NATIONAL FUEL GAS CO
10-Q, 1998-02-17
NATURAL GAS DISTRIBUTION
Previous: FIRST CHICAGO NBD CORP, 8-K, 1998-02-17
Next: ANDAL CORP, 10-Q, 1998-02-17





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



                                  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 December 31, 1997
                                               -----------------


                          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 January 31, 1998:
              38,251,307 shares.
- -------------------------------------------------------------------------------




<PAGE>


Company or Group of Companies for which Report is Filed:
- -------------------------------------------------------


NATIONAL FUEL GAS COMPANY (Company or Registrant)

SUBSIDIARIES:  National Fuel Gas Distribution Corporation (Distribution 
                Corporation)
               National Fuel Gas Supply Corporation (Supply Corporation)
               Seneca Resources Corporation (Seneca)
               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)
               Niagara Energy Trading Inc (NET)
               Niagara Independence Marketing Company (NIM)
               Seneca Independence Pipeline Company (SIP)
               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 Ended
            December 31, 1997 and 1996                                    4

        b.  Consolidated Balance Sheets - December 31, 1997 and
            September 30, 1997                                          5 - 6

        c.  Consolidated Statement of Cash Flows - Three
            Months Ended December 31, 1997 and 1996                       7

        d.  Notes to Consolidated Financial Statements                  8 - 14

Item 2.  Management's Discussion and Analysis of Financial
         Condition and Results of Operations                           14 - 29

Item 3.  Quantitative and Qualitative Disclosures About Market Risk      29


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

Item 1.  Legal Proceedings                                                *

Item 2.  Changes in Securities                                           29

Item 3.  Defaults Upon Senior Securities                                  *

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

Item 5.  Other Information                                                *

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

Signature                                                                30

*    The Company has nothing to report under this item.


<PAGE>


This Form 10-Q contains  "forward-looking  statements" as defined by the Private
Securities Litigation Reform Act of 1995.  Forward-looking  statements should be
read  with  the  cautionary  statements  included  in this  Form  10-Q at Item 2
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations"   (MD&A),   under  the  heading  "Safe  Harbor  for  Forward-Looking
Statements." Forward-looking statements are all statements other than statements
of historical fact,  including,  without  limitation,  those statements that are
designated with a "1" following the statement,  as well as those statements that
are identified by the use of the words  "anticipates,"  "estimates,"  "expects,"
"intends," "plans," "predicts," "projects," and similar expressions.


<PAGE>


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


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


                                                    Three Months Ended
                                                       December 31,
                                                 ------------------------
                                                   1997            1996
                                                   ----            ----
                                                  (Thousands of Dollars)

INCOME
Operating Revenues                               $371,021        $363,492
                                                 --------        --------

Operating Expenses
  Purchased Gas                                   164,267         164,091
  Operation                                        69,847          68,423
  Maintenance                                       6,347           5,471
  Property, Franchise and Other Taxes              24,210          24,556
  Depreciation, Depletion and Amortization         32,272          26,589
  Income Taxes - Net                               22,505          22,209
                                                 --------        --------
                                                  319,448         311,339
                                                 --------        --------

Operating Income                                   51,573          52,153
Other Income                                        1,168             737
                                                 --------        --------
Income Before Interest Charges and Minority
  Interest in Foreign Subsidiaries                 52,741          52,890
                                                 --------        --------

Interest Charges
  Interest on Long-Term Debt                       11,447          10,178
  Other Interest                                    4,040           4,122
                                                 --------        --------
                                                   15,487          14,300
                                                 --------        --------

Minority Interest in Foreign Subsidiaries            (427)              -
                                                 --------        --------

Net Income Available for Common Stock              36,827          38,590

EARNINGS REINVESTED IN THE BUSINESS
Balance at October 1                              472,595         422,874
                                                 --------        --------
                                                  509,422         461,464
Dividends on Common Stock
 (1997 - $.435; 1996 - $.42)                       16,582          15,910
                                                 --------        --------

Balance at December 31                           $492,840        $445,554
                                                 ========        ========

Earnings Per Common Share:
  Basic                                             $0.96           $1.02
  Diluted                                           $0.95           $1.01

Weighted Average Common Shares Outstanding:
  Used in Basic Calculation                    38,197,757      37,952,194
  Used in Diluted Calculation                  38,630,484      38,277,745




                 See Notes to Consolidated Financial Statements


<PAGE>


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


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

                                                 December 31,
                                                     1997       September 30,
                                                 (Unaudited)         1997
                                                 -----------    -------------
                                                    (Thousands of Dollars)

ASSETS
Property, Plant and Equipment                     $2,775,126     $2,668,478
   Less - Accumulated Depreciation,
     Depletion and Amortization                      896,646        849,112
                                                  ----------     ----------
                                                   1,878,480      1,819,366
                                                  ----------     ----------
Current Assets
   Cash and Temporary Cash Investments                37,497         14,039
   Receivables - Net                                 169,333        107,417
   Unbilled Utility Revenue                           58,691         20,433
   Gas Stored Underground                             19,942         29,856
   Materials and Supplies - at average cost           22,682         19,115
   Prepayments                                        19,105         17,807
                                                  ----------     ----------
                                                     327,250        208,667
                                                  ----------     ----------

Other Assets
   Recoverable Future Taxes                           91,011         91,011
   Unamortized Debt Expense                           22,821         23,394
   Other Regulatory Assets                            47,526         48,350
   Investment in Unconsolidated Foreign
    Subsidiary                                             -         18,887
   Deferred Charges                                    8,559         12,025
   Other                                              52,048         45,631
                                                  ----------     ----------
                                                     221,965        239,298
                                                  ----------     ----------

                                                  $2,427,695     $2,267,331
                                                  ==========     ==========




















                 See Notes to Consolidated Financial Statements


<PAGE>


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


                            National Fuel Gas Company
                            -------------------------

                           Consolidated Balance Sheets
                           ---------------------------

                                                 December 31,
                                                     1997       September 30,
                                                 (Unaudited)         1997
                                                 -----------    -------------
                                                    (Thousands of Dollars)

CAPITALIZATION AND LIABILITIES
Capitalization:
Common Stock Equity
   Common Stock, $1 Par Value
    Authorized  - 100,000,000 Shares;
     Issued and Outstanding - 38,248,600
     Shares and 38,165,888 Shares,
     Respectively                                 $   38,249     $   38,166
   Paid in Capital                                   407,938        405,028
   Earnings Reinvested in the Business               492,840        472,595
   Cumulative Translation Adjustment                  (4,388)        (2,085)
                                                  ----------     ----------
Total Common Stock Equity                            934,639        913,704
Long-Term Debt, Net of Current Portion               586,273        581,640
                                                  ----------     ----------
Total Capitalization                               1,520,912      1,495,344
                                                  ----------     ----------

Minority Interest in Foreign Subsidiaries             20,799              -
                                                  ----------     ----------

Current and Accrued Liabilities
   Notes Payable to Banks and
    Commercial Paper                                 217,000         92,400
   Current Portion of Long-Term Debt                  53,027        103,359
   Accounts Payable                                   83,844         74,105
   Amounts Payable to Customers                        9,117         10,516
   Other Accruals and Current Liabilities            108,430         83,793
                                                  ----------     ----------
                                                     471,418        364,173
                                                  ----------     ----------

Deferred Credits
   Accumulated Deferred Income Taxes                 289,611        288,555
   Taxes Refundable to Customers                      19,427         19,427
   Unamortized Investment Tax Credit                  11,889         12,041
   Other Deferred Credits                             93,639         87,791
                                                  ----------     ----------
                                                     414,566        407,814
                                                  ----------     ----------
Commitments and Contingencies                              -              -
                                                  ----------     ----------

                                                  $2,427,695     $2,267,331
                                                  ==========     ==========












                 See Notes to Consolidated Financial Statements


<PAGE>


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


                            National Fuel Gas Company
                            -------------------------
                      Consolidated Statement of Cash Flows
                      ------------------------------------
                                   (Unaudited)
                                   -----------
                                                         Three Months Ended
                                                           December 31,
                                                      -----------------------
                                                        1997          1996
                                                        ----          ----
                                                       (Thousands of Dollars)
OPERATING ACTIVITIES
   Net Income Available for Common Stock              $ 36,827      $ 38,590
   Adjustments to Reconcile Net Income to Net Cash
    Provided by Operating Activities
         Depreciation, Depletion and Amortization       32,272        26,589
         Deferred Income Taxes                             910         5,476
         Minority Interest in Foreign Subsidiaries         427             -
         Other                                              82         3,475
         Change in:
           Receivables and Unbilled Utility Revenue    (93,268)     (137,432)
           Gas Stored Underground and Materials and
             Supplies                                   10,129        17,843
           Unrecovered Purchased Gas Costs                   -       (10,848)
           Prepayments                                    (669)       10,043
           Accounts Payable                              5,807        21,442
           Amounts Payable to Customers                 (1,399)       (3,979)
           Other Accruals and Current Liabilities       28,032        30,991
           Other Assets and Liabilities - Net           (2,078)        6,419
                                                      --------      --------
Net Cash Provided by
 Operating Activities                                   17,072         8,609
                                                      --------      --------

INVESTING ACTIVITIES
   Capital Expenditures                                (37,946)      (34,695)
   Investment in Foreign Subsidiaries,
    Net of Cash Acquired                               (15,871)            -
   Other                                                 1,080           239
                                                      --------      --------
Net Cash Used in Investing Activities                  (52,737)      (34,456)
                                                      --------      --------

FINANCING ACTIVITIES
   Change in Notes Payable to Banks and Commercial
    Paper                                              124,600        52,600
   Reduction of Long-Term Debt                         (50,536)            -
   Proceeds from Issuance of Common Stock                1,608         3,724
   Dividends Paid on Common Stock                      (16,549)      (15,841)
                                                      --------      --------
Net Cash Provided by
 Financing Activities                                   59,123        40,483
                                                      --------      --------

Net Increase in Cash and Temporary
 Cash Investments                                       23,458        14,636

Cash and Temporary Cash Investments
 at October 1                                           14,039        19,320
                                                      --------      --------

Cash and Temporary Cash Investments at December 31    $ 37,497      $ 33,956
                                                      ========      ========



                 See Notes to Consolidated Financial Statements


<PAGE>


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


                            National Fuel Gas Company
                            -------------------------

                   Notes to Consolidated Financial Statements
                   ------------------------------------------


NOTE 1 - Summary of Significant Accounting Policies

Principles  of  Consolidation.  During the  quarter  ended  December  31,  1997,
Horizon's wholly-owned  subsidiary,  Beheer-En-Beleggingsmaatschappij  Bruwabel,
B.V. (Bruwabel) increased its ownership interest in Severoceske  Teplarny,  a.s.
and its subsidiaries (SCT) from 36.8% at September 30, 1997 to 70.8% at December
31, 1997.  As a result of this increase in ownership  interest,  the Company now
consolidates  SCT into its  accounts  whereas the equity  method was  previously
used.  "Minority  Interest  in Foreign  Subsidiaries"  represents  the  minority
stockholders' share of the equity and net income of SCT.

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  presented.  The fiscal 1998 consolidated  financial  statements will be
examined by the Company's  independent  accountants  after the end of the fiscal
year. The consolidated financial statements and notes thereto,  included herein,
should be read in  conjunction  with the financial  statements and notes for the
years  ended  September  30,  1997,  1996 and  1995,  that are  included  in the
Company's combined Annual Report to Shareholders / Form 10-K for 1997.

           The earnings for the quarter ended  December 31, 1997,  should not be
taken as a prediction for the fiscal year ending  September 30, 1998, 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.
Distribution  Corporation's  Pennsylvania  jurisdiction  does not have a weather
normalization clause. 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.

Oil and Gas  Exploration  and  Development  Costs.  Oil and Gas  exploration and
development  costs are capitalized  under the full-cost  method of accounting as
prescribed by the Securities and Exchange  Commission  (SEC). All costs directly
associated with property acquisition, exploration and development activities are
capitalized,  with the principal  limitation that such  capitalized  amounts not
exceed the present value  (discounted  at 10%) of estimated  future net revenues
from  production of proved gas and oil reserves plus the lower of cost or market
of  unevaluated  properties,  net of related  income tax effect  (the  full-cost
ceiling).  Future  net  revenue  is  estimated  based on  end-of-quarter  prices
adjusted for contracted price changes. If capitalized costs exceed the full-cost
ceiling at the end of any  quarter,  a  permanent  impairment  is required to be
charged to earnings in that  quarter.  Such a charge would have no effect on the
Company's cash flow.

            At December 31, 1997, Seneca's capitalized costs under the full-cost
method of accounting were below the full-cost ceiling.  Since December 31, 1997,
oil and gas prices  have  dropped to a level  which,  if they do not improve and
there are no other  factors  such as proved  reserve  additions  to mitigate the
adverse impact of the low prices, would require the recognition of an impairment
at March 31, 1998. Based on estimated prices, the amount of the impairment could
be in the range of $25 million to $75 million (pretax). Due


<PAGE>


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


to the volatile  nature of oil and gas prices,  the actual amount of impairment,
if any, cannot be determined until March 31, 1998.


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 three months ended December 31,
1997 and 1996, amounted to $10.3 million and $8.6 million, respectively.  Income
taxes paid during the three months ended December 31, 1997 and 1996, amounted to
$1.4 million and $6.0 million, respectively.

           Details of the SCT acquisition  during the quarter ended December 31,
1997, are as follows:

                                                            ($ millions)
                                                            ------------
                  Assets acquired                               $74.3
                  Liabilities assumed                           (33.2)
                  Existing investment at acquisition            (18.9)
                  Cash acquired at acquisition                   (6.3)
                                                                -----
                  Cash paid, net of cash acquired               $15.9
                                                                =====

Reclassification.  Certain prior year amounts have been  reclassified to conform
with current year presentation.

Earnings  per Common  Share.  Basic  earnings  per common  share is  computed by
dividing  income  available for common stock by the weighted  average  number of
common  shares  outstanding  for the period.  Diluted  earnings per common share
reflects  the  potential  dilution  that  could  occur  if  securities  or other
contracts to issue common stock were  exercised or converted  into common stock.
Such  additional  shares are added to the  denominator of the basic earnings per
common  share  calculation  in order to  calculate  diluted  earnings per common
share. The only potentially  dilutive securities the Company has outstanding are
stock options.  The diluted  weighted  average shares  outstanding  shown on the
Consolidated  Statement of Income reflects the potential dilution as a result of
these stock  options.  Such  dilution was  determined  using the Treasury  Stock
Method as required by  Statement  of  Financial  Accounting  Standards  No. 128,
"Earnings per Share."

NOTE 2 - Income Taxes

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

                                                  Three Months Ended
                                                     December 31,
                                                  ------------------
                                                 1997          1996
                                                 ----          ----
Operating Expenses:
 Current Income Taxes -
  Federal                                       $18,921       $15,140
  State                                           2,112         1,593
  Foreign                                           562             -
 Deferred Income Taxes                              910         5,476
                                                -------       -------
                                                 22,505        22,209

Other Income:
 Deferred Investment Tax Credit                    (152)         (167)
Minority Interest in Foreign Subsidiaries          (210)            -
                                                -------       -------

Total Income Taxes                              $22,143       $22,042
                                                =======       =======



<PAGE>


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


           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):

                                                 Three Months Ended
                                                    December 31,
                                                 ------------------
                                                 1997          1996
                                                 ----          ----

Net income available for common stock           $36,827       $38,590
Total income taxes                               22,143        22,042
                                                -------       -------

Income before income taxes                      $58,970       $60,632
                                                =======       =======

Income tax expense, computed at federal
 statutory rate of 35%                           20,640        21,222

Increase (reduction) in taxes resulting from:
   Current state income taxes, net of federal
    income tax benefit                            1,373         1,035
   Depreciation                                     662           415
   Production tax credits                          (103)         (107)
   Miscellaneous                                   (429)         (523)
                                                -------       -------

   Total Income Taxes                           $22,143       $22,042
                                                =======       =======

           Significant  components of the Company's deferred tax liabilities and
assets were as follows (in  thousands):

                                     At December 31, 1997  At September 30, 1997
                                     --------------------  ---------------------

Deferred Tax Liabilities:

  Excess of tax over book
   depreciation                           $189,329              $190,913
  Exploration and intangible
   well drilling costs                     122,067               117,759
  Other                                     62,263                62,189
                                          --------              --------
    Total Deferred Tax
     Liabilities                           373,659               370,861
                                          --------              --------

Deferred Tax Assets:
   Overheads capitalized for
    tax purposes                           (20,202)              (19,406)
   Other                                   (63,846)              (62,900)
                                          --------              --------
     Total Deferred Tax Assets             (84,048)              (82,306)
                                          --------              --------

     Total Net Deferred Income
      Taxes                               $289,611              $288,555
                                          ========              ========

NOTE 3- Capitalization

Common  Stock.  During the three  months ended  December  31, 1997,  the Company
issued 82,712 shares of common stock under the Company's  stock award and option
plans, including 7,609 shares of restricted stock.

           On December 11, 1997,  658,500  stock  options were granted under the
stock award and option plans at an exercise price of $44.875 per share.



<PAGE>


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


Long-Term  Debt.  SCT has a term loan in the amount of 150 million  Czech Koruna
(CZK) which  translates  to $4.4 million as of December 31, 1997.  The principal
will be paid in  installments  over the term of the loan,  which matures in June
2006.  The  interest  rate on this loan is set at the six month  PRIBOR  (Prague
Interbank Offered Rates) rate plus 1%, which was 15.45% as of December 31, 1997.
Two  additional SCT loans in the amount of 15 million CZK ($0.4 million) have an
interest rate set at the Komercni Banka,  a.s. rate plus 1.5%,  which was 15.80%
as of December 31, 1997.  The  principal on these two  additional  loans will be
paid in installments  over the term of the loans,  which mature in December 1999
and December 2000.

NOTE 4- Derivative Financial Instruments

           The  Company,  in its  Exploration  and  Production  operations,  has
entered into  certain  price swap  agreements  to manage a portion of the market
risk  associated  with  fluctuations  in the price of natural gas and crude oil,
thereby  providing  more  stability to the  operating  results of that  business
segment.  These  agreements  are not held for trading  purposes.  The price swap
agreements  call for the  Company  to  receive  monthly  payments  from (or make
payment  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 are highly correlated with the
market  prices  received  by the  Company  for its  natural  gas and  crude  oil
production.

           The following  summarizes the Company's  settlements under price swap
agreements for the quarters ended December 31, 1997 and 1996, respectively:

                                            Quarter Ended      Quarter Ended
                                          December 31, 1997  December 31, 1996
                                          -----------------  -----------------

Natural Gas Swap Agreements:
 Notional Amount - Equivalent Billion
  Cubic Feet (Bcf)                                     7.4                6.5
 Range of Fixed Prices per Thousand
  Cubic Feet (Mcf)                           $1.77 - $2.55      $1.71 - $2.10
 Weighted Average Fixed Price per Mcf                $1.96              $1.96
 Range of Variable Prices per Mcf            $2.56 - $3.44      $1.86 - $4.11
 Weighted Average Variable Price per Mcf             $3.04              $2.95
 Loss                                          $(7,949,000)       $(6,462,000)

Crude Oil Swap Agreements:
 Notional Amount - Equivalent
  Barrels (bbl)                                    234,000            310,000
 Range of Fixed Prices per bbl             $17.50 - $19.77    $17.40 - $18.33
 Weighted Average Fixed Price per bbl               $18.23             $17.91
 Range of Variable Prices per bbl          $18.32 - $21.28    $23.55 - $25.12
 Weighted Average Variable Price per bbl            $19.94             $24.52
 Loss                                          $  (438,000)       $(2,093,000)



<PAGE>


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


           The Company had the following swap agreements outstanding at December
31, 1997:

Natural Gas Swap Agreements:
                  Notional Amount      Range of Fixed      Weighted Average
Fiscal Year       (Equivalent Bcf)     Prices Per Mcf     Fixed Price Per Mcf
- -----------       ----------------     --------------     -------------------

   1998                 17.1           $2.00 - $2.55             $2.18
   1999                 10.5           $2.00 - $2.35             $2.22
   2000                  1.3                   $2.29             $2.29
                        ----
                        28.9
                        ====

Crude Oil Swap Agreements:
                  Notional Amount      Range of Fixed      Weighted Average
Fiscal Year       (Equivalent bbl)     Prices Per bbl     Fixed Price Per bbl
- ----------        ----------------     --------------     -------------------

   1998                657,000         $17.50 - $20.56          $19.04
   1999                135,000         $19.30 - $20.56          $19.86
                       -------
                       792,000
                       =======

           Gains or losses  from these  price  swap  agreements  are  accrued in
operating  revenues  on the  Consolidated  Statement  of Income at the  contract
settlement  dates. At December 31, 1997, the Company had an unrecognized loss of
approximately  $1.9 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,   through  its  natural  gas   marketing   operations,
participates in the natural gas futures market to manage a portion of the market
risk associated with  fluctuations in the price of natural gas. Such futures are
not held for  trading  purposes.  At  December  31,  1997,  the  Company had the
following futures contracts outstanding:

Long "Buy" Positions

                  Notional Amount      Range of Fixed      Weighted Average
Fiscal Year       (Equivalent Bcf)     Prices Per Mcf     Fixed Price Per Mcf
- -----------       ----------------     --------------     -------------------

   1998                 5.9            $2.04 - $3.75             $2.65
   1999                 1.6            $2.04 - $2.74             $2.47
                        ---
                        7.5
                        ===

Short "Sell" Positions

                  National Amount      Range of Fixed      Weighted Average
Fiscal Year       (Equivalent Bcf)     Prices Per Mcf     Fixed Price Per Mcf
- -----------       ----------------     --------------     -------------------


   1998                 2.9            $2.35 - $3.77             $2.71
   1999                 0.1            $2.41 - $2.42             $2.42
                        ---
                        3.0
                        ===

           Gains or losses  from  natural  gas  futures  are  recorded  in Other
Deferred  Credits on the  Consolidated  Balance Sheet until the hedged commodity
transaction  occurs, at which point they are reflected in operating  revenues in
the  Consolidated  Statement of Income.  At December  31, 1997,  the Company had
unrealized  gains  of  approximately  $0.5  million  related  to  these  futures
contracts.  The Company recorded a gain of approximately $1.3 million during the
quarter ended December 31, 1997 and a loss of approximately $25,000 during

<PAGE>


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


the quarter ended December 31, 1996. Since these futures  contracts  qualify and
have been designated as hedges,  any gains or losses resulting from market price
changes are substantially offset by the related commodity transaction.

           The  Company  has SEC  authority  to  enter  into  interest  rate and
currency exchange  agreements  associated with short-term  borrowings covering a
total principal  amount of $300.0 million.  No such agreements were entered into
during the quarter ended December 31, 1997 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  under the price  swap  agreements  and  futures
contracts  they have  issued.  The  Company is exposed to such  credit risk when
fluctuations  in natural gas and crude oil market  prices  result in the Company
recognizing gains on the price swap agreements and futures contracts that it has
entered into. When credit risk arises,  such risk to the Company is mitigated by
the  fact  that  the   counterparties,   or  the   parent   companies   of  such
counterparties,  are investment grade financial institutions. In those instances
where the Company is not dealing  directly with the parent company,  the Company
has obtained  guarantees  from the parent company of the  counterparty  that has
issued the price swap agreements.  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 5 - 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 $10.9 million
to $11.6 million.  At December 31, 1997,  Distribution  Corporation has recorded
the minimum  liability  of $10.9  million.  The  ultimate  cost to  Distribution
Corporation  with respect to the  remediation of these sites will depend on such
factors as the remediation plan selected,  the extent of the site contamination,
the number of additional  potentially  responsible  parties at each site and the
portion,  if  any,  attributed  to  Distribution  Corporation.  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 and Pennsylvania,  Distribution Corporation is recovering
site investigation and remediation costs in rates. Accordingly, the Consolidated
Balance Sheet at December 31, 1997  includes  related  regulatory  assets in the
amount of approximately $10.3 million. For further discussion, see disclosure in
Note H - Commitments and Contingencies under the heading "Environmental Matters"
in Item 8 of the Company's 1997 Form 10-K.




<PAGE>


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


Other.  The Company is involved in  litigation  arising in the normal  course of
business.  The Company is involved in 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 regulatory matters could
have a material effect on earnings and cash flows, none of this litigation,  and
none of these 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 $36.8 million,  or $0.96 per common share
($0.95 per common share on a diluted  basis),  during the quarter ended December
31, 1997.  This  compares with  earnings of $38.6  million,  or $1.02 per common
share  ($1.01 per common  share on a diluted  basis),  during the quarter  ended
December 31, 1996.

           The $0.06 per common  share  decrease  in  earnings  resulted  from a
decrease in earnings of the Company's Exploration and Production segment, offset
in part by  increases  in  earnings  of the  Utility,  Pipeline  and Storage and
International segments.

           The earnings of the  Exploration  and  Production  segment  decreased
because of lower natural gas and oil  production  coupled with a decrease in the
weighted average price received for oil and because of higher depletion expense.
The earnings of the Utility  segment  increased  because of lower  operation and
maintenance  (O&M) expense  combined  with a rate increase  effective in October
1997 in the New York  jurisdiction.  The higher  earnings  of the  Pipeline  and
Storage segment  resulted from higher revenue from unbundled  pipeline sales and
open access  transportation  and lower O&M expense.  The  International  segment
experienced  a lower loss during the quarter  ended  December  31, 1997 than the
quarter ended December 31, 1996 primarily  because of expenses  associated  with
the dissolution of the Horizon  partnership  known as Sceptre Power Company that
were recorded in December  1996.  In addition,  the current  quarter's  earnings
include Horizon's share of earnings from its investment in Severoceske Teplarny,
a.s.  (SCT),  a company with district  heating and power  generation  operations
located in the northern part of the Czech Republic.



<PAGE>


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


OPERATING REVENUES
(in thousands)
                                             Three Months Ended
                                                 December 31,
                                       -----------------------------
                                         1997       1996    % Change
                                         ----       ----    --------
Utility
  Retail Revenues:
   Residential                         $209,737   $213,626    (1.8)
   Commercial                            45,201     50,655   (10.8)
   Industrial                             6,412      6,229     2.9
                                       --------   --------
                                        261,350    270,510    (3.4)

  Off-System Sales                       14,750     14,858    (0.7)
  Transportation                         15,182     11,242    35.0
  Other                                    (441)     1,009      NM
                                       --------   --------
                                        290,841    297,619    (2.3)
                                       --------   --------

Pipeline and Storage
  Storage Service                        16,486     16,387     0.6
  Transportation                         23,768     24,182    (1.7)
  Other                                   5,604      3,925    42.8
                                       --------   --------
                                         45,858     44,494     3.1
                                       --------   --------

Exploration and Production               24,708     30,082   (17.9)
International                            11,589        728      NM
Other Nonregulated                       24,177     15,746    53.5
                                       --------   --------
                                         60,474     46,556    29.9
                                       --------   --------

Less-Intersegment Revenues               26,152     25,177     3.9
                                       --------   --------

                                       $371,021   $363,492     2.1
                                       ========   ========

OPERATING INCOME (LOSS) BEFORE INCOME TAXES
(in thousands)
                                             Three Months Ended
                                                 December 31,
                                        -----------------------------
                                         1997       1996    % Change
                                         ----       ----    --------

Utility                                 $47,476    $45,725     3.8
Pipeline and Storage                     22,850     19,463    17.4
Exploration and Production                2,296     12,576   (81.7)
International                               886     (3,090)  128.7
Other Nonregulated                        1,072        399   168.7
Corporate                                  (502)      (711)   29.4
                                        -------    -------

                                        $74,078    $74,362    (3.8)
                                        =======    =======




<PAGE>


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
                                                December 31,
                                         -------------------------
                                         1997     1996    % Change
                                         ----     ----    --------
Utility Gas Sales
  Residential                            24,789   25,804    (3.9)
  Commercial                              5,914    6,837   (13.5)
  Industrial                              1,242    1,298    (4.3)
  Off-System                              4,478    4,047    10.6
                                        -------  -------
                                         36,423   37,986    (4.1)
                                        -------  -------

Non-Utility Gas Sales
  Production(in equivalent MMcf)         10,890   12,368   (12.0)
                                        -------  -------
Total Gas Sales                          47,313   50,354    (6.0)
                                        -------  -------

Transportation
  Utility                                14,650   13,887     5.5
  Pipeline and Storage                   94,403   86,000     9.8
  Nonregulated                              276        -      NM
                                        -------  -------
                                        109,329   99,887     9.5
                                        -------  -------

Marketing Volumes                         5,182    4,516    14.7
                                        -------  -------

Less-Inter and Intrasegment Volumes:
  Transportation                         44,392   43,684     1.6
  Production                                994    1,116   (10.9)
                                        -------  -------
                                         45,386   44,800     1.3
                                        -------  -------

Total System Natural Gas
 Volumes                                116,438  109,957     5.9
                                        =======  =======

NM = Not meaningful.

Utility.

           Operating   income  before  income  taxes  for  the  Utility  segment
increased  $1.8 million for the quarter ended  December 31, 1997,  compared with
the same period a year ago.  This  resulted  primarily  from a general base rate
increase in the New York Jurisdiction effective October 1, 1997 ($7.2 million on
an annual basis) and from lower O&M expense, mainly related to labor and benefit
expense reduction.

           Operating revenues for the Utility segment decreased $6.8 million for
the quarter ended  December 31, 1997,  compared with the same period a year ago.
This  decrease  reflects the recovery of lower gas costs which  resulted  from a
decrease in the average  price of purchased gas ($4.41 per Mcf and $4.69 per Mcf
during the quarters ended December 31, 1997 and 1996, respectively) as well as a
1.6  billion  cubic feet  (Bcf)  decrease  in gas  sales,  offset in part by the
positive impact of a general base rate increase discussed above. The decrease in
gas sales reflects the migration of certain retail  customers to  transportation
service in both the New York and Pennsylvania jurisdictions,  as a result of new
aggregator  services.  This is discussed  further in the "Rate Matters"  section
that follows.  Other  operating  revenues in the quarter ended December 31, 1997
were reduced by a $1.1 million refund provision to the Utility's customers for a
50% sharing of earnings over a  predetermined  amount in accordance with the New
York rate  settlement of July 1996. The cumulative  estimated  refund  provision
liability, including amounts accrued in fiscal

<PAGE>


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


1997, is $4.1 million.  The final amount owed to customers,  if any, will not be
known until after September 30, 1998,  which is the conclusion of the settlement
period.


Degree Days.

Three Months Ended December 31:
- -------------------------------

                                                  Percent (Warmer) Colder
                                  in 1997 Than
                         Normal    1997    1996       Normal    1996
- -------------------------------------------------------------------------

  Buffalo                2,262     2,294   2,256       1.4       1.7
  Erie                   2,045     2,096   2,128       2.5      (1.5)
- -------------------------------------------------------------------------

Pipeline and Storage.

           Operating  income  before  income  taxes for the Pipeline and Storage
segment  increased  $3.4 million for the quarter  ended  December  31, 1997,  as
compared with the same period a year ago. This increase reflects the increase in
revenues  associated  with  unbundled  pipeline  sales and the  addition  of new
customers,  as well as a decrease in O&M  expense.  O&M expense  decreased  $1.9
million as a result of lower labor and benefit  expense as well as a reversal of
a  portion  of a reserve  set up for the  Laurel  Fields  Storage  Project.  The
Pipeline and Storage segment was able to recapture approximately $1.0 million by
selling  preliminary  engineering,   survey,  environmental,  and  archeological
information  from the Laurel Fields Project to  Independence  Pipeline  Company,
which  intends  to build a  370-mile  interstate  pipeline  system  designed  to
transport about 900,000  dekatherms  (Dth) per day of natural gas from Defiance,
Ohio to Leidy,  Pennsylvania.  The preliminary information for the Laurel Fields
Storage Project pertained to the area around Leidy, Pennsylvania.

           While  transportation  volumes for the current quarter  increased 8.4
Bcf from the quarter ended December 31, 1996,  largely due to increased usage by
existing customers, 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  decreased $10.3 million compared with the same period a
year ago,  primarily as a result of lower weighted  average prices  received for
oil,  decreased  natural gas and oil production,  and higher depletion  expense.
Lower  quarter end prices for both oil and  natural  gas and a negative  reserve
revision  associated  with West  Cameron  552  resulted in  increased  depletion
expense, determined on the unit of revenue method. Oil and condensate production
decreased 81,000 barrels (bbls),  or 15.8% with a significant  contributor being
the decline in production of Vermilion 252. Natural gas production  declined 1.0
Bcf,  or  10.7%,  compared  with  the  same  period a year  ago.  A  significant
contributor to the decrease in production was the expected decline in production
of  West  Cameron  552  and the  unexpected  delays  in  production  from  eight
successful  wells.  There  was a slight  reduction  in  hedging  losses  for the
quarter.  Present  prices are expected to result in a hedging gain in the second
quarter.1  See further  discussion  of the Company's  hedging  activities  under
"Financing Cash Flow" and in Note 4 - Derivative Financial Instruments.


<PAGE>


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


         As discussed in Note 1 to the financial statements,  Seneca follows the
full-cost  method  of  accounting  for its oil and gas  operations.  Under  this
method,  capitalized  costs are limited to a full-cost  ceiling.  If capitalized
cost  exceed  the  full-cost  ceiling  at the end of any  quarter,  a  permanent
impairment is required to be charged to earnings in that quarter.  Such a charge
would have no effect on the Company's cash flow. At December 31, 1997,  Seneca's
capitalized  costs  under the  full-cost  method of  accounting  were  below the
full-cost ceiling. Since December 31, 1997, oil and gas prices have dropped to a
level  which,  if they do not  improve  and there are no other  factors  such as
proved reserve additions to mitigate the adverse impact of the low prices, would
require the  recognition of an impairment at March 31, 1998.  Based on estimated
prices, the amount of the impairment could be in the range of $25 million to $75
million  (pretax).1 Due to the volatile nature of oil and gas prices, the actual
amount of impairment, if any, cannot be determined until March 31, 1998.


PRODUCTION VOLUMES

Exploration and Production.
                                                Three Months Ended
                                                   December 31,
                                           -------------------------
                                           1997     1996    % Change
                                           ----     ----    --------
Gas Production - (MMcf)
  Gulf Coast                               6,842    7,801     (12.3)
  West Coast                                 254      214      18.7
  Appalachia                               1,208    1,281      (5.7)
                                           -----    -----
                                           8,304    9,296     (10.7)
                                           =====    =====

Oil Production - (Thousands of Barrels)
  Gulf Coast                                 314      384     (18.2)
  West Coast                                 114      126      (9.5)
  Appalachia                                   3        2      50.0
                                           -----    -----
                                             431      512     (15.8)
                                           =====    =====

WEIGHTED AVERAGE PRICES

Exploration and Production.
                                                Three Months Ended
                                                   December 31,
                                           -------------------------
                                           1997     1996    % Change
                                           ----     ----    --------
Weighted Avg. Gas Price/Mcf
  Gulf Coast                               $3.04    $2.93      3.8
  West Coast                               $2.40    $1.62     48.1
  Appalachia                               $3.01    $2.46     22.4
  Weighted Average                         $3.01    $2.84      6.0
  Weighted Average After Hedging           $2.06    $2.14     (3.7)

Weighted Avg. Oil Price/bbl
  Gulf Coast                              $19.01   $24.28    (21.7)
  West Coast                              $15.90   $20.84    (23.7)
  Appalachia                              $19.23   $22.89    (16.0)
  Weighted Average                        $18.19   $23.43    (22.4)
  Weighted Average After Hedging          $17.17   $19.34    (11.2)




<PAGE>


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


International

           Operating income before taxes for the International segment increased
$4.0 million for the quarter  ended  December 31, 1997,  compared  with the same
period a year ago.  The current  quarter's  results  include  100% of the pretax
operating  income of Severoceske  Teplarny,  a.s. (SCT), a company with district
heating and power  generation  operations  located in the  northern  part of the
Czech  Republic.  Horizon first acquired a 34% interest in SCT in April 1997 and
increased its ownership to 70.8% as of December 31, 1997. The minority  interest
in SCT is  shown  separately  on the  Consolidated  Statement  of  Income  after
operating results. In addition, the December 1996 quarter included non-recurring
expenses associated with the dissolution of the Horizon Energy Development, Inc.
partnership known as Sceptre Power Company.

Other Nonregulated.

           The  Other  Nonregulated   operations   experienced  an  increase  in
operating  income  before  income  taxes of $0.7  million for the quarter  ended
December 31, 1997,  compared  with the same period a year ago.  This increase is
the result of improved  performance in the Company's timber  operations.  Partly
offsetting  this was lower  margins and higher  operating  expenses of NFR,  the
Company's energy marketing subsidiary.

Income Taxes.

           Income taxes  increased  $0.3 million for the current  quarter mainly
because of foreign income taxes from SCT.

Interest Charges.

           Total interest  charges  increased $1.2 million for the quarter ended
December  31,  1997,  compared  with the same  period a year  ago:  interest  on
long-term  debt  increased  $1.3 million  while other  interest  decreased  $0.1
million.  The increase in interest on long-term debt can be attributed primarily
to a higher average amount of long-term debt  outstanding  mainly as a result of
$100 million of medium-term notes issued in August 1997.

CAPITAL RESOURCES AND LIQUIDITY

           The Company's  primary  sources of cash during the three month period
consisted of cash provided by operating activities and short-term bank loans and
commercial paper.

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,  minority
interest  in  foreign   subsidiaries   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 the
impact  of rate  cases.  In the  Utility  segment,  supplier  refunds,  over- or
under-recovered  purchased gas costs and weather also significantly  impact cash
flow. The Company considers  supplier refunds and  over-recovered  purchased gas
costs as a substitute for short-term borrowings. The impact of weather on


<PAGE>


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


cash flow is tempered in the Utility segment's New York rate jurisdiction by its
weather  normalization  clause and in the Pipeline and Storage segment by Supply
Corporation's SFV rate design.

           Because of the seasonal  nature of the  Company's  heating  business,
revenues  are  relatively   high  during  the  quarter  ended  December  31  and
receivables and unbilled utility revenue historically increase from September to
December with the beginning 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. Under the last-in,  first-out (LIFO) method of accounting,  the
current  cost of  replacing  gas  withdrawn  from  storage  is  recorded  in the
Consolidated  Statement of Income and a reserve for gas  replacement is recorded
in the  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 $17.1 million for
the quarter  ended  December 31, 1997,  compared  with $8.6 million  provided by
operating activities in the quarter ended December 31, 1996. The majority of the
increase in cash provided by operating  activities  occurred in the Pipeline and
Storage  segment and the Exploration  and Production  segment.  The Pipeline and
Storage segment experienced an increase in cash receipts from transportation and
storage service as well as from unbundled  pipeline  sales.  The Exploration and
Production  segment  experienced  higher cash  receipts from the sale of oil and
gas, lower cash  disbursements  for federal taxes and a decrease in cash outlays
to cover  unrealized  losses on its open oil and gas price swap  positions.  The
increases to cash flow in the  Exploration  and  Production  segment were partly
offset by higher O&M costs.

Investing Cash Flow.

Capital Expenditures and Other Investing Activities
- ---------------------------------------------------

           Capital expenditures  represents the Company's additions to property,
plant and equipment  and are exclusive of  investments  in  corporations  and/or
partnerships.  Such investments are treated  separately in the Statement of Cash
Flows.

           The Company's capital  expenditures  totaled $37.9 million during the
three month period.  Total  expenditures for the quarter  represent 17.8% of the
total  capital  expenditure  budget  for  fiscal  1998 of  $212.5  million.  The
following table presents first quarter capital expenditures by business segment:

                                        (in thousands)
                                        --------------

          Utility                          $13,605
          Pipeline and Storage               4,051
          Exploration and Production        19,944
          International                         17
          Other Nonregulated                   329
                                           -------
                                           $37,946
                                           =======

<PAGE>


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


Utility
- -------

           The  bulk  of  the  Utility  capital   expenditures   were  made  for
replacement  of mains and main  extensions,  as well as for the  replacement  of
service lines.

Pipeline and Storage
- --------------------

           The bulk of the Pipeline and Storage capital  expenditures  were made
for additions, improvements, and replacements to this segment's transmission and
storage  systems.  Approximately  $0.5  million  was  spent on the 1998  Niagara
Expansion  Project.  As  part  of  this  expansion,   Supply  Corporation  began
transportation  service for an additional  25,000 Dth per day in November  1997.
Supply  Corporation has filed for Federal Energy  Regulatory  Commission  (FERC)
approval  concerning an  additional  23,000 Dth per day expansion of firm winter
only capacity.  Supply Corporation  anticipates  receiving such FERC approval by
April or May of 1998.1  There has been no  change  in  status  regarding  Supply
Corporation's proposed 1999 Niagara Expansion Project.

           In June 1997, the Company announced its intention to join as an equal
partner in the  Independence  Pipeline  Project,  which is designed to bring gas
from  Defiance,  Ohio to  Leidy,  Pennsylvania  and is  expected  to  cost  $675
million.1 The Independence  Pipeline Project as filed with the FERC will consist
of approximately  370 miles of 36-inch diameter pipe with an initial capacity of
approximately  900,000 Dth per day. In September  1997, the Company formed a new
subsidiary,  Seneca  Independence  Pipeline  Company (SIP),  which has agreed to
purchase,  upon receipt of regulatory  approval, a one-third general partnership
interest in Independence Pipeline Company, a Delaware general partnership.

           If the Independence Pipeline Project is not constructed,  SIP's share
of the  development  costs is  estimated  not to  exceed  $6.0  million  to $8.0
million.1 During the first quarter of fiscal 1998  approximately $0.1 million in
preliminary survey costs had been incurred on the Independence Pipeline Project.
Short-term borrowings are currently being used to finance development costs.

           In November  1996,  Supply  Corporation  entered into a Memorandum of
Understanding  (the MOU) with Green Canyon Gathering Company, a subsidiary of El
Paso Energy regarding a project to develop, construct,  finance, own and operate
natural gas gathering and processing  facilities offshore and onshore Louisiana,
at an  estimated  total cost of about $200  million.1  The MOU has been  amended
several times since then,  and  currently  provides for the parties to (i) share
past and future development costs for the Project through December 31, 1998, and
(ii) negotiate toward  definitive  agreements to form one or more 50-50 entities
and to finance,  develop,  build, own and operate the Project. The FERC ruled in
March  1997 that most of the  Project  would be  jurisdictional,  so  additional
regulatory filings would be necessary to construct and operate the Project.  The
parties  will  prepare and make those  filings  whenever  justified  by customer
demand.  If the MOU expires without any additional  filings at the FERC,  Supply
Corporation's  share of the  development  costs  through  December  31,  1998 is
unlikely to exceed $1.2 million, of which Supply Corporation had paid about $1.0
million as of  December  31,  1997.1  These paid costs are  recorded in Deferred
Charges  on  the  Consolidated  Balance  Sheet  at  December  31,  1997.  Supply
Corporation is currently using short-term borrowings to finance the Project.



<PAGE>


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


Exploration and Production
- --------------------------

           Exploration  and Production  segment  capital  expenditures  included
approximately  $16.4  million  on the  offshore  program  in the Gulf of Mexico,
including  offshore  drilling   expenditures,   offshore   construction,   lease
acquisition and geological and geophysical  expenditures.  Offshore  exploratory
and development  drilling was concentrated on West Cameron 182, High Island 194,
High Island 179 and High Island A356. Offshore  construction  occurred primarily
at West Cameron 540.  Offshore lease  acquisitions  included  successful bids on
eight  leases  at the  State  of  Texas  lease  sale.  Offshore  geological  and
geophysical expenditures were made for purchases of 3-D seismic data.

           Exploration  and  Production   capital   expenditures  also  included
approximately  $3.5 million on the onshore program,  including  onshore drilling
and  construction  costs for wells  located in Louisiana  and Texas,  as well as
onshore geological and geophysical costs,  including the purchase of certain 3-D
seismic data.

           In November 1997,  Seneca signed a letter of intent with the Whittier
Trust  Company to purchase for cash  properties  in the  Midway-Sunset  and Lost
Hills field in the San Joaquin Basin of California.  This potential  acquisition
will complement the Exploration and Production  segment's  reserve mix, bringing
its  new  potential  reserve  base  to 58% oil  and  42%  gas.1  This  potential
acquisition  would also provide the Exploration and Production  segment with the
opportunity  to continue its focus of growth by increasing its activities in the
domestic  onshore areas.1 The purchase price of these  properties is expected to
be in the range of $130 million to $150  million and is  dependent  upon various
factors,  including  acceptance  by Trust  participants  and swapping of certain
Coalinga  field  properties  for  additional  properties  in  the  Midway-Sunset
fields.1  Currently,  due  diligence  and the  writing  of a  detailed  purchase
agreement are proceeding.

           In January 1998,  Seneca  announced the signing of a letter of intent
to  acquire  HarCor  Energy,  Inc.,  (Harcor)  for a total  cash  price of $32.5
million,  or $2.00 per share of HarCor common stock.  The HarCor  properties are
located  on the  west  side  of the  San  Joaquin  Basin  in  California.  These
properties  are unique for  California in that they produce  higher  gravity oil
than is generally found in this area, as well as producing gas. Included in this
acquisition is a gas processing plant and associated pipelines. Also included in
this acquisition is approximately $54 million of 14 7/8% senior secured debt and
other  liabilities  of  HarCor.  The  sale is  dependent  upon  various  factors
including  Seneca's  acquisition  of certain  other oil and gas  assets,  proper
approvals and due diligence review. The closing of the proposed sale is expected
to occur by June 1998.1

           The  Company  intends to use  long-term  debt to finance  most of the
acquisition  costs  associated  with the Whittier  Trust Company  properties and
HarCor common stock.1

International
- -------------

           In December 1997, Bruwabel acquired an additional 34% equity interest
in SCT for $22.2  million,  including  legal and finders fees,  thus raising its
total  ownership  to  70.8%.   The  acquisition  was  financed  with  short-term
borrowings.  The Czech Commercial Code requires that a shareholder that achieves
certain  ownership  interests in a company (50%,  66.66%,  or 75%) must extend a
tender offer to the remaining  minority  shareholders of that company.  Bruwabel
recently  issued such a tender offer for the remaining  shares of SCT which will
remain open through the beginning of April 1998. If Bruwabel were



<PAGE>


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


to acquire the remaining 29.2% equity interest in SCT as a result of this tender
offer,  the maximum  additional  investment  in SCT would be  approximately  215
million Czech Koruna,  which  translates  to  approximately  $6.2 million at the
December 31, 1997 exchange rate. Any shares  acquired  through this tender offer
would be financed with short-term borrowings.

           In January 1998, Bruwabel entered into an agreement to purchase 75.3%
of the outstanding  shares of Prvni  severozapadni  teplarenska,  a.s. (PSZT), a
company with wholesale district heating and power generation  operations located
in Komorany,  Czech  Republic.  The operations of PSZT are in close proximity to
SCT in the northern part of the Czech Republic. For calendar 1996, PSZT reported
profits of approximately  $3.0 million.  The purchase price is approximately $60
million. The purchase price has been deposited in an escrow account in the Czech
Republic pending the completion of certain conditions precedent that must be met
before the  transaction can be finalized.  The amount  deposited into escrow was
financed  with  short-term  borrowings.  If the  conditions  precedent  are  not
satisfied and the transaction is not completed,  the principal and interest from
the  escrow  account  will  be  returned  to  Bruwabel.  

           Bruwabel's  investment  in the  Czech  Republic  is  valued  in Czech
Korunas,  and as such, this investment is subject to currency exchange risk when
the Czech Korunas are translated into U.S. Dollars.  During the first quarter of
1998, the Czech Koruna devalued in relation to the U.S.  Dollar,  resulting in a
$2.3 million  negative  adjustment to the Cumulative  Translation  Adjustment in
Common Stock Equity on the Consolidated Balance Sheets. This negative adjustment
could  reverse and  potentially  become a positive  adjustment  to Common  Stock
Equity if the Czech Koruna  increases  in value in relation to the U.S.  Dollar.
Further  devaluations  in the Czech Koruna would result in  additional  negative
adjustments to the Cumulative Translation Adjustment.  Management cannot predict
whether  the Czech  Koruna will  increase or decrease in value  against the U.S.
Dollar.1

Other Nonregulated
- ------------------

           Other  Nonregulated  capital  expenditures   consisted  primarily  of
furniture,  equipment and computer hardware and software for the office location
of the Company's gas marketing operation.

           Other cash provided by or used in investing  activities reflects cash
received  on the  sale  of the  Company's  investment  in  property,  plant  and
equipment and cash used for other investments.

           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.1

Financing Cash Flow.

           Consolidated  short-term  debt increased by $124.6 million during the
first  quarter.  The Company  continues  to consider  short-term  bank loans and
commercial  paper important  sources of cash for temporarily  financing  capital
expenditures,   gas-in-storage  inventory,   unrecovered  purchased  gas  costs,


<PAGE>


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


exploration  and  development  expenditures  and other working capital needs. In
addition, the Company considers supplier refunds and over-recovered purchasedgas
costs as a substitute for short-term debt.  Fluctuations in these items can have
a significant impact on the amount and timing of short-term debt.

           The Company's present  liquidity  position is believed to be adequate
to satisfy  known  demands.1  Under the  Company's  covenants  contained  in its
indenture  covering long-term debt, at December 31, 1997, the Company would have
been  permitted  to  issue up to a  maximum  of  $662.0  million  in  additional
long-term  unsecured  indebtedness,  in light of then current long-term interest
rates.   In  addition,   at  December  31,  1997,  the  Company  had  regulatory
authorizations  and unused  short-term credit lines that would have permitted it
to borrow an additional $383.0 million of short-term debt.

           As discussed  in Note 1 to the  financial  statements,  Seneca may be
required to recognize a $25.0  million to $75.0 million  (pretax)  impairment of
its oil and gas  assets at March  31,  1998.  Had this  impairment  occurred  at
December  31,  1997,  the  maximum  amount  of  additional  long-term  unsecured
indebtedness  that the  Company  would have been  permitted  to issue  under its
indenture would have ranged from $589.0 million (assuming a $75.0 million pretax
impairment) to $637.0 million (assuming a $25.0 million pretax impairment).

           The amounts and timing of the issuance and sale of debt and/or equity
securities will depend on market conditions,  regulatory  authorizations and the
requirements of the Company.

           The Company,  through  Seneca,  has entered  into certain  price swap
agreements to manage 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 December 31, 1997,
Seneca utilized  natural gas and crude oil swap agreements with notional amounts
of 7.4 equivalent Bcf and 234,000  equivalent bbl,  respectively.  These hedging
activities  resulted in the recognition of a pretax loss of  approximately  $8.4
million.  This loss was offset by higher prices  received for actual natural gas
and crude oil production.

           At  December  31,  1997,  Seneca  had  natural  gas  swap  agreements
outstanding  with a notional  amount of  approximately  28.9  equivalent  Bcf at
prices  ranging from $2.00 per Mcf to $2.55 per Mcf. The weighted  average fixed
price of these swap agreements is approximately $2.20 per Mcf.

           Seneca also had crude oil swap agreements outstanding at December 31,
1997 with a notional  amount of 792,000  equivalent  bbl at prices  ranging from
$17.50 per bbl to $20.56 per bbl. The weighted average fixed price of these swap
agreements is approximately $19.18 per bbl.

           The  Company,  through NFR,  participates  in the natural gas futures
market to manage a portion of the market risk  associated  with  fluctuations in
the price of natural gas. Such futures are not held for trading purposes. During
the  quarter  ended  December  31,  1997,  NFR  recognized  a  pre-tax  gain  of
approximately  $1.3  million  related to such  futures  contracts.  Since  these
futures  contracts  qualify  and have been  designated  as hedges,  any gains or
losses  resulting  from market  price  changes are  substantially  offset by the
related commodity transaction.

           At December 31, 1997,  NFR had long  positions in the futures  market
amounting to a notional  amount of 7.5 Bcf at prices  ranging from $2.04 per Mcf
to $3.75 per Mcf. The weighted average contract price of these futures contracts
is  approximately $2.61 per Mcf. NFR had short  positions in the 



<PAGE>


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


futures market  amounting to a notional amount of 3.0 Bcf at prices ranging from
$2.35 per Mcf to $3.77 per Mcf. The  weighted  average  contract  price of these
futures contracts is approximately $2.71 per Mcf.

           In  addition,  the Company has SEC  authority  to enter into  certain
interest  rate  swap  agreements.  For  further  discussion,  refer  to Note 4 -
Derivative Financial Instruments.

           The Company's  credit risk is the risk of loss that the Company would
incur as a result of nonperformance  by counterparties  pursuant to the terms of
their contractual  obligations related to derivative financial instruments.  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.1 For further discussion,  refer to Note 4 - Derivative Financial
Instruments.

           The Company is involved in litigation arising in the normal course of
business.  The Company is involved in 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
regulatory  matters  could have a material  effect on earnings and cash flows in
the year of resolution,  none of this  litigation  and none of these  regulatory
matters are  expected  to change  materially  the  Company's  present  liquidity
position,  nor have a material adverse effect on the financial  condition of the
Company at this time.1

RATE MATTERS

Utility Operation


New York Jurisdiction
- ---------------------

In November 1995, Distribution  Corporation filed in its New York jurisdiction a
request for an annual rate increase of $28.9 million with a requested  return on
equity of 11.5%. A two-year  settlement with the parties in this rate proceeding
was approved by the Public  Service  Commission  of the State of New York (PSC).
Effective October 1, 1996 and October 1, 1997, Distribution Corporation received
annual base rate  increases of $7.2 million.  The  settlement  did not specify a
rate of return  on  equity.  Generally,  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
ratepayers.  As a result of this  sharing  mechanism,  Distribution  Corporation
recorded an  estimated  cumulative  refund  provision  to its  customers of $3.0
million  ($2.0  million  after-tax)  during  the  fourth  quarter  of  1997.  An
additional $1.1 million ($0.72 million after tax) was accrued during the quarter
ended December 31, 1997. The final amount owed to customers, if any, will not be
known until the conclusion of the settlement period.

         In  June  1997,  the  PSC  issued  an  order  requiring  jurisdictional
utilities to file plans to offer heating  customers a fixed price service option
for the coming winter heating  season.  The order also directed the utilities to
submit  proposals for increased  supply  diversity with a view toward  fostering
price stability. In August 1997, Distribution  Corporation filed in its New York
jurisdiction  a plan to  comply  with the PSC's  order and the PSC  subsequently
approved  the plan in October  1997.  The fixed  price  service  option that was
approved gives heating  customers the  opportunity to be guaranteed a fixed unit
price for natural gas during the billing  period of December  1997 through April
1998.  The option was made  available on a first-come,  first-served  basis to a
maximum of 100,000 heating  customers.  Approximately  11,000 heating  customers


<PAGE>


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


chose the fixed price service option,  which will fix the monthly gas adjustment
at $.13832  per  hundred  cubic  feet,  which is 20% less than the  average  gas
adjustment  experienced  during the 1996 - 1997 heating season,  but higher than
the  gas  adjustment   experienced  during  the  1995  -  1996  heating  season.
Distribution Corporation locked in commodity prices for approximately 30% of the
New York  jurisdiction's  planned  purchases  during the period of November 1997
through  March 1998.  Other  components of heating  customers  rates will remain
unchanged.

         New York's gas industry  restructuring effort continues to develop at a
slow pace. As of the end of September 1997, 14,000 small volume customers across
the  state  chose  aggregator  services  over  their  utility.  In  Distribution
Corporation's  service  territory,  1,500 small  volume  customers  (out of over
500,000) are purchasing gas from eight  aggregators,  for a total annual load of
just  over  1  Bcf.  The  Company's  marketing  affiliate,  NFR,  is  one of the
participating  aggregators.  At the urging of the PSC, Distribution  Corporation
began to  offer  storage  release  service  to  aggregators  on June  27,  1997.
Currently,  Distribution's  is the only actual release storage service available
in New York State.  Whether  aggregators find the service  attractive  enough to
increase marketing activity remains to be seen.

Pennsylvania Jurisdiction
- -------------------------

           Distribution  Corporation currently does not have a rate case on file
with  the  Pennsylvania  Public  Utility  Commission  (PaPUC).  Management  will
continue to monitor its financial  position in the Pennsylvania  jurisdiction to
determine the necessity of filing a rate case in the future.

           Effective October 1, 1997, Distribution Corporation commenced service
of the PaPUC approved customer choice pilot program called Energy Select. Energy
Select,  which will last one and one-half  years,  allows  approximately  19,000
small  commercial and residential  customers of Distribution  Corporation in the
greater  Sharon,  Pennsylvania  area to purchase  gas supplies  from  qualified,
participating   non-utility   suppliers  (or  marketers)  of  gas.  Distribution
Corporation  is not a  supplier  of gas in  this  pilot.  Under  Energy  Select,
Distribution Corporation will continue to deliver the gas to the customer's home
or business and will remain  responsible for reading customer meters, the safety
and maintenance of its pipeline system and responding to gas  emergencies.   NFR
is a participating supplier in Energy Select.

           A gas restructuring  bill was introduced in the Pennsylvania  General
Assembly  proposing  to  amend  the  Public  Utility  Code to allow  all  retail
customers,  including residential, the ability to choose their own gas supplier.
Identified  as Senate  Bill No. 943,  it was not  enacted  into law in 1997.  In
December  1997,  the  Chairman  of the PaPUC  convened  a  collaborative  of gas
industry  interests to develop a consensus bill using Senate Bill No. 943 as the
starting  point.  As a  member  of  the  utility  interest  group,  Distribution
Corporation   is  and  will  continue  to  be  an  active   participant  in  the
collaborative. The Company is not able to predict the outcome of the bill.

           General  rate  increases  in  both  the  New  York  and  Pennsylvania
jurisdictions 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.  Supply Corporation currently does not have a rate case on
file with the FERC. Its last case was settled with the FERC in February 1996. As
part of that  settlement,  Supply  Corporation  agreed not to seek  recovery  of
revenues  related to certain  terminated  service from storage  

<PAGE>


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


customers until April 1, 2000, as long as the terminations were not greater than
approximately 30% of the terminable  service.  Management has been successful in
marketing and obtaining  executed  contracts for such terminated storage service
and does not anticipate a problem in obtaining executed contracts for additional
terminated storage service as it arises.1

OTHER MATTERS

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 $10.9 million
to $11.6 million.1 At December 31, 1997,  Distribution  Corporation has recorded
the minimum  liability  of $10.9  million.  The  ultimate  cost to  Distribution
Corporation  with respect to the  remediation of these sites will depend on such
factors as the remediation plan selected,  the extent of the site contamination,
the number of additional  potentially  responsible  parties at each site and the
portion,  if any,  attributed  to  Distribution  Corporation.1  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 and Pennsylvania,  Distribution Corporation is recovering
site investigation and remediation costs in rates. For further  discussion,  see
disclosure  in  Note  H  -  Commitments  and  Contingencies  under  the  heading
"Environmental Matters" in Item 8 of the Company's 1997 Form 10-K.

Year 2000. The Company is preparing all of its computer  systems to be Year 2000
compliant.  Management has completed a detailed analysis of its computer systems
to identify the systems  that could be affected  and has  developed a conversion
plan to resolve the issue. For various vendor supplied software,  the Company is
in the  process  of  obtaining  upgrades  that  are  Year  2000  compliant.  For
internally  developed  software,  changes  to such  software  are being made and
tested. The cost of upgrading systems is being expensed as incurred.  Management
estimates that such cost will total  approximately  $1.0  million.1  Despite the
Company's  goal to have its  information  systems Year 2000  compliant  early in
calendar 1999, the Company has no control over the systems of third parties with
whom it interfaces.1  However,  major third parties have been put on notice that
the Company  expects  their  products and services to perform as expected  after
January 1, 2000. The Company cannot predict the potential  adverse  consequences
that could result if such third parties are not Year 2000 compliant.

Safe  Harbor  for  Forward-Looking  Statements.  The  Company is  including  the
following  cautionary  statement in this Form 10-Q to make  applicable  and take
advantage of the safe harbor  provisions  of the Private  Securities  Litigation
Reform Act of 1995 for any forward-looking  statements made by, or on behalf of,
the Company.  Forward-looking  statements include  statements  concerning plans,
objectives,  goals,  strategies,  future events or  performance,  and underlying
assumptions and other  statements  which are other than statements of historical
facts.  From time to time,  the Company may publish or otherwise  make available
forward-looking  statements of this nature. All such subsequent  forward-looking
statements,  whether  written  or oral and  whether  made by or on behalf of the
Company, are also expressly qualified by these cautionary


<PAGE>


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


statements.  Certain  statements  contained  herein,  including  those which are
designated with a "1", are  forward-looking  statements and accordingly  involve
risks and  uncertainties  which could cause actual results or outcomes to differ
materially  from  those  expressed  in  the  forward-looking   statements.   The
forward-looking  statements  contained herein are based on various  assumptions,
many of which are  based,  in turn,  upon  further  assumptions.  The  Company's
expectations,  beliefs  and  projections  are  expressed  in good  faith and are
believed  by  the  Company  to  have  a  reasonable  basis,   including  without
limitation,  management's  examination  of  historical  operating  trends,  data
contained in the Company's  records and other data available from third parties,
but  there  can be no  assurance  that  management's  expectations,  beliefs  or
projections  will result or be achieved  or  accomplished.  In addition to other
factors and matters  discussed  elsewhere  herein,  the  following are important
factors that, in the view of the Company,  could cause actual  results to differ
materially from those discussed in the forward-looking statement:

 1. Changes in economic conditions, demographic patterns and weather conditions

 2. Changes in the availability and/or price of natural gas and oil

 3. Inability to obtain new customers or retain existing ones

 4. Significant changes in competitive factors affecting the Company

 5. Governmental/regulatory   actions  and   initiatives,   including   those
    affecting  financings,   allowed  rates  of  return,  industry  and  rate
    structure, franchise renewal, and environmental/safety requirements

 6. Unanticipated  impacts of restructuring  initiatives in the natural gas and
    electric industries

 7. Significant changes from expectations in actual capital  expenditures and
    operating expenses and unanticipated project delays

 8. Occurrences   affecting  the  Company's  ability  to  obtain  funds  from
    operations,  debt or equity to finance  needed capital  expenditures  and
    other investments

 9. Ability  to  successfully  identify  and  finance  oil and  gas  property
    acquisitions  and  ability  to  operate  existing  and  any  subsequently
    acquired properties

10. Ability to successfully identify,  drill for and produce economically viable
    natural gas and oil reserves

11. Changes in the availability and/or price of derivative financial instruments

12. Inability of the various  counterparties  to meet their  obligations with
    respect to the Company's financial instruments

13. Regarding  foreign  operations  - changes in foreign  trade and  monetary
    policies,  laws and regulations related to foreign operations,  political
    and  governmental  changes,  inflation  and  exchange  rates,  taxes  and
    operating conditions

14. Significant  changes in tax rates or policies or in rates of  inflation  or
    interest



<PAGE>


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


15. Significant changes in the Company's  relationship with its employees and
    the potential  adverse  effects if labor  disputes or grievances  were to
    occur

16. Changes in accounting  principles  and/or the application of such principles
    to the Company

           The Company  disclaims any  obligation to update any  forward-looking
statements to reflect events or circumstances after the date hereof.


Item 3.  Quantitative and Qualitative Disclosures About Market Risk
- -------------------------------------------------------------------

           Not applicable.


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

Item 2.  Changes in Securities
- ------------------------------

On October 1, 1997, the Company issued 700 unregistered shares of Company common
stock to the seven  non-employee  directors of the  Company,  100 shares to each
such  director.  These  shares  were  issued as  partial  consideration  for the
directors'  service as  directors  during the quarter  ended  December 31, 1997,
pursuant to the Company's  Retainer  Policy for  Non-Employee  Directors.  These
transactions were exempt from registration by Section 4(2) of the Securities Act
of 1933, as amended, as transactions not involving a public offering.


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

     (a)  Exhibits
               Exhibit
               Number             Description of Exhibit
               -------            ----------------------

                 (12)             Statements regarding Computation of Ratios:

                                  Ratio of  Earnings  to Fixed  Charges  for the
                                  Twelve Months Ended December 31, 1997.

                 (27)             Financial Data Schedule

                 (99)             National Fuel Gas Company Consolidated
                                  Statement of Income for the Twelve Months
                                  Ended December 31, 1997 and 1996.

     (b) Reports on Form 8-K
           None


<PAGE>


                                    SIGNATURE
                                    ---------





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




                                                 NATIONAL FUEL GAS COMPANY
                                                 -------------------------
                                                        (Registrant)









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





Date:  February 17, 1998
       -----------------



<TABLE>
<CAPTION>


                                                                                                                    EXHIBIT 12
                                                                         COMPUTATION OF RATIO OF          
                                                                        EARNINGS TO FIXED CHARGES
                                                                                 UNAUDITED

                                         Twelve Months                  Fiscal Year Ended September 30
                                             Ended             -------------------------------------------------------      
                                        December 31, 1997      1997          1996       1995       1994      1993
<S>                                             <C>            <C>          <C>         <C>       <C>       <C> 
                                        ------------------------------------------------------------------------------

EARNINGS:


Income Before Interest Charges  and Minority   
  Interest in Foreign Subsidiaries (2)          $169,633       $169,783     $159,599    $128,061  $127,885  $125,742
Allowance for Borrowed Funds Used in Con             342            346          205         195       209       174
Federal Income Tax                                62,150         57,807       55,148      30,522    36,630    21,148
State Income Tax                                   7,587          7,067        7,266       4,905     6,309     2,979
Deferred Inc. Taxes - Net (3)                      (767)          3,800        3,907       8,452     4,853    16,919
Investment Tax Credit - Net                        (650)           (665)        (665)       (672)     (682)     (693)
Rentals (1)                                        5,259          5,328        5,640       5,422     5,730     5,621
                                                --------        -------     --------    --------  --------  --------

                                                $243,554        $243,466    $231,100    $176,885  $180,934  $171,890
                                                ========        ========    ========    ========  ========  ========

FIXED CHARGES:

Interest & Amortization of Premium and
   Discount of Funded Debt                       $43,400         $42,131     $40,872     $40,896   $36,699   $38,507
Interest on Commercial Paper and
   Short-Term Notes Payable                        8,217           8,808       7,872       6,745     5,599     7,465
Other Interest (2)                                 5,007           4,502       6,389       4,721     3,361     4,727
Rentals (1)                                        5,259           5,328       5,640       5,422     5,730     5,621
                                                 -------         -------     -------     -------   -------   -------

                                                 $61,883         $60,769     $60,773     $57,784   $51,389   $56,320
                                                 =======         =======     =======     =======   =======   =======

RATIO OF EARNINGS TO FIXED CHARGES                  3.94            4.01        3.80        3.06      3.52      3.05

</TABLE>

Notes: 

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

   (2) Twelve months ended December 31, 1997 and, fiscal 1997,  1996, 1995, 1994
       and 1993 reflect the reclassification of $1,716,  $1,716, $1,716, $1,716,
       $1,674 and $1,374,  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>                                               03-MOS
<FISCAL-YEAR-END>                                           SEP-30-1998
<PERIOD-START>                                              OCT-01-1997
<PERIOD-END>                                                DEC-31-1997
<BOOK-VALUE>                                                   PER-BOOK
<TOTAL-NET-UTILITY-PLANT>                                     1,878,480
<OTHER-PROPERTY-AND-INVEST>                                           0
<TOTAL-CURRENT-ASSETS>                                          327,250
<TOTAL-DEFERRED-CHARGES>                                          8,559
<OTHER-ASSETS>                                                  213,406
<TOTAL-ASSETS>                                                2,427,695
<COMMON>                                                         38,249
<CAPITAL-SURPLUS-PAID-IN>                                       407,938
<RETAINED-EARNINGS>                                             492,840
<TOTAL-COMMON-STOCKHOLDERS-EQ>                                  934,639
                                                 0
                                                           0
<LONG-TERM-DEBT-NET>                                            586,273
<SHORT-TERM-NOTES>                                              162,000
<LONG-TERM-NOTES-PAYABLE>                                             0
<COMMERCIAL-PAPER-OBLIGATIONS>                                   55,000
<LONG-TERM-DEBT-CURRENT-PORT>                                    53,027
                                             0
<CAPITAL-LEASE-OBLIGATIONS>                                           0
<LEASES-CURRENT>                                                      0
<OTHER-ITEMS-CAPITAL-AND-LIAB>                                  636,756
<TOT-CAPITALIZATION-AND-LIAB>                                 2,427,695
<GROSS-OPERATING-REVENUE>                                       371,021
<INCOME-TAX-EXPENSE>                                             22,505
<OTHER-OPERATING-EXPENSES>                                      296,943
<TOTAL-OPERATING-EXPENSES>                                      319,448
<OPERATING-INCOME-LOSS>                                          51,573
<OTHER-INCOME-NET>                                                1,168
<INCOME-BEFORE-INTEREST-EXPEN>                                   52,741
<TOTAL-INTEREST-EXPENSE>                                         15,487
<NET-INCOME>                                                     36,827
                                           0
<EARNINGS-AVAILABLE-FOR-COMM>                                    36,827
<COMMON-STOCK-DIVIDENDS>                                         16,582
<TOTAL-INTEREST-ON-BONDS>                                             0
<CASH-FLOW-OPERATIONS>                                           17,072
<EPS-PRIMARY>                                                       .96
<EPS-DILUTED>                                                       .95
        




</TABLE>

Exhibit 99
Form 10-Q
December 31, 1997


                                                   NATIONAL FUEL GAS
                                           CONSOLIDATED STATEMENT OF INCOME
                                                      (UNAUDITED)


                                                     Twelve Months Ecded
                                                         December 31,
                                          ----------------------------------

                                                  1997            1996
                                                 (Thousands of Dollars)

INCOME
Operating Revenues                            $1,273,341      $1,255,181

Operating Expenses
  Purchased Gas                                  528,786         508,489
  Operation                                      263,753         284,811
  Maintenance                                     26,573          25,599
  Property, Franchise and Other Taxes            100,204         100,111
  Depreciation, Depletion and Amortization       117,333         103,227
  Income Taxes - Net                              68,969          69,689
                                              ----------      ----------
                                               1,105,618       1,091,926
                                              ----------      ----------

Operation Income                                 167,723         163,255
Other Income                                       3,627           3,664
                                              ----------      ----------
Income Before Interest Charges and
  Minority Interest in Foreign Subsidiary        171,350         166,919
                                              ----------      ----------

Interest Charges
  Interest on Long-Term Debt                      43,400          40,763
  Other Interest                                  14,598          15,286
                                              ----------      ----------
                                                  57,998          56,049
                                              ----------      ----------
Minority Interest in Foreign Subsidiary             (427)              -
                                              ----------      ----------
Net Income Available for Common Stock         $  112,925      $  110,870
                                              ==========      ==========

Earnings Per Common Share
    Basic                                     $     2.96      $     2.94
                                              ==========      ==========
    Diluted                                   $     2.93      $     2.92
                                              ==========      ==========

Weighted Average Common Shares Outstanding
    Basic                                     38,145,411      37,741,855
                                              ==========      ==========
    Diluted                                   38,528,929      37,998,578
                                              ==========      ==========



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