Prices per bbl                    $17.40 - $21.18   $17.16 - $18.55
 Loss                                             $(216,000)        $(153,000)



<PAGE 14>


Item 1.  Financial Statements (Cont.)
- -------------------------------------

           The Company had the following  price swap  agreements  outstanding at
March 31, 1996.

Natural Gas Price Swap Agreements:

                                      Notional Amount
Fiscal Year                           (Equivalent Bcf)    Fixed Price Per Mcf
- -----------                           ----------------    -------------------
   1996                                     11.1             $1.71 - $1.99
   1997                                     19.5             $1.71 - $2.00
   1997                                      0.9                  (1)
   1998                                      4.8             $1.77 - $1.95
   1998                                      0.3                  (1)
                                            ----
                                            36.6
                                            ====

Crude Oil Price Swap Agreements:

                                      Notional Amount
Fiscal Year                           (Equivalent bbl)    Fixed Price Per bbl
- -----------                           ----------------    -------------------
   1996                                    528,000          $17.40 - $18.50
   1997                                    978,000          $17.40 - $18.33
   1998                                    396,000          $17.50 - $18.31
                                         ---------
                                         1,902,000
                                         =========

(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.  At  March  31,  1996,  the  Company  had
unrecognized  losses  of  approximately  $12.7  million  related  to price  swap
agreements  which  are  offset  by  corresponding  unrecognized  gains  from the
Company's anticipated natural gas and crude oil production over the terms of the
price swap agreements.

           The Company has SEC  authority to enter into  interest rate swaps and
other  derivative  instruments  associated  with  long-term  borrowings  up to a
notional amount of $350.0 million at any one time outstanding. All such interest
rate swaps and other  derivative  instruments  must be directly  related to then
outstanding long or short-term debt. The Company also has SEC authority to enter
into interest rate and currency exchange  agreements  associated with short-term
borrowings covering a total principal amount of


<PAGE 15>


Item 1.  Financial Statements (Concl.)
- --------------------------------------

$300.0  million.  No such agreements were entered into during the quarter or six
months ended March 31, 1996 and none are currently outstanding.

Credit  Risk.  Credit risk  relates to the risk of loss that the  Company  would
incur as a result of nonperformance  by counterparties  pursuant to the terms of
their  contractual  obligations.  The  Company  is  at  risk  in  the  event  of
nonperformance by counterparties on its derivative  financial  instruments.  The
counterparties to the Company's derivative financial  instruments are investment
grade  financial  institutions.  Furthermore,  the Company has  guarantees  from
counterparty   affiliates  on  a  large  portion  of  its  derivative  financial
instruments. Accordingly, the Company does not anticipate any material impact to
its  financial  position,  results  of  operations  or cash  flow as a result of
nonperformance by counterparties.

Note 6 - Commitments and Contingencies

Environmental  Matters.  The  Company is subject to various  federal,  state and
local laws and regulations  relating to the protection of the  environment.  The
Company has established  procedures for on-going evaluation of its operations to
identify potential environmental exposures and assure compliance with regulatory
policies and procedures.

           It is the Company's policy to accrue estimated environmental clean-up
costs when such amounts can  reasonably be estimated and it is probable that the
Company  will be  required  to incur such costs.  Distribution  Corporation  has
estimated that clean-up costs related to several former  manufactured  gas plant
sites and several other waste disposal sites are in the range of $8.8 million to
$10.2  million.  At March 31, 1996,  Distribution  Corporation  has recorded the
minimum  liability of $8.8  million.  The Company is currently  not aware of any
material additional exposure to environmental  liabilities.  However, changes in
environmental regulations or other factors could adversely impact the Company.

           In  New   York,   Distribution   Corporation   is   recovering   site
investigation  and  remediation  costs in rates. In  Pennsylvania,  Distribution
Corporation  expects to recover such costs in rates, as the Pennsylvania  Public
Utility Commission has allowed recovery of other environmental clean-up costs in
rate  cases.  Accordingly,  the  Consolidated  Balance  Sheet at March 31,  1996
includes related  regulatory assets in the amount of approximately $8.1 million.
For further discussion, see disclosure in Note H - Commitments and Contingencies
under the heading  "Environmental  Matters" in Item 8 of the Company's 1995 Form
10-K.

Other.  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 to have a material effect on the financial
condition of the Company at this time.

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

RESULTS OF OPERATIONS

Earnings.

           The Company's earnings were $55.7 million, or $1.48 per common share,
during the quarter  ended March 31, 1996.  This  compares with earnings of $43.3
million, or $1.16 per common share, during the quarter ended March 31, 1995.

           The Company's earnings were $88.1 million, or $2.35 per common share,
during the six months ended March 31, 1996. This compares with earnings of $73.9
million, or $1.98 per common share during the six months ended March 31, 1995.

<PAGE 16>


           The  increase in earnings  for the quarter and six months ended March
31, 1996 is  primarily  attributable  to the higher  earnings  of the  Company's
Utility and  Exploration  and Production  segments.  The earnings of the Utility
segment  reflect the positive  impact of colder  weather,  new rates that became
effective in September 1995 in both the New York and Pennsylvania jurisdictions,
and operation and  maintenance  expense  savings.  Additionally,  new rates that
became  effective  in  December  1994  in  the  Pennsylvania  jurisdiction  have
contributed  to higher  earnings for the six-month  period.  The earnings of the
Exploration and Production  segment  increased because of higher natural gas and
oil production  coupled with an increase in the weighted  average price received
for this production.

           The  Pipeline  and Storage  segment  contributed  to the  increase in
earnings for the quarter ended March 31, 1996, primarily because of the February
1996  Federal   Energy   Regulatory   Commission   (FERC)   approval  of  Supply
Corporation's rate case. With this approval, new rates became effective on April
1, 1996 retroactive to June 1, 1995. Earnings for the quarter reflect the impact
of the rate  increase for the period of June 1, 1995 to March 31, 1996.  For the
six months ended March 31,  1996,  however,  the  Pipeline  and Storage  segment
experienced  a decrease in earnings as the positive  impact of the new rates was
more than offset by lower revenues related to unbundled  pipeline sales and open
access transportation.

           The Other Nonregulated  operations  experienced a decline in earnings
for the quarter and six months  ended March 31, 1996 mainly  because of expenses
associated with developing international  opportunities.  Many of these expenses
may be  reimbursed to the Company upon the  occurrence of certain  events and at
such time  would be taken  into  earnings.  As  discussed  under  "International
Investment"  on page 24, on May 11,  1996,  Horizon  obtained a  commitment  for
financing on a power plant project in Pakistan. Certain expenses related to this
project will be reimbursed to Horizon in the future.

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



<PAGE 17>


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


OPERATING REVENUES
(in thousands)
                            Three Months Ended            Six Months Ended
                                March 31,                     March 31,
                         -------------------------    -------------------------
                         1996      1995   % Change    1996      1995   % Change
                         ----      ----   --------    ----      ----   --------
 Regulated
 Utility
  Retail Revenues:
   Residential         $299,236  $237,240   26.1    $491,476  $403,818   21.7
   Commercial            79,855    60,727   31.5     125,651   100,429   25.1
   Industrial            11,317     7,075   60.0      16,609    12,542   32.4
                       --------  --------           --------  --------
                        390,408   305,042   28.0     633,736   516,789   22.6
  Off-System Sales        9,625     8,063   19.4      19,297    10,291   87.5
  Transportation         15,359    14,230    7.9      26,209    23,109   13.4
  Other                   1,026     1,234  (16.9)      1,833     2,505  (26.8)
                       --------  --------           --------  --------
                        416,418   328,569   26.7     681,075   552,694   23.2
                       --------  --------           --------  --------

 Pipeline and Storage
  Storage Service        20,130    15,622   28.9      35,023    30,512   14.8
  Transportation         23,606    23,042    2.4      46,651    45,319    2.9
  Other                   5,894     2,978   97.9       8,192    11,662  (29.8)
                       --------  --------           --------  --------
                         49,630    41,642   19.2      89,866    87,493    2.7
                       --------  --------           --------  --------

 Exploration and
  Production             30,172    12,995  132.2      53,145    27,269   94.9
 Other Nonregulated      27,745    18,525   49.8      40,082    35,613   12.5
                       --------  --------           --------  --------
                         57,917    31,520   83.7      93,227    62,882   48.3
                       --------  --------           --------  --------
Less-Intersegment
 Revenues                31,589    22,969   37.5      55,464    44,975   23.3
                       --------  --------           --------  --------

                       $492,376  $378,762   30.0    $808,704  $658,094   22.9
                       ========  ========           ========  ========


OPERATING INCOME (LOSS) BEFORE
INCOME TAXES
(in thousands)
                            Three Months Ended           Six Months Ended
                                March 31,                    March 31,
                         -------------------------    -------------------------
                         1996     1995   % Change    1996      1995   % Change
                         ----      ----   --------    ----      ----   --------
 Utility               $ 68,721  $59,200    16.1   $109,353  $ 92,548    18.2
 Pipeline and Storage    23,246   18,662    24.6     39,451    41,948    (6.0)
 Exploration and
  Production             12,825    3,357   282.0     22,329     7,106   214.2
 Other Nonregulated        (844)   2,376  (135.5)    (1,298)    4,480  (129.0)
 Corporate                 (574)    (530)   (8.3)    (1,277)   (1,222)   (4.5)
                       --------  -------           --------  --------

                       $103,374  $83,065    24.4   $168,558  $144,860    16.4
                       ========  =======           ========  ========




<PAGE 18>


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

SYSTEM NATURAL GAS VOLUMES
(millions of cubic feet-MMcf)
                            Three Months Ended            Six Months Ended
                                March 31,                     March 31,
                         -------------------------    -------------------------
                         1996      1995   % Change    1996      1995   % Change
                         ----      ----   --------    ----      ----   --------
Utility Gas Sales
  Residential           41,904    36,644    14.4     69,375    59,477    16.6
  Commercial            12,183    10,320    18.1     19,539    16,532    18.2
  Industrial             2,426     1,704    42.4      3,697     3,058    20.9
  Off-System             2,273     3,683   (38.3)     6,410     4,790    33.8
                       -------   -------            -------   -------
                        58,786    52,351    12.3     99,021    83,857    18.1
                       -------   -------            -------   -------

Non-Utility Gas Sales
  Gas Sales for Resale     114       137   (16.8)       187       229   (18.3)
  Production(in
   equivalent MMcf)     12,535     5,991   109.2     23,254    12,593    84.7
                       -------   -------            -------   -------
                        12,649     6,128   106.4     23,441    12,822    82.8
                       -------   -------            -------   -------
Total Gas Sales         71,435    58,479    22.2    122,462    96,679    26.7
                       -------   -------            -------   -------

Transportation
  Utility               19,229    17,444    10.2     32,787    29,486    11.2
  Pipeline and Storage 124,459   105,973    17.4    217,900   177,828    22.5
  Nonregulated             163       766   (78.7)       468     1,577   (70.3)
                       -------   -------            -------   -------
                       143,851   124,183    15.8    251,155   208,891    20.2
                       -------   -------            -------   -------

Marketing Volumes        8,060     5,943    35.6     12,840    10,414    23.3
                       -------   -------            -------   -------

Less-Intersegment Volumes:
  Transportation        71,491    66,911     6.8    121,691   109,734    10.9
  Production             1,183     1,382   (14.4)     2,475     2,391     3.5
  Gas Sales                443         -      NM        814         8      NM
  Marketing                 20         -      NM         95         -      NM
                       -------   -------            -------   -------
                        73,137    68,293     7.1    125,075   112,133    11.5
                       -------   -------            -------   -------

Total System Natural Gas
 Volumes               150,209   120,312    24.8    261,382   203,851    28.2
                       =======   =======            =======   =======

NM = Not meaningful.

Utility.

         Operating  revenues for the Utility segment increased $87.8 million and
$128.4  million,  respectively,  for the quarter and six months  ended March 31,
1996, as compared with the same periods a year ago. These increases  reflect the
recovery of increased gas costs mainly because of higher gas sales as well as an
increase  in the average  cost of  purchased  gas.  Colder  weather  contributed
significantly  to the increase in gas sales,  which  increased 6.4 billion cubic
feet (Bcf) and 15.2 Bcf,  respectively,  for the quarter and six-month  periods.
The  increase in  operating  revenues  for both the quarter and six-month period
also reflect general rate increases of $14.2 million and $6.0


<PAGE 19>


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

million,  respectively,  in the New York and  Pennsylvania  rate  jurisdictions,
effective in September 1995. For the six-month period, the increase in operating
revenues  also  reflects  a  general  rate  increase  of  $4.8  million  in  the
Pennsylvania rate jurisdiction, effective in December 1994.

           Operating   income  before  income  taxes  for  the  Utility  segment
increased $9.5 million and $16.8 million,  respectively, for the quarter and six
months ended March 31, 1996,  as compared with the same periods a year ago. This
resulted primarily from weather in Distribution  Corporation's service territory
that was  colder  than last year (see  table  below),  which  contributed  to an
increase in gas sales,  as  discussed  above.  The impact of colder  weather was
greatest in the Pennsylvania  jurisdiction  since  Pennsylvania  does not have a
weather  normalization  clause  (WNC).  The  impact of  weather  in the New York
jurisdiction  was  tempered  by that  jurisdiction's  WNC,  which  resulted in a
benefit to  customers of $5.0 million and $7.0  million,  respectively,  for the
quarter  and  six-month  periods.  Rate  increases  discussed  above  and  lower
operation and  maintenance  (O & M) expense also  contributed to the increase in
operating  income before  income  taxes.  Lower O & M reflects a lower number of
employees and the  streamlining  of operations to gain  operational and economic
efficiencies.

Degree Days

  Three Months Ended March 31:
  ---------------------------
                                                   Percent Colder
                                                        Than
                         Normal    1996    1995   Normal    Last Year
- ---------------------------------------------------------------------

  Buffalo                3,387     3,595  3,121    6.1        15.2
  Erie                   3,233     3,450  2,999    6.7        15.0

  Six  Months Ended March 31:
  --------------------------

  Buffalo                5,641     6,025  5,057    6.8        19.1
  Erie                   5,278     5,691  4,714    7.8        20.7
- ---------------------------------------------------------------------

Pipeline and Storage.

         Operating  income  before  income  taxes for the  Pipeline  and Storage
segment increased $4.6 million for the quarter ended March 31, 1996, as compared
with the same period a year ago. The increase is attributable primarily to the
February  1996  FERC  approval  of Supply  Corporation's  rate  case.  With this
approval,  new rates became  effective on April 1, 1996  retroactive  to June 1,
1995.  Earnings for the quarter  reflect the impact of the rate increase for the
period of June 1, 1995 to March 31, 1996. This impact amounted to  approximately
$2.7  million,  or $0.07 per share,  including  $0.05 per share related to prior
quarters.

           For the six months  ended March 31,  1996,  operating  income  before
income taxes  decreased  $2.5 million  compared with the same period a year ago.
The  decrease  is  attributable  primarily  to  lower  revenues  related  to

<PAGE 20>


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

unbundled  pipeline  sales and open access  transportation.  This  decrease  was
partly offset by the increase  resulting  from the  implementation  of new rates
discussed above.

           While  transportation  volumes in this segment increased 18.5 Bcf and
40.1 Bcf, respectively, for the quarter and six months ended March 31, 1996, the
increase in volumes did not have a significant impact on earnings as a result of
Supply Corporation's straight fixed-variable (SFV) rate design.

Exploration and Production.

         Operating income before income taxes from the Company's Exploration and
Production segment increased $9.5 million and $15.2 million,  respectively,  for
the quarter and six months ended March 31, 1996,  compared with the same periods
a year ago, mainly because of increased natural gas and oil production  combined
with higher  weighted  average prices for both natural gas and oil. As indicated
in the tables  below,  natural  gas  production  increased  5.3 Bcf and 8.8 Bcf,
respectively,  for the quarter and six-month periods,  and the weighted  average
price received for this production increased $0.94 per thousand cubic feet (Mcf)
and $0.60 per Mcf, respectively. Oil and condensate production increased 204,000
barrels  (bbls) and 305,000  bbls,  respectively,  for the quarter and six-month
periods,  and the weighted average price received for this production  increased
$2.54 per bbl and $1.79 per bbl,  respectively.  The increase in natural gas and
oil production is attributable primarily to production from West Cameron 552,
West Delta Block 30, Vermilion 252, and the Hamp Lease.

         The  fluctuation  in prices  denoted  above does not reflect  gains and
losses from hedging  activities.  These  hedging  activities  reduced  operating
revenues by $3.9 million and $3.5 million, respectively, for the quarter and six
months  ended March 31,  1996.  For the  quarter and six months  ended March 31,
1995,   hedging   activities   contributed   $1.4  million  and  $2.8   million,
respectively, to operating revenues. As the Company utilizes its hedging program
to effectively  manage the market risk associated with fluctuations in the price
of natural gas and crude oil,  any gains or losses on hedging  transactions  are
offset by lower or higher prices  received for actual  natural gas and crude oil
production.  Refer to further  discussion  of the Company's  hedging  activities
under "Financing Cash Flow" and in Note 5 - Derivative Financial Instruments.



<PAGE 21>


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

PRODUCTION VOLUMES

Exploration and Production.
                               Three Months Ended         Six Months Ended
                                    March 31,                 March 31,
                             -----------------------   -----------------------
                             1996     1995  % Change   1996     1995  % Change
                             ----     ----  --------   ----     ----  --------
Gas Production - (MMcf)
  Gulf Coast                 8,703    3,369  158.3    15,999    7,117  124.8
  West Coast                   248      175   41.7       505      341   48.1
  Appalachia                 1,363    1,451   (6.1)    2,756    2,971   (7.2)
                            ------    -----           ------    -----
                            10,314    4,995  106.5    19,260   10,429   84.7
                            ======    =====           ======   ======

Oil Production - (Thousands of Barrels)
  Gulf Coast                   239       66  262.1       408      155  163.2
  West Coast                   126       97   29.9       250      199   25.6
  Appalachia                     5        3   66.7         8        7   14.3
                               ---      ---              ---      ---
                               370      166  122.9       666      361   84.5
                               ===      ===              ===      ===

WEIGHTED AVERAGE PRICES

Exploration and Production.

                               Three Months Ended         Six Months Ended
                                    March 31,                 March 31,
                             -----------------------   -----------------------
                             1996     1995  % Change   1996     1995  % Change
                             ----     ----  --------   ----     ----  --------
Weighted Avg. Gas Price/Mcf
  Gulf Coast                 $2.55    $1.48   72.3     $2.28    $1.54   48.1
  West Coast                 $1.18    $1.41  (16.3)    $1.19    $1.55  (23.2)
  Appalachia                 $2.97    $2.05   44.9     $2.51    $2.05   22.4
  Weighted Average Price     $2.58    $1.64   57.3     $2.28    $1.68   35.7

Weighted Avg. Oil Price/bbl
  Gulf Coast                $19.66   $17.10   15.0    $18.78   $16.56   13.4
  West Coast                $17.03   $15.59    9.2    $15.96   $15.41    3.6
  Appalachia                $17.17   $15.65    9.7    $16.84   $15.47    8.9
  Weighted Average Price    $18.73   $16.19   15.7    $17.70   $15.91   11.3

Other Nonregulated.

           Operating  income  before income taxes  associated  with this segment
decreased $3.2 million and $5.8 million,  respectively, for the quarter and six-
month  period,  compared with the same periods a year ago. The decrease for both
periods is primarily attributable to expenses incurred by Horizon, the Company's
foreign and domestic energy  projects  subsidiary,  in developing  international
opportunities.  Many of these  expenses  may be  reimbursed  to Horizon upon the
occurrence of certain events and at such time would be taken into  earnings.  As
discussed under "International  Investment" on page 24, on May 11, 1996, Horizon
obtained a  commitment  for  financing  on a power  plant  project in  Pakistan.
Certain  expenses  related to this project will be  reimbursed to Horizon in the
future.



<PAGE 22>


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

Income Taxes.

         Income taxes increased $7.1 million and $7.5 million, respectively, for
the quarter and six months ended March 31, 1996,  mainly  because of an increase
in pretax income.

Interest Charges.

         Total  interest  charges  increased  $1.0  million  and  $2.4  million,
respectively,  for the  quarter  and six  months  ended  March 31,  1996.  Other
interest  increased  $1.8 million and $3.3 million for the quarter and six-month
period, respectively,  mainly as a result of increases in short-term borrowings.
Interest  on  long-term   debt   decreased   $0.8  million  and  $0.9   million,
respectively,  for the quarter and six-month  period,  mainly because of a lower
average amount of long-term debt compared to the same periods a year ago.


CAPITAL RESOURCES AND LIQUIDITY

         The  Company's  primary  sources of cash  during  the six-month  period
consisted  of  cash  provided  by  operating  activities,  long-term  debt,  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,
Dividend Reinvestment Plan and section 401(k) Plans.

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.

         Cash  provided by operating  activities in the Utility 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  segment,
fluctuations in weather and over- or  under-recovered  purchased gas costs.  The
impact of weather on cash flow is  tempered in the  Utility  segment'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  six  months  ended  March  31  and
receivables and unbilled utility revenue historically increase from September to
March because of winter weather.

         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. For storage gas inventory accounted for under the last-in, first-


<PAGE 23>


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

out (LIFO)  method,  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 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  $100.0 million for
the six months ended March 31, 1996, a decrease of $27.5  million  compared with
$127.5 million  provided by operating  activities for the six months ended March
31, 1995. This shift in cash flow can be attributed  primarily to an increase in
receivable  balances,  offset partly by higher payable balances,  in the Utility
and Exploration and Production segments.

Investing Cash Flow

Capital Expenditures
- --------------------
         The Company's capital expenditures totaled $70.7 million during the six
months  ended  March 31,  1996.  Total  expenditures  for the six-month  period
represent 41% of the total current capital expenditure budget for fiscal 1996 of
$172.9 million.

         The following table presents  capital  expenditures  for the six months
ended March 31, 1996, by business segment:

                                         (in thousands)    Percentage
                                         --------------    ----------
      Utility                                 $26,609           37.7
      Pipeline and Storage                      7,760           11.0
      Exploration and Production               35,153           49.7
      Other Nonregulated                        1,152            1.6
                                              -------          -----
                                              $70,674          100.0
                                              =======          =====

         The bulk of the Utility  segment'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.

         The bulk of the Pipeline  and Storage  segment's  capital  expenditures
were  made  for  additions,  improvements  and  replacements  to this  segment's
transmission and storage systems.

         The  Exploration  and  Production  segment  spent  approximately  $19.3
million on its offshore program in the Gulf of Mexico,  including offshore lease
acquisitions  and drilling and  construction  expenditures.  Lease  acquisitions
included the acquisition of Galveston Block 225 through a federal lease sale.

         Approximately $15.7 million was spent on the Exploration and Production
segment's  onshore  program,  including  horizontal  onshore drilling in central
Texas and Seneca's development drilling program in California.


<PAGE 24>


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

         At the April 24, 1996 Federal Louisiana Offshore Lease Sale, Seneca was
the high bidder on two of four bids for  offshore  leases.  The two bids,  which
still must be awarded, totaled $4.5 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 segment are necessitated by the continued
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.

International Investment
- ------------------------

         On May 11, 1996, Horizon obtained a commitment for financing on a deal
to construct, own and operate a 151 Megawatt power plant near Kabirwala,  Punjab
Province in east-central  Pakistan.  Horizon is to become an equity partner with
the  Fauji  Foundation  of  Pakistan  and the  Asian  Development  Bank in a new
venture,  Fauji  Kabirwala  Power  Company  Limited  (FKPC),  which will own and
operate the $170 million gas-fired,  combined cycle turbine facility.  The Fauji
Foundation and Horizon's affiliate,  Sceptre Power Company, are joint developers
of the project.

         The project will be financed with $127.5 million of non-recourse
project-financed debt and $42.5 million in equity.  Horizon's equity investment
will be approximately $18 million, with the remainder coming from the Fauji
Foundation and the Asian Development Bank, the lead lender for the project.

         Certain permits must be received from local and regional as well as
central governmental agencies in Pakistan before the funding will become
available and the project can proceed.

         The project will utilize low Btu gas from two nearby fields in
combination with pipeline quality gas to provide electric generating capacity.
The power will be sold to the Pakistan Water and Power Development Authority
under a 30-year power purchase agreement.  Construction is expected to begin
before September 30, 1996.  The plant should be in commercial operation in
under two years thereafter.

Financing Cash Flow

         In December 1995,  the Company  retired $38.5 million of maturing 8.90%
medium-term  notes and $20.0  million of 8.875%  medium-term  notes.  Short-term
borrowings were used to retire the medium-term notes.

<PAGE 25>

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

         In March 1996, the Company  issued $100.0 million of 5.58%  medium-term
notes  due  in  March  1999.   After  reflecting   underwriting   discounts  and
commissions, the net proceeds to the Company amounted to $99.7 million.

         Consolidated  short-term  debt  decreased by $37.1  million  during the
first six months of fiscal 1996. 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's present liquidity  position is believed to be adequate to
satisfy known demands.  Under the Company's covenants contained in its indenture
covering  long-term  debt,  at March  31,  1996,  the  Company  would  have been
permitted  to issue up to a maximum  of $622  million  in  additional  long-term
unsecured  indebtedness,  in light of then current long-term  interest rates. In
addition,  at March 31,  1996,  the Company had  regulatory  authorizations  and
unused  short-term  credit  lines  that  would  have  permitted  it to borrow an
additional $489.5 million of short-term debt.

         The Company  currently has an effective  shelf  registration  under the
Securities  Act of 1933,  as  amended,  to issue and sell up to $20  million  of
debentures and/or medium term notes.

           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. During the quarter ended March 31,
1996,  Seneca  utilized  natural  gas and crude oil price swap  agreements  with
notional amounts of 6.5 equivalent Bcf and 204,000 equivalent bbl, respectively.
These  hedging  activities  reduced  operating  revenues by  approximately  $3.9
million.  For  the six  months  ended  March  31,  1996,  Seneca 
utilized  natural gas and crude oil price swap agreements with notional  amounts
of 11.9 equivalent Bcf and 418,000 equivalent bbl,  respectively.  These hedging
activities  reduced  operating  revenues by approximately  $3.5 million.  As the
Company  utilizes  its  hedging  program to  effectively  manage the market risk
associated  with  fluctuations  in the price of natural  gas and crude oil,  any
gains or losses on hedging  transactions  are  offset by lower or higher  prices
received for actual natural gas and crude oil production.

         At March 31, 1996,  Seneca had natural gas price swap agreements
outstanding with a notional amount of 37.7 equivalent Bcf at prices ranging from
$1.71 per Mcf to $2.00 per Mcf.  Seneca also had crude oil price swap agreements
outstanding at March 31, 1996 with a notional amount of 1,902,000 equivalent bbl
at prices  ranging  from  $17.40 per bbl to $18.50  per bbl.  In  addition,  the
Company has Securities  and Exchange  Commission  (SEC)  authority to enter into
certain interest rate swap agreements. For further discussion, refer to Note 5 -
Derivative Financial Instruments.

         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

<PAGE 26>

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

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
materially change the Company's present liquidity position.

RATE MATTERS

Utility

New York Jurisdiction
- ---------------------
         In  November  1995,  Distribution  Corporation  filed  in its New  York
jurisdiction  a request for an annual base rate increase of $28.9 million with a
requested return on equity of 11.5%. A two year settlement has been entered into
with the parties in this rate  proceeding.  The settlement calls for annual base
rate increases of $7.2 million in each of the fiscal years beginning  October 1,
1996 and October 1, 1997 with no  specified  rate of return on equity.  Earnings
above a 12%  return on equity  (excluding  certain  items  and  determined  on a
cumulative  basis over the three years ending September 30, 1998) will be shared
equally between  shareholders  and rate payers.  The  settlement,  which must be
approved by the State of New York Public Service  Commission  (PSC), is expected
to be addressed by the PSC in mid to late May 1996.

           On April 30, 1996,  Distribution  Corporation  made a filing with the
PSC  that  will  provide  a  framework  for a plan to make it  possible  for its
residential and small commercial customers to purchase gas from a supplier other
than Distribution Corporation. This filing was made in compliance with the PSC's
March 28, 1996 Order regarding Restructuring of the Emerging Competitive Natural
Gas Market. Under the proposed plan, customers would be able to choose from whom
they want to buy gas, which could be Distribution Corporation,  another utility,
or a  non-utility  supplier  or  marketer.  If a customer  purchases  gas from a
supplier  other than  Distribution  Corporation,  the supplier  would obtain and
transport the gas to Distribution Corporation's pipeline system and Distribution
Corporation would then deliver the gas to the customer. Distribution Corporation
would continue to be responsible for maintaining its pipelines and responding to
safety calls, but billing and other traditional services would be assumed by the
alternate supplier.

         In  October  1994,  Distribution  Corporation  filed  in its  New  York
jurisdiction  a request for an annual base rate increase of $56.5 million with a
requested return on equity of 12.85%. In September 1995, the PSC issued an order
authorizing  an annual  base rate  increase  of $14.2  million  with a return on
equity of 10.4%. The new rates became effective as of September 20, 1995.

Pennsylvania Jurisdiction
- -------------------------
           Distribution  Corporation  elected  not to file a rate  case in March
1996 because cost control efforts in the Pennsylvania  jursidiction  have proven
effective.  Distribution  Corporation  will  continue to monitor  its  financial
position in the Pennsylvania jurisdiction to determine the necessity of filing a
rate case in the future.

         On March 15, 1995,  Distribution  Corporation filed in its Pennsylvania
jurisdiction  a request for an annual base rate increase of $22.0 million with a
return on equity of 13.25%.  In September 1995, the Pennsylvania  Public Utility

<PAGE 27>


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

Commission  (PaPUC)  approved  a  settlement  authorizing  an  annual  base rate
increase of $6.0  million with no  specified  rate of return on equity.  The new
rates became effective as of September 27, 1995.

         On March 8, 1994,  Distribution  Corporation  filed in its Pennsylvania
jurisdiction  a request for an annual base rate increase of $16.0 million 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 base
rate  increase  of $4.8  million  with a return on equity of 11.0% and without a
WNC. The new rates became effective as of December 7, 1994.

         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 $21.0  million,  with a  requested  return on  equity of 12.6%.  In
February  1996,  the FERC  approved  a  settlement  which will  increase  Supply
Corporation's  revenues by  approximately  $6.0  million  annually  from current
levels,  with a return on equity of 11.3%. The new rates were put into effect on
April 1,  1996,  retroactive  to June 1,  1995.  With  this  settlement,  Supply
Corporation  agreed not to seek  recovery for  increased  cost of service  until
April 1, 1998.

           As part of the settlement  discussed above,  Supply  Corporation also
agreed not to seek recovery of revenues related to terminated  Penn-York service
from other storage  customers  until April 1, 2000, as long as the  terminations
were not  greater  than  approximately  30% of the  terminable  service.  Supply
Corporation  did  receive  notification  of the  termination  of 3.3 Bcf of such
service,  effective March 31, 1996. However, Supply Corporation has successfully
obtained executed contracts for all 3.3 Bcf at discounted prices. Such discounts
will  not have a  material  impact  on the  results  of  operations  for  Supply
Corporation.


Part II.  Other Information
- ---------------------------

Item 1.   Legal Proceedings
- ---------------------------

Paragon/TGX 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


<PAGE 28>

Item 1.  Legal Proceedings (Concl.)
- -----------------------------------


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 $21.9 million (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.

         On  September  29,  1994,  Paragon/TGX  served an  amended  answer  and
counterclaim. That pleading restated Paragon/TGX's claims for unquantified money
damages  respecting  Distribution  Corporation's  alleged (i) breach of contract
price and  "take-or-pay"  provisions,  (ii) "lack of good  faith . . .  material
breach" of the contract,  and (iii)  repudiation  of the contract.  The pleading
also added two new, but unquantified claims - (i) consequential damages suffered
upon the sale of properties and assignment of the Paragon  Contract at less than
full  value,  and (ii)  damages  related  to the  allegation  that  Distribution
Corporation  "tortiously  and with  intent  injured  TGX in the  conduct  of its
business." Distribution filed a timely reply to Paragon/TGX's claims.

         In  April  1996,  Distribution  Corporation,  Paragon/TGX  and  the PSC
entered into a settlement  agreement  under which all  litigation  involving the
Paragon Contract was resolved.  Distribution  Corporation made a payment of $7.2
million in  satisfaction  of all claims.  On April 18,  1996,  the PSC issued an
order authorizing  Distribution Corporation to utilize pipeline supplier refunds
to  fund  most  of the  settlement  payment  that  was  allocable  to New  York.
Distribution  Corporation  has  deferred  and is expected to recover the portion
allocable  to  Pennsylvania  in a future gas cost  proceeding.  This  settlement
reduced Distribution Corporation's net income by approximately $0.4 million.


<PAGE 29>

Item 4.  Submission of Matters to a Vote of Security Holders
- ------------------------------------------------------------

         The Annual  Meeting of  Shareholders  of National  Fuel Gas Company was
held on February 15, 1996. At that meeting,  the shareholders  elected directors
and appointed independent accountants.

         The total votes were as follows:
                                                           Against
                                                For      or Withheld  Abstain
                                             ----------  -----------  -------

  (i) Election of directors to serve
      for a three-year term:
       - Robert T. Brady                     30,557,104     543,281         -
       - William J. Hill                     30,574,683     525,702         -
       - Bernard J. Kennedy                  30,592,435     507,950         -
       - Leonard Rochwarger                  30,548,496     551,889         -

 (ii) Appointment of Price Waterhouse LLP
      as independent accountants             30,503,552     259,538   337,295

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

         (a)     Exhibits

                 Exhibit
                 Number             Description of Exhibit
                 -------            ----------------------

                   (4)              Third  Supplemental  Indenture  dated  as of
                                    December  1, 1982 to  Indenture  dated as of
                                    October  15,  1974,  between the Company and
                                    The Bank of New York (formerly  Irving Trust
                                    Company)  (Incorporated  herein by reference
                                    as Exhibit 4(a)(4) in File No. 33-49401).

                  (12)              Statements regarding Computation of Ratios:

                                    Ratio of Earnings  to Fixed  Charges for the
                                    Twelve  Months  Ended March 31, 1996 and the
                                    fiscal  years  ended   September   30,  1991
                                    through 1995.

                  (27)              Financial Data Schedule

                  (99)              National Fuel Gas Company Consolidated 
                                    Statement of Income for the Twelve
                                    Months Ended March 31, 1996 and 1995.

         (b)     Reports on Form 8-K

                                    None



<PAGE 30>


                                    SIGNATURE
                                    ---------



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

                                         NATIONAL FUEL GAS COMPANY
                                               (Registrant)





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













Date:  May 15, 1996
       ------------



<TABLE>
<CAPTION>
                               COMPUTATION OF RATIO OF                                                          EXHIBIT 12
                              EARNINGS TO FIXED CHARGES
                                      UNAUDITED

                                                      Twelve                 Fiscal Year Ended September 30
                                                   Months Ended  ---------------------------------------------------------
                                                      3/31/96       1995        1994        1993        1992        1991
                                                   -----------------------------------------------------------------------
EARNINGS:
<S>                                                   <C>         <C>         <C>         <C>         <C>         <C>
Income Before Interest Charges (2)                    $144,621    $128,061    $127,885    $125,742    $118,222    $110,240
Allowance for Borrowed Funds Used in Construction          149         195         209         174       1,088       2,278
Federal Income Tax                                      40,748      30,522      36,630      21,148      17,680      (3,929)
State Income Tax                                         4,347       4,905       6,309       2,979       3,426         341
Deferred Inc. Taxes - Net (3)                            6,256       8,452       4,853      16,919      14,125      26,873
Investment Tax Credit - Net                               (670)       (672)       (682)       (693)       (706)       (738)
Rentals (1)                                              5,650       5,422       5,730       5,621       5,857       4,915
                                                   -----------------------------------------------------------------------
                                                      $201,101    $176,885    $180,934    $171,890    $159,692    $139,980
                                                   =======================================================================

FIXED CHARGES:

Interest & Amortization of Premium and
   Discount of Funded Debt                             $40,001     $40,896     $36,699     $38,507     $39,949     $41,916
Interest on Commercial Paper and
   Short-Term Notes Payable                              8,541       6,745       5,599       7,465      12,093      11,933
Other Interest (2)                                       6,128       4,721       3,361       4,727       6,958       9,679
Rentals (1)                                              5,650       5,422       5,730       5,621       5,857       4,915
                                                   -----------------------------------------------------------------------
                                                       $60,320     $57,784     $51,389     $56,320     $64,857     $68,443
                                                   =======================================================================

RATIO OF EARNINGS TO FIXED CHARGES                        3.33        3.06        3.52        3.05        2.46        2.05
</TABLE>

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

   (2) The twelve  month  period  ended March 31,  1996,  and the fiscal years
       1995,  1994,  1993 and 1992  reflect  the  reclassification  of $1,716,
       $1,716, $1,674, $1,374 and $1,129, respectively,  representing the loss
       on reacquired  debt amortized  during each period,  from Other Interest
       Charges to Operation Expense.

   (3) Deferred  Income  Taxes - Net for fiscal 1994  excludes  the  cumulative
       effect of changes in accounting.

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

<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>                                                      06-MOS
<FISCAL-YEAR-END>                                                  SEP-30-1996
<PERIOD-START>                                                     OCT-01-1995
<PERIOD-END>                                                       MAR-31-1996
<BOOK-VALUE>                                                          PER-BOOK
<TOTAL-NET-UTILITY-PLANT>                                            1,657,350
<OTHER-PROPERTY-AND-INVEST>                                                  0
<TOTAL-CURRENT-ASSETS>                                                 360,727
<TOTAL-DEFERRED-CHARGES>                                                 9,839
<OTHER-ASSETS>                                                         209,263
<TOTAL-ASSETS>                                                       2,237,179
<COMMON>                                                                37,599
<CAPITAL-SURPLUS-PAID-IN>                                              388,042
<RETAINED-EARNINGS>                                                    437,913
<TOTAL-COMMON-STOCKHOLDERS-EQ>                                         863,554
                                                        0
                                                                  0
<LONG-TERM-DEBT-NET>                                                   574,000
<SHORT-TERM-NOTES>                                                      40,500
<LONG-TERM-NOTES-PAYABLE>                                                    0
<COMMERCIAL-PAPER-OBLIGATIONS>                                          70,000
<LONG-TERM-DEBT-CURRENT-PORT>                                           30,000
                                                    0
<CAPITAL-LEASE-OBLIGATIONS>                                                  0
<LEASES-CURRENT>                                                             0
<OTHER-ITEMS-CAPITAL-AND-LIAB>                                         659,125
<TOT-CAPITALIZATION-AND-LIAB>                                        2,237,179
<GROSS-OPERATING-REVENUE>                                              808,704
<INCOME-TAX-EXPENSE>                                                    52,584
<OTHER-OPERATING-EXPENSES>                                             640,146
<TOTAL-OPERATING-EXPENSES>                                             692,730
<OPERATING-INCOME-LOSS>                                                115,974
<OTHER-INCOME-NET>                                                       1,806
<INCOME-BEFORE-INTEREST-EXPEN>                                         117,780
<TOTAL-INTEREST-EXPENSE>                                                29,697
<NET-INCOME>                                                            88,083
                                                  0
<EARNINGS-AVAILABLE-FOR-COMM>                                           88,083
<COMMON-STOCK-DIVIDENDS>                                                30,293
<TOTAL-INTEREST-ON-BONDS>                                                    0
<CASH-FLOW-OPERATIONS>                                                  99,988
<EPS-PRIMARY>                                                             2.35
<EPS-DILUTED>                                                             2.35




</TABLE>

                                                                     EXHIBIT 99

                          NATIONAL FUEL GAS COMPANY
                      CONSOLIDATED STATEMENT OF INCOME
                                  (UNAUDITED)


                                                    Twelve Months Ended
                                                          March 31,
                                                    -------------------
                                                    1996           1995
                                                    ----           ----
                                                   (Thousands of Dollars)
INCOME
Operating Revenues                               $1,126,105     $1,015,568
                                                 ----------     ----------

Operating Expenses
   Purchased Gas                                    461,831        370,735
   Operation Expense                                267,587        266,520
   Maintenance                                       26,782         28,029
   Property, Franchise and Other Taxes               96,452         96,145
   Depreciation, Depletion and Amortization          81,478         73,993
   Income Taxes - Net                                51,346         47,942
                                                 ----------     ----------
                                                    985,476        883,364
                                                 ----------     ----------

Operating Income                                    140,629        132,204
Other Income                                          5,708          3,316
                                                 -----------    ----------
Income Before Interest Charges                      146,337        135,520
                                                 ----------     ----------

Interest Charges
   Interest on Long-Term Debt                        40,001         39,719
   Other Interest                                    16,237         11,127
                                                 ----------     ----------
                                                     56,238         50,846
                                                 ----------     ----------

Income Before Cumulative Effect                      90,099         84,674
Cumulative Effect of Change
 in Accounting                                            -           (589)
                                                 ----------     ----------

Net Income Available for Common Stock            $   90,099     $   84,085
                                                 ==========     ==========

Earnings Per Common Share
Income Before Cumulative Effect                       $2.41          $2.27
Cumulative Effect of Change
 in Accounting                                            -           (.02)
                                                      -----          -----

Net Income Available for Common Stock                 $2.41          $2.25
                                                      =====          =====

Weighted Average Common Shares Outstanding       37,461,235     37,279,331
                                                 ==========     ==========





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