NATIONAL FUEL GAS CO
10-Q, 1998-05-14
NATURAL GAS DISTRIBUTION
Previous: NATIONAL BANCSHARES CORP OF TEXAS, 10-Q, 1998-05-14
Next: NETWORKS ELECTRONIC CORP, 10-Q, 1998-05-14





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




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


                                    FORM 10-Q


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


                  For the Quarterly Period Ended March 31, 1998
                                                 --------------


                          Commission File Number 1-3880
                          -----------------------------



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


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

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

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



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

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

              Common stock, $1 par value, outstanding at April 30, 1998:
              38,351,539 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 and
              Six Months Ended March 31, 1998 and 1997                 4 - 5

         b.   Consolidated Balance Sheets - March 31, 1998 and
              September 30, 1997                                       6 - 7

         c.   Consolidated Statement of Cash Flows - Six
              Months Ended March 31, 1998 and 1997                       8

         d.   Notes to Consolidated Financial Statements               9 - 19

Item 2.  Management's Discussion and Analysis of Financial
         Condition and Results of Operations                          19 - 41

Item 3.  Quantitative and Qualitative Disclosures About Market Risk     41

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

Item 1.  Legal Proceedings                                               *

Item 2.  Changes in Securities                                          42

Item 3.  Defaults Upon Senior Securities                                 *

Item 4.  Submission of Matters to a Vote of Security Holders            42

Item 5.  Other Information                                               *

Item 6.  Exhibits and Reports on Form 8-K                               43

Signature                                                               44

*   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
                                                            March 31,
                                                        ------------------
                                                        1998          1997
                                                        ----          ----
                                                      (Thousands of Dollars)
INCOME
Operating Revenues                                     $462,648      $498,704
                                                       --------      --------

Operating Expenses
  Purchased Gas                                         188,874       251,573
  Fuel Used in Heat and Electric Generation              12,887           578
  Operation                                              93,819        70,272
  Maintenance                                             6,561         6,495
  Property, Franchise and Other Taxes                    30,680        35,676
  Depreciation, Depletion and Amortization               26,798        29,096
  Impairment of Oil and Gas Producing Properties        128,996             -
  Income Taxes - Net                                     (9,739)       34,202
                                                       --------      --------
                                                        478,876       427,892
                                                       --------      --------

Operating Income (Loss)                                 (16,228)       70,812
Other Income                                             25,594           584
                                                       --------      --------
Income Before Interest Charges and
  Minority Interest in Foreign Subsidiaries               9,366        71,396
                                                       --------      --------

Interest Charges
  Interest on Long-Term Debt                             11,115        10,178
  Other Interest                                         17,111         4,109
                                                       --------      --------
                                                         28,226        14,287
                                                       --------      --------

Minority Interest in Foreign Subsidiaries                (2,402)            -
                                                       --------      --------

Net Income (Loss) Available for Common Stock            (21,262)       57,109

EARNINGS REINVESTED IN THE BUSINESS

Balance at January 1 (1998, as restated)                484,431       445,554
                                                       --------      --------
                                                        463,169       502,663
Dividends on Common Stock
 (1998 - $.435; 1997 - $.42)                             16,604        15,967
                                                       --------      --------

Balance at March 31                                    $446,565      $486,696
                                                       ========      ========

Earnings (Loss) Per Common Share:
  Basic                                                  $(0.56)        $1.50
                                                         ======         =====
  Diluted                                                   N/A         $1.48
                                                         ======         =====

Weighted Average Common Shares Outstanding:
  Used in Basic Calculation                          38,263,632    38,090,435
                                                     ==========    ==========
  Used In Diluted Calculation                               N/A    38,463,700
                                                     ==========    ==========
N/A - Not applicable due to antidilution

                 See Notes to Consolidated Financial Statements
<PAGE>

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

                            National Fuel Gas Company
                            -------------------------
                 Consolidated Statements of Income and Earnings
                 ----------------------------------------------
                           Reinvested in the Business
                           --------------------------
                                   (Unaudited)
                                   -----------
                                                          Six Months Ended
                                                              March 31,
                                                         ------------------
                                                         1998          1997
                                                         ----          ----
                                                       (Thousands of Dollars)
INCOME
Operating Revenues                                      $833,669      $862,196
                                                        --------      --------

Operating Expenses
  Purchased Gas                                          353,141       415,664
  Fuel Used in Heat and Electric Generation               17,221         1,118
  Operation                                              159,333       138,155
  Maintenance                                             12,907        11,966
  Property, Franchise and Other Taxes                     54,891        60,233
  Depreciation, Depletion and Amortization                57,918        55,685
  Impairment of Oil and Gas Producing Properties         128,996             -
  Income Taxes - Net                                      13,210        56,411
                                                        --------      --------
                                                         797,617       739,232
                                                        --------      --------
Operating Income                                          36,052       122,964
Other Income                                              26,762         1,322
                                                        --------      --------
Income Before Interest Charges and
  Minority Interest in Foreign Subsidiaries               62,814       124,286
                                                        --------      --------

Interest Charges
  Interest on Long-Term Debt                              22,562        20,357
  Other Interest                                          21,151         8,230
                                                        --------      --------
                                                          43,713        28,587
                                                        --------      --------
Minority Interest in Foreign Subsidiaries                 (2,829)            -
                                                        --------      --------

Income Before Cumulative Effect                           16,272        95,699
Cumulative Effect of Change in Accounting for Depletion   (9,116)            -
                                                        --------      --------
Net Income Available for Common Stock                      7,156        95,699

EARNINGS REINVESTED IN THE BUSINESS
Balance at October 1                                     472,595       422,874
                                                        --------      --------
                                                         479,751       518,573
Dividends on Common Stock
 (1998 - $.87; 1997 - $.84)                               33,186        31,877
                                                        --------      --------
Balance at March 31                                     $446,565      $486,696
                                                        ========      ========

Basic Earnings Per Common Share:
  Income Before Cumulative Effect                          $0.43         $2.52
  Cumulative Effect of Change in Accounting for Depletion  (0.24)            -
                                                           -----         -----
  Net Income Available for Common Stock                    $0.19         $2.52
                                                           =====         =====
Diluted Earnings Per Common Share:
  Income Before Cumulative Effect                          $0.42         $2.49
  Cumulative Effect of Change in Accounting for Depletion  (0.24)            -
                                                           -----         -----
  Net Income Available for Common Stock                    $0.18         $2.49
                                                           =====         =====

Weighted Average Common Shares Outstanding:
  Used in Basic Calculation                           38,230,331    38,020,555
                                                      ==========    ==========
  Used in Diluted Calculation                         38,673,312    38,369,701
                                                      ==========    ==========

                 See Notes to Consolidated Financial Statements
<PAGE>


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


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

                                                     March 31,
                                                       1998    September 30,
                                                   (Unaudited)      1997
                                                   ----------- -------------
                                                     (Thousands of Dollars)
ASSETS
Property, Plant and Equipment                      $2,881,283    $2,668,478
   Less - Accumulated Depreciation, Depletion
     and Amortization                                 869,214       849,112
                                                   ----------    ----------
                                                    2,012,069     1,819,366
                                                   ----------    ----------
Current Assets
   Cash and Temporary Cash Investments                 38,723        14,039
   Receivables - Net                                  206,004       107,417
   Unbilled Utility Revenue                            38,013        20,433
   Gas Stored Underground                               7,741        29,856
   Materials and Supplies - at average cost            22,919        19,115
   Unrecovered Purchased Gas Costs                        340             -
   Prepayments                                         37,640        17,807
                                                   ----------    ----------
                                                      351,380       208,667
                                                   ----------    ----------

Other Assets
   Recoverable Future Taxes                            91,011        91,011
   Unamortized Debt Expense                            22,201        23,394
   Other Regulatory Assets                             46,619        48,350
   Investment in Unconsolidated Foreign Subsidiary          -        18,887
   Deferred Charges                                     6,912        12,025
   Other                                               76,347        45,631
                                                   ----------    ----------
                                                      243,090       239,298
                                                   ----------    ----------

                                                   $2,606,539    $2,267,331
                                                   ==========    ==========

                 See Notes to Consolidated Financial Statements

<PAGE>

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


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


                                                    March 31,
                                                      1998      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 - 38,297,672 Shares and
    38,165,888 Shares, Respectively                $   38,298    $   38,166
   Paid in Capital                                    408,703       405,028
   Earnings Reinvested in the Business                446,565       472,595
   Cumulative Translation Adjustment                   (1,175)       (2,085)
                                                   ----------    ----------
Total Common Stock Equity                             892,391       913,704
Long-Term Debt, Net of Current Portion                543,410       581,640
                                                   ----------    ----------
Total Capitalization                                1,435,801     1,495,344
                                                   ----------    ----------

Minority Interest in Foreign Subsidiaries              34,825             -
                                                   ----------    ----------

Current and Accrued Liabilities
   Notes Payable to Banks and
    Commercial Paper                                  378,235        92,400
   Current Portion of Long-Term Debt                  153,572       103,359
   Accounts Payable                                    63,316        74,105
   Amounts Payable to Customers                         3,704        10,516
   Other Accruals and Current Liabilities             175,588        83,793
                                                   ----------    ----------
                                                      774,415       364,173
                                                   ----------    ----------

Deferred Credits
   Accumulated Deferred Income Taxes                  234,131       288,555
   Taxes Refundable to Customers                       19,427        19,427
   Unamortized Investment Tax Credit                   11,736        12,041
   Other Deferred Credits                              96,204        87,791
                                                   ----------    ----------
                                                      361,498       407,814
                                                   ----------    ----------
Commitments and Contingencies                               -             -
                                                   ----------    ----------

                                                   $2,606,539    $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)
                                   -----------
                                                          Six Months Ended
                                                              March 31,
                                                         ------------------
                                                         1998          1997
                                                         ----          ----
                                                       (Thousands of Dollars)
OPERATING ACTIVITIES
   Net Income Available for Common Stock               $  7,156      $ 95,699
   Adjustments to Reconcile Net Income to Net Cash
    Provided by Operating Activities:
         Cumulative Effect of Change in Accounting
           for Depletion                                  9,116             -
         Impairment of Oil and Gas Producing Properties 128,996             -
         Depreciation, Depletion and Amortization        57,918        55,685
         Deferred Income Taxes                          (48,890)        2,948
         Minority Interest in Foreign Subsidiaries        2,829             -
         Other                                           (1,074)        5,322
         Change in:
           Receivables and Unbilled Utility Revenue    (100,862)     (157,544)
           Gas Stored Underground and Materials and
            Supplies                                     23,518        31,478
           Unrecovered Purchased Gas Costs                 (340)       (8,443)
           Prepayments                                  (19,134)       12,075
           Accounts Payable                             (18,249)       (4,184)
           Amounts Payable to Customers                  (6,812)        3,152
           Other Accruals and Current Liabilities        84,603        83,843
           Other Assets and Liabilities - Net             3,882        25,708
                                                       --------      --------
Net Cash Provided by
 Operating Activities                                   122,657       145,739
                                                       --------      --------

INVESTING ACTIVITIES
   Capital Expenditures                                (220,889)      (84,644)
   Investment in Foreign Subsidiaries, Net of Cash
     Acquired                                           (75,963)            -
   Other                                                    353           263
                                                       --------      --------
Net Cash Used in Investing Activities                  (296,499)      (84,381)
                                                       --------      --------

FINANCING ACTIVITIES
   Change in Notes Payable to Banks and Commercial
    Paper                                               281,593       (26,500)
   Reduction of Long-Term Debt                          (52,323)         (367)
   Dividends Paid on Common Stock                       (33,131)      (31,752)
   Proceeds from Issuance of Common Stock                 2,387         6,965
                                                       --------      --------
Net Cash Provided by (Used in)
 Financing Activities                                   198,526       (51,654)
                                                      ---------      --------

Net Increase in Cash and
 Temporary Cash Investments                              24,684         9,704

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

Cash and Temporary Cash Investments at March 31        $ 38,723      $ 29,024
                                                       ========      ========
                 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 March 31, 1998, Horizon's
wholly-owned  subsidiary,  Horizon Energy  Development B.V. (Horizon B.V.) (name
changed  from  Beheer-En-Beleggingsmaatschappij  Bruwabel,  B.V.  in April 1998)
acquired a 75.3% ownership  interest in Prvni  severozapadni  teplarenska,  a.s.
(PSZT).  PSZT is a wholesale  power and district  heating company located in the
northern  Bohemia region of the Czech Republic.  The Company  consolidates  PSZT
into its accounts.

           During the quarter ended  December 31, 1997,  Horizon B.V.  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. A tender offer
to SCT's  minority  shareholders  completed in April 1998 has increased  Horizon
B.V.'s  ownership  interest  to 82.6%  (75.2% at March 31,  1998).  The  Company
consolidates  SCT into its  accounts.  The equity method was used to account for
Horizon B.V.'s investment in SCT during fiscal 1997.

           The  acquisitions  of  SCT  and  PSZT  have  been  accounted  for  in
accordance with the purchase method as specified by Accounting  Principles Board
Opinion Number 16, "Business  Combinations" (APB 16). The acquisitions  resulted
in  approximately  $23.2 million of goodwill,  which is being  amortized  over a
twenty year period.  This goodwill ($22.9 million at March 31, 1998) is recorded
in Other Assets in the Company's  Consolidated  Balance Sheet at March 31, 1998.
The final amount of goodwill is subject to further purchase price adjustments.

           "Minority Interest in Foreign  Subsidiaries"  represents the minority
stockholders' share of the equity and net income of SCT and PSZT.

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

           The earnings for the six months  ended March 31, 1998  (exclusive  of
the cumulative effect of a change in accounting for depletion and the impairment
of oil and gas producing  properties,  both of which are discussed below) should
not be taken as a  prediction  of  earnings  for the entire  fiscal  year ending
September 30, 1998. 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


<PAGE>

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


tariff for its 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.

Cumulative  Effect of Change in Accounting.  Effective  October 1, 1997,  Seneca
changed  its  method  of  depletion  for oil and gas  properties  from the gross
revenue  method to the units of  production  method.  The new method was adopted
because it provides a better measure of depletion  expense and is the preferable
method used by oil and gas  producing  companies.  Seneca's  recent  acquisition
activities  will  increase its size and scope of operations in relation to those
of the  Company,  making now the  appropriate  time for the change in  depletion
methods.  (See further  discussion of  acquisitions  in Note 6 - Acquisition  of
HarCor Energy,  Inc. and in Item 2,  Management's  Discussion and Analysis under
"Exploration and  Production".)  The units of production method has been applied
retroactively to prior years to determine the cumulative  effect through October
1, 1997. This cumulative effect reduced earnings by $9.1 million,  net of income
tax.  Depletion of oil and gas  properties  for the quarter and six months ended
March 31, 1998,  has been  computed  under the newly adopted units of production
method.  The effect of the change from the gross revenue  method to the units of
production  method  increased net income for the quarter ended March 31, 1998 by
$130,000.  For the six months  ended  March 31,  1998,  the effect of the change
increased income before  cumulative effect and net income by $837,000 ($0.02 per
common share, basic and diluted).

           Since the  Company  changed its method of  depletion  for oil and gas
producing properties in the second quarter of its fiscal year, the first quarter
ended December 31, 1997, is restated as follows:

                                                         Three Months Ended
                                                          December 31, 1997
                                                        --------------------
                                                        Original    Restated
                                                        --------    --------
(Thousands of Dollars, except per share amounts)

   Income Before Cumulative Effect                      $36,827       $37,534
   Cumulative Effect of Change in Accounting                  -        (9,116)
                                                        -------       -------
   Net Income Available for Common Stock                $36,827       $28,418
                                                        =======       =======


Basic Earnings Per Common Share:
   Income Before Cumulative Effect                        $0.96        $0.98
   Cumulative Effect of Change in Accounting                  -        (0.24)
                                                          -----        -----
   Net Income Available for Common Stock                  $0.96        $0.74
                                                          =====        =====


Diluted Earnings Per Common Share:
   Income Before Cumulative Effect                        $0.95        $0.97
   Cumulative Effect of Change in Accounting                  -        (0.24)
                                                          -----       ------
   Net Income Available for Common Stock                  $0.95        $0.73
                                                          =====        =====

<PAGE>

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


Pro forma amounts shown below,  assume the  retroactive  application  of the new
depletion method:

<TABLE>
<CAPTION>
                          Three Months        Three Months          Six Months
                             Ended                Ended                Ended
                          December 31,          March 31,              March 31,
                          --------------      -------------         -------------    
                           1997     1996      1998       1997       1998     1997
                           ----     ----      ----       ----       ----     ----
<S>                       <C>      <C>       <C>        <C>        <C>      <C>
Pro Forma Amounts:
(Thousands of Dollars,
 except per share amounts)

   Net Income (Loss)
    Available for
    Common Stock          $37,534  $37,960   $(21,262)  $ 57,637   $16,272  $95,597
                          =======  =======   ========   ========   =======  =======

   Earnings (Loss)
     Per Common Share:
      Basic               $  0.98  $  1.00   $  (0.56)  $   1.51   $  0.43  $  2.51
                          =======  =======   ========   ========   =======  =======
      Diluted             $  0.97  $  0.99   $    N/A   $   1.50   $  0.42  $  2.49
                          =======  =======   =========  ========   =======  =======
</TABLE>

N/A - Not applicable due to antidilution

Oil and Gas Exploration and Development Costs. Oil and Gas property acquisition,
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  of  estimated   future  net  revenues
(discounted  at 10%) 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
has no effect on the Company's cash flow.

         The  surplus of crude oil  world-wide  has caused oil prices to drop to
their lowest level in recent years, and gas prices have been negatively impacted
by  a  warmer  than  normal  winter.  Due  to  these  price  declines,  Seneca's
capitalized  costs  under  the  full-cost  method  of  accounting  exceeded  the
full-cost  ceiling  at March 31,  1998.  Seneca was  required  to  recognize  an
impairment  of its oil and gas  producing  properties.  This charge  amounted to
$129.0  million  (pretax)  and reduced net income for the quarter and six months
ended March 31, 1998, by $79.1 million ($2.07 per common share, basic; $2.05 per
common share, for the six months ended March 31, 1998, on a diluted basis).

Consolidated Statement of Cash Flows. For purposes of the Consolidated Statement
of Cash  Flows,  the  Company  considers  all  highly  liquid  debt  instruments
purchased  with a  maturity  of  generally  three  months  or  less  to be  cash
equivalents.  Cash interest  payments during the six months ended March 31, 1998
and 1997, amounted to $30.5 million and $26.7 million,  respectively. Net income
taxes paid during the six months ended March 31, 1998 and 1997 amounted to $20.4
million and $40.9 million, respectively.

<PAGE>

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


           Details of the SCT and PSZT acquisitions  during the six months ended
March 31, 1998, are as follows (dollars in millions):

<TABLE>
<CAPTION>
                                                              SCT            PSZT          Total
                                                              ---            ----          -----

                  <S>                                        <C>            <C>            <C>
                  Assets acquired                            $74.4          $144.4         $218.8
                  Liabilities assumed                        (32.3)          (84.4)        (116.7)
                  Existing investment at acquisition         (18.9)              -          (18.9)
                  Cash acquired at acquisition                (6.3)           (0.9)          (7.2)
                                                             -----          ------         ------
                  Cash paid, net of cash acquired            $16.9          $ 59.1         $ 76.0
                                                             =====          ======         ======
</TABLE>

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):

                                                           Six Months Ended
                                                               March 31,
                                                           ----------------
                                                           1998        1997
                                                           ----        ----

Operating Expenses:
  Current Income Taxes -
   Federal                                               $52,235     $48,590
   State                                                   5,242       4,873
   Foreign                                                 4,623           -

  Deferred Income Taxes                                  (48,890)      2,948
                                                         -------     -------
                                                          13,210      56,411

Other Income:
Deferred Investment Tax Credit                              (305)       (335)
Minority Interest in Foreign Subsidiaries                 (1,457)          -
Cumulative Effect of Change in Accounting                 (5,736)          -
                                                         -------     -------

Total Income Taxes                                       $ 5,712     $56,076
                                                         =======     =======
<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):

                                                           Six Months Ended
                                                               March 31,
                                                           ----------------
                                                           1998        1997
                                                           ----        ----

Net income available for common stock                   $  7,156    $ 95,699
Total income taxes                                         5,712      56,076
                                                        --------    --------

Income before income taxes                              $ 12,868    $151,775
                                                        ========    ========

Income tax expense, computed at
 statutory rate of 35%                                  $  4,504    $ 53,121

Increase (reduction) in taxes resulting from:
  Current state income taxes, net of federal
   income tax benefit                                      3,407       3,165
  Depreciation                                             1,225         851
  Miscellaneous                                           (3,424)     (1,061)
                                                        --------    --------

  Total Income Taxes                                    $  5,712    $ 56,076
                                                        ========    ========

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

                                At March 31, 1998      At September 30, 1997
                              ----------------------  -----------------------

Deferred Tax Liabilities:
  Excess of tax over book
   depreciation                      $135,569                 $190,913
  Exploration and
   intangible well
   drilling costs                     127,898                  117,759
  Other                                61,786                   62,189
                                     --------                 --------
    Total Deferred Tax
     Liabilities                      325,253                  370,861
                                     --------                 --------

Deferred Tax Assets:
  Overheads capitalized
   for tax purposes                   (20,998)                 (19,406)
  Other                               (70,124)                 (62,900)
                                     ---------                --------
    Total Deferred Tax
     Assets                           (91,122)                 (82,306)
                                     --------                 --------

    Total Net Deferred
     Income Taxes                    $234,131                 $288,555
                                     ========                 ========

           The primary issues related to Internal  Revenue Service audits of the
Company  for the years 1977 - 1994 were  settled  early in  calendar  1998.  Net
income for the quarter and six months  ended  March 31,  1998 was  increased  by
approximately  $5  million  as a  result  of  interest,  net  of tax  and  other
adjustments, related to this settlement.

<PAGE>

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


Note 3 - Capitalization

Common  Stock.  At the Annual  Meeting of  Shareholders  in February  1998,  the
Company's  shareholders  voted to  increase  the number of shares of  authorized
Company common stock from 100,000,000 shares to 200,000,000  shares. This change
became  effective  April 3, 1998,  upon the filing of a certificate of amendment
with the Secretary of State of the State of New Jersey.

           During  the six months  ended  March 31,  1998,  the  Company  issued
131,784 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.

           Effective April 1, 1998, the Company's section 401(k) Plans, Dividend
Reinvestment  Plan and Customer  Stock  Purchase Plan began  utilizing  original
issue shares of Company common stock.

Preferred  Stock.  At the Annual Meeting of  Shareholders  in February 1998, the
Company's  shareholders  voted to eliminate the Company's  authorized  3,200,000
shares of $25 par value preferred stock and replace it with an authorized amount
of  10,000,000  shares of $1 par  value  preferred  stock.  This  change  became
effective  April 3, 1998, upon the filing of a certificate of amendment with the
Secretary  of State of the State of New Jersey.  The  Company  does not have any
preferred stock outstanding at this time.

Long-Term  Debt.  SCT has a term loan in the amount of 145 million  Czech Koruna
(CZK) which  translates to $4.3 million as of March 31, 1998. The principal will
be paid in quarterly  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 Rate) rate plus 1%, which was 16.77% as of March 31, 1998. Two
additional  SCT  loans,  in the  aggregate  amount  of CZK  13.6  million  ($0.4
million),  are outstanding.  Each of these loans has an interest rate set at the
Komercni Banka,  a.s. rate plus 1.5%,  which was 17.3% as of March 31, 1998. The
principal on these two additional  loans will be paid in quarterly  installments
over the term of the loans,  one of which matures in December 1999 and the other
in December 2000.

           PSZT has U.S. dollar  denominated debt in the amount of $50.6 million
as of March 31, 1998. The functional currency of PSZT is the Czech Koruna. Since
this debt must be repaid in U.S. dollars, a change in exchange rates between the
Czech  Koruna and the U.S.  dollar may  increase or decrease the amount of Czech
Koruna required to repay the debt,  resulting in a corresponding gain or loss to
be recognized in the income statement.  During the quarter ended March 31, 1998,
the Czech Koruna increased in value in relation to the U.S. dollar. Accordingly,
PSZT recognized a pretax gain of approximately  $2.3 million,  which is included
in Other Income in the  Consolidated  Statement of Income.  Subsequent  exchange
rate  changes  over  the  term of the  loan may  result  in the  recognition  of
additional gains or losses. The principal of this debt will be paid in quarterly
installments over the period of March 2000 - December 2004. The interest rate on
this debt is set at the six month LIBOR (London  Interbank  Offered  Rates) rate
plus 2.2%, which was 8.04% as of March 31, 1998.

<PAGE>

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


           PSZT also has  long-term  debentures in the amount of CZK 300 million
($8.9 million). The debentures mature in December 1999 and bear an interest rate
of 13%.

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
payments  to) other  parties  based  upon the  difference  between a fixed and a
variable  price as specified by the  agreement.  The variable  price is either a
crude oil price quoted on the New York  Mercantile  Exchange or a quoted natural
gas price in "Inside FERC." These variable prices 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  activity  under price swap
agreements for the quarter and six-month  periods ended March 31, 1998 and 1997,
respectively:

                                             Quarter Ended    Quarter Ended
                                             March 31, 1998   March 31, 1997
                                             --------------   --------------
Natural Gas Price Swap Agreements:
 Notional Amount - Equivalent Billion
  Cubic Feet (Bcf)                                    5.7                 5.9
 Range of Fixed Prices per Thousand Cubic
  Feet (Mcf)                                $2.00 - $2.55       $1.77 - $2.06
 Weighted Average Fixed Price per Mcf               $2.20               $1.90
 Range of Variable Prices per Mcf           $2.01 - $2.35       $1.77 - $4.08
 Weighted Average Variable Price per Mcf            $2.22               $2.87
 Loss                                           $(136,000)        $(5,714,000)

Crude Oil Price Swap Agreements:
 Notional Amount - Equivalent
  Barrels (bbl)                                   219,000             360,000
 Range of Fixed Prices per bbl            $17.50 - $20.56     $17.40 - $18.71
 Weighted Average Fixed Price per bbl              $19.04              $18.02
 Range of Variable Prices per bbl         $15.04 - $16.73     $20.97 - $25.18
 Weighted Average Variable Price per bbl           $15.95              $22.78
 Gain (Loss)                                     $677,000         $(1,713,000)

<PAGE>

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

                                           Six Months Ended  Six Months Ended
                                            March 31, 1998    March 31, 1997
                                           ----------------  ----------------

Natural Gas Price Swap Agreements:
 Notional Amount - Equivalent Bcf                      13.1              12.4
 Range of Fixed Prices per Mcf                $1.77 - $2.55     $1.71 - $2.10
 Weighted Average Fixed Price per Mcf                 $2.07             $1.93
 Range of Variable Prices per Mcf             $2.01 - $3.44     $1.77 - $4.11
 Weighted Average Variable Price per Mcf              $2.68             $2.91
 Loss                                           $(8,085,000)     $(12,176,000)

Crude Oil Price Swap Agreements:
 Notional Amount - Equivalent bbl                   453,000           670,000
 Range of Fixed Prices per bbl              $17.50 - $20.56   $17.40 - $18.71
 Weighted Average Fixed Price per bbl                $18.62            $17.97
 Range of Variable Prices per bbl           $15.04 - $21.28   $20.97 - $25.18
 Weighted Average Variable Price per bbl             $18.01            $23.59
 Gain (Loss)                                       $239,000       $(3,806,000)

           The Company had the following  price swap  agreements  outstanding at
March 31, 1998.

Natural Gas Price Swap Agreements:

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

   1998                     11.4          $2.00 - $2.35           $2.17
   1999                     14.0          $2.00 - $2.47           $2.28
   2000                      2.4          $2.29 - $2.47           $2.37
                            ----
                            27.8
                            ====

Crude Oil Price Swap Agreements:

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

   1998                    438,000        $17.50 - $20.56        $19.04
   1999                    135,000        $19.30 - $20.56        $19.86
                           -------
                           573,000
                           =======

           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 March 31, 1998, the Company had an  unrecognized  loss of
approximately $7.1 million related to the 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 March 31, 1998, the Company had the following
futures contracts outstanding:

<PAGE>

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


Long "Buy" Positions

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

   1998                 5.0            $2.04 - $2.60             $2.37
   1999                 2.2            $2.04 - $2.75             $2.50
                        ---
                        7.2
                        ===

Short "Sell" Positions

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

   1998                 3.9            $2.20 - $2.63             $2.45
   1999                  .2            $2.38 - $2.42             $2.41
                        ---
                        4.1
                        ===

           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 March 31,  1998,  the  Company  had
unrealized  gains  of  approximately  $1.4  million  related  to  these  futures
contracts.  The Company recorded a loss of approximately $0.1 million during the
quarter ended March 31, 1998 and a gain of approximately $1.7 million during the
quarter ended March 31, 1997. The Company recorded gains of  approximately  $1.2
million  and $1.7  million  for the six months  ended  March 31,  1998 and 1997,
respectively.  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  hedging  transactions
related to all or a portion of its existing or  anticipated  debt.  The notional
amounts of the hedging  instruments  may not exceed the amount of the  Company's
outstanding  debt.  No such  hedging  transactions  were entered into during the
quarter ended March 31, 1998 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.

<PAGE>

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

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 may range from $14.0  million to
$15.0  million.  At March 31, 1998,  Distribution  Corporation  has recorded the
minimum  liability  of  $14.0  million.  The  approximate  50%  increase  in the
liability since September 30, 1997 mainly relates to changing  circumstances and
revised  estimates for one particular  former  manufactured  gas plant site. The
ultimate cost to Distribution Corporation with respect to the remediation of all
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 March 31, 1998 includes related regulatory assets in the amount
of approximately $13.3 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.

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.

Note 6 - Acquisition of HarCor Energy, Inc.

         In May 1998,  Seneca West  Corporation  (Seneca  West),  a wholly-owned
subsidiary of Seneca, completed a tender offer (an offer of $2.00 per share) for
the outstanding shares of HarCor Energy, Inc. (HarCor).  Preliminary information
supplied by the depository for the offer indicate that  approximately 95% of the
outstanding  shares of HarCor common stock were tendered in accordance  with the
tender  offer.  Seneca  West gave  notice to the  depository  that  Seneca  West
accepted  for  payment  all of the shares of HarCor  common  stock.  The cost of
acquiring these shares is approximately $31 million.

<PAGE>

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

         The tender  offer was  commenced  pursuant to the terms of an Agreement
and Plan of Merger among HarCor,  Seneca and Seneca West which  provides for the
merger of Seneca West with and into HarCor following the successful consummation
of the tender  offer.  Accordingly,  all shares of HarCor common stock that were
not purchased  pursuant to the tender offer will be converted in the merger into
the right to receive  $2.00 per share.  Seneca West  intends to  consummate  the
merger before the end of 1998. The conversion of the remaining shares would cost
Seneca West approximately $1.6 million.

         Seneca West's acquisition of HarCor will be accounted for in accordance
with the purchase method as specified by APB 16. HarCor's  results of operations
will be incorporated into the Company's  consolidated  financial  statements for
the period subsequent to the completion of the tender offer in May 1998.

         The HarCor oil and gas  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 natural gas. Included in this acquisition is approximately $54
million of 14 7/8% senior secured debt and other liabilities of HarCor.


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

RESULTS OF OPERATIONS

Earnings.

           The Company  experienced a loss of $21.3 million, or $0.56 per common
share,  for the quarter  ended  March 31,  1998.  This loss  includes a non-cash
impairment  of  Seneca's  oil and gas  assets  in the  amount  of $79.1  million
(after-tax).  Without this item,  the quarter's  earnings  would have been $57.8
million,  or $1.51 per common share ($1.49 per common share on a diluted basis).
This compares with earnings of $57.1  million,  or $1.50 per common share ($1.48
per common share on a diluted basis), for the quarter ended March 31, 1997.

           The Company's  earnings were $7.2 million,  or $0.19 per common share
($0.18 per common share on a diluted basis),  for the six months ended March 31,
1998.  This  includes  the non-cash  impairment  of Seneca's oil and gas assets,
noted above,  as well as the  cumulative  effect  through  October 1, 1997, of a
change in  depletion  methods for  Seneca's  oil and gas assets in the amount of
$9.1  million,  or $0.24 per common  share.  Without  these two non-cash  items,
earnings for the six months ended March 31, 1998 would have been $95.4  million,
or $2.50 per common share ($2.47 per common share on a diluted

<PAGE>


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


basis).  This compares with earnings of $95.7 million, or $2.52 per common share
($2.49 per common share on a diluted basis),  for the six months ended March 31,
1997.

           The slight  increase in earnings  for the quarter  (exclusive  of the
asset impairment noted above) as compared with the prior year's quarter resulted
from higher  earnings in the  Exploration  and  Production,  International,  and
Pipeline and Storage  segments  offset in part by lower  earnings in the Utility
segment.

           In the Exploration and Production segment, earnings are up (exclusive
of the asset  impairment noted above) due to Seneca's portion of interest income
related to the recent  settlement  of the  primary  issues of IRS audits for the
years  1977 - 1994.  Partly  offsetting  this  increase  was lower  income  from
operations mainly because of lower production and prices of both oil and gas.

         The  International   segment  has  experienced  increases  in  earnings
resulting  from  Horizon's  share of earnings from its two main  investments  in
district heating and power generation operations located in the Czech Republic.

         In the  Pipeline  and Storage  segment,  earnings  are up due to Supply
Corporation's  portion of interest  income related to the  previously  mentioned
recent  settlement  of IRS audits.  Additional  income taxes  related to certain
unsettled issues were also recorded.  Mostly offsetting the net increase related
to the IRS audits  was lower  revenue  from  unbundled  pipeline  sales and open
access transportation and reserves established for preliminary costs incurred to
date  related to proposed  pipeline  projects.  Certain of these costs for which
reserves were established may be recovered at a future date.

         In the Utility  segment,  earnings  are down from the prior year mainly
because of the impact of warmer weather in the Pennsylvania jurisdiction and the
consequent overall lower normalized gas usage per customer account. In addition,
the Utility segment  incurred  interest  expense,  net of related rate recovery,
related to the previously mentioned recent settlement of IRS audits.

           The slight  decrease in earnings  for the six months  ended March 31,
1998  (exclusive of the asset  impairment and  cumulative  effect of a change in
depletion  methods  noted  above) as  compared  with the prior  year's six month
period,  reflects  lower  earnings  of  the  Utility  and  the  Exploration  and
Production  segments,  mostly offset by higher earnings in the International and
Pipeline and Storage  segments.  Both the Utility and Exploration and Production
segments were negatively  impacted by warmer than normal weather,  which reduced
demand and prices. The International segment's earnings increased because of its
share of earnings from its  investments in the Czech  Republic.  Consistent with
the discussion above concerning quarterly earnings, the impact of the settlement
of the primary issues  relating to IRS audits  contributed to higher earnings in
the Pipeline and Storage segment and partially offset the decreased  earnings in
the  Exploration  and  Production  segment,  while  reducing the earnings of the
Utility segment.

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

<PAGE>

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


Discussion Of Asset  Impairment And  Cumulative  Effect Of A Change In Depletion
Method.

         Seneca  follows the full-cost  method of accounting for its oil and gas
operations.  Under this method, capitalized costs are limited by a present worth
calculation of future revenues from oil and gas assets (full-cost ceiling).  The
surplus of crude oil  world-wide  has caused oil prices to drop to their  lowest
level in recent years, and gas prices have been negatively  impacted by a warmer
than  normal  winter.  As a result  of these  lower  prices,  a  non-cash  asset
impairment of $129 million (pretax) was recorded as of March 31, 1998.

         Effective  October 1, 1997,  Seneca changed its method of depletion for
oil and gas properties  from the gross revenue method to the units of production
method.  The new method was  adopted  because  it  provides a better  measure of
depletion  expense and is the  preferable  method used by oil and gas  producing
companies.  Seneca's  recent  acquisition  activities will increase its size and
scope  of  operations  in  relation  to  those of the  Company1  making  now the
appropriate  time for the change in depletion  methods.  The units of production
method has been applied retroactively to prior years to determine the cumulative
effect through October 1, 1997. This cumulative  effect reduced earnings by $9.1
million,  net of  income  taxes.  Depletion  of oil and gas  properties  for the
quarter and six months ended March 31, 1998,  has been computed  under the newly
adopted units of production method. Since Seneca changed its method of depletion
for its oil and gas  producing  properties  in the second  quarter of its fiscal
year,  the first quarter  financial  results of the Company have been  restated.
This restatement, as well as additional discussion of this accounting change, is
included in Note 1 "Summary of Significant Accounting Policies."

<PAGE>

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

<TABLE>
<CAPTION>

OPERATING REVENUES
(in thousands)
                               Three Months Ended            Six Months Ended
                                   March 31,                     March 31,
                            -------------------------    -------------------------
                            1998      1997   % Change    1998      1997   % Change
                            ----      ----   --------    ----      ----   --------
<S>                       <C>       <C>       <C>      <C>       <C>       <C>
 Utility
  Retail Revenues:
   Residential            $243,398  $301,632  (19.3)   $453,134  $515,258  (12.1)
   Commercial               51,480    74,959  (31.3)     96,681   125,614  (23.0)
   Industrial                5,247     8,980  (41.6)     11,659    15,209  (23.3)
                          --------  --------           --------  --------
                           300,125   385,571  (22.2)    561,474   656,081  (14.4)
  Off-System Sales          16,021    15,818    1.3      30,771    30,676    0.3
  Transportation            22,337    16,946   31.8      37,514    28,188   33.1
  Other                      3,887      (374)  11.4       3,452       635     NM
                          --------  --------           --------  --------
                           342,370   417,961  (18.1)    633,211   715,580  (11.5)
                          --------  --------           --------  --------

 Pipeline and Storage
  Storage Service           15,984    16,304   (2.0)     32,469    32,691   (0.7)
  Transportation            24,695    24,397    1.2      48,463    48,579   (0.2)
  Other                      1,653     2,960  (44.2)      7,257     6,885    5.4
                          --------  --------           --------  --------
                            42,332    43,661   (3.0)     88,189    88,155     -
                          --------  --------           --------  --------

 Exploration and
  Production                24,819    32,297  (23.2)     49,528    62,379  (20.6)
                          --------  --------           --------  --------
 International              42,558       796     NM      54,147     1,524     NM
                          --------  --------           --------  --------
 Other Nonregulated         37,149    35,794    3.8      61,326    51,540   19.0
                          --------  --------           --------  --------
Less-Intersegment
 Revenues                   26,580    31,805  (16.4)     52,732    56,982   (7.5)
                          --------  --------           --------  --------

                          $462,648  $498,704   (7.2)   $833,669  $862,196   (3.3)
                          ========  ========           ========  ========
</TABLE>

<TABLE>
<CAPTION>

OPERATING INCOME (LOSS) BEFORE
INCOME TAXES
(in thousands)
                              Three Months Ended            Six Months Ended
                                  March 31,                     March 31,
                           -------------------------    -----------------
                           1998      1997   % Change    1998      1997   % Change
                           ----      ----   --------    ----      ----   --------

<S>                      <C>       <C>       <C>      <C>       <C>       <C>
 Utility                 $ 72,378  $ 73,299   (1.3)   $119,854  $119,023    0.7
 Pipeline and Storage      14,166    18,320  (22.7)     37,016    37,783   (2.0)
 Exploration and
  Production*            (119,815)   11,870     NM    (116,368)   24,446     NM
 International              6,024     1,504     NM       6,909    (1,587)    NM
 Other Nonregulated         1,870       790  136.7       2,943     1,189  147.5
 Corporate                   (590)     (769)  23.3      (1,092)   (1,479)  26.2
                         --------  --------           --------- --------

                         $(25,967) $105,014 (124.7)   $ 49,262  $179,375  (72.5)
                         ========  ========           ========  ========

</TABLE>
*1998 includes non-cash impairment charge of $128,996,000.

NM = Not meaningful.

<PAGE>

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

<TABLE>
<CAPTION>

SYSTEM NATURAL GAS VOLUMES
(millions of cubic feet-MMcf)
                               Three Months Ended           Six Months Ended
                                   March 31,                    March 31,
                            ------------------------    -------------------------
                            1998     1997   % Change    1998      1997   % Change
                            ----     ----   --------    ----      ----   --------
<S>                        <C>      <C>      <C>       <C>       <C>      <C>
Utility Gas Sales
  Residential               31,221   37,720  (17.2)     56,010    63,524  (11.8)
  Commercial                 7,273   10,153  (28.4)     13,187    16,989  (22.4)
  Industrial                 1,227    1,725  (28.9)      2,469     3,023  (18.3)
  Off-System                 6,470    4,381   47.7      10,948     8,428   29.9
                           -------   ------            -------   -------
                            46,191   53,979  (14.4)     82,614    91,964  (10.2)
                           -------   ------            -------   -------

Non-Utility Gas Sales
  Production(in
   equivalent MMcf)          9,563   12,284  (22.2)     20,453    24,652  (17.0)
                           -------  -------            -------   -------

Total Gas Sales             55,754   66,263  (15.9)    103,067   116,616  (11.6)
                           -------  -------            -------   -------

Transportation
  Utility                   20,682   19,149    8.0      35,332    33,036    6.9
  Pipeline and Storage     101,490  109,093   (7.0)    195,893   195,093    0.4
  Nonregulated                   -       60     NM         276        60     NM
                           -------  -------            -------   -------
                           122,172  128,302   (4.8)    231,501   228,189    1.5
                           -------  -------            -------   -------

Marketing Volumes            9,339    7,304   27.9      14,520    11,820   22.8
                           -------  -------            -------   -------

Less-Inter and
Intrasegment Volumes:
  Transportation            58,351   66,982  (12.9)    102,743   110,665   (7.2)
  Production                 1,064    1,038    2.5       2,058     2,154   (4.5)
                           -------  -------            -------   -------
                            59,415   68,020  (12.7)    104,801   112,819   (7.1)
                           -------  -------            -------   -------

Total System Natural Gas
 Volumes                   127,850  133,849   (4.5)    244,287   243,806    0.2
                           =======  =======            =======   =======
</TABLE>

NM = Not meaningful.

<PAGE>

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


Utility.

           Operating  revenues for the Utility  segment  decreased $75.6 million
and  $82.4  million  for the  quarter  and six  months  ended  March  31,  1998,
respectively,  as compared  with the same  periods a year ago.  These  decreases
primarily reflect the recovery of lower gas costs which resulted from a decrease
in gas sales (a 7.8 billion cubic feet (Bcf) decrease and a 9.4 Bcf decrease for
the quarter and six months ended March 31, 1998,  respectively),  and a decrease
in the average  cost of purchased  gas ($3.77 per thousand  cubic feet (Mcf) and
$4.47 per Mcf during the quarters  ended March 31, 1998 and 1997,  respectively,
and $4.11 per Mcf and $4.57 per Mcf during the six months  ended  March 31, 1998
and 1997, respectively). While the decrease in gas sales also reflects, in part,
the migration of certain retail customers to transportation  service in both the
New York and Pennsylvania jurisdictions, as a result of new aggregator services,
the major reason for the decrease stems from warmer weather and lower normalized
gas  usage per  customer  account.  The  switch to new  aggregator  services  is
discussed further in the "Rate Matters" section that follows.

           The impact on operating  revenue of a general  base rate  increase in
the New York  jurisdiction  effective October 1, 1997 ($7.2 million on an annual
basis) was mostly  mitigated by the  recognition  of a refund  provision of $2.0
million for the quarter and $3.1 million year-to-date 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 1997, is $6.1 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. In addition,  operating
revenues in the quarter and  year-to-date  ended March 31,  1998,  include  $6.0
million of revenue  recorded  by the  Utility  segment's  New York  jurisdiction
related to the previously  mentioned recent settlement of IRS audits.  This $6.0
million  represents the rate recovery of interest  expense as allowed by the New
York rate  settlement of July 1996.  Both this revenue and the refund  provision
are  included in the "Other"  category in the Utility  section of the  Operating
Revenues table above.

         Operating income before income taxes for the Utility segment  decreased
$0.9 million for the quarter ended March 31, 1998,  and  increased  $0.8 million
for the six months ended March 31, 1998,  as compared to the same periods a year
ago.  Excluding the $6 million of rate recovery of interest  expense  related to
the IRS audits,  as noted above   (this rate recovery is offset 100% by interest
expense, included below the operating income line), the Utility segment's pretax
operating income decreased $6.9 million and $5.2 million for the quarter and six
months ended March 31, 1998, respectively. This decrease resulted primarily from
the negative impact of warmer weather and the related decrease in normalized gas
usage  per  customer  account.  Partly  offsetting  this,  the  Utility  segment
continues to experience  decreases in operation and maintenance expense ( a 3.4%
and  4.6%  decline  for the  quarter  and  six  months  ended  March  31,  1998,
respectively)  relating  primarily to benefit and labor expense  reduction.  The
negative impact of warmer weather was greatest in the Pennsylvania jurisdiction,
since  Pennsylvania  does not have a weather  normalization  clause  (WNC).  The
impact of warmer weather  experienced by the New York  jurisdiction was tempered
by the WNC, which  preserved  pretax  operating  income of $9.8 million and $8.4
million for the quarter and six

<PAGE>

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


months ended March 31, 1998, respectively.  For the quarter and six months ended
March 31, 1997, the WNC preserved  pretax  operating  income of $4.4 million and
$3.5 million, respectively.


Degree Days

  Three Months Ended March 31:
  ---------------------------
                             Percent (Warmer) Colder
                                  in 1998 Than
                         Normal    1998    1997   Normal    1997
- ----------------------------------------------------------------

  Buffalo                3,344    2,785   3,194  (16.7)    (12.8)
  Erie                   3,198    2,547   2,996  (20.4)    (15.0)

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

  Buffalo                5,606    5,079   5,450   (9.4)     (6.8)
  Erie                   5,243    4,643   5,123  (11.4)     (9.4)
- -----------------------------------------------------------------


Pipeline and Storage.

         Operating  income  before  income  taxes for the  Pipeline  and Storage
segment  decreased  $4.2 million and $0.8 million for the quarter and six months
ended March 31,  1998,  respectively,  as compared  with the same periods a year
ago.  For  the  quarter,   the  decrease  is  primarily   attributable   to  the
establishment  of  reserves  for  preliminary  survey  and  investigation  costs
associated with the Niagara  Expansion and Green Canyon  projects.  (The Niagara
Expansion and Green Canyon projects are discussed  further under "Investing Cash
Flow",  subheading  "Pipeline  and  Storage.")  Certain of these costs for which
reserves  were  established  may be  recovered  at a future  date.1 In addition,
Supply  Corporation  recognized  a base gas loss at its Zoar storage  field.  In
total,  these three  items  amounted to $3.7  million,  pretax.  Also during the
quarter,  Supply Corporation had lower revenue from unbundled pipeline sales and
open access transportation.

           The decrease  for the six months  ended March 31, 1998,  is primarily
attributable to the reserves and base gas loss discussed  above,  offset in part
by the  reversal  of a portion  of a reserve  set up in a prior  period  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
the 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  Independence
Pipeline project is discussed  further under  "Investing Cash Flow",  subheading
"Pipeline and Storage.")

<PAGE>

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


           While  transportation  volumes in this segment  decreased 7.6 Bcf and
increased 0.8 Bcf, respectively,  for the quarter and six months ended March 31,
1998,  the change 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  $131.7  million for the quarter  ended March 31,
1998,  compared  with the same  period a year ago.  Excluding  the $129  million
non-cash  impairment  of  this  segment's  oil  and  gas  assets,  as  discussed
previously,  operating  income  before  income taxes  decreased  $2.7 million as
compared with the prior year's  quarter.  This decrease  resulted from lower oil
and gas  revenues  during the  quarter,  offset in part by a net gain on hedging
activities and by lower depletion expense.  The oil and gas revenues declined as
a result of lower  production  and prices for the  quarter  ended March 31, 1998
compared  to March  31,  1997  (see  tables  below).  The  expected  decline  in
production of West Cameron 552 and delays in drilling due to rig  unavailability
were the major  causes of the  production  decline.  The  decrease in  depletion
expense  resulted  mainly  from  lower  oil and gas  production.  The  change in
depletion,  made  effective  October 1, 1997,  to change from the gross  revenue
method to the units of production method, also lowered depletion expense for the
quarter.  See further discussion of this change in accounting method in Note 1 -
"Summary of Significant Accounting Policies."

         For the six months ended March 31, 1998, operating income before income
taxes for the  Exploration  and Production  segment  decreased  $140.8  million,
compared with the same period a year ago.  Excluding  the $129 million  non-cash
impairment  of this  segment's  oil and gas  assets,  as  discussed  previously,
operating  income before income taxes  decreased  $11.8 million as compared with
the prior year's  quarter.  This decrease on a  year-to-date  basis,  was mainly
caused by the same  reasons  discussed  above for the  quarter  except that on a
year-to-date basis net hedging gains were not experienced, but rather, lower net
hedging losses.

         Hedging activities  resulted in a net pretax gain of $0.5 million and a
net pretax  loss of $7.8  million  for the three and six months  ended March 31,
1998, respectively. For the quarter and six months ended March 31, 1997, hedging
activities  resulted  in  pretax  losses  of $7.4  million  and  $16.0  million,
respectively.  Refer to 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.)
         -----------------------------


PRODUCTION VOLUMES

Exploration and Production.
                               Three Months Ended         Six Months Ended
                                    March 31,                 March 31,
                             -----------------------   -----------------------
                             1998     1997  % Change   1998     1997  % Change
                             ----     ----  --------   ----     ----  --------
Gas Production - (MMcf)
  Gulf Coast                 5,860    7,719  (24.1)   12,701   15,520  (18.2)
  West Coast                   157      337  (53.4)      412      551  (25.2)
  Appalachia                 1,276    1,293   (1.3)    2,484    2,574   (3.5)
                             -----    -----           ------   ------
                             7,293    9,349  (22.0)   15,597   18,645  (16.3)
                             =====    =====           ======   ======

Oil Production - (Thousands of Barrels)
  Gulf Coast                   296      362  (18.2)      610      746  (18.2)
  West Coast                    80      124  (35.5)      194      250  (22.4)
  Appalachia                     2        3  (33.3)        5        5     -
                               ---      ---              ---    -----
                               378      489  (22.7)      809    1,001  (19.2)
                               ===      ===              ===    =====

WEIGHTED AVERAGE PRICES

Exploration and Production.

                               Three Months Ended         Six Months Ended
                                    March 31,                 March 31,
                             -----------------------   -----------------------
                             1998     1997  % Change   1998     1997  % Change
                             ----     ----  --------   ----     ----  --------
Weighted Avg. Gas Price/Mcf
  Gulf Coast                 $2.27    $2.96  (23.3)    $2.68    $2.95   (9.2)
  West Coast                 $1.69    $2.18  (22.5)    $2.13    $1.96    8.7
  Appalachia                 $3.10    $3.97  (21.9)    $3.06    $3.22   (5.0)
  Weighted Average           $2.40    $3.07  (21.8)    $2.73    $2.95   (7.5)
  Weighted Average After
    Hedging                  $2.38    $2.46   (3.3)    $2.21    $2.30   (3.9)

Weighted Avg. Oil Price/bbl
  Gulf Coast                $14.83   $22.44  (33.9)   $16.98   $23.39  (27.4)
  West Coast                $11.81   $19.97  (40.9)   $14.20   $20.41  (30.4)
  Appalachia                $15.80   $23.16  (31.8)   $17.93   $23.05  (22.2)
  Weighted Average          $14.19   $21.82  (35.0)   $16.32   $22.64  (27.9)
  Weighted Average After
    Hedging                 $15.98   $18.32  (12.8)   $16.62   $18.84  (11.8)

<PAGE>

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

International

Operating  income before income taxes for the  International  segment  increased
$4.5 million and $8.5 million for the quarter and the six-months ended March 31,
1998, respectively, compared with the same periods a year ago. This increase, as
well as the significant  revenue increase shown on the "Operating Revenue" table
above,  reflects current quarter and year-to-date  results including 100% of the
revenues and pretax operating income of SCT, as well as 100% of the revenues and
pretax  operating  income of PSZT for February and March 1998. Both SCT and PSZT
have 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 75.2% as of March 31, 1998  (Horizon's
ownership interest increased to 82.6% in April 1998, upon completion of a tender
offer for minority owned shares).  In January 1998,  Horizon signed an agreement
to acquire 75.3% of the outstanding  shares of PSZT. Except for some outstanding
closing  requirements,  the  acquisition  was  completed in February  1998.  The
minority  interests  in SCT and PSZT are shown  separately  on the  Consolidated
Statement  of Income after  operating  results.  The prior year's March  quarter
reflected no operating  income from SCT or PSZT but included the positive impact
of the sale of Horizon's rights in a Pakistan power project.  For the six months
ended March 31, 1997,  this positive  impact was mostly  offset by  nonrecurring
expenses  associated with the  dissolution of Sceptre Power Company,  which were
incurred in the first quarter of 1997.

         Because of the change in the nature of operations of the  International
segment during the past year,  operating income comparisons  between the current
period and prior periods may not be  meaningful.  Future  revenues from district
heating  operations  are  expected to  fluctuate  with  changes in weather.  The
Company expects that rates charged for heating  operations in the Czech Republic
will continue to be monitored by the Czech Ministry of Finance.1

Other Nonregulated.

         Operating  income  before  income  taxes  associated  with this segment
increased  $1.1  million  and $1.8  million,  respectively,  for the quarter and
six-months ended March 31, 1998,  compared with the same periods a year ago. The
increases can be attributed  primarily to improved  performance in the Company's
timber operations.

Income Taxes.

         Income taxes decreased  $43.9 million and $43.2 million,  respectively,
for the quarter and six months ended March 31, 1998,  primarily as a result of a
decrease in pretax income (pretax income before cumulative  effect,  for the six
months ended March 31, 1998).

Other Income.

         Other income  increased $25.0 million and $25.4 million,  respectively,
for the quarter and six months ended March 31, 1998, mainly due to $18.5 million
of interest income resulting from the previously  mentioned recent settlement of
IRS audits.  In  addition,  Other  Income for the  quarter and six month  period
includes a gain of approximately $2.3 million (pretax) associated

<PAGE>

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


with U.S.  dollar  denominated  debt carried on the balance  sheet of PSZT.  See
further discussion regarding this PSZT debt in Item 1, Note 3 - Capitalization.

Interest Charges.

         Total interest  charges  increased  $13.9 million and $15.1 million for
the quarter and six months ended March 31, 1998,  respectively.  Other  interest
increased $13.0 million and $12.9 million for the quarter and six-month  period,
respectively,  mainly as a result of interest  expense related to the previously
mentioned  settlement of IRS audits (total  interest  expense related to the IRS
audits  amounted to $11.7  million).  Interest on long-term  debt increased $0.9
million and $2.2  million for the quarter and  six-month  period,  respectively,
mainly because of a higher average amount of long-term debt outstanding compared
to the same periods a year ago.


CAPITAL RESOURCES AND LIQUIDITY

         The  Company's  primary  sources of cash  during the  six-month  period
consisted of cash provided by operating activities 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 non-cash  expenses,  non-cash
income and changes in operating assets and  liabilities.  Non-cash items include
the cumulative effect of a change in accounting for depletion, the impairment of
oil and gas producing  properties,  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 cash
flow is tempered in the Utility  segment's New York rate jurisdiction by its WNC
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  six  months  ended  March  31  and
receivables and unbilled utility revenue historically increase from September to
March because of winter weather.

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

<PAGE>

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

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

         Net cash provided by operating  activities  totaled  $122.7 million for
the six months ended March 31, 1998, a decrease of $23.0  million  compared with
$145.7 million  provided by operating  activities for the six months ended March
31, 1997. The majority of this decrease  occurred in the Utility segment and the
Exploration and Production  segment.  The Utility segment experienced a decrease
in cash  receipts  from gas sales and  transportation  service  (sales were down
mainly due to warmer weather), a decrease in cash refunds received from upstream
pipelines  and an increase in cash  payments for  property,  franchise and other
taxes  (primarily due to timing).  These decreases to cash were partially offset
by lower cash payments for gas purchases. The Exploration and Production segment
experienced  lower cash  receipts from the sale of oil and gas as well as higher
operation  costs. The impact of lower cash receipts from the sale of oil and gas
was partially  mitigated by a decrease in cash outlays for hedging  transactions
as well as a decrease in cash outlays for federal taxes.  Partly  offsetting the
net  decreases  experienced  by  the  Utility  and  Exploration  and  Production
segments,  the International segment experienced an increase in cash provided by
operating  activities as a result of the  operations of SCT and PSZT.  Also, the
Corporate  segment  experienced  an  increase  in  cash  provided  by  operating
activities  primarily  because of  approximately  $6 million  received  from the
Internal  Revenue  Service  associated  with the  resolution  of certain  issues
related to the audits of 1977 - 1994.

Investing Cash Flow

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

         Capital  expenditures  represent the  Company's  additions to property,
plant and equipment  and are exclusive of  investments  in  corporations  (stock
acquisitions)  and/or  partnerships.  Such investments are treated separately in
the  Statement  of Cash Flows and further  discussed  in the segment  discussion
below.

         The Company's actual capital expenditures totaled $220.9 million during
the six months ended March 31, 1998. Total expenditures for the six-month period
represent 104% of the total original capital  expenditure budget for fiscal 1998
of  $212.4  million.  The  following  table  summarizes  the  Company's  capital
expenditures by business segment:

(in millions)
- -------------
                                                Actual
                                Original        Capital          Estimated
                                 Capital      Expenditures        Capital
                               Expenditure      through         Expenditures1
                                 Budget         3/31/98       4/1/98 - 9/30/98
                                 ------         -------       ----------------

   Utility                       $ 51.9         $ 25.2            $ 26.7
   Pipeline and Storage            28.0            9.6              18.4
   Exploration and Production     132.2          179.4              98.6
   International                      -            5.2              18.0
   Other Nonregulated               0.3            1.5               1.8
                                 ------         ------            ------
                                 $212.4         $220.9            $163.5
                                 ======         ======            ======

<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  $1.6  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. In
April 1998, Supply  Corporation  received Federal Energy  Regulatory  Commission
(FERC)  approval  concerning an additional  23,000 Dth per day expansion of firm
winter only capacity.  Supply Corporation  anticipates beginning  transportation
service for the  additional  23,000 Dth per day in November  1998.1 As there has
not been much  interest  in further  expansion  in this area at this  time,  the
Company  established  a reserve in March  1998 for  approximately  $1.7  million
(pretax) related to preliminary  survey and investigation  costs associated with
the 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  agreed  to
purchase,  upon receipt of regulatory  approval, a one-third general partnership
interest in Independence  Pipeline Company, a Delaware general partnership.  The
Company received Securities and Exchange Commission (SEC) approval in March 1998
and made an initial investment in Independence  Pipeline Company of $3.9 million
in March 1998. This investment was financed with short-term  borrowings.  If the
Independence Pipeline Project is not constructed, SIP's share of the development
costs (including SIP's investment in Independence Pipeline Company) is estimated
not to exceed $6.0 million to $8.0 million.1

           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  approximately  $200  million.1  The MOU has been
amended several times since then. In April 1998, Green Canyon Gathering  Company
notified Supply  Corporation that it wished to withdraw from the project.  Based
on a lack of shippers  willing to  contract  for this  service,  the Company had
already decided that it would be prudent to establish a reserve of approximately
$1.0 million (pretax) for preliminary survey and investigation costs incurred on
the project. This reserve was recorded in March 1998.

<PAGE>

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


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

           In March 1998,  Seneca acquired  properties in the  Midway-Sunset and
Lost Hills field in the San Joaquin Basin of California  from the Whittier Trust
Company for  approximately  $140  million.  Short-term  borrowings  were used to
finance this  acquisition.  This  acquisition  will provide the  Exploration and
Production  segment  with the  opportunity  to  continue  its focus on growth by
increasing its  activities in domestic  onshore  areas.1 The  acquisition of the
Whittier  properties was not included in the original capital expenditure budget
shown above,  but is included in the actual capital  expenditures  through March
31, 1998.

           Other  Exploration  and  Production   segment  capital   expenditures
included  approximately  $29.7  million on the  offshore  program in the Gulf of
Mexico,  including  offshore drilling  expenditures,  offshore  construction and
geological  and  geophysical  expenditures.  Offshore  exploratory  drilling was
concentrated  on High Island 179 and High  Island  A356.  Offshore  construction
occurred  primarily at West Cameron 540 and Vermilion 309.  Offshore  geological
and geophysical expenditures were made for purchases of 3-D seismic data.

           The remaining  $9.7 million  capital  expenditures  included  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 May 1998,  Seneca West  Corporation  (Seneca  West),  a wholly-owned
subsidiary of Seneca, completed a tender offer (an offer of $2.00 per share) for
the outstanding shares of HarCor Energy, Inc. (HarCor).  Preliminary information
supplied by the depository for the offer indicate that  approximately 95% of the
outstanding  shares of HarCor common stock were tendered in accordance  with the
tender  offer.  Seneca  West gave  notice to the  depository  for the offer that
Seneca West  accepted for payment all of the shares of HarCor common stock prior
to the  expiration  of the tender offer.  The cost of acquiring  these shares is
approximately  $31  million.  As this is a stock  acquisition,  no  amounts  are
included in any capital expenditure data shown in the tables above.

         The tender  offer was  commenced  pursuant to the terms of an Agreement
and Plan of Merger among HarCor,  Seneca and Seneca West which  provides for the
merger of Seneca West with and into HarCor following the successful consummation
of the tender  offer.  Accordingly,  all shares of HarCor common stock that were
not purchased  pursuant to the tender offer will be converted in the merger into
the right to receive  $2.00 per share.  Seneca West  intends to  consummate  the
merger before the end of 1998.1 The  conversion  of the  remaining  shares would
cost Seneca West approximately $1.6 million. 1

         The HarCor oil and gas  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 natural gas. Included in this acquisition is approximately $54
million of 14 7/8% senior secured debt and other liabilities of HarCor.

<PAGE>

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

           In April 1998,  Seneca announced the signing of a Letter of Intent to
acquire  the oil and gas  assets  of the  Bakersfield  Energy  Group,  which are
located in the Lost Hills  Field in the San  Joaquin  Valley  near  Bakersfield,
California.  The purchase price is estimated to be approximately $30.0 million.1
These  properties,  which  Bakersfield  Energy  operates,  produce  gas and high
gravity  oil,  include a gas  processing  plant and  associated  pipelines,  and
provide  opportunities for additional  drilling and development.1 The assets are
jointly  owned  by  Bakersfield  Energy  and  HarCor.  The  sale is  subject  to
preparation  and  execution of a definitive  agreement,  obtaining  all required
approvals,  and completion of a satisfactory due diligence review of Bakersfield
Energy's  assets,  liabilities  and  business.  Closing of the proposed  sale is
expected  to  occur  by  June 1,  1998.1  The  estimated  acquisition  price  of
approximately  $30.0 million is included in the estimated  capital  expenditures
budget for April 1 through September 30, 1998.

           These  acquisitions  (Whittier  and HarCor)  and pending  acquisition
(Bakersfield)  will complement the Exploration and Production  segment's reserve
mix, bringing its new reserve base to approximately 710 Bcf equivalent, of which
58% is oil and 42% is gas.1

           The Company intends to issue long-term debt to replace the short-term
borrowings  used to finance the acquisition  costs  associated with the Whittier
Trust Company  properties and to finance most of the  acquisition  costs for the
HarCor common stock and the Bakersfield Energy oil and gas assets.1

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

         In February 1998,  Horizon B.V.  completed the  acquisition of 75.3% of
the  outstanding  shares of PSZT, a company with district  heating and wholesale
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 was approximately $60 million and 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.  In  April  1998,  Horizon  B.V.  issued  such a tender  offer  for the
remaining  shares of PSZT which will remain open  through the  beginning of June
1998.  If Horizon B.V. were to acquire the  remaining  24.7% equity  interest in
PSZT as a result of this tender offer, the maximum additional investment in PSZT
would  be   approximately   299  million  Czech  Koruna,   which  translates  to
approximately  $8.8  million at the March 31,  1998  exchange  rate.  Any shares
acquired through this tender offer would be financed with short-term borrowings.
As these  are  stock  acquisitions,  no  amounts  are  included  in any  capital
expenditure data shown on the tables above.

           The bulk of the International  segment capital expenditures were made
by PSZT for the  reconstruction  of boilers at its heating  plant to comply with
stricter clean air  standards.  Short-term  borrowings and cash from  operations
were  used  to  finance  these  capital  expenditures.   Going  forward,  it  is
anticipated that up to an additional $38 million  (approximately $15 million for
the remaining six months of 1998) will be spent on this reconstruction  project,
which will extend into fiscal  2000.1 The Company  anticipates  financing  these
expenditures with short-term borrowings.1

<PAGE>

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


         In  December  1997,  Horizon  B.V.  acquired an  additional  34% equity
interest  in SCT for $22.3  million,  including  legal and  finders  fees,  thus
raising  its total  ownership  to  70.8%.  The  acquisition  was  financed  with
short-term  borrowings.  Horizon B.V. recently completed a tender offer in April
1998,  increasing its ownership interest to 82.6% (75.2% at March 31, 1998). The
cost of this tender offer was  approximately  $2.5 million ($0.9 million through
March 31, 1998) and was financed with short-term borrowings.  As these are stock
acquisitions,  no amounts are included in any capital  expenditure data shown in
the tables above.

           Horizon  B.V.'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 six months ended
March 31,  1998,  the Czech  Koruna  increased  in value in relation to the U.S.
dollar,  resulting  in a $0.9  million  positive  adjustment  to the  Cumulative
Translation  Adjustment.  Further  valuation  changes to the Czech  Koruna would
result in  corresponding  positive or  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
equipment   purchases  for  the  Company's   sawmill  and  kiln   operations  in
Pennsylvania as well as timber purchases. The capital expenditures also included
the purchase of furniture,  equipment and computer hardware and software for the
office location of the Company's gas marketing operation.

Other
- -----

           Other cash  provided  by or used in  investing  activities  primarily
reflects  cash  received on the sale of the  Company's  investment  in property,
plant and  equipment,  cash  received on the sale of the  Company's  interest in
Enerchange,  L.L.C.,  a natural  gas hub  partnership,  and cash used to make an
initial investment in Independence Pipeline Company.

           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 $285.8 million during the
first six months of fiscal 1998.  The Company  continues to consider  short-term
bank  loans and  commercial  paper  important  sources  of cash for  temporarily
financing   capital   expenditures   and  investments  in  corporations   and/or
partnerships,   gas-in-storage  inventory,   unrecovered  purchased  gas  costs,
exploration  and  development  expenditures  and other working capital needs. In
addition,  the Company considers supplier refunds and  over-recovered  purchased
gas 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.

<PAGE>

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


         At March 31, 1998, the Company had  authorization  from the SEC under a
shelf  registration  filed  pursuant to the Securities Act of 1933, to issue and
sell up to $400 million of debentures and/or  medium-term  notes. In March 1998,
the  Company  obtained  authorization  from the SEC,  under the  Public  Utility
Holding  Company  Act of  1935,  to  issue,  in the  aggregate,  long-term  debt
securities  and equity  securities  amounting to $2.0 billion during the order's
authorization  period,  which extends from March 1998 to December 31, 2002.  The
Company intends to issue  approximately $200 million in medium-term notes in May
1998 and use the proceeds to repay short-term debt.1

         The Company's  indenture  contains  covenants which limit,  among other
things,  the incurrence of funded debt.  Funded debt  basically is  indebtedness
maturing  more  than  one  year  after  the  date of  issuance.  Because  of the
impairment  of oil and gas  properties  recorded  by the  Company in March 1998,
these covenants will restrict the Company's ability to issue substantial amounts
of additional  funded debt, with certain  exceptions,  subsequent to the planned
May 1998 debt issuance,  until the third quarter of fiscal 1999.  This will not,
however,  limit the Company's  issuance of funded debt to refund existing funded
debt.

         The Company has adequate financing resources available to meet expected
operating  and  capital  requirements.1  At March  31,  1998,  the  Company  had
regulatory  authorizations  and unused  short-term  credit lines that would have
permitted it to borrow an additional $371.8 million of short-term debt.

           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 March 31,  1998,
Seneca utilized  natural gas and crude oil swap agreements with notional amounts
of 5.7 equivalent Bcf and 219,000  equivalent bbl,  respectively.  These hedging
activities  resulted in the recognition of a pretax gain of  approximately  $0.5
million.  For the six months ended March 31, 1998,  Seneca utilized  natural gas
and crude oil swap agreements  with notional  amounts of 13.1 equivalent Bcf and
453,000 equivalent bbl,  respectively.  These hedging activities resulted in the
recognition of a pretax loss of approximately $7.8 million.  These hedging gains
or losses are offset by lower or higher prices  received for actual  natural gas
and crude oil production.

           At March 31, 1998, Seneca had natural gas swap agreements outstanding
with a notional  amount of  approximately  27.8 equivalent Bcf at prices ranging
from $2.00 per Mcf to $2.47 per Mcf. The weighted  average  fixed price of these
swap agreements is approximately $2.24 per Mcf.

           Seneca also had crude oil swap  agreements  outstanding  at March 31,
1998 with a notional  amount of 573,000  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 $19.23 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 March 31, 1998, NFR recognized a pretax loss of  approximately
$0.1 million related to such futures  contracts.  For the six months ended March
31, 1998, NFR recorded a pretax gain of approximately $1.2

<PAGE>

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

million.  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 March 31,  1998,  NFR had long  positions  in the  futures  market
amounting to a notional  amount of 7.2 Bcf at prices  ranging from $2.04 per Mcf
to $2.75 per Mcf. The weighted average contract price of these futures contracts
is  approximately  $2.41 per Mcf. NFR had short  positions in the futures market
amounting to a notional  amount of 4.1 Bcf at prices  ranging from $2.20 per Mcf
to $2.63 per Mcf. The weighted average contract price of these futures contracts
is approximately $2.45 per Mcf.

           In  addition,  the Company has SEC  authority  to enter into  certain
hedging transactions related to its borrowings. 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)

<PAGE>

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

during the fourth  quarter of 1997.  An  additional  $3.1 million  ($2.0 million
after-tax)  was accrued  during the six months ended March 31,  1998.  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 1997-1998  winter heating season.  The order also directed the utilities
to submit  proposals for increased supply diversity with a view toward fostering
price stability.  Distribution Corporation's fixed price service option that was
approved by the PSC gave heating  customers the  opportunity  to be guaranteed a
fixed unit price for  natural gas during the  billing  period of  December  1997
through April 1998. Approximately 11,000 heating customers chose the fixed price
service  option.  These  customers  ended  up  paying  more for  their  gas than
customers who did not elect this option.

         At a  regular  session  on April 29,  1998,  the PSC  adopted  an order
permitting the state's local  distribution  companies  (LDCs) to offer the fixed
price  option for winter  1998-99.  The written  order will be issued at a later
date. At this time, and pending an analysis of the written  order,  Distribution
Corporation has no plans to offer the fixed price option in the 1998-1999 winter
season.1 In the same docket,  the PSC issued a Statement of Policy Regarding Gas
Purchasing  Practices  on  April  28,  1998  ("Policy  Statement").  The  Policy
Statement  directs  LDCs to, among other  things,  consider  "all the  available
options for purchasing gas and assess the benefits of each approach." The intent
of the Policy Statement is to promote supply diversification, including "the use
of  financial  hedges,"  without  "directing  any  particular  mix of  portfolio
options."  Consistent  with the  regulatory  theme  underlying  the fixed  price
option, the Policy Statement further provides that "volatility of customer bills
is one of the [supply  option]  criteria,  along with other factors such as cost
and  reliability,   that  LDCs  should  consider  in  their  supply   purchasing
strategies."

         By an order issued on  September 4, 1997,  the PSC directed the state's
LDCs to file a "plan for competition"  addressing issues relating to disposition
of upstream assets in light of anticipated growth in small volume transportation
conversions.  On  April  1,  1998,  Distribution  Corporation  filed  its  plan.
Distribution  Corporation's  plan responds to questions posed by the PSC on such
issues  as  upstream  capacity  contracts,  encouraging  competition,  assessing
strandable costs and designing remedies, if necessary. In addition, Distribution
Corporation explained that in order to assure reliability,  maintain operational
flexibility and avoid stranded costs, upstream capacity currently held for sales
obligations  should be allocated to marketers  serving  customers  converting to
transportation service.

         On April 3, 1998,  Distribution  Corporation  filed  comments  in a PSC
generic proceeding  addressing gas transportation rates for electric generators.
This case arose in response to concerns by the PSC  regarding the effects of gas
transportation  costs on electric  rates  ultimately  paid by retail  customers.
Distribution  Corporation  argued,  among other  things,  that the current  rate
setting  policy,  established in 1991,  should remain  unchanged for LDCs facing
competitive bypass threats. Distribution Corporation believes


<PAGE>

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

that the PSC may be focusing  its  attention  on transfer  pricing  arrangements
between gas and electric divisions of combination  utilities.  Staff for the PSC
has informally  expressed that existing  generation and co-generation  contracts
will not be disturbed by the outcome of this proceeding.

         The PSC  issued a notice on April 7, 1998  that it is  considering  the
revision of its regulations governing the operation of the Gas Adjustment Clause
(GAC).  As revised,  the rules would,  as described by the PSC, allow the GAC to
more accurately  reflect gas prices.  The revised rules would also allow LDCs to
recover risk management costs through the GAC. Management is currently analyzing
the impact of those and other changes proposed in the rule making.  Distribution
Corporation plans to file comments in June 1998.1

         New York's gas industry  restructuring effort continues to develop at a
slow pace. As of April 8, 1998,  27,076 small volume  customers across the state
chose  aggregator  services over their utility.  In  Distribution  Corporation's
service  territory,  3,595 small  volume  customers  (out of over  500,000)  are
purchasing gas from fourteen aggregators, for a total annual load of just over 3
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
Corporation'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.

         On  March 9,  1998,  the PSC  approved  a new  service  classification,
effective  April 1, 1998,  designed  to extend the  benefits  of  transportation
service to social services  recipients located in Erie and Chautauqua  counties,
New York. The program, a two-year pilot,  enables the counties to buy gas supply
from marketers on a competitive basis.  Distribution  Corporation will transport
the supplies to social services  recipients  enrolled in the program and receive
payment  from the  counties  under a  pre-established  "voucher"  protocol.  The
program is  designed  so that if  enrollment  increases  above  current  levels,
Distribution Corporation may experience a reduction in uncollectible accounts.

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 a PaPUC
approved  customer  choice pilot program  called Energy  Select.  Energy Select,
which  will  last  one  and  one-half  years  (until  April  1,  1999),   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.

<PAGE>

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

           A gas restructuring  bill (Senate Bill No. 943) 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. Senate Bill No. 943 was not enacted into law in 1997. However,
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  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  may be in the range of $14.0
million to $15.0  million.1  At March 31,  1998,  Distribution  Corporation  has
recorded the minimum liability of $14.0 million. The approximate 50% increase in
the liability since September 30, 1997 mainly relates to changing  circumstances
and revised estimates for one particular former manufactured gas plant site. The
ultimate cost to Distribution Corporation with respect to the remediation of all
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.

<PAGE>

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


           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 in the  process of  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  both vendor  supplied  and  internally
developed systems is being expensed as incurred.  Management estimates that such
cost will total approximately $1.3 million, of which approximately  one-half has
been incurred to date and one-half  remains to be spent.1 The Company's  goal to
have its computer  systems Year 2000 compliant early in calendar 1999.1 However,
the  Company  has no  control  over the  systems of third  parties  with whom it
interfaces.  While 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  to the
Company 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  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


<PAGE>

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


 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

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.

<PAGE>

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

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

         On January 1,  1998,  the  Company  issued 723  unregistered  shares of
Company common stock to the seven non-employee  directors of the Company.  These
shares  were  issued as  partial  consideration  for the  directors'  service as
directors  during the quarter  ended March 31, 1998,  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 any public
offering.

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

         The Annual  Meeting of  Shareholders  of National  Fuel Gas Company was
held on February 26, 1998. At that meeting,  the shareholders  elected directors
and appointed independent accountants.

         The total votes were as follows:


                                              Against                  Broker
                                   For      or Withheld    Abstain   Non-Votes
                                ----------  -----------    -------   ---------
  (i) Election of directors
      to serve for a three-
      year term:
       - Philip C. Ackerman     31,829,812     575,100           -           -
       - James V. Glynn         31,718,115     686,797           -           -
       - Bernard S. Lee         31,847,790     557,122           -           -

 (ii) Appointment of Price
      Waterhouse LLP as
      independent accountants   31,951,312     222,582     231,018           -

(iii) Approval of Amendment 
      of the Restated  
      Certificate  of  
      Incorporation  to
      increase the amount 
      of authorized Common
      Stock                     29,700,741   2,265,428     438,743           -

 (iv) Approval of Amendment
      of the Restated  
      Certificate  of 
      Incorporation  to
      revise provisions 
      related to Preferred
      Stock                     18,323,995   8,874,937     729,062   4,476,918

<PAGE>

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

         (a)     Exhibits

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

                  (12)              Statements regarding Computation of Ratios:

                                    Ratio of Earnings  to Fixed  Charges for the
                                    Twelve  Months  Ended March 31, 1998 and the
                                    Fiscal  Years  Ended   September   30,  1993
                                    through 1997.

                  (18)              Letter regarding Change in Accounting 
                                    Principle

                  (27.1)            Financial Data Schedule for the Six Months
                                    Ended March 31, 1998.

                  (27.2)            Financial Data Schedule, as Restated, for
                                    the Three Months Ended December 31, 1997.

                  (99)              National Fuel Gas Company Consolidated
                                    Statement of Income for the Twelve
                                    Months Ended March 31, 1998 and 1997.

         (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:  May 14, 1998
       ------------


<PAGE>


                                  EXHIBIT INDEX
                                   (Form 10Q)

Exhibit 12                 Statements regarding Computation of Ratios:

                           Ratio of  Earnings  to Fixed  Charges  for the Twelve
                           Months  Ended  March 31,  1998 and the  Fiscal  Years
                           Ended September 30, 1993 through 1997.

Exhibit 18                 Letter regarding Change in Accounting Principle

Exhibit 27-1               Financial Data Schedule for the Six Months Ended
                           March 31, 1998.

Exhibit 27-2               Financial Data Schedule, as Restated, for the Three
                           Months Ended December 31, 1997.

Exhibit 99                 National Fuel Gas Company Consolidated Statement of
                           Income for the Twelve Months Ended March 31, 1998 
                           and 1997.




<TABLE>
<CAPTION>


                                                                                                                    EXHIBIT 12
                                                                         COMPUTATION OF RATIO OF          
                                                                        EARNINGS TO FIXED CHARGES
                                                                                 UNAUDITED

                                         Twelve Months                  Fiscal Year Ended September 30
                                             Ended             -------------------------------------------------------      
                                          March 31, 1998       1997          1996       1995       1994      1993
<S>                                             <C>            <C>          <C>         <C>       <C>       <C> 
                                        ------------------------------------------------------------------------------
                                                                         (Thousands of Dollars)

EARNINGS:


Income Before Interest Charges  and Minority   
  Interest in Foreign Subsidiaries (2)          $108,311       $169,783     $159,599    $128,061  $127,885  $125,742
Allowance for Borrowed Funds Used in 
   Construction                                      173            346          205         195       209       174
Federal Income Tax                                66,075         57,807       55,148      30,522    36,630    21,148
State Income Tax                                   7,435          7,067        7,266       4,905     6,309     2,979
Deferred Inc. Taxes - Net (3)                    (48,037)         3,800        3,907       8,452     4,853    16,919
Investment Tax Credit - Net                         (635)          (665)        (665)       (672)     (682)     (693)
Rentals (1)                                        5,026          5,328        5,640       5,422     5,730     5,621
                                                --------        -------     --------    --------  --------  --------

                                                $138,348        $243,466    $231,100    $176,885  $180,934  $171,890
                                                ========        ========    ========    ========  ========  ========

FIXED CHARGES:

Interest & Amortization of Premium and
   Discount of Funded Debt                       $44,336         $42,131     $40,872     $40,896   $36,699   $38,507
Interest on Commercial Paper and
   Short-Term Notes Payable                        8,762           8,808       7,872       6,745     5,599     7,465
Other Interest (2)                                17,296           4,502       6,389       4,721     3,361     4,727
Rentals (1)                                        5,026           5,328       5,640       5,422     5,730     5,621
                                                 -------         -------     -------     -------   -------   -------

                                                 $75,420         $60,769     $60,773     $57,784   $51,389   $56,320
                                                 =======         =======     =======     =======   =======   =======

RATIO OF EARNINGS TO FIXED CHARGES                  1.83            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 March 31, 1998   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, respectively, representing  the loss on reacquired 
       debt  amortized during each period, from Other Interest Charges to 
       Operation Expense.

   (3) Deferred  Income  Taxes - Net for fiscal  1994 and for the twelve months
       ended March 31, 1998, excludes deferred income taxes associated with the
       cumulative effect of changes in accounting.


                         3600 Marine Midland Center     Telephone 716 856 4650
                         Buffalo, New York 14203

PRICE WATERHOUSE LLP




May 6, 1998

To the Board of Directors
and Shareholders of
National Fuel Gas Company

Ladies and Gentlemen:

We have been  furnished  with a copy of the  National  Fuel Gas  Company and its
subsidiaries' (the Company) Form 10-Q for the quarter ended March 31, 1998. Note
1 therein  describes a change in the method of determining  the  amortization of
the capitalized  costs of oil and gas assets from the gross revenue to the units
of production  method.  It should be understood  that the  preferability  of one
acceptable method of amortization accounting over another has not been addressed
in any  authoritative  accounting  literature  and in  arriving  at our  opinion
expressed below, we have relied on management's  business planning and judgment.
Based  upon our  discussions  with  management  and the stated  reasons  for the
change,  we believe  that such change  represents,  in your  circumstances,  the
adoption of a preferable  alternative  accounting  principle for amortization in
conformity with Accounting Principles Board Opinion No. 20.

We have not  made an  audit  in  accordance  with  generally  accepted  auditing
standards of the  financial  statements  of the Company for the  three-month  or
six-month  periods ended March 31, 1998 or March 31, 1997 and,  accordingly,  we
express no opinion thereon or on the financial  information filed as part of the
Form 10-Q of which this letter is to be an exhibit.

Yours very truly,

PRICE WATERHOUSE LLP


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

<TABLE> <S> <C>

<ARTICLE> UT
<LEGEND>
THE SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM NATIONAL FUEL
GAS COMPANY'S CONSOLIDATED FINANCIAL STATEMENTS AND IS QUALIFIED IN ITS ENTIRETY
BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER> 1,000
       
<S>                                                                <C>
<PERIOD-TYPE>                                                      06-MOS
<FISCAL-YEAR-END>                                                  SEP-30-1998
<PERIOD-START>                                                     OCT-01-1997
<PERIOD-END>                                                       MAR-31-1998
<BOOK-VALUE>                                                          PER-BOOK
<TOTAL-NET-UTILITY-PLANT>                                            2,012,069
<OTHER-PROPERTY-AND-INVEST>                                                  0
<TOTAL-CURRENT-ASSETS>                                                 351,380
<TOTAL-DEFERRED-CHARGES>                                                 6,912
<OTHER-ASSETS>                                                         236,178
<TOTAL-ASSETS>                                                       2,606,539
<COMMON>                                                                38,298
<CAPITAL-SURPLUS-PAID-IN>                                              408,703
<RETAINED-EARNINGS>                                                    446,565
<TOTAL-COMMON-STOCKHOLDERS-EQ>                                         892,391
                                                        0
                                                                  0
<LONG-TERM-DEBT-NET>                                                   543,410
<SHORT-TERM-NOTES>                                                     283,235
<LONG-TERM-NOTES-PAYABLE>                                                    0
<COMMERCIAL-PAPER-OBLIGATIONS>                                          95,000
<LONG-TERM-DEBT-CURRENT-PORT>                                          153,572
                                                    0
<CAPITAL-LEASE-OBLIGATIONS>                                                  0
<LEASES-CURRENT>                                                             0
<OTHER-ITEMS-CAPITAL-AND-LIAB>                                         638,931
<TOT-CAPITALIZATION-AND-LIAB>                                        2,606,539
<GROSS-OPERATING-REVENUE>                                              833,669
<INCOME-TAX-EXPENSE>                                                    13,210
<OTHER-OPERATING-EXPENSES>                                             784,407
<TOTAL-OPERATING-EXPENSES>                                             797,617
<OPERATING-INCOME-LOSS>                                                 36,052
<OTHER-INCOME-NET>                                                      26,762
<INCOME-BEFORE-INTEREST-EXPEN>                                          62,814
<TOTAL-INTEREST-EXPENSE>                                                43,713
<NET-INCOME>                                                             7,156
                                                  0
<EARNINGS-AVAILABLE-FOR-COMM>                                            7,156
<COMMON-STOCK-DIVIDENDS>                                                33,186
<TOTAL-INTEREST-ON-BONDS>                                                    0
<CASH-FLOW-OPERATIONS>                                                 122,657
<EPS-PRIMARY>                                                              .19
<EPS-DILUTED>                                                              .18
        




</TABLE>
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>
<RESTATED>
<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>                                       1,864,779
<OTHER-PROPERTY-AND-INVEST>                                             0
<TOTAL-CURRENT-ASSETS>                                            327,250
<TOTAL-DEFERRED-CHARGES>                                            8,576
<OTHER-ASSETS>                                                    213,405
<TOTAL-ASSETS>                                                  2,414,010
<COMMON>                                                           38,249
<CAPITAL-SURPLUS-PAID-IN>                                         407,938
<RETAINED-EARNINGS>                                               484,431
<TOTAL-COMMON-STOCKHOLDERS-EQ>                                    926,229
                                                   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>                                    631,481
<TOT-CAPITALIZATION-AND-LIAB>                                   2,414,010
<GROSS-OPERATING-REVENUE>                                         371,021
<INCOME-TAX-EXPENSE>                                               22,950
<OTHER-OPERATING-EXPENSES>                                        295,791
<TOTAL-OPERATING-EXPENSES>                                        318,741
<OPERATING-INCOME-LOSS>                                            52,280
<OTHER-INCOME-NET>                                                  1,168
<INCOME-BEFORE-INTEREST-EXPEN>                                     53,448
<TOTAL-INTEREST-EXPENSE>                                           15,487
<NET-INCOME>                                                       28,418
                                             0
<EARNINGS-AVAILABLE-FOR-COMM>                                      28,418
<COMMON-STOCK-DIVIDENDS>                                           16,582
<TOTAL-INTEREST-ON-BONDS>                                               0
<CASH-FLOW-OPERATIONS>                                             17,072
<EPS-PRIMARY>                                                         .74
<EPS-DILUTED>                                                         .73
        




</TABLE>

Exhibit 99
Form 10-Q
March 31, 1998


                                                       NATIONAL FUEL GAS
                                               CONSOLIDATED STATEMENT OF INCOME
                                                         (UNAUDITED)


                                                   Twelve Months Ended
                                                         March 31,
                                                   --------------------

                                                   1998            1997
                                                  (Thousands of Dollars)

INCOME
Operating Revenues                                $1,237,284      $1,261,509
                                                  ----------      ----------

Operating Expenses
  Purchased Gas                                      466,087         513,078
  Fuel Used in Heat and Electric Generation           17,592             822
  Operation                                          282,017         279,778
  Maintenance                                         26,639          24,653
  Property, Franchise and Other Taxes                 95,207         100,231
  Depreciation, Depletion and Amortization           113,883         108,363
  Impairment of Oil & Gas Producing Properties       128,996               -
  Income Taxes - Net                                  25,473          70,148
                                                  ----------      ----------
                                                   1,155,894       1,097,073
                                                  ----------      ----------

Operation Income                                      81,390         164,436
Other Income                                          28,637           3,385
                                                  ----------      ----------
Income Before Interest Charges and
  Minority Interest in Foreign Subsidiary            110,027         167,821
                                                  ----------      ----------

Interest Charges
  Interest on Long-Term Debt                          44,336          41,354
  Other Interest                                      27,601          14,180
                                                  ----------      ----------
                                                      71,937          55,534
                                                  ----------      ----------
Minority Interest in Foreign Subsidiary               (2,829)              -
                                                  ----------      ----------
Income Before Cumulative Effect                       35,261         112,287

Cumulative Effect of Change in Accounting for 
  Depletion                                           (9,116)              -
                                                  ----------      ----------

Net Income Available for Common Stock             $   26,145      $  112,287
                                                  ==========      ==========

Basic Earnings (Loss) Per Common Share
    Income Before Cumulative Effect               $    0.92       $    2.96
    Cumulative Effect fo Change in Accounting
      for Depletion                                   (0.24)              -
                                                  ---------       ---------
    Net Income Available for Common Stock         $    0.68       $    2.96
                                                  =========       =========

Diluted Earnings (Loss) Per Common Share
    Income Before Cumulative Effect               $    0.91       $    2.94
    Cumulative Effect of Change in Accounting
      for Depletion                                   (0.24)              -
                                                  ---------       ---------
    Net Income Available for Common Stock         $    0.67       $    2.94
                                                  =========       =========

Weighted Average Common Shares Outstanding
    Used in Basic Calculation                    38,188,112      37,875,142
                                                 ==========      ==========
    Used in Diluted Calculation                  38,591,405      38,172,308
                                                 ==========      ==========



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