NATIONAL FUEL GAS CO
10-Q/A, 2000-11-14
NATURAL GAS DISTRIBUTION
Previous: NATIONAL FUEL GAS CO, 35-CERT, EX-99, 2000-11-14
Next: NATIONAL FUEL GAS CO, 10-Q/A, EX-12, 2000-11-14



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





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


                                 AMENDMENT NO. 1
                                   FORM 10-Q/A


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


                  For the Quarterly Period Ended June 30, 2000
                                                 -------------


                          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 July 31, 2000:
              39,279,886 shares.

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

<PAGE>

Explanatory Note
----------------

This amendment to National Fuel Gas Company's  quarterly report on Form 10-Q for
the quarter and nine month periods ended June 30, 2000 includes changes from the
previous  report to reflect  reductions for the three and nine months ended June
30,  2000 in  operating  revenues  and  operating  expenses  of  $8,556,000  and
$3,158,000, respectively, and a reduction as of June 30, 2000 in other assets of
$10,614,000,  a reduction in current and accrued liabilities of $2,058,000 and a
reduction  in deferred  credits of  $3,158,000.  This  amendment  is required to
reflect the impact of  additional  mark-to-market  losses  related to derivative
financial  instruments used by the Energy Marketing segment that did not qualify
for hedge accounting.


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

NATIONAL FUEL GAS COMPANY (Company or Registrant)

DIRECT SUBSIDIARIES:  National Fuel Gas Distribution Corporation (Distribution
                          Corporation)
                      National Fuel Gas Supply Corporation (Supply Corporation)
                      Seneca Resources Corporation (Seneca)
                      Highland Forest Resources, Inc. (Highland)
                      Leidy Hub, Inc. (Leidy Hub)
                      Data-Track Account Services, Inc. (Data-Track)
                      National Fuel Resources, Inc. (NFR)
                      Horizon Energy Development, Inc. (Horizon)
                      Upstate Energy, Inc. (Upstate)
                      NFR Power, Inc. (NFR Power)
                      Niagara Independence Marketing Company (NIM)
                      Seneca Independence Pipeline Company (SIP)

                                      INDEX



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

Item 1.  Financial Statements

         a.    Consolidated Statements of Income and
               Earnings Reinvested in the Business - Three
               and Nine Months Ended June 30, 2000 and 1999              4 - 5

         b.    Consolidated Balance Sheets - June 30, 2000
               and September 30, 1999                                    6 - 7

         c.    Consolidated Statement of Cash Flows - Nine Months
               Ended June 30, 2000 and 1999                                 8

         d.    Consolidated Statement of Comprehensive Income - Three
               and Nine Months Ended June 30, 2000 and 1999                 9

         e.    Notes to Consolidated Financial Statements                10 - 18

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         42

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

Item 1.  Legal Proceedings                                                  42

Item 2.  Changes in Securities                                              42

Item 3.  Defaults Upon Senior Securities                                    o

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

Item 5.  Other Information                                                  42

Item 6.  Exhibits and Reports on Form 8-K                                42 - 43

Signature                                                                   44

o The Company has nothing to report under this item.


<PAGE>


Reference to the "Company" in this report means the Registrant or the Registrant
and  its  subsidiaries  collectively,  as  appropriate  in  the  context  of the
disclosure. All references to a certain year in this report are to the Company's
fiscal year ended September 30 of that year, unless otherwise noted.

This Form 10-Q  contains  "forward-looking  statements"  within  the  meaning of
Section 21E of the Securities Exchange Act of 1934.  Forward-looking  statements
should be read with the cautionary  statements and important factors 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 "*" 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
         ---------------------
<TABLE>
<CAPTION>

                            National Fuel Gas Company
                            -------------------------
                 Consolidated Statements of Income and Earnings
                 ----------------------------------------------
                           Reinvested in the Business
                           --------------------------
                                   (Unaudited)
                                   -----------
                                                                                         Three Months Ended
                                                                                              June 30,
(Dollars in Thousands, Except Per Common Share Amounts)                                 2000
                                                                                     (Restated)          1999
                                                                                 -----------------------------------
<S>                                                                                    <C>               <C>
INCOME

Operating Revenues                                                                     $281,201          $248,658
---------------------------------------------------------------------------------------------------------------------

Operating Expenses
  Purchased Gas                                                                          94,883            64,449
  Fuel Used in Heat and Electric Generation                                               9,896             9,530
  Operation                                                                              79,469            77,058
  Maintenance                                                                             5,710             5,753
  Property, Franchise and Other Taxes                                                    14,794            20,817
  Depreciation, Depletion and Amortization                                               35,083            31,985
  Income Taxes                                                                           11,323             7,747
--------------------------------------------------------------------------------------------------------------------
                                                                                        251,158           217,339
--------------------------------------------------------------------------------------------------------------------
Operating Income                                                                         30,043            31,319
Other Income                                                                              2,271             1,584
--------------------------------------------------------------------------------------------------------------------
Income Before Interest Charges and
  Minority Interest in Foreign Subsidiaries                                              32,314            32,903
--------------------------------------------------------------------------------------------------------------------

Interest Charges
  Interest on Long-Term Debt                                                             17,550            16,180
  Other Interest                                                                          6,115             5,231
--------------------------------------------------------------------------------------------------------------------
                                                                                         23,665            21,411
--------------------------------------------------------------------------------------------------------------------
Minority Interest in Foreign Subsidiaries                                                   421               348
--------------------------------------------------------------------------------------------------------------------

Net Income Available for Common Stock                                                     9,070            11,840

EARNINGS REINVESTED IN THE BUSINESS
Balance at April 1                                                                      552,198           492,233
--------------------------------------------------------------------------------------------------------------------
                                                                                        561,268           504,073
Dividends on Common Stock
 (2000 - $0.48 per share; 1999 - $0.465 per share)                                       18,794            17,974
--------------------------------------------------------------------------------------------------------------------
Balance at June 30                                                                     $542,474          $486,099
====================================================================================================================

Earnings Per Common Share:
  Basic                                                                                   $0.23             $0.31
====================================================================================================================
  Diluted                                                                                 $0.23             $0.30
====================================================================================================================
Weighted Average Common Shares Outstanding:
  Used in Basic Calculation                                                          39,177,148        38,662,728
====================================================================================================================
  Used in Diluted Calculation                                                        39,677,909        39,000,553
====================================================================================================================

</TABLE>






                 See Notes to Consolidated Financial Statements


<PAGE>




Item 1.  Financial Statements (Cont.)
         ----------------------------
<TABLE>
<CAPTION>

                            National Fuel Gas Company
                            -------------------------
                 Consolidated Statements of Income and Earnings
                 ----------------------------------------------
                           Reinvested in the Business
                           --------------------------
                                   (Unaudited)
                                   -----------
                                                                                         Nine Months Ended
                                                                                              June 30,
(Dollars in Thousands, Except Per Common Share Amounts)                                 2000
                                                                                     (Restated)           1999
                                                                                 -----------------------------------
<S>                                                                                  <C>               <C>
INCOME

Operating Revenues                                                                   $1,175,999        $1,072,484
--------------------------------------------------------------------------------------------------------------------

Operating Expenses
  Purchased Gas                                                                         441,912           377,273
  Fuel Used in Heat and Electric Generation                                              46,563            47,311
  Operation                                                                             241,350           232,221
  Maintenance                                                                            17,101            17,400
  Property, Franchise and Other Taxes                                                    61,195            73,504
  Depreciation, Depletion and Amortization                                              102,685            92,820
  Income Taxes                                                                           73,839            60,327
--------------------------------------------------------------------------------------------------------------------
                                                                                        984,645           900,856
--------------------------------------------------------------------------------------------------------------------
Operating Income                                                                        191,354           171,628
Other Income                                                                              7,636             7,901
--------------------------------------------------------------------------------------------------------------------
Income Before Interest Charges and
  Minority Interest in Foreign Subsidiaries                                             198,990           179,529
--------------------------------------------------------------------------------------------------------------------

Interest Charges
  Interest on Long-Term Debt                                                             50,446            49,630
  Other Interest                                                                         21,300            16,755
--------------------------------------------------------------------------------------------------------------------
                                                                                         71,746            66,385
--------------------------------------------------------------------------------------------------------------------
Minority Interest in Foreign Subsidiaries                                                (2,255)           (2,540)
--------------------------------------------------------------------------------------------------------------------

Net Income Available for Common Stock                                                   124,989           110,604

EARNINGS REINVESTED IN THE BUSINESS
Balance at October 1                                                                    472,517           428,112
--------------------------------------------------------------------------------------------------------------------
                                                                                        597,506           538,716
Dividends on Common Stock
 (2000 - $1.41 per share; 1999 - $1.365 per share)                                       55,032            52,617
--------------------------------------------------------------------------------------------------------------------
Balance at June 30                                                                     $542,474          $486,099
====================================================================================================================

Earnings Per Common Share:
  Basic                                                                                   $3.20             $2.86
====================================================================================================================
  Diluted                                                                                 $3.17             $2.84
====================================================================================================================
Weighted Average Common Shares Outstanding:
  Used in Basic Calculation                                                          39,058,490        38,619,120
====================================================================================================================
  Used in Diluted Calculation                                                        39,470,417        38,969,822
====================================================================================================================
</TABLE>







                 See Notes to Consolidated Financial Statements


<PAGE>




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

<TABLE>
<CAPTION>

                            National Fuel Gas Company
                            -------------------------
                           Consolidated Balance Sheets
                           ---------------------------
                                   (Unaudited)
                                   -----------

                                                                                  June 30,
                                                                                    2000            September 30,
                                                                                 (Restated)              1999
                                                                                ----------------------------------------

(Thousands of Dollars)
<S>                                                                                 <C>                 <C>
ASSETS

Property, Plant and Equipment                                                       $3,779,061          $3,390,875
   Less - Accumulated Depreciation, Depletion
     and Amortization                                                                1,116,491           1,029,643
---------------------------------------------------------------------------------------------------------------------
                                                                                     2,662,570           2,361,232
---------------------------------------------------------------------------------------------------------------------
Current Assets
   Cash and Temporary Cash Investments                                                  55,354              29,222
   Receivables - Net                                                                   158,105              97,828
   Unbilled Utility Revenue                                                             17,756              18,674
   Gas Stored Underground                                                               23,406              41,099
   Materials and Supplies - at average cost                                             29,740              23,631
   Unrecovered Purchased Gas Costs                                                       2,741               4,576
   Prepayments                                                                          26,990              35,072
---------------------------------------------------------------------------------------------------------------------
                                                                                       314,092             250,102
---------------------------------------------------------------------------------------------------------------------

Other Assets
   Recoverable Future Taxes                                                             87,724              87,724
   Unamortized Debt Expense                                                             20,508              21,717
   Other Regulatory Assets                                                              20,247              25,214
   Deferred Charges                                                                     11,341              14,266
   Other                                                                                92,686              82,331
---------------------------------------------------------------------------------------------------------------------
                                                                                       232,506             231,252
---------------------------------------------------------------------------------------------------------------------

                                                                                    $3,209,168          $2,842,586
=====================================================================================================================

</TABLE>



















                 See Notes to Consolidated Financial Statements


<PAGE>




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

<TABLE>
<CAPTION>

                            National Fuel Gas Company
                            -------------------------
                           Consolidated Balance Sheets
                           ---------------------------
                                   (Unaudited)
                                   -----------


                                                                                  June 30,
                                                                                    2000            September 30,
                                                                                (Restated)               1999
                                                                             ----------------------------------------
(Thousands of Dollars)
<S>                                                                                    <C>                 <C>
CAPITALIZATION AND LIABILITIES
Capitalization:
Common Stock Equity
   Common Stock, $1 Par Value
    Authorized  - 200,000,000 Shares; Issued
    and Outstanding - 39,223,061 Shares and
    38,837,499 Shares, Respectively                                                    $39,223             $38,837
   Paid in Capital                                                                     448,115             431,952
   Earnings Reinvested in the Business                                                 542,474             472,517
   Accumulated Other Comprehensive Loss                                                (18,668)             (4,013)
--------------------------------------------------------------------------------------------------------------------
Total Common Stock Equity                                                            1,011,144             939,293
Long-Term Debt, Net of Current Portion                                                 958,327             822,743
---------------------------------------------------------------------------------------------------------------------
Total Capitalization                                                                 1,969,471           1,762,036
---------------------------------------------------------------------------------------------------------------------

Minority Interest in Foreign Subsidiaries                                               26,052              27,589
---------------------------------------------------------------------------------------------------------------------

Current and Accrued Liabilities
   Notes Payable to Banks and
    Commercial Paper                                                                   518,774             393,495
   Current Portion of Long-Term Debt                                                    12,646              69,608
   Accounts Payable                                                                     95,659              82,747
   Amounts Payable to Customers                                                          3,070               5,934
   Other Accruals and Current Liabilities                                              138,609              87,310
---------------------------------------------------------------------------------------------------------------------
                                                                                       768,758             639,094
---------------------------------------------------------------------------------------------------------------------

Deferred Credits
   Accumulated Deferred Income Taxes                                                   305,777             275,008
   Taxes Refundable to Customers                                                        14,814              14,814
   Unamortized Investment Tax Credit                                                    10,214              11,007
   Other Deferred Credits                                                              114,082             113,038
---------------------------------------------------------------------------------------------------------------------
                                                                                       444,887             413,867
---------------------------------------------------------------------------------------------------------------------
Commitments and Contingencies                                                                -                   -
---------------------------------------------------------------------------------------------------------------------

                                                                                    $3,209,168          $2,842,586
=====================================================================================================================

</TABLE>









                 See Notes to Consolidated Financial Statements


<PAGE>




Item 1.  Financial Statements (Cont.)
         ----------------------------
<TABLE>
<CAPTION>

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

                                                                                        Nine Months Ended
                                                                                             June 30,
                                                                             -----------------------------------------
(Thousands of Dollars)                                                                2000
                                                                                    (Restated)              1999
                                                                             -----------------------------------------
<S>                                                                                  <C>                   <C>
OPERATING ACTIVITIES
   Net Income Available for Common Stock                                             $124,989              $110,604
   Adjustments to Reconcile Net Income to Net Cash
    Provided by Operating Activities:
         Depreciation, Depletion and Amortization                                     102,685                92,820
         Deferred Income Taxes                                                         11,399                12,912
         Minority Interest in Foreign Subsidiaries                                      2,255                 2,540
         Other                                                                          5,102                 5,597
         Change in:
           Receivables and Unbilled Utility Revenue                                  (53,959)              (56,195)
           Gas Stored Underground and Materials and
            Supplies                                                                   14,579                11,235
           Unrecovered Purchased Gas Costs                                              1,835                 6,316
           Prepayments                                                                  9,415               (6,284)
           Accounts Payable                                                               561              (13,234)
           Amounts Payable to Customers                                               (2,864)                15,703
           Other Accruals and Current Liabilities                                      51,810                46,637
           Other Assets                                                               (7,826)              (12,203)
           Other Liabilities                                                            1,030                31,576
----------------------------------------------------------------------------------------------------------------------
Net Cash Provided by
 Operating Activities                                                                 261,011               248,024
----------------------------------------------------------------------------------------------------------------------

INVESTING ACTIVITIES
   Capital Expenditures                                                             (184,862)             (205,859)
   Investment in Subsidiaries, Net of Cash Acquired                                 (123,809)                     -
   Investment in Partnerships                                                         (4,375)               (3,633)
   Other                                                                               11,390                 3,519
----------------------------------------------------------------------------------------------------------------------
Net Cash Used in Investing Activities                                               (301,656)             (205,973)
----------------------------------------------------------------------------------------------------------------------

FINANCING ACTIVITIES
   Change in Notes Payable to Banks and Commercial Paper                              125,450                24,700
   Net Proceeds from Issuance of Long-Term Debt                                       149,334                98,736
   Reduction of Long-Term Debt                                                      (161,499)             (115,365)
   Dividends Paid on Common Stock                                                    (54,253)              (51,904)
   Proceeds from Issuance of Common Stock                                              11,128                 7,921
----------------------------------------------------------------------------------------------------------------------
Net Cash Provided By (Used in) Financing                                               70,160              (35,912)
Activities
----------------------------------------------------------------------------------------------------------------------

Effect of Exchange Rates on Cash                                                      (3,383)                 (728)
----------------------------------------------------------------------------------------------------------------------

Net Increase in Cash and Temporary Cash                                                26,132                 5,411
Investments

Cash and Temporary Cash Investments at October 1                                       29,222                30,437

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

Cash and Temporary Cash Investments at June 30                                        $55,354               $35,848
======================================================================================================================
</TABLE>



                 See Notes to Consolidated Financial Statements


<PAGE>




Item 1.  Financial Statements (Cont.)
         ----------------------------
<TABLE>
<CAPTION>

                            National Fuel Gas Company
                            -------------------------
                 Consolidated Statement of Comprehensive Income
                 ----------------------------------------------
                                   (Unaudited)
                                   -----------

                                                                                     Three Months Ended
                                                                                          June 30,
                                                                     ---------------------------------------------------
(Thousands of Dollars)                                                          2000
                                                                             (Restated)                     1999
                                                                     ---------------------------------------------------

<S>                                                                   <C>           <C>            <C>       <C>
Net Income Available for Common Stock                                               $9,070                   $11,840
------------------------------------------------------------------------------------------------------------------------
Other Comprehensive Income, Before Tax:
   Foreign Currency Translation Adjustment                                             762                     2,326
   Unrealized Gain on Securities Available for Sale
       Arising During the Period                                          447                       -
   Less:  Reclassification Adjustment for Gains
       Realized in Net Income                                            (103)                      -
                                                                     -----------              -----------
                                                                                       344                         -
------------------------------------------------------------------------------------------------------------------------
Other Comprehensive Gain, Before Tax                                                 1,106                     2,326
Income Tax Expense Related to Unrealized Gain
   on Securities Available for Sale Arising During the Period            (156)                      -
   Less:  Reclassification Adjustment for Income Tax
   Expense on Gains Realized in Net Income                                 36                       -
                                                                     -----------              -----------
                                                                                      (120)                        -
------------------------------------------------------------------------------------------------------------------------
Other Comprehensive Gain, Net of Tax                                                   986                     2,326
------------------------------------------------------------------------------------------------------------------------
Comprehensive Income                                                               $10,056                   $14,166
========================================================================================================================
</TABLE>

<TABLE>
<CAPTION>



                                                                                    Nine Months Ended
                                                                                         June 30,
                                                                  -------------------------------------------------------
(Thousands of Dollars)                                                        2000
                                                                           (Restated)                       1999
                                                                  -------------------------------------------------------
<S>                                                                  <C>          <C>              <C>       <C>
Net Income Available for Common Stock                                             $124,989                   $110,604
-------------------------------------------------------------------------------------------------------------------------
Other Comprehensive Income, Before Tax:
   Foreign Currency Translation Adjustment                                         (15,802)                    (16,719)
   Unrealized Gain on Securities Available for Sale
       Arising During the Period                                     1,867                          -
   Less:  Reclassification Adjustment for Gains
       Realized in Net Income                                         (103)                         -
                                                                  -----------                 -----------
                                                                                     1,764                          -
-------------------------------------------------------------------------------------------------------------------------
Other Comprehensive Loss, Before Tax                                               (14,038)                    (16,719)
Income Tax Expense Related to Unrealized Gain on
   Securities Available for Sale Arising During the Period            (653)                         -
   Less:  Reclassification Adjustment for Income Tax
   Expense on Gains Realized in Net Income                              36                          -
                                                                  -----------                 -----------
                                                                                      (617)                         -
-------------------------------------------------------------------------------------------------------------------------
Other Comprehensive Loss, Net of Tax                                               (14,655)                    (16,719)
-------------------------------------------------------------------------------------------------------------------------
Comprehensive Income                                                              $110,334                    $93,885
=========================================================================================================================
</TABLE>







                 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.  The consolidated  financial statements include the
accounts of the Company and its majority owned  subsidiaries.  The equity method
is used to account for the Company's investment in minority owned entities.  All
significant  intercompany  balances and transactions  have been eliminated where
appropriate.

         The preparation of the consolidated  financial statements in conformity
with  generally  accepted  accounting  principles  requires  management  to make
estimates  and  assumptions  that  affect  the  reported  amounts  of assets and
liabilities  and disclosure of contingent  assets and liabilities at the date of
the  financial  statements  and the  reported  amounts of revenues  and expenses
during the reporting period. Actual results could differ from those estimates.

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, 1999, 1998 and 1997 that are included in
the Company's  combined  Annual Report to  Shareholders/Form  10-K for 1999. The
2000  consolidated  financial  statements  will  be  examined  by the  Company's
independent accountants after the end of the fiscal year.

         The  earnings  for the nine  months  ended June 30,  2000 should not be
taken as a prediction  of earnings for the entire  fiscal year ending  September
30, 2000. 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 (WNC) included in Distribution  Corporation's New
York tariff. The WNC is effective for October through May billings. Distribution
Corporation's  tariff for its Pennsylvania  jurisdiction does not have a WNC. 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 fluctuations.

Consolidated Statement of Cash Flows. For purposes of the Consolidated Statement
of Cash  Flows,  the  Company  considers  all  highly  liquid  debt  instruments
purchased  with a  maturity  of  generally  three  months  or  less  to be  cash
equivalents.  Cash interest  payments during the nine months ended June 30, 2000
and 1999 amounted to $70.8 million and $64.1 million, respectively. Income taxes
paid  during the nine  months  ended June 30,  2000 and 1999  amounted  to $33.0
million and $30.4 million,  respectively.  In November 1999, the Company entered
into a non-cash  investing  activity  whereby it issued 54,674 shares of Company
common stock to Supply Corporation, which in turn exchanged those shares for the
assets of Cunningham Natural Gas Corporation.  The assets included approximately
$1.2 million of property, plant and equipment and $1.6 million of other assets.

         In June 2000,  Seneca acquired 100% of the stock of Tri Link Resources,
Ltd.  (Tri  Link).  Details  of the  acquisition  are  as  follows  (dollars  in
millions):

                  Assets acquired                             $260.7
                  Liabilities assumed                         (136.9)
                  Cash acquired at acquisition                  -
                                                              ------
                  Cash paid, net of cash acquired             $123.8
                                                              ======

         Further  discussion of this  acquisition can be found at Note 3 - Stock
Acquisition.



<PAGE>


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


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

Accumulated  Other  Comprehensive  Income (Loss).  The components of Accumulated
Other Comprehensive Income (Loss) are as follows (in thousands):

<TABLE>
<CAPTION>
                                                       At June 30, 2000                 At September 30, 1999
                                                       ----------------                 ---------------------

<S>                                                           <C>                                <C>
Cumulative Foreign Currency Translation Adjustment            $(20,274)                          $(4,472)
Net Unrealized Gain on Securities
    Available for Sale                                           1,606                               459
                                                              --------                           -------
Accumulated Other Comprehensive Loss                          $(18,668)                          $(4,013)
                                                              ========                           =======
</TABLE>

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.
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  that could
result from the exercise of these stock options as determined using the Treasury
Stock Method.

Note 2 - Income Taxes

The  components of federal and state income taxes  included in the  Consolidated
Statement of Income are as follows (in thousands):
                                                   Nine Months Ended
                                                       June 30,
                                        ---------------------------------------
                                                2000
                                             (Restated)             1999
                                        ------------------ --------------------

Operating Expenses:
  Current Income Taxes
     Federal                                   $49,979              $35,940
     State                                      13,538                6,050

  Deferred Income Taxes
     Federal                                     6,927               13,585
     State                                         409                1,706

  Foreign Income Taxes                           2,986                3,046
-------------------------------------------------------------------------------
                                                73,839               60,327

Other Income:
  Deferred Investment Tax Credit                  (788)                (499)

Minority Interest in Foreign Subsidiaries         (479)                (705)
-------------------------------------------------------------------------------

Total Income Taxes                             $72,572              $59,123
===============================================================================



<PAGE>


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


The U.S. and foreign components of income before income taxes are as follows (in
thousands):

                                                Nine Months Ended
                                                    June 30,
                                           2000
                                        (Restated)             1999
--------------------------------------------------------------------------

U.S.                                     $184,486             $155,553
Foreign                                    13,075               14,174
--------------------------------------------------------------------------
                                         $197,561             $169,727
==========================================================================

           Total  income  taxes as reported  differ  from the amounts  that were
computed by applying the federal  income tax rate to income before income taxes.
The following is a reconciliation of this difference (in thousands):

                                                       Nine Months Ended
                                                           June 30,
                                            -----------------------------------
                                                    2000
                                                 (Restated)           1999
                                            -----------------------------------

Net income available for common stock              $124,989          $110,604
Total income taxes                                   72,572            59,123
-------------------------------------------------------------------------------

Income before income taxes                         $197,561          $169,727
===============================================================================

Income tax expense, computed at
 statutory rate of 35%                             $ 69,146          $ 59,404

Increase (reduction) in taxes resulting from:
  State income taxes                                  9,229             5,045
  Depreciation                                        1,387             1,492
  Prior years tax adjustment                             37           (1,329)
  Foreign tax in excess of (less than)
   statutory rate                                    (2,629)          (2,620)
  Miscellaneous                                      (4,598)          (2,869)
-------------------------------------------------------------------------------

  Total Income Taxes                               $ 72,572          $ 59,123
===============================================================================

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

                                                               At June 30, 2000
                                                                 (Restated)                 At September 30, 1999
                                                       --------------------------------------------------------------
<S>                                                                 <C>                          <C>
Deferred Tax Liabilities:
  Excess of tax over book depreciation                              $219,521                     $227,881
  Exploration and intangible well drilling costs                     118,237                       95,034
  Other                                                               59,663                       39,040
---------------------------------------------------------------------------------------------------------------------
Total Deferred Tax Liabilities                                       397,421                      361,955
---------------------------------------------------------------------------------------------------------------------

Deferred Tax Assets:
  Capitalized overheads                                              (29,345)                     (26,861)
  Other                                                              (62,299)                     (60,086)
---------------------------------------------------------------------------------------------------------------------
Total Deferred Tax Assets                                            (91,644)                     (86,947)
---------------------------------------------------------------------------------------------------------------------

Total Net Deferred Income Taxes                                     $305,777                     $275,008
=====================================================================================================================
</TABLE>




<PAGE>


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


           The Internal Revenue Service audits of the Company for the years 1977
- 1994 were settled  during  December 1998. Net income for the nine months ended
June 30,  1999 was  increased  by  approximately  $3.9  million  as a result  of
interest, net of tax and other adjustments, related to this settlement.

Note 3 - Stock Acquisition

In June 2000,  National Fuel  Exploration  Corporation  (NFEC),  a  wholly-owned
subsidiary  of  Seneca,   acquired  the  outstanding   shares  of  Tri  Link,  a
Calgary-Alberta  based oil and gas exploration and production company.  The cost
of  acquiring  the  outstanding  shares  of Tri  Link was  approximately  $123.8
million.  The  acquisition  was  financed  with  short-term   borrowings.   Upon
completing this acquisition, Tri Link was amalgamated under the name of NFEC.

           The  acquisition of Tri Link was accounted for in accordance with the
purchase  method as specified by  Accounting  Principles  Board  Opinion No. 16.
NFEC's results of operations were incorporated  into the Company's  consolidated
financial  statements  for  the  period  subsequent  to  the  completion  of the
acquisition  of Tri  Link on June 15,  2000.  See  Note 4 -  Capitalization  for
discussion of the redemption of long-term debt, which was assumed as part of the
Tri Link stock acquisition.

Note 4 - Capitalization

Common  Stock.  During the nine months ended June 30, 2000,  the Company  issued
330,888 shares of common stock under the Company's  stock and benefit plans.  As
previously  discussed,  54,674 shares were issued for the purchase of the assets
of Cunningham Natural Gas Corporation.

           On February  17,  2000,  725,500  stock  options  were  granted at an
exercise price of $46.66 per share. On March 17, 2000, 25,000 stock options were
granted at an  exercise  price of $41.56 per share.  On June 15,  2000,  140,600
stock options were granted at an exercise price of $49.72 per share.

           In  February  2000,  the  Company  issued  $150.0  million  of  7.30%
medium-term notes due in February 2003. After deducting  underwriting  discounts
and commissions, the net proceeds to the Company amounted to $149.3 million. The
proceeds  of this  debt  issuance  were used to redeem  $50.0  million  of 6.60%
medium-term notes which matured in February 2000 and to reduce short-term debt.

           On June 27, 2000, NFEC paid approximately $96.2 million to redeem the
bank loans (CND 70.0  million,  USD 47.2 million) and  subordinated  convertible
debentures  (CND  72.7  million,  USD 49.0  million)  of the  former  Tri  Link.
Short-term debt was used to redeem the bank loans and  subordinated  convertible
debentures.

Note 5 - Derivative Financial Instruments

Seneca has entered  into  certain  price swap  agreements,  no cost  collars and
options to manage a portion of the market risk associated  with  fluctuations in
the price of natural gas and crude oil in an effort to provide more stability to
its operating results.  These derivative financial  instruments are not held for
trading  purposes.  The price swap agreements call for Seneca to receive monthly
payments  from (or make  payments to) other  parties  based upon the  difference
between a fixed and a variable price as specified by the agreement.  The no cost
collars call for Seneca to receive  monthly  payments from (or make payments to)
other  parties  when a variable  price  falls below an  established  floor price
(Seneca  receives  payment  from the  counterparty)  or exceeds  an  established
ceiling price (Seneca pays the  counterparty).  The variable prices specified in
the price swap  agreements  and the no cost collars are either a crude oil price
quoted on the New York  Mercantile  Exchange  or a natural  gas price  quoted in
"Inside  FERC."  These  variable  prices are highly  correlated  with the market
prices received by Seneca for its natural gas and crude oil production. The fair
value of outstanding  natural gas and crude oil price swap  agreements,  no cost
collars and options  discussed below reflect the estimated  amounts Seneca would
pay or receive to terminate its  derivative  financial  instruments  at June 30,
2000.



<PAGE>


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


           At June 30,  2000,  Seneca  had  natural  gas price  swap  agreements
covering a notional  amount of 36.4 billion cubic feet (Bcf)  extending  through
2003 at a weighted  average  fixed rate of $2.85 per thousand  cubic feet (Mcf).
Seneca also had crude oil price swap  agreements  covering a notional  amount of
8,703,895 barrels (bbls) extending through 2003 at a weighted average fixed rate
of $20.34 per bbl. The fair value of Seneca's  outstanding natural gas and crude
oil price swap agreements at June 30, 2000 was a net loss of approximately $74.6
million. This loss was offset by corresponding  unrecognized gains from Seneca's
anticipated  natural  gas and crude oil  production  over the terms of the price
swap agreements.

           Seneca  recognized  net  losses of $12.6  million  and $23.0  million
related to settlements of its price swap agreements  during the quarter and nine
months  ended June 30,  2000,  respectively.  During the quarter and nine months
ended  June 30,  1999,  Seneca  recognized  net gains of $0.3  million  and $6.2
million,  respectively,  related to its price swap  agreements.  Gains or losses
from Seneca's  price swap  agreements  are accrued in operating  revenues on the
Consolidated  Statement of Income at the contract  settlement dates. These gains
or losses were offset by corresponding gains or losses from Seneca's natural gas
and crude oil production.

           At June 30, 2000,  Seneca had no cost collars on natural gas covering
a notional  amount of 3.1 Bcf in 2001 with a  weighted  average  floor  price of
$3.69 per Mcf and a weighted average ceiling price of $6.00 per Mcf. Seneca also
had no cost  collars on crude oil covering a notional  amount of 1,500,000  bbls
extending through 2002 with a weighted average floor price of $22.00 per bbl and
a weighted  average  ceiling price of $29.03 per bbl. The fair value of Seneca's
outstanding  no cost collars on natural gas and crude oil at June 30, 2000 was a
net loss of  approximately  $0.1 million.  This loss was offset by corresponding
gains or losses from Seneca's natural gas and crude oil production.

           At June 30, 2000, Seneca had the following options outstanding:
<TABLE>
<CAPTION>

Type of Option                                 Notional Amount               Weighted Average Strike Price
--------------                                 ---------------               -----------------------------
<S>                                    <C>                                         <C>
Written Call Options (1)               7.0 Bcf or 368,000 bbls                     $2.58/Mcf or $18.00/bbl
Written Put Option  368,000 bbls                    $12.50/bbl
Purchased Call Option                             368,000 bbls                                  $20.00/bbl
</TABLE>

(1) The  counterparty has a choice between a natural gas call option and a crude
    oil call  option,  depending on  whichever  option has greater  value to the
    counterparty.

         Seneca's call and put options are being  marked-to-market with gains or
losses recorded in Operating  Revenues on the Consolidated  Statement of Income.
The  mark-to-market  adjustment  for the quarter and nine months  ended June 30,
2000 was a loss of $7.4 million.  The mark-to-market  adjustment for the quarter
and nine months ended June 30, 1999 was a loss of $1.1  million.  The fair value
of the  call and put  options  at June 30,  2000  was a net  liability  of $11.1
million. During the quarter and nine months ended June 30, 2000, Seneca paid the
counterparty  $4.1  million  and  $7.5  million,  respectively,  related  to the
exercise of a portion of the written call options and received  $3.1 million and
$8.0 million,  respectively,  from the counterparty related to Seneca's exercise
of a  portion  of the  $20.00  per  bbl  call  options  that  it had  purchased.
Settlements related to Seneca's call and put options during the quarter and nine
months ended June 30, 1999 were minor payments of less than $100,000.

         The Company is exposed to credit risk on the price swap  agreements and
no cost  collars  that Seneca has entered  into,  as well as on the call options
that  Seneca has  purchased.  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.  To  mitigate  such  credit  risk,
management  performs  an  initial  credit  check  and then on an  ongoing  basis
monitors counterparty credit exposure.



<PAGE>


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


         NFR utilizes  exchange-traded  futures and  exchange-traded  options to
manage a portion of the market risk associated with fluctuations in the price of
natural gas. Such futures and options are not held for trading purposes.

         At June 30, 2000,  NFR had natural gas futures  contracts  that qualify
for hedge accounting  covering 0.3 Bcf of gas on a net basis (net long position)
extending  through 2002 at a weighted  average  contract price of $3.87 per Mcf.
NFR had  purchased  natural  gas  options  outstanding  that  qualify  for hedge
accounting  covering 2.6 Bcf of gas extending through 2001 at a weighted average
strike price of $3.41 per Mcf. NFR also had sold natural gas options outstanding
that qualify for hedge accounting covering 2.6 Bcf of gas extending through 2001
at a weighted average strike price of $4.27 per Mcf. The exchange-traded futures
and  exchange-traded   options  are  used  to  hedge  NFR's  purchase  and  sale
commitments  and  storage  gas  inventory.  The fair value of NFR's  outstanding
exchange-traded  futures and exchange-traded  options at June 30, 2000 was a net
liability of approximately $2.0 million.  This fair value reflects the estimated
net amount  that NFR would pay to  terminate  its  exchange-traded  futures  and
exchange-traded  options at June 30,  2000.  This  liability  was  substantially
offset  by  corresponding   unrecognized   gains  from  the  related   commodity
transaction.  NFR recognized net gains of $2.2 million and $4.0 million  related
to these futures  contracts and options during the quarter and nine months ended
June 30, 2000,  respectively.  During the quarter and nine months ended June 30,
1999, NFR recognized net losses of $1.1 million and $6.5 million,  respectively,
related to these  futures  contracts  and  options.  These  gains or losses were
substantially  offset by the related  commodity  transaction.  NFR's  accounting
policy is to defer gains or losses from the natural gas futures that qualify for
hedge  accounting in either Other  Deferred  Credits or Deferred  Charges on the
Consolidated  Balance Sheet until the hedged commodity  transaction  occurs,  at
which  point  they are  reflected  in  operating  revenues  on the  Consolidated
Statement of Income.  NFR's accounting policy for options that qualify for hedge
accounting is to defer the premium paid or received on the Consolidated  Balance
Sheet and amortize the premium over the life of the option.

         At June 30, 2000,  NFR had  purchased  natural gas options  outstanding
that do not qualify for hedge accounting  covering a notional amount of 67.7 Bcf
extending  through 2001 at a weighted  average  strike price of $4.24 per Mcf at
June 30,  2000.  It had also sold  natural gas options  outstanding  that do not
qualify for hedge  accounting  covering a notional  amount of 90.0 Bcf extending
through  2001  at a  weighted  average  strike  price  of  $4.51  per  Mcf.  The
outstanding  exchange-traded  futures  contracts  that do not  qualify for hedge
accounting  amounted  to 1.2 Bcf of gas on a net  basis  (net  short  position),
extending  through 2001, at a weighted  average contract price of $3.91 per Mcf.
All of NFR's  exchange-traded  options and  exchange-traded  futures that do not
qualify for hedge  accounting  are  marked-to-market  on a quarterly  basis with
resulting  gains or losses  recorded in operating  revenues on the  Consolidated
Statement of Income. The  mark-to-market  adjustment for these instruments was a
loss of $13.8  million for the quarter  ending June 30, 2000.  The fair value of
these exchange-traded options and exchange-traded futures at June 30, 2000 was a
net liability of $9.1 million. This fair value reflects the estimated net amount
that NFR would pay to terminate its exchange-traded  options and exchange-traded
futures at June 30, 2000.

         Privni severozapadni teplarenska, a.s. (PSZT) utilizes an interest rate
swap  to  mitigate   interest  rate  fluctuations  on  its  Czech  koruna  (CZK)
1,436,331,600  term loan  ($38.5  million  at June 30,  2000),  which  carries a
variable  interest rate of six month Prague Interbank Offered Rate (PRIBOR) plus
0.475%.  Under the terms of the interest  rate swap,  which  extends until 2002,
PSZT  pays a fixed  rate of 8.31%  and  receives  a  floating  rate of six month
PRIBOR.  PSZT recognized a loss of  approximately  $0.3 million and $0.7 million
related to this interest rate swap during the quarter and nine months ended June
30, 2000, respectively.  The fair value of PSZT's interest rate swap at June 30,
2000 was a loss of approximately $1.8 million.



<PAGE>


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


Note 6 - Commitments and Contingencies

Environmental   Matters.   It  is  the  Company's  policy  to  accrue  estimated
environmental  clean-up costs  (investigation and remediation) when such amounts
can reasonably be estimated and it is probable that the Company will be required
to incur  such  costs.  Distribution  Corporation  and Supply  Corporation  have
estimated  their  clean-up  costs related to former  manufactured  gas plant and
former  gasoline plant sites and third party waste disposal sites will be in the
range of $8.1 million to $9.1 million. The minimum liability of $8.1 million has
been recorded on the Consolidated  Balance Sheet at June 30, 2000. Other than as
discussed in Note H of the 1999 Form 10-K  (referred  to below),  the Company is
currently  not  aware  of any  material  additional  exposure  to  environmental
liabilities.  However,  adverse  changes in  environmental  regulations or other
factors could impact the Company.

         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 the ongoing evaluation of its operations to identify
potential  environmental  exposures  and comply  with  regulatory  policies  and
procedures.

         For further  discussion refer to Note H - Commitments and Contingencies
under the heading  "Environmental  Matters" in Item 8 of the Company's 1999 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 in the year of  resolution,
none of this litigation,  and none of these regulatory matters,  are expected to
have a material adverse effect on the financial condition of the Company at this
time.

Note 7 - Business Segment Information.  The Company has six reportable segments:
Utility, Pipeline and Storage, Exploration and Production, International, Energy
Marketing,  and Timber.  The breakdown of the Company's  reportable  segments is
based upon a  combination  of factors  including  differences  in  products  and
services, regulatory environment and geographic factors.

         The data presented in the tables below reflect the reportable  segments
and reconciliations to consolidated  amounts.  There have been no changes in the
basis of segmentation nor in the basis of measuring  segment profit or loss from
those used in the 1999 Form 10-K.  There  have been no  material  changes in the
amount of assets for any  operating  segment  from the amounts  disclosed in the
1999 Form 10-K, except for the Exploration and Production  segment.  On June 15,
2000,  the  Exploration  and  Production  segment,  through  NFEC,  acquired the
outstanding  shares of Tri Link,  which included assets of $260.7  million.  See
further discussion of this acquisition in Note 3 - Stock Acquisition.



<PAGE>



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

<TABLE>
<CAPTION>

Quarter Ended June 30, 2000 (Thousands)
-----------------------------------------------------------------------------------------------------------------------------------
                                                                                    Total
                            Pipeline   Exploration               Energy           Reportable             Corporate and     Total
                            and           and                   Marketing          Segments              Intersegment  Consolidated
                  Utility   Storage    Production International (Restated) Timber (Restated)  All Other  Eliminations   (Restated)
-----------------------------------------------------------------------------------------------------------------------------------
<S>                <C>        <C>          <C>        <C>        <C>       <C>      <C>       <C>           <C>           <C>
Revenue from
External           $160,428   $19,736      $53,447    $15,303    $25,653   $10,662  $285,229  $(4,028)      $   -         $281,201
Customers

Intersegment
Revenues              4,022    22,104            -          -          -         -    26,126    4,322     (30,448)              -

Segment Profit:
Net Income (Loss)     5,565     7,324        6,026     (1,394)     (9,390)   1,155     9,286     (315)         99            9,070

  Nine Months Ended June 30, 2000 (Thousands)
-----------------------------------------------------------------------------------------------------------------------------------
                                                                                   Total
                            Pipeline   Exploration               Energy           Reportable            Corporate and    Total
                            and           and                   Marketing         Segments              Intersegment  Consolidated
                  Utility   Storage    Production International (Restated) Timber (Restated) All Other  Eliminations   (Restated)
-----------------------------------------------------------------------------------------------------------------------------------

Revenue from
External           $727,172   $61,775     $153,591    $92,985   $108,561   $30,933    $1,175,017 $982       $   -       $1,175,999
Customers

Intersegment
Revenues             16,868    66,425          224          -          -         -    83,517    4,323     (87,840)               -

Segment Profit:
Net Income (Loss)    68,843    26,762       21,910      7,606     (7,942)    6,175   123,354      212       1,423          124,989

  Quarter Ended June 30, 1999 (Thousands)
-----------------------------------------------------------------------------------------------------------------------------------

                            Pipeline   Exploration                                 Total                Corporate and
                            and           and                    Energy          Reportable             Intersegment     Total
                  Utility   Storage    Production International Marketing Timber  Segments   All Other  Eliminations  Consolidated
-----------------------------------------------------------------------------------------------------------------------------------

Revenue from
External           $141,960   $19,544      $38,655    $16,089    $25,979    $6,333  $248,560      $98       $   -         $248,658
Customers

Intersegment
Revenues              1,236    20,925        1,507          -          -         -    23,668        -     (23,668)               -

Segment Profit:
Net Income (Loss)     3,439     6,995        2,576     (2,495)       847       586    11,948      (43)        (65)          11,840

  Nine Months Ended June 30, 1999 (Thousands)
-----------------------------------------------------------------------------------------------------------------------------------

                            Pipeline   Exploration                                 Total                Corporate and
                            and           and                    Energy          Reportable             Intersegment     Total
                  Utility   Storage    Production International Marketing Timber  Segments   All Other  Eliminations  Consolidated
-----------------------------------------------------------------------------------------------------------------------------------

Revenue from
External
Customers          $705,581   $62,837      $99,001    $97,166    $82,253   $24,110 $1,070,948   $1,536          $   -    $1,072,484

Intersegment
Revenues              5,269    63,839        6,449          -          -         -     75,557        -        (75,557)            -

Segment Profit:
Net Income           62,438    30,094        2,982      7,996      1,730     4,445    109,685      162            757       110,604

</TABLE>


<PAGE>

<TABLE>
<CAPTION>

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


Note 8 - Restatement.  The Company's  financial  statements at June 30, 2000 and
for the three months and nine months ended June 30, 2000 have been restated from
amounts previously  reported to reflect the impact of additional  mark-to-market
losses related to derivative financial  instruments used by the Energy Marketing
segment that did not qualify for hedge accounting. The following table shows the
income statement and balance sheet line items that have been restated:


                                                          Restated                  As Previously Reported
                                                          --------                  ----------------------
<S>                                                   <C>                                <C>
Operating Revenues:
       Three Months Ended June 30, 2000               $   281,201                        $   289,757
       Nine Months Ended June 30, 2000                  1,175,999                          1,184,555

Income Taxes:
       Three Months Ended June 30, 2000                    11,323                             14,481
       Nine Months Ended June 30, 2000                     73,839                             76,997

Net Income Available for Common Stock:
       Three Months Ended June 30, 2000                     9,070                             14,468
       Nine Months Ended June 30, 2000                    124,989                            130,387

Basic Earnings Per Common Share:
       Three Months Ended June 30, 2000                      0.23                               0.37
       Nine Months Ended June 30, 2000                       3.20                               3.34

Diluted Earnings Per Common Share:
       Three Months Ended June 30, 2000                      0.23                               0.36
       Nine Months Ended June 30, 2000                       3.17                               3.30

Deferred Charges                                           11,341                             21,955
Earnings Reinvested in the Business                       542,474                            547,872
Other Accruals and Current Liabilities                    138,609                            140,667
Accumulated Deferred Income Taxes                         305,777                            308,935
Total Assets                                            3,209,168                          3,219,782
Total Capitalization and Liabilities                    3,209,168                          3,219,782
</TABLE>




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

RESULTS OF OPERATIONS

Earnings.  The Company's  earnings were $9.1 million,  or $0.23 per common share
(basic and  diluted),  for the quarter  ended June 30, 2000.  This compares with
earnings of $11.8 million,  or $0.31 per common share ($0.30 per common share on
a diluted basis),  for the quarter ended June 30, 1999. The decrease in earnings
of  approximately  $2.7 million is the result of a loss in the Energy  Marketing
segment  this year  compared  with the  earnings  reported  in the prior  year's
quarter.  This was  offset in part by higher  earnings  in the  Exploration  and
Production,  Utility, Timber, and Pipeline and Storage segments and a lower loss
in the current quarter for the International segment. .

           The Company's earnings were $125.0 million, or $3.20 per common share
($3.17 per common share on a diluted basis),  for the nine months ended June 30,
2000. This compares with earnings of $110.6  million,  or $2.86 per common share
($2.84 per common share on a diluted basis),  for the nine months ended June 30,
1999. The increase in earnings of $14.4 million is the result of higher earnings
in the Exploration and Production,  Utility and Timber segments. These increases
were  offset  in  part  by  lower  earnings  in the  Pipeline  and  Storage  and
International segments and a loss in the Energy Marketing segment.

           Due to the precipitous  rise in natural gas prices this quarter,  the
Company  took a $21.3  million  pretax,  or $13.7  million  after tax  charge to
earnings  for the  quarter  ended June 30,  2000.  This  charge  recognizes  the
estimated  net value  related to derivative  financial  instruments  that do not
qualify for hedge accounting.  Generally Accepted Accounting  Principles require
the Company to mark these derivative financial  instruments to market at the end
of each quarter. The contracts relate to price risk management activities in the
Exploration and Production and Energy Marketing  segments.  This  mark-to-market
adjustment  does not reflect the actual gain or loss that will be realized  upon
settlement of the option contracts.

           Additional  discussion  of earnings in each of the business  segments
can be found in the business segment information that follows.
<TABLE>
<CAPTION>

Earnings (Loss) by Segment
------------------------------------------------ ---------------------------------- ----------------------------------
                                                      Three Months Ended                  Nine Months Ended
                                                           June 30,                           June 30,
------------------------------------------------ ---------------------------------- ----------------------------------
(Thousands)                                             2000                               2000
                                                     (Restated)           1999          (Restated)           1999
------------------------------------------------ ---------------- ----------------- ---------------- -----------------
<S>                                                    <C>               <C>             <C>               <C>
Utility                                                $ 5,565           $ 3,439         $ 68,843          $ 62,438
Pipeline and Storage                                     7,324             6,995           26,762            30,094
Exploration and Production                               6,026             2,576           21,910             2,982
International                                           (1,394)           (2,495)           7,606             7,996
Energy Marketing                                        (9,390)              847           (7,942)            1,730
Timber                                                   1,155               586            6,175             4,445
------------------------------------------------ ---------------- ----------------- ---------------- -----------------
   Total Reportable Segments                             9,286            11,948          123,354           109,685
All Other                                                 (315)              (43)             212               162
Corporate                                                   99               (65)           1,423               757
------------------------------------------------ ---------------- ----------------- ---------------- -----------------
   Total Consolidated                                   $9,070           $11,840         $124,989          $110,604
------------------------------------------------ ---------------- ----------------- ---------------- -----------------
</TABLE>



<PAGE>


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

Utility
<TABLE>
<CAPTION>

Utility Operating Revenues
------------------------------------------------ ---------------------------------- ----------------------------------
                                                          Three Months Ended                  Nine Months Ended
                                                               June 30,                           June 30,
------------------------------------------------ ---------------------------------- ----------------------------------
(Thousands)                                             2000              1999             2000              1999
------------------------------------------------ ---------------- ----------------- ---------------- -----------------
<S>                                                   <C>               <C>              <C>               <C>
  Retail Sales Revenues:
    Residential                                       $107,883          $100,924         $515,703          $521,457
    Commercial                                          15,856            15,214           84,418            93,444
    Industrial                                           3,742             2,618           13,217            11,988
------------------------------------------------ ---------------- ----------------- ---------------- -----------------
                                                       127,481           118,756          613,338           626,889
------------------------------------------------ ---------------- ----------------- ---------------- -----------------
  Off-System Sales                                       9,417             5,401           38,605            22,897
  Transportation                                        24,861            19,331           90,167            65,996
  Other                                                  2,691              (292)           1,930            (4,932)
------------------------------------------------ ---------------- ----------------- ---------------- -----------------
                                                      $164,450          $143,196         $744,040          $710,850
------------------------------------------------ ---------------- ----------------- ---------------- -----------------

Utility Throughput
------------------------------------------------ ---------------------------------- ----------------------------------
                                                          Three Months Ended                  Nine Months Ended
                                                               June 30,                           June 30,
------------------------------------------------ ---------------------------------- ----------------------------------
(MMcf)                                                  2000              1999             2000              1999
------------------------------------------------ ---------------- ----------------- ---------------- -----------------
  Retail Sales:
    Residential                                         11,305            11,222           62,766            66,199
    Commercial                                           1,907             1,926           11,425            13,055
    Industrial                                             851               747            2,929             2,978
------------------------------------------------ ---------------- ----------------- ---------------- -----------------
                                                        14,063            13,895           77,120            82,232
------------------------------------------------ ---------------- ----------------- ---------------- -----------------
  Off-System Sales                                       2,295             2,223           10,916            10,195
  Transportation                                        17,085            15,608           60,763            53,638
------------------------------------------------ ---------------- ----------------- ---------------- -----------------
                                                        33,443            31,726          148,799           146,065
------------------------------------------------ ---------------- ----------------- ---------------- -----------------
</TABLE>


2000 Compared with 1999
Operating  revenues for the Utility  segment  increased  $21.3 million and $33.2
million,  respectively,  for the quarter and nine months  ended June 30, 2000 as
compared  with the same  periods  a year ago.  For the  quarter,  this  increase
resulted from higher retail, transportation, off-system sales and other revenue.
For the nine months ended,  this increase  resulted from higher  transportation,
off-system  sales and other  revenue,  offset in part by lower  retail gas sales
revenues.

         The increase in retail gas sales  revenue for the quarter was primarily
the result of the recovery of higher gas costs and slightly higher volumes sold.
The recovery of higher gas costs  resulted  from a much higher cost of purchased
gas (the average  cost of purchased  gas was $5.21 per Mcf and $3.87 per Mcf for
the three  months  ended  June 30,  2000 and  1999,  respectively).  The  slight
increase in sales volumes was the result of colder weather, offset by the impact
of the  migration  of  residential  and small  commercial  retail  customers  to
transportation service in both the New York and Pennsylvania jurisdictions. This
migration to  transportation  service was also the primary cause of the increase
in volumes transported and transportation revenue.



<PAGE>


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

         The  decrease  in retail gas sales  revenue for the nine months was the
result  of lower  volumes  of retail  gas  sales  because  of the  migration  of
residential and small  commercial  retail customers to  transportation  service.
This was offset in part by a higher  average cost of purchased  gas (the average
cost of  purchased  gas was $4.55 per Mcf and $3.64 per Mcf, for the nine months
ended June 30, 2000 and 1999,  respectively).  This migration to  transportation
service was also the primary  cause of the increase in volumes  transported  and
transportation revenue. Restructuring in the Utility segment's service territory
is further discussed in the "Rate Matters" section that follows.

         Off-system gas sales revenue  increased $4.0 million and $15.7 million,
respectively,  for the quarter and nine months ended June 30, 2000,  as compared
with the same  periods  a year  ago,  largely  due to  increased  gas  prices in
combination  with higher  volumes.  However,  due to profit  sharing with retail
customers, the margins resulting from off-system sales are minimal.

         Other  operating  revenues  increased  $3.0  million and $6.9  million,
respectively,  for the quarter and nine months ended June 30, 2000,  as compared
with the same periods a year ago.  Other  operating  revenues in the quarter and
nine months ended June 30, 1999 were  reduced by $1.6 million and $6.5  million,
respectively,  for the  recording of a special gas  restructuring  reserve to be
applied  against  incremental  costs that could  result from the New York Public
Service  Commission's  (NYPSC)  gas  restructuring  effort.  No such  reserve is
required  in 2000 by the terms of the New York rate  settlement  of 1998.  Other
operating  revenues for the quarter and nine months ended June 30, 2000, include
revenue of $2.0 million  accrued to offset  additional  state income taxes which
resulted  from the  enactment of tax changes in New York State.  The revenue and
related  regulatory  asset  were  recorded  as the  NYPSC has  provided  for the
opportunity  of rate  recovery by New York State  utilities  of such  additional
taxes.   Partly   offsetting  these  increases  to  other  operating   revenues,
Distribution Corporation accrued an estimated refund provision for a 50% sharing
with customers of earnings over a  predetermined  amount in accordance  with the
New York rate  settlement  of 1998.  The  estimated  refund  provision  was $1.1
million for the quarter ended June 30, 2000 and $3.3 million for the nine months
ended June 30, 2000.

         The Utility segment's third quarter 2000 earnings were $5.6 million, an
increase of $2.1 million when  compared with third  quarter 1999  earnings.  The
most significant reasons for the increase were that last year's quarter included
a portion (approximately $1.0 million reduction to earnings) of the 1999 special
gas restructuring reserve, as discussed above, and the current quarter had lower
operation and  maintenance  (O&M) expense of  approximately  $1.3 million (after
tax). This lower O&M expense is due in part to a charge for an early  retirement
offer in 1999.  Partially  offsetting  these  increases,  the third quarter 2000
earnings  included an estimated  refund  provision  (approximately  $0.7 million
reduction to earnings), which is also discussed above.

         The Utility segment's  earnings for the nine months ended June 30, 2000
were $68.8 million,  an increase of $6.4 million when compared with the earnings
for the nine  months  ended  June 30,  1999.  This  increase  can be  attributed
primarily to expenses related to early retirement offers in 1999  (approximately
$3.7  million  reduction  to earnings  in 1999) as well as the 1999  special gas
restructuring  reserve  (approximately  $4.2  million  reduction  to earnings in
1999),  which was discussed above.  Both the early retirement offers and the gas
restructuring  reserve did not recur in 2000. Partly offsetting these increases,
the nine  months  ended June 30, 2000  earnings  included  an  estimated  refund
provision  (approximately  $2.1 million  reduction to  earnings),  as previously
discussed.


<PAGE>


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

Degree Days
---------------------------------- -------------- -------------- -------------------- --------------------------------
                                                                                             Percent (Warmer)
Three Months Ended                                                                              Colder Than
                                                                                      --------------------------------
June 30                               Normal          2000              1999               Normal        Prior Year
---------------------------------- -------------- -------------- -------------------- ----------------- --------------
<S>                                   <C>            <C>               <C>                <C>              <C>
Buffalo                                 976            936               817                (4.1%)           14.6%
Erie                                    874            835               755                (4.5%)           10.6%
---------------------------------- -------------- -------------- -------------------- ----------------- --------------
Nine Months Ended
June 30
---------------------------------- -------------- -------------- -------------------- ----------------- --------------
Buffalo                                6,733          6,090             6,066               (9.5%)           0.4%
Erie                                   6,130          5,478             5,513              (10.6%)          (0.6%)
---------------------------------- -------------- -------------- -------------------- ----------------- --------------
</TABLE>

Pipeline and Storage
<TABLE>
<CAPTION>

Pipeline and Storage Operating Revenues
------------------------------------------------ ---------------------------------- ----------------------------------
                                                          Three Months Ended                  Nine Months Ended
                                                               June 30,                           June 30,
------------------------------------------------ ---------------------------------- ----------------------------------
(Thousands)                                             2000              1999             2000              1999
------------------------------------------------ ---------------- ----------------- ---------------- -----------------
<S>                                                    <C>               <C>              <C>               <C>
Firm Transportation                                    $22,663           $21,810          $69,078           $68,951
Interruptible Transportation                               826               243            1,800               995
------------------------------------------------ ---------------- ----------------- ---------------- -----------------
                                                        23,489            22,053           70,878            69,946
------------------------------------------------ ---------------- ----------------- ---------------- -----------------
Firm Storage Service                                    15,594            15,654           47,706            47,117
Interruptible Storage Service                               38                 9              211               172
------------------------------------------------ ---------------- ----------------- ---------------- -----------------
                                                        15,632            15,663           47,917            47,289
------------------------------------------------ ---------------- ----------------- ---------------- -----------------
Other                                                    2,719             2,753            9,405             9,441
------------------------------------------------ ---------------- ----------------- ---------------- -----------------
                                                       $41,840           $40,469         $128,200          $126,676
------------------------------------------------ ---------------- ----------------- ---------------- -----------------
</TABLE>

<TABLE>
<CAPTION>

Pipeline and Storage Throughput
------------------------------------------------ ---------------------------------- ----------------------------------
                                                          Three Months Ended                  Nine Months Ended
                                                               June 30,                           June 30,
------------------------------------------------ ---------------------------------- ----------------------------------
(MMcf)                                                  2000              1999             2000              1999
------------------------------------------------ ---------------- ----------------- ---------------- -----------------
<S>                                                     <C>               <C>             <C>               <C>
Firm Transportation                                     52,834            53,970          237,575           240,395
Interruptible Transportation                             4,752               418            7,199             4,099
------------------------------------------------ ---------------- ----------------- ---------------- -----------------
                                                        57,586            54,388          244,774           244,494
------------------------------------------------ ---------------- ----------------- ---------------- -----------------
</TABLE>


2000 Compared with 1999
Operating  revenues for the Pipeline and Storage segment  increased $1.4 million
and  $1.5  million  for the  quarter  and  nine  months  ended  June  30,  2000,
respectively,  as compared with the same period a year ago. Approximately,  $1.3
million of these increases  relates to a "pass through" type item (which did not
recur in 2000)  that  reduced  revenues  in the prior  year and  correspondingly
reduced  O&M expense in the prior  year,  thus  having no bottom  line  earnings
impact.

         The Pipeline and Storage  segment's  third  quarter 2000  earnings were
$7.3  million,  an increase of $0.3 million when compared with the third quarter
of 1999's earnings. Lower O&M expense, due in part to a charge in the prior year
for an early retirement,  increased earnings for the quarter.  The impact of the
recently enacted New York State tax changes, as discussed in the Utility segment
above, mostly offset the O&M savings.  The Federal Energy Regulatory  Commission
(FERC),  which  regulates  this  segment,  has not  provided for the recovery of
additional taxes as has the NYPSC.


<PAGE>


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

         The Pipeline and Storage  segment's  earnings for the nine months ended
June 30, 2000 were $26.8 million,  a decrease of $3.3 million when compared with
the  earnings  for the nine months  ended June 30,  1999.  The most  significant
reason for this  decrease is that the prior year's  earnings  included  interest
income  and a  reduction  in income  taxes  related to the final  settlement  of
Internal  Revenue  Service  audits of years  1977-1994.  This,  coupled with the
negative  impact of New York State tax  changes,  discussed  above,  resulted in
decreased earnings.

Exploration and Production
<TABLE>
<CAPTION>

Exploration and Production Operating Revenues
------------------------------------------------ ---------------------------------- ----------------------------------
                                                      Three Months Ended                 Nine Months Ended
                                                           June 30,                           June 30,
------------------------------------------------ ---------------------------------- ----------------------------------
(Thousands)                                            2000              1999             2000              1999
------------------------------------------------ ---------------- ----------------- ---------------- -----------------
<S>                                                    <C>               <C>              <C>               <C>
  Gas (after Hedging)                                  $28,321           $23,823          $83,532           $61,502
  Oil (after Hedging)                                   28,624            14,271           66,059            35,585
  Gas Processing Plant                                   4,170             2,734           12,541             8,326
  Other                                                 (7,668)            (666)           (8,317)               37
------------------------------------------------ ---------------- ----------------- ---------------- -----------------
                                                       $53,447           $40,162         $153,815          $105,450
------------------------------------------------ ---------------- ----------------- ---------------- -----------------
</TABLE>


2000 Compared with 1999
Operating  revenues for the Exploration and Production  segment  increased $13.3
million and $48.4 million,  respectively,  for the quarter and nine months ended
June 30,  2000,  as compared  with the same  periods a year ago. For the quarter
ended June 30, 2000,  gas  production  revenue  (after  hedging)  increased $4.5
million and oil production  revenue (after hedging)  increased $14.4 million due
to increased production and prices. For the nine months ended June 30, 2000, gas
production  revenue (after  hedging) and oil production  revenue (after hedging)
increased  $22.0  million  and $30.5  million,  respectively,  due to  increased
production  and prices.  Refer to the tables  below for  production  volumes and
average price  information.  Revenue from Seneca's gas  processing  plant was up
$1.4  million and $4.2  million,  respectively,  for the quarter and nine months
ended  June  30,  2000 as  compared  with  the  same  periods  a year ago due to
increased  prices for gas liquids and  residue.  Other  revenue  decreased  $7.0
million and $8.4  million,  respectively,  for the quarter and nine months ended
June 30, 2000,  as compared  with the same periods a year ago. The  decreases to
other  revenues  resulted  primarily  from   mark-to-market  and  other  revenue
adjustments  related to written options.  Refer to further discussion of written
options in the "Market Risk Sensitive  Instruments"  section that follows and in
Item 1, Note 5 - Derivative Financial Instruments.

         The  Exploration  and Production  segment's third quarter 2000 earnings
were $6.0 million,  an increase of $3.4 million when compared with third quarter
1999  earnings.  As  discussed  above,  significant  improvement  in oil and gas
pricing combined with an increase in production were the main reasons for higher
earnings.  A  20%  increase  in  oil  production  was  attributable  largely  to
production  from the  Canadian  wells  acquired  by  National  Fuel  Exploration
Corporation (NFEC) (a 100% wholly-owned subsidiary of Seneca) as part of the Tri
Link Resources, Ltd. (Tri Link) stock acquisition in mid-June. Partly offsetting
these  increases in revenues were increases in depletion  expense (due to higher
production  volumes and higher depletable  base),  lease operating costs (due to
increased production),  a negative  mark-to-market revenue adjustment related to
written options,  and increased  interest  expense due to higher  borrowings and
higher weighted average interest rates.



<PAGE>


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


         The Exploration and Production  segment's  earnings for the nine months
ended June 30,  2000 were $21.9  million,  an  increase  of $18.9  million  when
compared with the earnings for the nine months ended June 30, 1999. As discussed
above,  significant improvement in oil and gas pricing combined with an increase
in production were the main reasons for higher earnings. Partly offsetting these
increases were higher depletion expense and lease operating costs. Earnings were
also reduced due to revenue  adjustments  related to written  options  discussed
above.  Also,  there  was  a  decrease  in  interest  income  as  1999  included
nonrecurring  interest  received from the final  settlement of the IRS audits in
December  1998.  In  addition,  there was an increase  in interest  expense as a
result of increased borrowings and higher weighted average interest rates.
<TABLE>
<CAPTION>

Production Volumes
----------------------------------------------- ---------------------------------- ----------------------------------
                                                      Three Months Ended                  Nine Months Ended
                                                           June 30,                           June 30,
----------------------------------------------- ---------------------------------- ----------------------------------
                                                         2000              1999             2000              1999
----------------------------------------------- ---------------- ----------------- ---------------- -----------------
<S>                                                    <C>               <C>              <C>               <C>
Gas Production (MMcf)
  Gulf Coast                                            8,860             8,532           24,948            21,473
  West Coast                                            1,058             1,050            3,301             2,839
  Appalachia                                            1,100             1,069            3,252             3,381
  Canada                                                   17                 -               17                 -
----------------------------------------------- ---------------- ----------------- ---------------- -----------------
                                                       11,035            10,651           31,518            27,693
----------------------------------------------- ---------------- ----------------- ---------------- -----------------
Oil Production (thousands of barrels)
  Gulf Coast                                              372               352            1,025             1,022
  West Coast                                              714               664            2,106             1,957
  Appalachia                                                3                 2                7                 7
  Canada                                                  128                 -              128                 -
----------------------------------------------- ---------------- ----------------- ---------------- -----------------
                                                        1,217             1,018            3,266             2,986
----------------------------------------------- ---------------- ----------------- ---------------- -----------------
</TABLE>

<TABLE>
<CAPTION>

Average Prices
----------------------------------------------- ---------------------------------- ----------------------------------
                                                       Three Months Ended                 Nine Months Ended
                                                            June 30,                           June 30,
----------------------------------------------- ---------------------------------- ----------------------------------
                                                          2000              1999             2000              1999
----------------------------------------------- ---------------- ----------------- ---------------- -----------------
<S>                                                     <C>               <C>              <C>               <C>
Average Gas Price/Mcf
  Gulf Coast                                             $3.57             $2.19            $2.93             $1.99
  West Coast                                             $3.58             $2.30            $3.02             $2.17
  Appalachia                                             $3.03             $2.31            $2.94             $2.42
  Canada                                                 $2.68                 -            $2.68                 -
  Weighted Average                                       $3.52             $2.22            $2.94             $2.06
  Weighted Average After Hedging                         $2.57             $2.24            $2.65             $2.22

Average Oil Price/bbl
  Gulf Coast                                            $28.83            $16.54           $27.06            $13.41
  West Coast                                            $24.15            $12.60           $22.70            $10.19
  Appalachia                                            $27.16            $14.95           $24.23            $13.19
  Canada                                                $28.58                 -           $28.58                 -
  Weighted Average                                      $26.06            $13.97           $24.30            $11.30
  Weighted Average After Hedging                        $23.52            $14.02           $20.22            $11.92
----------------------------------------------- ---------------- ----------------- ---------------- -----------------
</TABLE>



<PAGE>


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


International
<TABLE>
<CAPTION>

International Operating Revenues
----------------------------------------------- ---------------------------------- ----------------------------------
                                                      Three Months Ended                  Nine Months Ended
                                                           June 30,                           June 30,
----------------------------------------------- ---------------------------------- ----------------------------------
(Thousands)                                              2000              1999             2000              1999
----------------------------------------------- ---------------- ----------------- ---------------- -----------------

<S>                                                     <C>             <C>                <C>             <C>
   Heating                                               $7,601          $8,221            $64,291         $68,020
   Electricity                                            7,141           7,853             25,466          27,224
   Other                                                    561              15              3,228           1,922
----------------------------------------------- ---------------- ----------------- ---------------- -----------------
                                                        $15,303         $16,089            $92,985         $97,166
----------------------------------------------- ---------------- ----------------- ---------------- -----------------
</TABLE>

<TABLE>
<CAPTION>

International Heating and Electric Volumes
----------------------------------------------- ---------------------------------- ----------------------------------
                                                     Three Months Ended                  Nine Months Ended
                                                          June 30,                           June 30,
----------------------------------------------- ---------------------------------- ----------------------------------
                                                       2000              1999             2000              1999
----------------------------------------------- ---------------- ----------------- ---------------- -----------------

<S>                           <C>                     <C>               <C>              <C>               <C>
   Heating Sales (Gigajoules) (1)                     1,199,835         1,266,929        9,464,307         9,502,415
   Electricity Sales (megawatt hours)                   271,823           279,987          911,520           897,829

----------------------------------------------- ---------------- ----------------- ---------------- -----------------
</TABLE>

(1) Gigajoules = one billion joules.  A joule is a unit of energy.


2000 Compared with 1999
Operating revenues for the International segment decreased $0.8 million and $4.2
million,  respectively,  for the quarter and nine months  ended June 30, 2000 as
compared to the same periods a year ago. The decrease reflects a decrease in the
value of the Czech koruna as well as the impact of warm weather and conservation
efforts by customers.

         The  International  segment  experienced a loss of $1.4 million for the
third  quarter  2000,  $1.1 million  lower than the loss of $2.5 million for the
third  quarter of 1999.  This lower loss was primarily due to lower O&M expenses
and additional consideration received on the sale of a previous project.

         The International segment's earnings for the nine months ended June 30,
2000 were $7.6  million,  a decrease  of $0.4  million  when  compared  with the
earnings  for the  nine  months  ended  June  30,  1999.  This  decrease  can be
attributed   primarily  to  lower   margins   stemming  from  warm  weather  and
conservation  efforts by customers combined with the decline in the value of the
Czech koruna. These factors were offset, in part, by lower O&M expenses.



<PAGE>


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

Energy Marketing
<TABLE>
<CAPTION>

Energy Marketing Operating Revenues
------------------------------------------------ ---------------------------------- ----------------------------------
                                                        Three Months Ended                 Nine Months Ended
                                                             June 30,                           June 30,
------------------------------------------------ ---------------------------------- ----------------------------------
(Thousands)                                             2000                             2000
                                                     (Restated)           1999        (Restated)             1999
------------------------------------------------ ---------------- ----------------- ---------------- -----------------

<S>                                                     <C>               <C>             <C>                <C>
Natural Gas (after Hedging)                             $38,631           $25,407         $120,193           $81,693
Electricity                                                 536               471            1,290             1,179
Other                                                   (13,514)              101          (12,922)             (619)
------------------------------------------------ ---------------- ----------------- ---------------- -----------------
                                                        $25,653           $25,979         $108,561           $82,253
------------------------------------------------ ---------------- ----------------- ---------------- -----------------
</TABLE>

<TABLE>
<CAPTION>

Energy Marketing Volumes
------------------------------------------------ ---------------------------------- ----------------------------------
                                                        Three Months Ended                 Nine Months Ended
                                                             June 30,                           June 30,
------------------------------------------------ ---------------------------------- ----------------------------------
                                                           2000              1999             2000              1999
------------------------------------------------ ---------------- ----------------- ---------------- -----------------

<S>                                                       <C>               <C>             <C>               <C>
Natural Gas - (MMcf)                                      9,233             8,892           31,496            29,231
------------------------------------------------ ---------------- ----------------- ---------------- -----------------
</TABLE>

2000 Compared with 1999
Operating  revenues for the Energy Marketing  segment decreased $0.3 million for
the quarter  ended June 30, 2000,  as compared  with the same period a year ago.
For the nine months  ended June 30, 2000,  operating  revenues  increased  $26.3
million over last year's nine months ended June 30, 1999. Operating revenues for
both the quarter and the nine month period reflect higher marketing  volumes and
revenues as NFR's customer base continues to increase. However, NFR recognized a
negative $13.8 million mark-to-market adjustment related to derivative financial
instruments  for the quarter and nine months  ended June 30, 2000  (included  in
"Other" on the table above).  See further  discussion  of NFR's  exchange-traded
futures and exchange-traded  options in the "Market Risk Sensitive  Instruments"
section that follows and in Item 1, Note 5 - Derivative Financial Instruments.

         The Energy  Marketing  segment incurred losses for both the quarter and
nine months ended June 30, 2000.  When  compared to the same periods a year ago,
earnings  decreased  $10.2 million for the quarter and $9.7 million for the nine
month  period.  The  most  significant  reason  for  these  decreases  were  the
mark-to-market  adjustments related to derivative financial  instruments,  noted
above.

Timber
<TABLE>
<CAPTION>

Timber Operating Revenues
------------------------------------------------ ---------------------------------- ----------------------------------
                                                        Three Months Ended                 Nine Months Ended
                                                             June 30,                           June 30,
------------------------------------------------ ---------------------------------- ----------------------------------
(Thousands)                                                2000              1999             2000              1999
------------------------------------------------ ---------------- ----------------- ---------------- -----------------

<S>                                                      <C>               <C>             <C>               <C>
Log Sales                                                $6,334            $2,757          $19,688           $14,610
Green Lumber Sales                                        1,272             1,045            3,401             3,142
Kiln Dry Lumber Sales                                     2,950             2,518            7,414             5,840
Other                                                       106                13              430               518
                                                 ---------------- ----------------- ---------------- -----------------
                                                        $10,662            $6,333          $30,933           $24,110
------------------------------------------------ ---------------- ----------------- ---------------- -----------------
</TABLE>


<PAGE>


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

<TABLE>
<CAPTION>

------------------------------------------------ ---------------------------------- ----------------------------------
                                                        Three Months Ended                 Nine Months Ended
                                                             June 30,                           June 30,
------------------------------------------------ ---------------------------------- ----------------------------------
Board Feet (Thousands)                                     2000              1999             2000              1999
------------------------------------------------ ---------------- ----------------- ---------------- -----------------

<S>                                                       <C>               <C>             <C>               <C>
Log Sales                                                 2,331             1,111            7,439             5,000
Green Lumber Sales                                        2,251             2,135            6,405             6,767
Kiln Dry Lumber Sales                                     2,046             1,818            5,343             4,122
                                                 ---------------- ----------------- ---------------- -----------------
                                                          6,628             5,064           19,187            15,889
------------------------------------------------ ---------------- ----------------- ---------------- -----------------
</TABLE>

2000 Compared with 1999
Operating  revenues  for the Timber  segment  increased  $4.3  million  and $6.8
million,  respectively,  for the quarter and nine months ended June 30, 2000, as
compared with the same periods a year ago. The increase for the quarter and nine
month period resulted primarily from higher veneer log sales and kiln dry lumber
sales.  The  increase  in kiln  dry  lumber  sales  is due to the  operation  of
additional kilns purchased late in the quarter ended December 31, 1998.

         Earnings in the Timber segment increased $0.6 million and $1.7 million,
respectively,  for the quarter and nine months ended June 30, 2000,  as compared
with the same  periods a year ago.  The increase for the quarter and nine months
is the result of higher log and lumber sales,  partly offset by higher  interest
expense   resulting  from  higher  debt  related  to  the  PennzEnergy   Company
acquisition  in July  1999.  For the nine  month  period  a pretax  gain of $2.3
million  ($1.5  million  after  tax) on the  sale of land  and  standing  timber
increased earnings of this segment.

Other Income and Interest Charges
Although  variances in Other Income items and Interest  Charges are discussed in
the earnings discussion by segment above, following is a recap on a consolidated
basis:

Other Income
Other income increased $0.6 million for the quarter ended June 30, 2000 compared
with the quarter ended June 30, 1999. This increase resulted  primarily from the
$0.5  million of  additional  consideration  received  on the sale of a previous
project in the International segment.

         Other income  decreased $0.2 million for the nine months ended June 30,
2000 compared with the nine months ended June 30, 1999.  This decrease  resulted
mainly from  approximately  $3.2 million of interest income related to the final
settlement  of IRS audits for years 1977 - 1994 which was  recorded  during 1999
and did not recur this year.  Partially offsetting this decrease was the gain on
the sale of land and standing  timber in the second  quarter of 2000, as well as
the additional  consideration  received on the sale of a previous project,  both
noted above.

Interest Charges
Interest on  long-term  debt  increased  $1.4  million and $0.8  million for the
quarter and nine months ended June 30, 2000, respectively,  as compared with the
quarter and nine months ended June 30,  1999.  This  increase can be  attributed
primarily to a higher average amount of long-term debt outstanding combined with
higher weighted average interest rates.



<PAGE>


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

         Other  interest  charges  increased  $0.8 million for the quarter ended
June 30,  2000.  This  increase  resulted  mainly from higher  weighted  average
interest  rates in the current  quarter,  offset  partially by a decrease in the
average amount of short-term  debt  outstanding.  For the nine months ended June
30, 2000, other interest charges increased $4.5 million. Higher weighted average
interest  rates for the  nine-month  period  together  with an  increase  in the
average  amount of short-term  debt  outstanding  contributed  to this increase.
Also, a reduction in interest  charges was recorded in 1999 related to the final
settlement of IRS audits of years 1977 - 1994.

CAPITAL RESOURCES AND LIQUIDITY

The Company's  primary  sources of cash during the nine-month  period ended June
30, 2000, consisted of cash provided by operating activities, long-term debt and
short-term bank loans and commercial  paper.  These sources were supplemented by
issuances of common stock under the Company's stock and benefit plans.

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
depreciation,  depletion and  amortization,  deferred  income taxes and minority
interest in foreign subsidiaries.

         Cash  provided by operating  activities in the Utility and the Pipeline
and Storage  segments  may vary 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 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 straight fixed-variable rate design.

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

         The storage gas inventory normally declines during the first and second
quarters of the 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  Statements  of Income and a reserve  for gas  replacement  is
recorded in the  Consolidated  Balance  Sheets and is included under the caption
"Other  Accruals  and  Current  Liabilities."  Such  reserve  is  reduced as the
inventory is replenished.

         Net cash provided by operating  activities  totaled  $261.1 million for
the nine months ended June 30, 2000, an increase of $13.0 million  compared with
$248.0 million  provided by operating  activities for the nine months ended June
30, 1999. The increase can be attributed  primarily to higher cash receipts from
the sale of oil and gas and  lower  interest  payments  in the  Exploration  and
Production  segment.  Higher cash receipts for oil and gas  production  resulted
from increased oil and gas production and significantly higher prices.  Interest
payments are down in this segment due to the  retirement  of the HarCor  Energy,
Inc. 14.875% Senior Secured Notes in March 1999 and July 1999.



<PAGE>


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

Investing Cash Flow.

Expenditures for Long-Lived Assets
----------------------------------

Expenditures  for  long-lived  assets include  additions to property,  plant and
equipment  (capital   expenditures)  and  investments  in  corporations   (stock
acquisitions) or partnerships, net of any cash acquired.

         The Company's expenditures for long-lived assets totaled $314.2 million
during the nine  months  ended June 30,  2000.  The table below  presents  these
expenditures:
<TABLE>
<CAPTION>

--------------------------------------------- ----------------------- ----------------------- -----------------------
Nine Months Ended June 30, 2000
(in millions of dollars)
--------------------------------------------- ----------------------- ----------------------- -----------------------
                                                                          Investments in              Total
                                                     Capital               Corporations          Expenditures for
                                                   Expenditures          and Partnerships        Long-Lived Assets
--------------------------------------------- ----------------------- ----------------------- -----------------------

<S>                                                   <C>                       <C>                    <C>
   Utility                                            $ 43.1                    $  -                   $43.1
   Pipeline and Storage                                 27.8(1)                  1.8                    29.6
   Exploration and Production                           96.4                   123.8                   220.2
   International                                         6.3                       -                     6.3
   Timber                                               11.4                       -                    11.4
   Energy Marketing                                        -                       -                       -
   All Other                                             1.0                     2.6                     3.6
--------------------------------------------- ----------------------- ----------------------- -----------------------
                                                     $186.0(1)                $128.2                  $314.2
--------------------------------------------- ----------------------- ----------------------- -----------------------
</TABLE>

(1)Includes non-cash acquisition of $1.2 million in a stock-for-asset swap.

Utility
-------

The majority 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  majority of the  Pipeline and Storage  capital  expenditures  were made for
additions,  improvements,  and  replacements to this segment's  transmission and
storage systems. Of the total capital expenditures,  $9.2 million was related to
Supply  Corporation's  acquisition of another company's  interest in the Niagara
Spur  Loop  Line  and  the  Ellisburg-Leidy   pipeline  in  January  2000.  This
acquisition was financed with short-term  borrowings.  The capital  expenditures
also  include  approximately  $1.2  million  of  natural  gas wells and  related
pipelines as well as some undeveloped  timber property  acquired from Cunningham
Natural  Gas  Corporation  (Cunningham)  in  November  1999.  These  assets were
acquired  through the  issuance of 54,674  shares of Company  common  stock.  In
addition  to the assets  identified  above,  the Company  received  Cunningham's
temporary cash investments in exchange for the shares of Company common stock.


<PAGE>


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


         During the nine months  ended June 30,  2000,  SIP made a $1.8  million
investment in Independence  Pipeline  Company,  a Delaware  general  partnership
(Independence), and had an aggregate investment balance of $12.9 million at June
30, 2000.  This  investment  represents a one-third  partnership  interest.  The
investment has been financed with short-term borrowings. Independence intends to
build a 370 mile natural gas pipeline (the Independence Pipeline) from Defiance,
Ohio  to  Leidy,  Pennsylvania  at  an  estimated  cost  of  $680  million.*  If
construction never begins on the Independence  Pipeline project,  SIP's share of
the development  costs (including SIP's investment in Independence) is estimated
not to exceed $15.0 million.*

           On July 12, 2000, the FERC issued a certificate of public convenience
and  necessity  (the   Certificate)   authorizing,   among  other  things,   the
construction and operation of the Independence Pipeline, subject to satisfaction
of various  conditions  spelled  out in the  Certificate  and in  previous  FERC
orders.  Among those conditions is the requirement that, before construction may
commence,   Independence  must  file  at  FERC  executed,   firm  transportation
agreements   with  "no  out"  clauses  for  at  least  68.2%  of  its  capacity.
(Independence  already filed, on June 26 and July 6, 2000,  precedent agreements
for  firm  transportation  amounting  to  about  38%  of  the  capacity  of  the
Independence Pipeline,  thereby satisfying a FERC requirement previously imposed
as a  precondition  to FERC's  issuance of the  Certificate.)  The  Independence
Pipeline  sponsors are working on obtaining the required  customer  commitments.
The Certificate also requires that the Independence  Pipeline be constructed and
placed  in  service  by July  12,  2003.  Assuming  contracts  are in  place  in
quantities  satisfactory to the partners, the Independence Pipeline's planned in
service date is November 1, 2002.*



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

The Exploration and Production segment capital  expenditures for the nine months
ended June 30, 2000 included  approximately  $76.4 million for Seneca's offshore
program  in the  Gulf  of  Mexico,  including  offshore  drilling  expenditures,
offshore  construction,  lease  acquisition costs and geological and geophysical
expenditures.  The  remaining  $20.0  million of capital  expenditures  included
onshore  drilling,  construction  and  recompletion  costs for wells  located in
Louisiana,  Texas and California as well as onshore  geological and  geophysical
costs,  including  the  purchase  of certain  3-D  seismic  data and fixed asset
purchases.

         In June 2000,  NFEC  acquired  the  outstanding  shares of Tri Link,  a
Calgary-Alberta  based oil and gas  exploration  and  production  company.  This
acquisition  builds  Seneca's total reserve base to  approximately  one trillion
cubic feet equivalent.* The cost of acquiring the outstanding shares of Tri Link
was approximately  $123.8 million.  The acquisition was financed with short-term
borrowings. Refer to "Financing Cash Flow" for a discussion of the redemption of
the debt that was assumed as part of the Tri Link acquisition.

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

The majority of the International segment capital expenditures were concentrated
in the areas of improvements  and  replacements  within the district heating and
power generation plants in the Czech Republic.



<PAGE>


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

Timber
------

The  majority  of the  Timber  segment  capital  expenditures  were made for the
purchase  of land  and  timber  in  Pennsylvania,  and the  construction  and/or
purchase of new  facilities  and equipment for this  segment's  sawmill and kiln
operations.  As discussed under the Timber segment's  results of operations,  in
January  2000,  this  segment  sold land and  timber  with a book  value of $3.0
million for $5.3  million.  The  resulting  gain on this sale of $2.3 million is
included in earnings for the nine months ending June 30, 2000.

All Other
---------

Expenditures  for  Long-Lived  Assets for all other  subsidiaries  consisted  of
Upstate's  purchase  of a 50%  interest  in a gas  processing  facility  and NFR
Power's purchase of a 50% partnership  interest in Seneca Energy II, LLC (Seneca
Energy).  Seneca Energy  generates and sells  electricity  to a public  utility.
Seneca  Energy  generates the  electricity  by using methane gas obtained from a
landfill in Seneca Falls, New York, which is owned by an outside party.

         The Company continuously evaluates capital expenditures and investments
in corporations  and  partnerships.  The amounts are subject to modification for
opportunities  such as the  acquisition  of attractive  oil and gas  properties,
timber 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 or other investments
in the Company's other business segments depends, to a large degree, upon market
conditions.*

Financing Cash Flow.

Consolidated  short-term  debt  increased  $125.3  million during the first nine
months of 2000. The Company  continues to consider  short-term debt an important
source 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.  Fluctuations in these items can have a significant impact on the
amount and timing of short-term debt.

         In June 2000, NFEC paid approximately  $96.2 million to redeem the bank
loans and convertible  debentures of the former Tri Link. These redemptions were
financed with short-term debt.

         In  February   2000,   the  Company  issued  $150.0  million  of  7.30%
medium-term notes due in February 2003. After deducting  underwriting  discounts
and commissions, the net proceeds to the Company amounted to $149.3 million. The
proceeds  of this  debt  issuance  were used to redeem  $50.0  million  of 6.60%
medium-term notes which matured in February 2000 and to reduce short-term debt.

         In March 1998, the Company obtained  authorization  from the Securities
and Exchange  Commission (SEC),  under the Public Utility Holding Company Act of
1935, to issue  long-term debt  securities and equity  securities in amounts not
exceeding  $2.0  billion  at  any  one  time  outstanding   during  the  order's
authorization  period,  which extends to December 31, 2002. In August 1999,  the
Company  registered  $625.0  million  of debt and  equity  securities  under the
Securities  Act of 1933.  After the  February  2000  medium-term  note  issuance
discussed  above,  the Company  currently has $475.0  million of debt and equity
securities registered under the Securities Act of 1933.



<PAGE>


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


         The Company's present liquidity  position is believed to be adequate to
satisfy known demands.* Under the Company's  existing  indenture  covenants,  at
June 30, 2000, the Company would have been permitted to issue up to a maximum of
$521.0  million in  additional  long-term  unsecured  indebtedness  at projected
market interest rates. In addition, at June 30, 2000, the Company had regulatory
authorizations  and unused  short-term credit lines that would have permitted it
to borrow an additional $231.2 million of short-term debt.

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

         The Company 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.*

Market Risk Sensitive Instruments

For a complete discussion of market risk sensitive instruments, refer to "Market
Risk  Sensitive  Instruments"  in Item 7 of the  Company's  1999 Form 10-K.  The
following discussion is an update to that disclosure.

Energy Commodity Price Risk
Certain of the Company's subsidiaries (primarily Seneca and NFR) utilize various
derivative financial instruments (derivatives), including price swap agreements,
options, no cost collars,  exchange-traded futures and exchange-traded  options,
as  part  of the  Company's  overall  energy  commodity  price  risk  management
strategy.  Under this strategy, the Company manages a portion of the market risk
associated with  fluctuations in the price of natural gas and crude oil, thereby
providing more stability to operating results.  The derivatives  entered into by
these subsidiaries are not held for trading purposes.

         The  following  tables  disclose  natural  gas and crude oil price swap
information by expected maturity dates for agreements in which Seneca receives a
fixed price in exchange for paying a variable  price as quoted in "Inside  FERC"
or on the New York Mercantile  Exchange.  Notional amounts (quantities) are used
to calculate the contractual  payments to be exchanged  under the contract.  The
tables do not reflect the earnings impact of the physical  transactions that are
expected to offset any  financial  gains and losses  arising from the use of the
price swap agreements. The weighted average variable prices represent the prices
as of June 30, 2000.  At June 30, 2000,  Seneca had not entered into any natural
gas or crude oil price swap  agreements  with maturity  dates  extending  beyond
2003.
<TABLE>
<CAPTION>

Natural Gas Price Swap Agreements

-------------------------------------------------- -----------------------------------------------------------------
                                                                        Expected Maturity Dates
                                                   -----------------------------------------------------------------
                                                         2000         2001          2002         2003        Total
-------------------------------------------------- ------------ ------------ ------------- ------------ ------------

<S>                                                     <C>         <C>           <C>           <C>         <C>
Notional Quantities (Equivalent Bcf)                      6.6         17.9          10.8          1.1         36.4
Weighted Average Fixed Rate (per Mcf)                   $2.63        $2.79         $3.08        $2.78        $2.85
Weighted Average Variable Rate (per Mcf)                $4.58        $4.56         $4.56        $4.55        $4.56
-------------------------------------------------- ------------ ------------ ------------- ------------ ------------
</TABLE>



<PAGE>


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


Crude Oil Price Swap Agreements
-------------------------------
<TABLE>
<CAPTION>
-------------------------------------------------- ----------------------------------------------------------------------
                                                                           Expected Maturity Dates
                                                          2000           2001          2002          2003         Total
-------------------------------------------------- ------------- -------------- ------------- ------------- -------------

<S>                                                    <C>          <C>           <C>           <C>           <C>
Notional Quantities (Equivalent bbls)                  574,000      3,717,915     2,608,980     1,803,000     8,703,895
Weighted Average Fixed Rate (per bbl)                   $18.88         $21.04        $19.93        $19.93        $20.34
Weighted Average Variable Rate (per bbl)                $31.53         $31.53        $31.53        $31.53        $31.53
-------------------------------------------------- ------------- -------------- ------------- ------------- -------------
</TABLE>

         At  June  30,  2000,  Seneca  would  have  had  to pay  the  respective
counterparties  to its  natural  gas  price  swap  agreements  an  aggregate  of
approximately  $40.7 million to terminate the natural gas price swap  agreements
outstanding  at  that  date.  Seneca  would  have  had to pay  an  aggregate  of
approximately  $33.9 million to the  counterparties  to its crude oil price swap
agreements to terminate the crude oil price swap agreements  outstanding at June
30, 2000.

         The following  table  discloses the notional  quantities,  the weighted
average  ceiling  price and the  weighted  average  floor  price for the no cost
collars  utilized by Seneca to manage  natural gas and crude oil price risk. The
table does not reflect the earnings impact of the physical transactions that are
expected to offset any financial gains and losses arising from the use of the no
cost collars.  At June 30, 2000, Seneca had not entered into any no cost collars
with maturity dates extending beyond 2002.

No Cost Collars
---------------
<TABLE>
<CAPTION>

---------------------------------------------------------------------- ---------------------------------------------
                                                                                  Expected Maturity Dates
                                                                               2001           2002           Total
---------------------------------------------------------------------- -------------- -------------- ---------------
<S>                                                                       <C>              <C>           <C>
Crude Oil
       Notional Quantities (Equivalent bbls)                              1,245,000        255,000       1,500,000
       Weighted Average Ceiling Price (per bbl)                              $29.13         $28.58          $29.03
       Weighted Average Floor Price (per bbl)                                $22.10         $21.53          $22.00
---------------------------------------------------------------------- -------------- -------------- ---------------
Natural Gas
       Notional Quantities (Equivalent Bcf)                                     3.1              -             3.1
       Weighted Average Ceiling Price (per Mcf)                               $6.00              -           $6.00
       Weighted Average Floor Price (per Mcf)                                 $3.69              -           $3.69
---------------------------------------------------------------------- -------------- -------------- ---------------
</TABLE>

         The  following  tables  disclose the notional  quantities  and weighted
average  strike prices for options  utilized by Seneca to manage natural gas and
crude oil price  risk.  The tables do not  reflect  the  earnings  impact of the
physical  transactions that are expected to offset any financial gains or losses
that might arise if an option were to be  exercised.  At June 30,  2000,  Seneca
held no options with maturity dates extending beyond December 2000.



<PAGE>


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


Written Call Options(1)
--------------------
<TABLE>
<CAPTION>

---------------------------------------------------------------------- ---------------------------------------------
                                                                                  Expected Maturity Dates
                                                                       ---------------------------------------------
                                                                               2000           2001           Total
---------------------------------------------------------------------- -------------- -------------- ---------------
<S>                                                                         <C>            <C>             <C>
Crude Oil
   Notional Quantities (Equivalent bbls)                                    184,000        184,000         368,000
   Weighted Average Strike Price (per bbl)                                   $18.00         $18.00          $18.00
Natural Gas
   Notional Quantities (Equivalent Bcf)                                         3.5            3.5             7.0
   Weighted Average Strike Price (per Mcf)                                    $2.42          $2.74           $2.58
---------------------------------------------------------------------- -------------- -------------- ---------------
</TABLE>

(1)  The counterparty has a choice between a natural gas call option and a crude
     oil call option,  depending on  whichever  option has greater  value to the
     counterparty.

Written Put Options
-------------------
<TABLE>
<CAPTION>

---------------------------------------------------------------------- ---------------------------------------------
                                                                                  Expected Maturity Dates
                                                                       ---------------------------------------------
                                                                               2000           2001           Total
---------------------------------------------------------------------- -------------- -------------- ---------------
<S>                                                                         <C>            <C>             <C>
Crude Oil
   Notional Quantities (Equivalent bbls)                                    184,000        184,000         368,000
   Weighted Average Strike Price (per bbl)                                   $12.50         $12.50          $12.50
---------------------------------------------------------------------- -------------- -------------- ---------------
</TABLE>

Purchased Call Option
---------------------


-------------------------------------------------------------------------
                                          Expected Maturity Date - 2000
-------------------------------------------------------------------------
Crude Oil

   Notional Quantities (Equivalent bbls)            368,000
   Weighted Average Strike Price (per bbl)           $20.00
-------------------------------------------------------------------------

         At June 30, 2000,  Seneca would have had to pay the counterparty to its
call options $11.1 million on a net basis to terminate its call options.  Seneca
would have paid the  counterparty  $15.0 million  related to the exercise of the
written call and put options but would have  received  $3.9  million  related to
Seneca's exercise of its purchased call option.

         The Company is exposed to credit risk on the price swap  agreements and
no cost collars that Seneca has entered into as well as on the call options that
Seneca has  purchased.  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. To mitigate such credit risk, management
performs  a credit  check and then on an  ongoing  basis  monitors  counterparty
credit  exposure.  The Company does not  anticipate  any material  impact to its
financial  position,  results  of  operations,  or cash  flows  as a  result  of
nonperformance by counterparties.*

         The following  table  discloses the net notional  quantities,  weighted
average  contract  prices and  weighted  average  settlement  prices by expected
maturity date for  exchange-traded  futures contracts  utilized by NFR to manage
natural gas price risk.  These  instruments  qualify for hedge  accounting.  The
table does not reflect the earnings impact of the physical transactions that are
expected to offset any  financial  gains or losses  arising  from the use of the
futures contracts. At June 30, 2000, NFR held no futures contracts with maturity
dates extending beyond 2002.


<PAGE>


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

<TABLE>
<CAPTION>

Exchange-Traded Futures Contracts
------------------------------------------------------------ ------------- ---------------- ---------------------------

                                                                            Expected Maturity Dates
                                                             ----------------------------------------------------------
                                                                  2000             2001         2002          Total
                                                               (Restated)       (Restated)    (Restated)    (Restated)
------------------------------------------------------------ ------------- ---------------- ------------- -------------

<S>                                                               <C>              <C>          <C>           <C>
Contract Volumes Purchased (Sold) (Equivalent Bcf)                  1.5            (1.2)            -*          0.3
Weighted Average Contract Price (per Mcf)                         $3.99            $3.82        $3.57         $3.87
Weighted Average Settlement Price (per Mcf)                       $4.69            $4.41        $3.66         $4.46
------------------------------------------------------------ ------------- ---------------- ------------- -------------
</TABLE>

*Volumes purchased amount to approximately 38,000 Mcf.

         At June 30, 2000, NFR would have received approximately $0.1 million to
settle these exchange-traded futures.

         The following  table  discloses the net notional  quantities,  weighted
average  contract  prices and  weighted  average  settlement  prices by expected
maturity date for  exchange-traded  futures contracts  utilized by NFR to manage
natural gas price risk. These  instruments do not qualify for hedge  accounting.
At June 30, 2000, NFR held no futures  contracts  with maturity dates  extending
beyond 2001.

<TABLE>
<CAPTION>

Exchange-Traded Futures Contracts
------------------------------------------------------------ ------------- ---------------- ---------------------------

                                                                                   Expected Maturity Dates
                                                             ------------- --------------------------------------------
                                                                                    2000         2001         Total
                                                                                 (Restated)   (Restated)    (Restated)
------------------------------------------------------------ ------------- ---------------- ------------- -------------

<S>                                                                                <C>          <C>           <C>
Contract Volumes Purchased (Sold) (Equivalent Bcf)                                  (2.0)         0.8          (1.2)
Weighted Average Contract Price (per Mcf)                                          $3.92        $3.83         $3.91
Weighted Average Settlement Price (per Mcf)                                        $4.69        $4.45         $4.68
------------------------------------------------------------ ------------- ---------------- ------------- -------------
</TABLE>

         At June 30,  2000,  NFR would have paid  approximately  $3.9 million to
settle these exchange-traded futures.

         The  following  table  discloses the notional  quantities  and weighted
average  strike prices by expected  maturity dates for  exchange-traded  options
utilized by NFR to manage natural gas price risk. These instruments  qualify for
hedge accounting. The table does not reflect the earnings impact of the physical
transactions that would offset any financial gains or losses that might arise if
an option  were to be  exercised.  At June 30,  2000,  NFR held no options  with
maturity dates extending beyond 2001.

Exchange-Traded Options Purchased

----------------------------------------------------------------------------
                                                Expected Maturity Date
                                          ----------------------------------
                                                          2001
                                                        (Restated)
----------------------------------------------------------------------------

Notional Quantities (Equivalent Bcf)                       2.6
Weighted Average Strike Price (per Mcf)                  $3.41
----------------------------------------------------------------------------



<PAGE>


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


Exchange-Traded Options Sold
----------------------------

--------------------------------------------------------------------------------
                                                      Expected Maturity Date
                                                  ------------------------------
                                                               2001
                                                            (Restated)
--------------------------------------------------------------------------------

Notional Quantities (Equivalent Bcf)                           2.6
Weighted Average Strike Price (per Mcf)                      $4.27
--------------------------------------------------------------------------------

         NFR  would  have  paid  approximately  $2.0  million  to  settle  these
exchange-traded options outstanding at June 30, 2000.

         The  following  table  discloses the notional  quantities  and weighted
average  strike prices by expected  maturity dates for  exchange-traded  options
utilized  by NFR to manage  natural  gas price risk.  These  instruments  do not
qualify for hedge  accounting.  At June 30, 2000,  NFR held no such options with
maturity dates extending beyond 2002.

Exchange-Traded Options Purchased
---------------------------------
<TABLE>
<CAPTION>

--------------------------------------------------------------- -----------------------------------------------------
                                                                              Expected Maturity Dates
                                                                -----------------------------------------------------
                                                                         2000              2001             Total
                                                                      (Restated)       (Restated)         (Restated)
--------------------------------------------------------------- ------------------ ---------------- -----------------

<S>                                                                        <C>             <C>               <C>
Notional Quantities (Equivalent Bcf)                                        59.9             7.8              67.7
Weighted Average Strike Price (per Mcf)                                    $4.27           $3.99             $4.24
--------------------------------------------------------------- ------------------ ---------------- -----------------
</TABLE>


Exchange-Traded Options Sold
----------------------------
<TABLE>
<CAPTION>

-------------------------------------------------- ----------------------------------------------------
                                                              Expected Maturity Dates
                                                   ----------------------------------------------------
                                                             2000             2001            Total
                                                          (Restated)       (Restated)       (Restated)
-------------------------------------------------- ------------------ ---------------- ----------------

<S>                                                           <C>             <C>              <C>
Notional Quantities (Equivalent Bcf)                           74.8            15.2             90.0
Weighted Average Strike Price (per Mcf)                       $4.55           $4.33            $4.51
-------------------------------------------------- ------------------ ---------------- ----------------
</TABLE>

         NFR  would  have  paid  approximately  $5.2  million  to  settle  these
exchange-traded options outstanding at June 30, 2000.


<PAGE>


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


Exchange Rate Risk

Seneca's  investment in NFEC is valued in Canadian  dollars,  and, as such, this
investment is subject to currency  exchange  risk when the Canadian  dollars are
translated into U.S. dollars. Subsequent to the completion of the acquisition of
Tri Link on June 15, 2000, the Canadian dollar decreased in value in relation to
the  U.S.  dollar  resulting  in a  $0.8  million  negative  adjustment  to  the
Cumulative Foreign Currency  Translation  Adjustment (a component of Accumulated
Other  Comprehensive  Loss).  Further  valuation  charges to the Canadian dollar
would result in corresponding positive or negative adjustments to the Cumulative
Foreign Currency Translation  Adjustment.  Management cannot predict whether the
Canadian dollar will increase or decrease in value against the U.S. dollar.*

RATE MATTERS

Utility Operation

New York Jurisdiction

On October 21, 1998, the NYPSC approved a rate plan for Distribution Corporation
for the period beginning October 1, 1998 and ending September 30, 2000. The plan
was  the  result  of  a  settlement   agreement  entered  into  by  Distribution
Corporation,  Staff for the NYPSC (Staff), Multiple Intervenors (an advocate for
large industrial  customers) and the State Consumer  Protection Board. Under the
plan,  Distribution  Corporation's  rates decreased by $7.2 million, or 1.1%. In
addition,  the plan provided  customers with up to $6.0 million in bill credits,
disbursed  volumetrically  over the two year term,  reflecting  a  predetermined
share of excess earnings under a 1996 settlement. An allowed return on equity of
12%,  above  which  additional  earnings  are  to be  shared  equally  with  the
customers,  was maintained from a 1996 settlement.  Finally,  as provided by the
rate plan,  $7.2 million of 1999 revenues were set aside in a special reserve to
be applied against Distribution  Corporation's  incremental costs resulting from
the NYPSC's gas restructuring effort further described below.

         On July 28, 2000, Distribution Corporation distributed a plan to extend
the  above-described  rate  plan  for a period  beyond  the  expiration  date of
September 30, 2000. The proposal was served on the rate plan parties  identified
above and interested marketers. In addition to extending the term of the current
rate  plan,  Distribution  Corporation's  proposal  includes  service  and  rate
modifications  designed to further the  NYPSC's  gas  restructuring  initiative.
Discussions  are currently  under way to determine if the parties might reach an
agreement on the Distribution Corporation's proposal.

         On November 3, 1998, the NYPSC issued its Policy  Statement  Concerning
                                                   -----------------------------
the Future of the Natural Gas  Industry in New York State and Order  Terminating
--------------------------------------------------------------------------------

Capacity  Assignment  (Policy  Statement).  The Policy  Statement sets forth the
--------------------
NYPSC's "vision" on "how best to ensure a competitive  market for natural gas in
New York." That vision includes the following goals:

         (1) Effective   competition   in  the  gas  supply  market  for  retail
             customers;
         (2) Downward pressure on customer gas prices;
         (3) Increased customer choice of gas suppliers and service options;
         (4) A provider of last resort (not necessarily the utility);
         (5) Continuation  of reliable  service and  maintenance  of  operations
             procedures that treat all participants fairly;
         (6) Sufficient and accurate  information for customers to use in making
             informed decisions;


<PAGE>


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

         (7) The availability of information that permits adequate  oversight of
             the market to ensure fair competition; and
         (8) Coordination of Federal and State policies affecting gas supply and
             distribution in New York State.

         The Policy Statement  provides that the most effective way to establish
a competitive market in gas supply is "for local distribution companies to cease
selling gas." The NYPSC  indicated in its order that it hopes to accomplish that
objective over a three-to-seven  year transition period from the date the Policy
Statement  was issued,  taking into  account  "statutory  requirements"  and the
individual needs of each local distribution company (LDC).* The Policy Statement
directs Staff to schedule "discussions" with each LDC on an "individualized plan
that would effectuate our vision." In preparation for negotiations, LDCs will be
required to address issues such as a strategy to hold new capacity  contracts to
a minimum,  a long-term rate plan with a goal of reducing or freezing rates, and
a plan for  further  unbundling.  In  addition,  Staff  was  instructed  to hold
collaborative sessions with multiple parties to discuss generic issues including
reliability   and  market  power   regulation.   Distribution   Corporation  has
participated in the collaborative  sessions.  These collaborative  sessions have
not yet produced a consensus document on all issues before the NYPSC.
Distribution   Corporation   will   continue  to   participate   in  all  future
collaborative sessions.*

         On March 22, 2000, the NYPSC issued an order directing electric and gas
utilities to file tariff  amendments "to accommodate the wishes of retail access
customers who prefer to receive combined, single bills from either their utility
company or their  [marketer]"  (the Billing Order).  The tariff  amendments will
provide  for  marketer  single-bill  or utility  single-bill  services,  thereby
allowing a customer to choose a billing preference through the customer's choice
of  suppliers - utility or  marketer.  Distribution  Corporation  has  permitted
marketer  single billing since 1996. The Billing Order will permit  Distribution
Corporation to provide a single retail bill service for marketers.

         Included in the Billing Order is a requirement  that utilities design a
"back-out"  credit  equal to the long run costs  avoided  by each  utility  when
billing is provided by another party. On April 24, 2000 Distribution Corporation
submitted  draft  tariff  sheets  setting  forth  a  proposed   back-out  credit
methodology for review and comment by NYPSC Staff and other interested  parties.
Although  a  methodology  is  described,  no  back-out  credit  was  calculated.
Distribution  Corporation's  filing included provisions for a billing service to
be provided by  Distribution  Corporation,  together with  additional  rules and
regulations governing marketer-provided retail billing.

         Several  utilities  filed  requests for rehearing of the Billing Order.
The requests  include,  among other things,  arguments  challenging  the NYPSC's
authority  to  impose  a  back-out  credit  based  on long  run  avoided  costs.
Distribution  Corporation chose against joining the other utilities on rehearing
and  may,  if  necessary,  pursue  other  avenues  of  relief.*  At  this  time,
Distribution  Corporation is unable to ascertain the outcome of matters relating
to the Billing Order.

         In  conversations  with NYPSC Staff prior to the release of the Billing
Order,  Distribution  Corporation  requested  approval for a temporary,  interim
billing service to be provided in response to marketer inquiries. As a result of
Distribution Corporation's efforts, the Billing Order included a provision for a
billing   service  as  requested.   Accordingly,   beginning  on  May  1,  2000,
Distribution  Corporation  commenced a retail billing  service for two marketers
serving  approximately  2000  retail  customers.  The  billing  service is being
offered  to the  marketer  community  for a  per-bill  fee of $0.50,  subject to
modification  pursuant to the Billing Order. The temporary  billing service will
remain  available for interested  marketers  until it is replaced by a permanent
billing service under the Billing Order.



<PAGE>


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


         On March 30, 2000, a collaborative  was convened to address the NYPSC's
Order Instituting  Proceeding in the so-called  "Provider of Last Resort" (POLR)
case.  The  collaborative  was  charged  with the task of  helping  the NYPSC to
"refine our concept of the mature competitive retail energy markets  (especially
the future role of the regulated utilities) and to identify and remove obstacles
to its  achievement."  This case is  expected to  address,  among other  things,
issues arising from utilities exiting the merchant  function.  The proceeding is
also  focusing on utilities'  responsibility  to provide  low-income  assistance
programs.  Currently the parties are meeting on a periodic  basis to establish a
procedure for identifying the issues and managing the proceeding.  At this time,
Distribution  Corporation  is  unable  to  ascertain  the  outcome  of the  POLR
proceeding.*

         On April 12, 2000,  the NYPSC issued an order setting forth  procedures
for implementation of electronic data interchange (EDI) for electronic  exchange
of retail access data in New York (EDI Order). As described by the NYPSC, EDI is
the computer-to-computer  exchange of routine business information in a standard
form. The NYPSC believes that EDI is necessary to develop  uniform data exchange
protocol  for the state's  customer  choice  initiatives.  The EDI Order  adopts
provisions of a report prepared after an EDI collaborative  involving utilities,
marketers  and  other  interests.  Distribution  Corporation  submitted  its EDI
implementation plans on May 31, 2000. At this time, Distribution  Corporation is
unable to ascertain the outcome of the EDI proceeding.

         The  NYPSC  continues  to  address,  through  various  proceedings  and
"collaboratives,"   upstream   pipeline   capacity   issues   arising  from  the
restructuring.  At this point,  Distribution  Corporation  remains authorized to
release  upstream  intermediate  capacity  to  marketers  serving  former  sales
customers.  Costs  relating  to  retained  upstream  transmission  capacity  are
recovered  through a  transition  cost  surcharge.  At this  time,  Distribution
Corporation  does  not  foresee  any  material  changes  to  upstream   capacity
requirements in the near term.*

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.

         A natural gas restructuring  bill was signed into law on June 22, 1999.
Entitled the Natural Gas Choice and Competition Act (Act),  the new law requires
all Pennsylvania  LDCs to file tariffs designed to provide retail customers with
direct access to competitive gas markets. Distribution Corporation submitted its
compliance  filing on October 1, 1999 for an effective  date on or about July 1,
2000.  The filing  largely  mirrored  the  company's  System Wide Energy  Select
program  previously  in  effect,  which  substantially  complied  with the Act's
requirements.  After negotiations with PaPUC Staff and intervenors, a settlement
was reached  with all  parties  except for the  Pennsylvania  Office of Consumer
Advocate  (OCA).  The  settlement  parties  generally  agreed that  Distribution
Corporation's  proposal  needed only modest changes to meet the  requirements of
the Act.  Hearings  were  held and  briefs  filed on  OCA's  open  issues.  In a
Recommended  Decision  issued on March 31, 2000,  the  Administrative  Law Judge
rejected  the  OCA's  arguments  and  recommended  approval  of  the  settlement
agreement. On June 29, 2000, the PaPUC entered an Opinion and Order adopting the
settlement,  with immaterial changes.  Distribution  Corporation's  restructured
rates and services became effective on July 1, 2000.

         Base  rate   adjustments   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
appropriate regulatory authorities.


<PAGE>


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


Pipeline and Storage

Supply  Corporation  currently  does not have a rate case on file with the FERC.
Management will continue to monitor Supply  Corporation's  financial position to
determine the necessity of filing a rate case in the future.

Other Matters

Environmental Matters
It is the Company's  policy to accrue  estimated  environmental  clean-up  costs
(investigation  and  remediation)  when such amounts can reasonably be estimated
and it is  probable  that the  Company  will be  required  to incur such  costs.
Distribution  Corporation and Supply  Corporation  have estimated their clean-up
costs related to former  manufactured  gas plant and former gasoline plant sites
and third party  waste  disposal  sites will be in the range of $8.1  million to
$9.1  million.*  The minimum  liability of $8.1 million has been recorded on the
Consolidated  Balance Sheet at June 30, 2000.  Other than discussed in Note H of
the 1999 Form 10-K  (referred to below),  the Company is currently  not aware of
any material additional exposure to environmental liabilities.  However, adverse
changes in environmental regulations or other factors could impact the Company.*

         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 the ongoing evaluation of its operations to identify
potential  environmental  exposures  and comply  with  regulatory  policies  and
procedures.

         For further  discussion refer to Note H - Commitments and Contingencies
under the heading  "Environmental  Matters" in Item 8 of the Company's 1999 Form
10-K.

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  Section  21E of the  Securities
Exchange Act of 1934 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  without  limitation  those  which are
designated with a "*", 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 statements:

 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 acquisitions,  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 or changes in
         project costs

 8.      The  nature  and  projected  profitability  of  pending  and  potential
         projects and other investments

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

10.      Uncertainty of oil and gas reserve estimates

11.      Ability to  successfully  identify  and  finance  oil and gas  property
         acquisitions  and  ability to  operate  existing  and any  subsequently
         acquired businesses and/or properties

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

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

14.      Changes in the price of natural gas or oil and the related effect given
         the accounting treatment or valuation of these financial instruments.

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

16.      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

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

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

19.      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.




<PAGE>


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

Refer  to  the  "Market  Risk  Sensitive   Instruments"  section  in  Item  2  -
Management's  Discussion  and  Analysis of  Financial  Condition  and Results of
Operations.

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


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

For a discussion of various  environmental  matters,  refer to Part I, Item 1 at
Note 6 and to Part I,  Item 2 - MD&A of this  report  under the  heading  "Other
Matters."

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

On April 3, 2000, the Company issued 600  unregistered  shares of Company common
stock to the  non-employee  directors of the Company.  The shares were issued as
partial  consideration for the directors'  service during the quarter ended June
30, 2000, pursuant to the Company's Retainer Policy for Non-Employee  Directors.
These  transactions  were  exempt  from  registration  by  Section  4(2)  of the
Securities  Act of 1933,  as amended,  as  transactions  not  involving a public
offering.

Item 5.  Other Information
         -----------------

In June,  John F. Riordan was elected to the Board of Directors  for a term that
will expire in February 2001. Mr. Riordan's election filled a vacancy created in
February when George H. Schofield retired from the Board.

Also in June, Highland Land & Minerals, Inc. changed its name to Highland Forest
Resources, Inc.


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

         (a)      Exhibits

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


                  3 (ii)            By-Laws:

                  3.1*              National Fuel Gas Company By-Laws as amended
                                    on February 17, 2000.

                  (10)              Material Contracts

                  10.1*             Amended and Restated Split Dollar  Insurance
                                    Agreement,  effective  June 15,  2000  among
                                    National   Fuel  Gas  Company,   Bernard  J.
                                    Kennedy,  and Joseph B. Kennedy,  as Trustee
                                    of  the  Trust  under  the  Agreement  dated
                                    January 9, 1998.

                  10.2*             Contingent Benefit Agreement  effective June
                                    15, 2000 between  National  Fuel Gas Company
                                    and Bernard J. Kennedy.

                  *Previously filed.

<PAGE>

Item 6.  Exhibits and Reports on Form 8-K (Concl.)
         -----------------------------------------

         (a)      Exhibits

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


                  (12)              Statements regarding Computation of Ratios:


                                    Restated  Ratio of Earnings to Fixed Charges
                                    for the Twelve  Months  Ended June 30,  2000
                                    and the Fiscal  Years  Ended  September  30,
                                    1995 through 1999.

                  (27)              Financial Data Schedules

                  27.1              Restated  Financial  Data  Schedule  for the
                                    Nine Months Ended June 30, 2000.


                  27.2*             Restated  Financial  Data  Schedule  for the
                                    Nine Months Ended June 30, 1999.

                  (99)              Restated    National    Fuel   Gas   Company
                                    Consolidated  Statement  of  Income  for the
                                    Twelve Months Ended June 30, 2000 and 1999.

                  *Previously filed.


         (b)     Reports on Form 8-K

                                    On April 24, 2000,  the Company filed a Form
                                    8-K  regarding an agreement  whereby  Seneca
                                    Resources  Corporation  agreed  to  offer to
                                    acquire all of the outstanding common shares
                                    of Tri  Link  Resources,  Ltd.,  a  Calgary,
                                    Alberta  based  exploration  and  production
                                    company.  This  report did not  include  any
                                    financial statements.


<PAGE>


                                    SIGNATURE




         Pursuant to the  requirements  of the Securities  Exchange Act of 1934,
the Registrant has duly caused this amended 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:  November 14, 2000
       -----------------


                                 EXHIBIT INDEX
                                   (Form 10Q)


Exhibit 12              Statements regarding Computation of Ratios:

                        Ratio of Earnings to Fixed Charges for the Twelve Months
                        Ended June 30, 2000 and the Years Ended September 30,
                        1995 through 1999.


Exhibit 27.1            Financial Data Schedule for the Nine Months Ended
                        June 30, 2000.


Exhibit 99              National Fuel Gas Company Consolidated Statement of
                        Income for the Twelve Months Ended June 30, 2000 and
                        1999.






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