National Fuel Gas
NFG
#2453
Rank
โ‚ฌ6.64 B
Marketcap
69,96ย โ‚ฌ
Share price
2.63%
Change (1 day)
-7.56%
Change (1 year)
Text size:
United States
Securities and Exchange Commission
Washington, D.C. 20549

Form 10-K
Annual Report Pursuant to Section 13 or 15(d) of
The Securities Exchange Act of 1934

For the Fiscal Year Ended September 30, 1996

Commission File Number 1-3880

National Fuel Gas Company
(Exact name of registrant as specified in its charter)

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

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

(716) 857-6980
Registrant's telephone number, including area code
-----------------------------------------------------------
Securities registered pursuant to Section 12(b) of the Act:

Name of each
exchange
Title of each class on which registered
Common Stock, $1 Par Value, and New York Stock Exchange
Common Stock Purchase Rights

Securities registered pursuant to Section 12(g) of the Act:

None

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 by check mark if disclosure of delinquent filers pursuant to
Item 405 of Regulation S-K is not contained herein, and will not be contained,
to the best of the registrant's knowledge, in definitive proxy or information
statements incorporated by reference in Part III of this Form 10-K or any
amendment to this Form 10-K. [ X ]

The aggregate market value of the voting stock held by nonaffiliates of
the registrant amounted to $1,559,340,000 as of November 30, 1996.

Common Stock, $1 Par Value, outstanding as of November 30, 1996:
37,992,960 shares.

DOCUMENTS INCORPORATED BY REFERENCE
Portions of the registrant's Annual Report to Shareholders for 1996 are
incorporated by reference into Part I of this report. Portions of the
registrant's definitive Proxy Statement for the Annual Meeting of Shareholders
to be held February 20, 1997 are incorporated by reference into Part III of this
report.
National Fuel Gas Company
Form 10-K Annual Report
For the Fiscal Year Ended September 30, 1996

Table of Contents
Page
----
Part I
- ------
Item 1. Business
The Company and its Subsidiaries 15
Rates and Regulation 16
The Utility Segment 17
The Pipeline and Storage Segment 17
The Exploration and Production Segment 18
The Other Nonregulated Segment 18
Sources and Availability of Raw Materials 19
Competition 19
Seasonality 21
Capital Expenditures 21
Environmental Matters 21
Miscellaneous 21
Executive Officers of the Company 22

Item 2. Properties
General Information on Facilities 23
Exploration and Production Activities 23

Item 3. Legal Proceedings 25

Item 4. Submission of Matters to a Vote of Security Holders 25

Part II
- -------
Item 5. Market for the Registrant's Common Stock and Related
Shareholder Matters 25

Item 6. Selected Financial Data 26

Item 7. Management's Discussion and Analysis of Financial
Condition and Results of Operations 27

Item 8. Financial Statements and Supplementary Data 45

Item 9. Changes in and Disagreements with Accountants on
Accounting and Financial Disclosure 73

Part III
- --------
Item 10. Directors and Executive Officers of the Registrant 73

Item 11. Executive Compensation 74

Item 12. Security Ownership of Certain Beneficial Owners and
Management 74

Item 13. Certain Relationships and Related Transactions 74

Part IV
- -------
Item 14. Exhibits, Financial Statement Schedules and Reports on
Form 8-K 75

Signatures 78
- ----------
This combined Annual Report to Shareholders/Form 10-K contains  "forward-looking
statements" as defined by the Private Securities Litigation Reform Act of 1995.
Forward-looking statements should be read with the cautionary statements
included in this combined Annual Report to Shareholders/Form 10-K at Item 7
"Management's Discussion and Analysis of Financial Condition and Results of
Operations" (MD&A), under the heading "Safe Harbor for Forward-Looking
Statements." Forward-looking statements are all statements other than statements
of historical fact, including, without limitation, those statements that are
designated with a "1" following the statement, as well as those statements that
are identified by the use of the words "anticipates," "estimates," "expects,"
"intends," "plans," "predicts," "projects," and similar expressions.

PART I
------
ITEM 1 Business

The Company and its Subsidiaries

National Fuel Gas Company (the Company or Registrant), a registered holding
company under the Public Utility Holding Company Act of 1935, as amended (the
Holding Company Act), was organized under the laws of the State of New Jersey in
1902. The Company is engaged in the business of owning and holding securities
issued by its subsidiary companies. Except as otherwise indicated below, the
Company owns all of the outstanding securities of its subsidiaries. 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.

The Company is an integrated natural gas operation consisting of three
major business segments:

1. The Utility segment is carried out by National Fuel Gas Distribution
Corporation (Distribution Corporation), a New York corporation. Distribution
Corporation sells natural gas and provides natural gas transportation services
through a local distribution system located in western New York and northwestern
Pennsylvania (principal metropolitan areas: Buffalo, Niagara Falls and
Jamestown, New York; Erie and Sharon, Pennsylvania).

2. The Pipeline and Storage segment is carried out by National Fuel Gas Supply
Corporation (Supply Corporation), a Pennsylvania corporation. Supply Corporation
provides interstate natural gas transportation and storage services for
affiliated and nonaffiliated companies through (i) an integrated gas pipeline
system extending from southwestern Pennsylvania to the New York-Canadian border
at the Niagara River, and (ii) 30 underground natural gas storage fields owned
and operated by Supply Corporation and four other underground natural gas
storage fields operated jointly with various major interstate gas pipeline
companies.

3. The Exploration and Production segment is carried out by Seneca Resources
Corporation (Seneca), a Pennsylvania corporation. Seneca is engaged in the
exploration for, and the development and purchase of, natural gas and oil
reserves in the Gulf Coast of Texas and Louisiana, in California and in the
Appalachian region of the United States.

The Other Nonregulated segment is carried out by the following
subsidiaries:

* National Fuel Resources, Inc. (NFR), a New York corporation engaged in the
marketing and brokerage of natural gas and the performance of energy management
services for utilities and end-users located in the northeastern and midwestern
United States;

* Leidy Hub, Inc. (Leidy), a New York corporation engaged in providing various
natural gas hub services to customers in the northeastern, mid-Atlantic, Chicago
and Los Angeles areas of the United States and Ontario, Canada, through (i)
Leidy's 50% ownership of Ellisburg-Leidy Northeast Hub Company (a Pennsylvania
general partnership) and (ii) Leidy's 14.5% ownership of Enerchange, L.L.C.
(Enerchange) (a Delaware limited liability company which in turn owns 50% of
QuickTrade, L.L.C., another Delaware limited liability company);
* Horizon Energy Development,  Inc. (Horizon),  a New York corporation formed in
1995 to engage in foreign and domestic energy projects through investment as a
sole or partial owner in various business entities including
Beheer-en-Beleggingsmaatschappij Bruwabel B.V. (Bruwabel), a Dutch company whose
principal assets are a power development group and a district heating plant
located in the eastern part of the Czech Republic;

* Seneca is also engaged in the marketing of timber from its Pennsylvania land
holdings;

* Highland Land & Minerals, Inc. (Highland), a Pennsylvania corporation which
operates a sawmill and kiln in Kane, Pennsylvania;

* Data-Track Account Services, Inc. (Data-Track), a New York corporation which
provides collection services (principally issuing collection notices) for the
Company's subsidiaries (principally Distribution Corporation); and

* Utility Constructors, Inc. (UCI), a Pennsylvania corporation which
discontinued its operations (primarily pipeline construction) in 1995 and whose
affairs are being wound down.

Financial information about each of the Company's business segments can
be found in Item 8 at Note I "Business Segment Information." No single customer,
or group of customers under common control, accounted for more than 10% of the
Company's consolidated revenues in 1996. All references to years in this report
are to the Company's fiscal year ended September 30 unless otherwise noted.

The discussion of the Company's business segments as contained in the
Letter to Shareholders, which is included in the paper copy of the Company's
combined Annual Report to Shareholders/Form 10-K, is included in this electronic
filing as Exhibit 13 and incorporated herein by reference.

Rates and Regulation

The Company is subject to regulation by the Securities and Exchange Commission
(SEC) under the broad regulatory provisions of the Holding Company Act,
including provisions relating to issuance of securities, sales and acquisitions
of securities and utility assets, intra-Company transactions and limitations on
diversification. The SEC has recommended legislation to repeal conditionally the
Holding Company Act, in conjunction with legislation which would allow the
various state regulatory commissions to have access to such books and records of
companies in a holding company system as would be necessary for effective
regulation, and allow for federal audit authority and oversight of affiliate
transactions. However, the additional proposed access to Company books and
records by state regulatory commissions would correspondingly increase the
amount of regulatory burden at the state level. In addition, recent SEC rule
changes, and proposed rule changes, if implemented, have reduced and could
reduce further the number of applications filed under the Holding Company Act,
exempt routine financings and expand diversification opportunities. The Company
is unable to predict at this time what the ultimate outcome of legislative
and/or regulatory changes will be, and therefore what the impact on the Company
might be.1

The Utility segment's rates, services and other matters are regulated
by the Public Service Commission of the State of New York (PSC) with respect to
services provided within New York, and by the Pennsylvania Public Utility
Commission (PaPUC) with respect to services provided within Pennsylvania. For
additional discussion of the Utility segment's rates and regulation, see Item 7
under the heading "Rate Matters," and Item 8 at Note B-Regulatory Matters. The
discussion under Item 8 at Note B-Regulatory Matters, includes a description of
the regulatory assets and liabilities reflected on the Company's consolidated
balance sheets in accordance with applicable accounting standards. To the extent
that the criteria set forth in such accounting standards are not met by the
operations of the Utility segment or the Pipeline and Storage segment, as the
case may be, the related regulatory assets and liabilities would be eliminated
from the Company's consolidated balance sheets and such accounting treatment
would be discontinued. The Company is not currently facing any requirement to
discontinue such accounting standards.1
The Pipeline and Storage  segment's  rates,  services and other matters
are regulated by the Federal Energy Regulatory Commission (FERC). For additional
discussion of the Pipeline and Storage segment's rates and regulation, see Item
7 under the heading "Rate Matters," and Item 8 at Note B-Regulatory Matters.

This report occasionally refers collectively to the Utility segment and
the Pipeline and Storage segment as the Regulated Operations.

In addition, the Company is subject to the same federal, state and
local regulations on various subjects as other companies doing business in the
same locations.

The Company's operations other than Supply Corporation and Distribution
Corporation are not regulated as to prices or rates for services. Accordingly,
this report occasionally refers collectively to the Exploration and Production
segment and the Other Nonregulated segment as the Nonregulated Operations.

The Utility Segment

The Utility segment contributed approximately 51% of the Company's operating
income before income taxes in 1996.

Additional discussion of the Utility segment appears in the Letter to
Shareholders contained in this combined Annual Report to Shareholders/Form 10-K,
below under the headings "Sources and Availability of Raw Materials" and
"Competition," in Item 7 "MD&A," and in Item 8 at Notes B-Regulatory Matters,
H-Commitments and Contingencies and I-Business Segment Information.

The Pipeline and Storage Segment

The Pipeline and Storage segment contributed approximately 33% of the Company's
operating income before income taxes in 1996.

The Pipeline and Storage segment currently has service agreements for
substantially all of its firm transportation capacity, which totals
approximately 1,896 million cubic feet (MMcf) per day. The Utility segment has
contracted for approximately 1,126 MMcf per day or 59% of that capacity until
2003 and continuing year-to-year thereafter. An additional 22% of that capacity
is subject to firm contracts with nonaffiliated customers until 2003 or later.

The Pipeline and Storage segment has available for sale to customers
approximately 61.6 billion cubic feet (Bcf) of firm storage capacity. The
Utility segment has contracted for 26.0 Bcf or 42% of that capacity, in service
agreements with initial terms of approximately 7 to 10 years and continuing
year-to-year thereafter, effective beginning in 1993 (23.3 Bcf - 10 years), 1996
(2.0 Bcf - 10 years) and 1997 (0.7 Bcf - 7 years).
Nonaffiliated customers are contracted for the remaining firm storage capacity.

The primary terms of current firm storage service agreements
representing 23.3 Bcf of the firm storage capacity contracted for by
nonaffiliated customers expired in 1995. Service continues year-to-year and can
be terminated by the customer on one year's notice. Five of these customers
terminated or reduced contracts effective March 31, 1996. The resulting 3.3 Bcf
of storage capacity was marketed and is under firm contracts, at discounted
rates, with new customers until at least March 31, 1999. Three additional
customers terminated contracts effective March 31, 1997 resulting in 2.1 Bcf of
available storage capacity. Approximately 1.0 Bcf of this capacity is under
contract, at discounted rates, with a new customer until March 31, 2001. The
Pipeline and Storage segment is actively marketing the remaining 1.1 Bcf of
available capacity.

Additional discussion of the Pipeline and Storage segment appears in
the Letter to Shareholders contained in this combined Annual Report to
Shareholders/Form 10-K, below under the headings "Sources and Availability of
Raw  Materials"  and  "Competition,"   Item  7  "MD&A,"  and  Item  8  at  Notes
B-Regulatory Matters, H-Commitments and Contingencies and I-Business Segment
Information.

The Exploration and Production Segment

The Exploration and Production segment contributed approximately 21% of the
Company's operating income before income taxes in 1996.

Additional discussion of the Exploration and Production segment appears
in the Letter to Shareholders contained in this combined Annual Report to
Shareholders/Form 10-K, below under the heading "Competition," Item 7 "MD&A,"
and Item 8 at Notes F-Financial Instruments, I-Business Segment Information and
L-Supplementary Information for Oil and Gas Producing Activities.

The Other Nonregulated Segment

The Other Nonregulated segment reduced the Company's operating income before
income taxes by approximately 4% in 1996. Corporate operations also reduced the
Company's operating income before income taxes by approximately 1%.

Additional discussion of the Other Nonregulated segment appears in the
Letter to Shareholders contained in this combined Annual Report to
Shareholders/Form 10-K, below under the headings "Sources and Availability of
Raw Materials" and "Competition," Item 7 "MD&A," and Item 8 at Notes F-Financial
Instruments and I-Business Segment Information.

Sources and Availability of Raw Materials

Natural gas is the principal raw material for the Utility segment and some of
the subsidiaries in the Other Nonregulated segment, as discussed below. The
Pipeline and Storage segment transports and stores gas owned by its customers,
whose gas originates in the southwestern United States, Canada and Appalachia.
Highland and Seneca's timber operations rely to a large degree upon timber
located on Seneca's lands, so that source and availability are not issues. The
Exploration and Production segment seeks to discover and produce raw materials
(natural gas, oil and hydrocarbon liquids) as described in the Letter to
Shareholders contained in this combined Annual Report to Shareholders/Form 10-K,
Item 7 "MD&A" and Item 8 at Notes I-Business Segment Information and L
Supplementary Information for Oil and Gas Producing Activities.

In 1996, the Utility segment purchased 149.5 Bcf of gas. Gas purchases
from various producers and marketers in the southwestern United States under
long-term (two years or longer) contracts accounted for 70% of these purchases.
Purchases of gas in Canada under long-term contracts, purchases of gas in Canada
and the United States on the spot market (contracts of less than a year) and
purchases from Appalachian producers accounted for 3%, 24% and 3%, respectively,
of the Utility segment's 1996 gas purchases. Gas purchases from Vastar
Resources, Inc. and Natural Gas Clearinghouse (southwest gas under long-term
contract) represented 13% and 11%, respectively, of total 1996 gas purchases by
the Utility segment. No other producer or marketer provided the Utility segment
with 10% or more of its gas requirements in 1996. A portion of the Utility
segment's gas purchase agreements with nonaffiliated gas producers require
payment of fixed monthly charges. These charges are tied to various indices. At
September 30, 1996, the projected aggregate amount of such required future
payments, based on current indices, is approximately $10.8 million annually for
the next five years.1

To move its gas from the point of purchase to its distribution system
in New York and Pennsylvania, the Utility segment purchases contracted firm
transportation and storage services from various interstate pipeline companies
including Supply Corporation. These contracts provide for payment of a demand or
reservation charge for contracted capacity and storage. At September 30, 1996,
the projected aggregate amounts of such required future payments to
nonaffiliated companies, based on current FERC approved rates, where applicable,
are approximately $98.1 million and $2.4 million annually for the next five
years, for pipeline capacity and storage service, respectively.1
The Other  Nonregulated  segment needs natural gas for NFR's  marketing
and Leidy's hub services, but is relatively indifferent as to the source.

Competition

Competition in the natural gas industry exists among providers of natural gas,
as well as between natural gas and other sources of energy. The continuing
deregulation of the natural gas industry should enhance the competitive position
of natural gas relative to other energy sources by removing some of the
regulatory impediments to adding customers and responding to market forces.1 In
addition, the environmental advantages of natural gas compared with other fuels
should increase the role of natural gas as an energy source.1 Moreover, natural
gas is abundantly available in North America, which makes it a dependable
alternative to imported oil.

The electric industry is moving toward a more competitive environment
as a result of the federal Energy Policy Act of 1992 and initiatives undertaken
by the FERC and various states. It is unclear at this point what impact this
restructuring will have on the Company.1

The Company competes on the basis of price, service and reliability,
product performance and other factors. Sources and providers of energy, other
than those described under this "Competition" heading, do not compete with the
Company to any significant extent.

Competition: The Utility Segment
The changes precipitated by the FERC's restructuring of the gas industry in
Order No. 636 are redefining the roles of the gas utility industry and the state
regulatory commissions. The PSC issued an order in 1995 providing for the
Utility segment to implement unbundling of its services. The Utility segment has
implemented most of the provisions contained in the PSC's 1995 order, and now
offers unbundled, flexible services to its residential, commercial and
industrial customers. At present, these provisions are not advantageous to the
residential customers because of high cost and the resulting lack of interest by
gas marketers in offering residential gas sales. In large part, the high cost is
due to the significant customer protections required of utilities which are then
passed along in rates. Such protections include sufficient contracts to
purchase, transport and store natural gas in the event that it is needed by
residential customers.

Competition for large-volume customers continues, with local
producers or pipeline companies attempting to sell or transport gas directly to
end-users located within the Utility segment's service territories (i.e.,
bypass). In addition, competition continues with fuel oil suppliers, and may
increase with electric utilities making retail energy sales.1

Responding to those developments, the Utility segment is now better
able to compete, through its unbundled flexible services, in its most vulnerable
markets (the large commercial and industrial markets). The Utility segment
continues to (i) develop or promote new sources and uses of natural gas and/or
new services, rates and contracts and (ii) emphasize and provide high quality
service to its customers.

Competition: The Pipeline and Storage Segment
The Pipeline and Storage segment competes for market growth in the natural gas
market with other pipeline companies transporting gas in the northeastern United
States and with other companies providing gas storage services. The Pipeline and
Storage segment has some unique characteristics which enhance its competitive
position. Its facilities are located adjacent to Canada and the northeastern
United States, and provide part of the link between gas-consuming regions of the
northeastern United States and gas-producing regions of Canada and the
southwestern, southern and midwestern regions of the United States. This
location offers the opportunity for increased transportation and storage
services in the future.1
Competition:  The Exploration and Production Segment
The Exploration and Production segment competes with other gas and oil
producers, and with fuel oil and electricity wholesalers and producers, with
respect to its sales of oil and gas. The Exploration and Production segment also
competes, by competitive bidding and otherwise, with other oil and gas
exploration and production companies of various sizes for leases and drilling
rights for exploration and development prospects.

To compete in this environment, the Exploration and Production segment
originates and acts as operator on most prospects, minimizes risk of exploratory
efforts through partnership-type arrangements, applies the latest technology for
both exploratory studies and drilling operations and focuses on market niches
that suit its size, operating expertise and financial criteria.

Competition: The Other Nonregulated Segment
In the Other Nonregulated segment, NFR competes with other gas marketers and
energy management services providers. Leidy competes with other natural gas hub
service providers. Highland competes with other sawmills in northwestern
Pennsylvania. Horizon competes with other entities seeking to develop foreign
and domestic energy projects.

Seasonality

Variations in weather conditions can materially affect the volume of gas
delivered by the Utility segment, as virtually all of its residential and
commercial customers use gas for space heating. The effect on the Utility
segment in New York is mitigated by a weather normalization clause which is
designed to adjust the rates of retail customers to reflect the impact of
deviations from normal weather. Weather that is more than 2.2% warmer than
normal results in a surcharge being added to customers' current bills, while
weather that is more than 2.2% colder than normal results in a refund being
credited to customers' current bills.

The Pipeline and Storage segment's volumes transported and stored may
vary materially depending on weather, without materially affecting its earnings.
The Pipeline and Storage segment's rates are based on a straight fixed-variable
rate design which allows recovery of all fixed costs in fixed monthly
reservation charges. Variable charges based on volumes are designed only to
reimburse the variable costs caused by actual transportation or storage of gas.

Capital Expenditures

A discussion of capital expenditures by business segment is included in Item 7
under the heading "Investing Cash Flow," subheading "Capital Expenditures."

Environmental Matters

A discussion of material environmental matters involving the Company is included
in Item 8, Note H-Commitments and Contingencies.

Miscellaneous

The Company had 2,843 full-time employees at September 30, 1996, a decrease of
2.8% from the 2,925 employed at September 30, 1995.

Agreements covering employees in collective bargaining units in New
York were last renegotiated in October 1994 and are scheduled to expire in
February 1998. Agreements covering most employees in collective bargaining units
in Pennsylvania were renegotiated, effective April and May 1996, and are
scheduled to expire in April and May 1999.

The Company has numerous county and municipal franchises under which it
uses public roads and certain other rights-of-way and public property for the
location of facilities. The Company has regularly renewed such franchises at
expiration and expects no difficulty in continuing to renew them.1
Executive Officers of the Company*

Age as of Current Company Date Elected To
Name 9/30/96 Positions Current Positions
---- --------- --------------- -----------------
Bernard J. Kennedy 65 Chairman of the
Board of Directors. March 21, 1989
Chief Executive
Officer. August 1, 1988
President. January 1, 1987
Director. March 29, 1978

Philip C. Ackerman 52 Director. March 16, 1994
Senior Vice President. June 1, 1989
President of
Distribution Corporation. October 1, 1995
President of Seneca until
October 1, 1996. June 1, 1989
Executive Vice President
of Supply Corporation. October 1, 1994
President of Horizon. September 13, 1995
President of certain
other subsidiaries of
the Company from prior
to 1991.

Richard Hare 58 President of Supply
Corporation. June 1, 1989
Senior Vice President of
Penn-York Energy Corpor-
ation until its merger
into Supply Corporation
on July 1, 1994. June 1, 1989

James A. Beck 49 President of Seneca. October 1, 1996**

Joseph P. Pawlowski 55 Treasurer. December 11, 1980
Senior Vice President of
Distribution Corporation. February 20, 1992
Treasurer of
Distribution Corporation. January 1, 1981
Treasurer of
Supply Corporation. June 1, 1985
Secretary of
Supply Corporation. October 1, 1995
Officer of certain other
subsidiaries of the
Company from prior
to 1991.

Gerald T. Wehrlin 58 Controller. December 11, 1980
Senior Vice President of
Distribution Corporation. April 1, 1991
Controller of
Distribution Corporation. January 1, 1981
Controller of Seneca. September 1, 1981
Secretary and Treasurer
of Leidy. September 1, 1993
Secretary and Treasurer
of Horizon. September 13, 1995
Officer of certain other
subsidiaries of the
Company from prior
to 1991.

Walter E. DeForest 55 Senior Vice President of
Distribution Corporation. August 1, 1993
President of Leidy. September 1, 1993
Age as of  Current Company             Date Elected To
Name 9/30/96 Positions Current Positions
---- --------- --------------- -----------------

Bruce H. Hale 47 Senior Vice President of
Distribution Corporation. April 1, 1991 through
February 20, 1992,
and again on
January 1, 1993***
Vice President of Horizon. September 13, 1995

Dennis J. Seeley 53 Senior Vice President of
Supply Corporation. January 1, 1993

David F. Smith 43 Senior Vice President of
Distribution Corporation. January 1, 1993
Secretary of
Distribution Corporation. June 20, 1986
Officer of certain other
subsidiaries of the
Company from prior
to 1991.

* The Company has been advised that there are no family relationships
among any of the officers listed, and that there is no arrangement or
understanding among any one of them and any other persons pursuant to
which he was elected as an officer.

** Vice President of Seneca from January 1, 1994 through April 30, 1995,
Executive Vice President of Seneca from May 1, 1995 through September
30, 1996.

*** Senior Vice President of Supply Corporation from February 21, 1992 through
December 31, 1992.

ITEM 2 PROPERTIES

General Information on Facilities

The investment of the Company in net property, plant and equipment was $1,709.6
million at September 30, 1996. Approximately 76% of this investment is in the
Utility and Pipeline and Storage segments, which are primarily located in
western New York and western Pennsylvania. The remaining investment in property,
plant and equipment is mainly in the Exploration and Production segment, which
is primarily located in the Gulf Coast, southwestern, western and Appalachian
regions of the United States. During the past five years, the Company has made
significant additions to plant in order to expand and improve transmission and
distribution facilities for both retail and transportation customers and to
augment the reserve base of oil and gas. Net plant has increased $395.9 million,
or 30%, since 1991.

The Utility segment has the largest net investment in property, plant
and equipment, compared with the Company's other business segments. Its net
investment in its gas distribution network (including 14,764 miles of
distribution pipeline) and its services represent approximately 58% and 27%,
respectively, of the Utility segment's net investment of $855.2 million.

The Pipeline and Storage segment represents a net investment of $452.3
million in transmission and storage facilities at September 30, 1996.
Transmission pipeline, with a net cost of $143.9 million, represents 32% of this
segment's total net investment and includes 2,747 miles of pipeline required to
move large volumes of gas throughout its service area. Storage facilities
consist of 34 storage fields, 4 of which are jointly operated with certain
pipeline suppliers, and 494 miles of pipeline. Included in the storage
facilities net investment is $85.3 million of gas stored underground-
noncurrent,  representing  the cost of the gas  required  to  maintain  pressure
levels for normal operating purposes as well as gas maintained for system
balancing and other purposes, including that needed for no-notice transportation
service. The Pipeline and Storage segment has 31 compressor stations with 73,450
installed compressor horsepower.

The Exploration and Production segment had a net investment in
properties amounting to $376.0 million at September 30, 1996. Of this amount,
Seneca's net investment in oil and gas properties in the Gulf Coast/West Coast
regions was $319.0 million, and Seneca's net investment in oil and gas
properties in the Appalachian region aggregated $57.0 million.

The Regulated Operations' facilities provided the capacity to meet its
1996 peak day sendout, including transportation service, of 1,982 MMcf, which
occurred on February 4, 1996. Withdrawals from storage provided approximately
42% of the requirements on that day.

Company maps, which are included on the inside fold out cover of the
paper copy of the combined Annual Report to Shareholders/Form 10-K, are
narratively described in the Appendix to this electronic filing and are
incorporated herein by reference.

Exploration and Production Activities

The information that follows is disclosed in accordance with SEC regulations,
and relates to the Company's oil and gas producing activities. A further
discussion of oil and gas producing activities is included in Item 8, Note
L-Supplementary Information for Oil and Gas Producing Activities. Note L sets
forth proved developed and undeveloped reserve information for Seneca. Supply
Corporation holds reserves related to held for future use storage wells.
Information on such reserves is included on Supply Corporation's Form 2 "Annual
Report of Natural Gas Companies" and Form 15 "Annual Report of Gas Supply" filed
with the FERC.

Seneca is not regulated by the FERC, and thus is not required to file
Forms 2 and 15. Seneca's oil and gas reserves reported in Note L as of September
30, 1996, were estimated by Seneca's qualified geologists and engineers and were
audited by independent petroleum engineers from Ralph E. Davis, Inc.

The following is a summary of certain oil and gas information taken
from Seneca's records:

Production

For the Year Ended September 30 1996 1995 1994
- ------------------------------- ---- ---- ----

Average Sales Price per Mcf of Gas $ 2.35 $ 1.67 $ 2.18

Average Sales Price per Barrel of Oil $19.50 $16.16 $14.86

Average Production (Lifting) Cost per Mcf
Equivalent of Gas and Oil Produced $ 0.31 $ 0.44 $ 0.45

Productive Wells

At September 30, 1996 Gas Oil
- --------------------- --- ---

Productive Wells - gross 2,054 285
- net 1,931 215

Developed and Undeveloped Acreage

At September 30, 1996
- ---------------------

Developed Acreage - gross 602,684
- net 533,535

Undeveloped Acreage - gross 602,706
- net 563,827
Drilling Activity
Productive Dry
------------------ ------------------
For the Year Ended September 30 1996 1995 1994 1996 1995 1994
---- ---- ---- ---- ---- ----

Net Wells Completed - Exploratory 3 5 5 7 0 4
- Development 7 6 8 0 0 0

Present Activities

At September 30, 1996
Wells in Process of Drilling - gross 4
- net 2

There are currently no waterflood projects or pressure maintenance
operations of material importance.

ITEM 3 Legal Proceedings

None

ITEM 4 Submission of Matters to a Vote of Security Holders

No matter was submitted to a vote of security holders during the fourth quarter
of 1996.


PART II
-------

ITEM 5 Market for the Registrant's Common Stock and Related Shareholder
Matters

Information regarding the market for the Registrant's common stock and related
shareholder matters appears in Note D-Capitalization and Note K-Market for
Common Stock and Related Shareholder Matters (unaudited), under Item 8 of this
Form 10-K, and reference is made thereto.
ITEM 6  Selected Financial Data
<TABLE>
<CAPTION>

Year Ended September 30: 1996 1995 1994 1993 1992
- ----------------------- ---- ---- ---- ---- ----
<S> <C> <C> <C> <C> <C>

Summary of Operations (Thousands)
Operating Revenues $1,208,017 $975,496 $1,141,324 $1,020,382 $920,450
---------- -------- ---------- ---------- --------
Operating Expenses:
Purchased Gas 477,357 351,094 497,687 409,005 363,690
Operation and Maintenance 309,206 292,505 291,390 283,230 263,084
Property, Franchise and Other
Taxes 99,456 91,837 103,788 95,393 89,158
Depreciation, Depletion and
Amortization 98,231 71,782 74,764 69,425 55,726
Income Taxes - Net 66,321 43,879 47,792 41,046 35,231
--------- -------- ---------- ---------- --------
1,050,571 851,097 1,015,421 898,099 806,889
--------- -------- ---------- ---------- --------
Operating Income 157,446 124,399 125,903 122,283 113,561
Other Income 3,869 5,378 3,656 4,833 5,790
--------- -------- ---------- ---------- --------
Income Before Interest Charges 161,315 129,777 129,559 127,116 119,351
Interest Charges 56,644 53,883 47,124 51,899 59,041
--------- -------- ---------- ---------- --------
Income Before Cumulative Effect 104,671 75,894 82,435 75,217 60,310
Cumulative Effect of Changes in
Accounting - - 3,237 - -
--------- -------- ---------- ---------- --------
Net Income Available for Common
Stock $104,671 $ 75,894 $ 85,672 $ 75,217 $ 60,310
======== ======== ========== ========== ========
Per Common Share Data
Earnings $2.78 $2.03 $2.32* $2.15 $1.94
Dividends Declared $1.65 $1.60 $1.56 $1.52 $1.48
Dividends Paid $1.64 $1.59 $1.55 $1.51 $1.47
Dividend Rate at Year-End $1.68 $1.62 $1.58 $1.54 $1.50
At September 30:
Number of Common Shareholders 21,640 21,429 22,465 22,893 23,218
====== ======== ========== ========== ========
Net Property, Plant and Equipment (Thousands)
Regulated:
Utility $ 855,161 $ 822,764 $ 787,794 $ 754,466 $ 719,755
Pipeline and Storage 452,305 463,647 443,622 436,547 423,383
---------- ---------- ---------- ---------- ----------
1,307,466 1,286,411 1,231,416 1,191,013 1,143,138
---------- ---------- ---------- ---------- ----------
Nonregulated:
Exploration and Production 375,958 339,950 295,418 273,470 261,446
Other 26,167 22,690 18,579 16,209 11,670
---------- ---------- ---------- ---------- ----------
402,125 362,640 313,997 289,679 273,116
---------- ---------- ---------- ---------- ----------
Corporate 15 131 137 122 128
---------- ---------- ---------- ---------- ----------
Total Net Plant $1,709,606 $1,649,182 $1,545,550 $1,480,814 $1,416,382
========== ========== ========== ========== ==========

Total Assets (Thousands) $2,149,772 $2,036,823 $1,980,806 $1,801,540 $1,760,830
========== ========== ========== ========== ==========
Capitalization (Thousands)
Common Stock Equity $ 855,998 $ 800,588 $ 780,288 $ 736,245 $ 632,333
Long-Term Debt, Net of Current
Portion 574,000 474,000 462,500 478,417 479,500
---------- ---------- ---------- ---------- ----------
Total Capitalization $1,429,998 $1,274,588 $1,242,788 $1,214,662 $1,111,833
========== ========== ========== ========== ==========
</TABLE>

* 1994 includes Cumulative Effect of Changes in Accounting of $0.09. See Notes
A and G to Consolidated Financial Statements.

ITEM 7 Management's Discussion and Analysis of Financial Condition and
Results of Operations

Results of Operations

1996 Compared with 1995
National Fuel's earnings were $104.7 million, or $2.78 per common share, in
1996. This compares with earnings of $75.9 million, or $2.03 per common share,
in 1995.
The earnings  increase in 1996 was  attributable  to higher earnings of
the Company's Exploration and Production, Utility, and Pipeline and Storage
segments, partly offset by lower earnings of the Other Nonregulated segment.

Exploration and Production earnings increased because of significant
increases in natural gas and oil production combined with higher gas and oil
prices. The earnings increase of the Utility segment reflects the positive
impact of colder weather, new rates that became effective in September 1995 in
both the New York and Pennsylvania jurisdictions, and the results of
management's emphasis on controlling operation and maintenance expense. Also,
purchased gas expense adjustments in the Utility segment's New York jurisdiction
increased 1996 earnings. The Pipeline and Storage segment's earnings increase
was attributable to the February 1996 Federal Energy Regulatory Commission
(FERC) approval of Supply Corporation's rate case, which became effective on
April 1, 1996 retroactive to June 1, 1995. In addition, 1995 Pipeline and
Storage earnings included a reserve for previously deferred preliminary survey
and investigation charges for the Laurel Fields Storage Project. Partly
offsetting the increased earnings of the Pipeline and Storage segment were lower
revenues related to unbundled pipeline sales and open access transportation. A
special early retirement offer (SERO) to certain salaried, non-union hourly and
union employees of both the Utility and Pipeline and Storage segments resulted
in a reduction to 1996 earnings for both segments. The decrease in earnings of
the Other Nonregulated segment was mainly attributable to withdrawing from an
international energy project, which resulted in the expensing of certain
pre-operating costs, as well as discontinuance of operations at the Company's
pipeline construction subsidiary in 1995.

1995 Compared with 1994
National Fuel's earnings were $75.9 million, or $2.03 per common share, in 1995.
This compares with earnings of $82.4 million, or $2.23 per common share in 1994
(before the cumulative effect of the mandated changes in accounting for income
taxes and post-employment benefits, which added a net $3.2 million, or $0.09 per
common share of earnings in 1994).

The earnings decrease in 1995 was attributable to lower earnings of the
Company's Exploration and Production and Utility segments, partly offset by
higher earnings of the Pipeline and Storage segment, Other Nonregulated segment,
and Corporate operations.

Exploration and Production earnings declined because of low gas prices
coupled with management's decision, based on those low gas prices, to delay Gulf
Coast activity causing reduced levels of gas and oil production. The Utility
segment's earnings suffered from the warm weather and the impact of lower
normalized usage per residential and commercial account. Additionally, the
Utility segment's New York jurisdiction recorded additional purchased gas
expense associated with lost and unaccounted-for gas. The Pipeline and Storage
segment earnings reflect increased revenues associated with unbundled pipeline
sales and open access transportation. This increase in earnings was partly
offset by higher operating and interest expense as well as the recording of a
reserve for previously deferred preliminary survey and investigation charges for
the Laurel Fields Storage Project. Increased earnings of the Company's Other
Nonregulated segment resulted mainly from a gain on the sale of equipment, net
of accrued expenses, by the Company's pipeline construction subsidiary. This
sale pertained to a strategic decision to discontinue the operations of this
subsidiary. The Company's gas marketing subsidiary also increased earnings on a
year-to-year basis as a result of increased margins and an increase in
customers. In addition, Corporate operations benefited from cost saving
measures, including the relocation of corporate headquarters.
Operating Revenues
Year Ended September 30 (Thousands) 1996 1995 1994
- -----------------------------------------------------------------------------
Utility
Retail Revenues:
Residential $ 678,395 $569,603 $ 677,068
Commercial 165,824 137,869 177,249
Industrial 25,648 18,269 31,096
- -----------------------------------------------------------------------------
869,867 725,741 885,413
Off-System Sales 30,907 18,255 6,930
Transportation 49,180 37,183 34,419
Other 4,372 4,885 4,911
- -----------------------------------------------------------------------------
954,326 786,064 931,673
- -----------------------------------------------------------------------------
Pipeline and Storage
Storage Service 67,975 59,826 58,971
Transportation 92,401 88,766 90,416
Other 16,177 15,995 3,734
- -----------------------------------------------------------------------------
176,553 164,587 153,121
- -----------------------------------------------------------------------------
Exploration and Production 114,462 56,232 70,261
Other Nonregulated 68,930 57,075 72,036
- -----------------------------------------------------------------------------
183,392 113,307 142,297
- -----------------------------------------------------------------------------
Less: Intersegment Revenues 106,254 88,462 85,767
- -----------------------------------------------------------------------------

Total Operating Revenues $1,208,017 $975,496 $1,141,324
=============================================================================

Operating Income (Loss) Before Income
Taxes
Year Ended September 30 (Thousands) 1996 1995 1994
- -----------------------------------------------------------------------------
Utility $115,257 $ 83,774 $ 90,584
Pipeline and Storage 72,914 67,884 62,302
Exploration and Production 46,408 16,404 21,767
Other Nonregulated (8,581) 3,021 2,505
Corporate (2,231) (2,805) (3,463)
- -----------------------------------------------------------------------------

Total Operating Income Before Income
Taxes $223,767 $168,278 $173,695
=============================================================================

System Natural Gas Volumes
Year Ended September 30 (billion cubic feet) 1996 1995 1994
- -------------------------------------------------------------------------
Regulated Gas Sales
Residential 90.7 79.9 90.6
Commercial 24.9 22.2 26.9
Industrial 6.0 4.8 6.5
Off-System 11.1 9.4 3.3
- -------------------------------------------------------------------------
132.7 116.3 127.3
- -------------------------------------------------------------------------
Nonregulated Gas Sales
Gas Sales for Resale - 0.4 0.3
Production (equivalent billion cubic feet) 49.2 25.4 29.5
- -------------------------------------------------------------------------
49.2 25.8 29.8
- -------------------------------------------------------------------------
Total Gas Sales 181.9 142.1 157.1
- -------------------------------------------------------------------------
Transportation
Utility 58.2 52.8 52.2
Pipeline and Storage 325.0 290.8 296.6
Nonregulated 0.6 2.5 1.4
- -------------------------------------------------------------------------
383.8 346.1 350.2
- -------------------------------------------------------------------------
Marketing Volumes 20.5 18.8 18.2
- -------------------------------------------------------------------------
Less Intersegment Volumes:
Transportation 156.7 154.2 164.8
Production 4.8 5.0 2.5
Gas Sales 0.8 - 0.1
Marketing 0.1 - -
- -------------------------------------------------------------------------
162.4 159.2 167.4
- -------------------------------------------------------------------------
Total System Natural Gas Volumes 423.8 347.8 358.1
=========================================================================
Utility

Operating Revenues

1996 Compared with 1995
Operating revenues increased $168.3 million in 1996 compared with 1995. This
increase reflects general rate increases of $14.2 million and $6.0 million,
respectively, in the New York and Pennsylvania rate jurisdictions, effective in
September 1995. The increase also reflects the recovery of increased gas costs
mainly because of higher gas sales of 16.4 billion cubic feet (Bcf) as well as a
25% increase in the average cost of purchased gas (see discussion of purchased
gas below under the heading "Purchased Gas"). In addition, higher transportation
volumes of 5.4 Bcf contributed to the increase in operating revenues. The
increase in gas sales and transportation volumes can be attributed mainly to
weather in Distribution Corporation's service territory that was, on average,
16.7% colder than the prior year. Transportation volumes also increased as a
result of new customers and increased production at various manufacturing
facilities in Distribution Corporation's service territory which more than
offset lower transportation volumes to a cogeneration customer. The increase in
off-system sales reflects the continued utilization of available capacity on the
upstream pipelines serving Distribution Corporation and other customers from the
southwestern to northeastern regions of the United States. Distribution
Corporation, in each of its jurisdictions, has a mechanism whereby it retains a
portion of the margin on these off-system sales.

1995 Compared with 1994
Operating revenues decreased $145.6 million in 1995 compared with 1994. This
decrease reflects the recovery of decreased gas costs mainly because of lower
gas sales of 11.0 Bcf as well as a 15% decline in the average cost of purchased
gas.

The decline in residential and commercial gas sales of 15.4 Bcf can be
attributed mainly to weather in Distribution Corporation's service territory
that was, on average, 12.3% warmer than 1994. The decline in industrial volumes
of 1.7 Bcf reflects lower sales to a cogeneration customer. These declines were
partly offset by an increase in off-system gas sales of 6.1 Bcf.

Operating Income

1996 Compared with 1995
Operating income before income taxes increased $31.5 million in 1996 compared
with 1995. The increase reflects higher gas revenue, as discussed above. It also
reflects certain purchased gas cost adjustments associated with lost and
unaccounted-for gas in Distribution Corporation's New York jurisdiction. In the
New York jurisdiction, an annual reconciliation of purchased gas costs is
performed in August of each year. Based on this reconciliation, an amount is
determined that is either over or under the amount that is allowed to be
recovered by the Public Service Commission of the State of New York (PSC). Any
amount over the recoverable amount increases purchased gas expense and any
amount under the recoverable amount decreases purchased gas expense. In 1995,
this reconciliation resulted in an additional $4.3 million of purchased gas
expense. However, based upon a recently completed thorough review by the
Company, it was determined that the estimated additional purchased gas expense
recognized in 1995 was overstated by $6.5 million. Therefore, purchased gas
expense for 1996 was reduced to reflect this adjustment. In 1996, the annual
reconciliation of purchased gas costs also resulted in the recognition of
purchased gas expense for excess lost and unaccounted-for gas. The amount
charged to purchased gas expense in 1996 based on the 1996 reconciliation was
$2.3 million. The net impact of these purchased gas cost adjustments was to
reduce 1996 purchased gas expense by $4.2 million.

Offsetting the net increases discussed above was the impact of the SERO
offered to certain salaried, non-union hourly and union employees of
Distribution Corporation. The SERO resulted in additional operating expenses in
the Utility segment of $6.4 million in 1996. The SERO was undertaken as a means
to reduce future costs.
The  impact of  weather  on  Distribution  Corporation's  New York rate
jurisdiction is tempered by a weather normalization clause (WNC). The WNC in New
York, which covers the eight-month period from October through May, has had a
stabilizing effect on pretax operating income and earnings for the New York rate
jurisdiction. In addition, in periods of colder than normal weather, the WNC
benefits Distribution Corporation's New York customers. In 1996, the WNC in New
York resulted in a benefit to customers of $10.6 million as weather, overall,
was colder than normal for the period of October 1995 through May 1996. Since
the Pennsylvania rate jurisdiction does not have a WNC, uncontrollable weather
variations directly impact pretax operating income and earnings. In the
Pennsylvania service territory, weather was 17.1% colder than last year and 8.1%
colder than normal. The colder weather in 1996 compared with 1995 had a positive
impact on the Pennsylvania rate jurisdiction's pretax operating income of
approximately $7.6 million, of which approximately $3.9 million relates to
colder than normal weather in 1996 and approximately $3.7 million is because
1995 was warmer than normal.

1995 Compared with 1994
Operating income before income taxes decreased $6.8 million in 1995 compared
with 1994. This decrease reflects the lower gas sales, discussed above, coupled
with higher operating expenses. Although Distribution Corporation received
general rate increases in New York and Pennsylvania in July 1994 and December
1994, respectively, the weather related reduction in volumes sold, especially in
the Pennsylvania jurisdiction, negatively impacted margins. In both
jurisdictions, lower normalized usage per residential and commercial account
than was established in the ratemaking process also contributed to lower pretax
operating income. In addition, Distribution Corporation's annual reconciliation
of purchased gas costs in its New York jurisdiction, performed in August each
year, determined an amount of lost and unaccounted-for gas in excess of that
allowed to be recovered by the PSC. The Utility segment recognized an additional
$4.3 million of purchased gas expense as a result of this reconciliation.

In 1995, the WNC in New York preserved pretax operating income of $8.2
million as weather, overall, was warmer than normal for the period of October
1994 through May 1995. In the Pennsylvania service territory, weather was 14.2%
warmer than 1994 and 5.8% warmer than normal. The warmer weather in 1995
compared with 1994 had a negative impact on pretax operating income and earnings
for the Pennsylvania rate jurisdiction.

Degree Days
Percent Colder
(Warmer) Than
-------------------
Year Ended September 30 Normal Actual Normal Last Year
- ------------------------------------------------------------------------------
1996: Buffalo 6,728 7,203 7.1% 16.5%
Erie 6,258 6,764 8.1% 17.1%
- ------------------------------------------------------------------------------
1995: Buffalo 6,693 6,181 (7.6%) (11.4%)
Erie 6,128 5,774 (5.8%) (14.2%)
- ------------------------------------------------------------------------------
1994: Buffalo 6,710 6,975 3.9% 3.6%
Erie 6,202 6,726 8.4% 9.6%
- ------------------------------------------------------------------------------

Purchased Gas
The cost of purchased gas is by far the Company's single largest operating
expense. Annual variations in purchased gas costs can be attributed directly to
changes in gas sales volumes, the price of gas purchased and the operation of
purchased gas adjustment clauses.

Currently, Distribution Corporation has contracted for long-term firm
transportation capacity with Supply Corporation and five other upstream pipeline
companies, for long-term gas supplies with a combination of producers and
marketers and for storage service with Supply Corporation and three
nonaffiliated companies. In addition, Distribution Corporation can satisfy a
portion of its gas requirements through spot market purchases. Changes in
wellhead prices have a direct impact on the cost of purchased gas. Distribution
Corporation's average cost of purchased gas, including the cost of
transportation and storage, was $3.98 per thousand cubic feet (Mcf) in 1996, an
increase of 25% from the average cost of $3.19 per Mcf in 1995. The average cost
of purchased gas in 1995 was 15% lower than the $3.74 per Mcf in 1994.
Pipeline and Storage

Operating Revenues

1996 Compared with 1995
Operating revenues increased $12.0 million in 1996 compared with 1995. Higher
transportation and storage revenues reflect the impact of a $6.0 million rate
increase effective on April 1, 1996 retroactive to June 1, 1995. The retroactive
rates added approximately $2.0 million to revenues in 1996 that relate to 1995.
Higher volumes of gas transported as well as certain surcharge adjustments also
increased revenues in 1996. Other operating revenues increased only slightly,
but include an increase of approximately $4.6 million related to cashouts (a
cash resolution of a gas imbalance whereby a customer pays Supply Corporation
for gas it receives in excess of amounts delivered into Supply Corporation's
system by the customer's shipper). Cashout revenues are offset by purchased gas
expense. A decrease of approximately $4.4 million related to unbundled pipeline
sales and open access transportation reduced other operating revenue for the
year.

1995 Compared with 1994
Operating revenues increased $11.5 million in 1995 compared with 1994. The
increase reflects the application of a final rule issued by the FERC in
September 1995, which addressed and clarified financial reporting aspects for
unbundled pipeline sales and open access transportation.

Operating Income

1996 Compared with 1995
Operating income before income taxes increased $5.0 million in 1996 compared
with 1995. This increase reflects the revenue increase discussed above as well
as the recording of a $3.7 million reserve in the fourth quarter of 1995 for
previously deferred preliminary survey and investigation charges for the Laurel
Fields Storage Project, as discussed below. Partly offsetting the increase was
the impact of higher operating expenses, including the SERO offered to certain
salaried, non-union hourly and union employees of Supply Corporation. The SERO
resulted in additional operating expenses in the Pipeline and Storage segment of
$1.8 million in 1996. The SERO was undertaken as a means to reduce future costs.

1995 Compared with 1994
Operating income before income taxes increased $5.6 million in 1995 compared
with 1994. This increase reflects the increase in operating revenues discussed
above, offset in part by higher operating expenses and the recording of a
reserve in the amount of $3.7 million for previously deferred preliminary survey
and investigation charges for the Laurel Fields Storage Project. This project
was delayed as there was not sufficient interest to proceed with the project at
the time.

Exploration and Production

Operating Revenues

1996 Compared with 1995
Operating revenues increased $58.2 million in 1996 compared with 1995. This
increase reflects higher natural gas and oil production coupled with increased
prices for both. As indicated in the tables below, natural gas production rose
to a level of 38.8 Bcf, an 85% increase over the prior year. Oil production of
1,742,000 barrels (bbls) was more than twice the prior year production. Last
year, natural gas and oil production was delayed when prices were low in order
to preserve the value received for reserves. Increased production continues to
be driven by this segment's Gulf Coast program. Offshore finds at West Cameron
552 and Vermilion 252 and the acquisition of West Delta Block 30 in September
1995 are the major contributors to production increases for the year. In the
West Coast program, the production increases are primarily a result of the 1995
Hamp Lease acquisition in California. Weighted average prices received for this
segment's natural gas production increased by $0.68 per Mcf to $2.35 per Mcf and
the weighted average prices received for oil production increased $3.34
per bbl to $19.50 per bbl.  These  prices do not  reflect  gains and losses from
hedging activities. For 1996, this segment recognized a pre-tax loss on hedging
of approximately $11.8 million compared with a pre-tax gain of $6.9 million in
1995. Gains or losses on hedging activities are offset by lower or higher prices
received for actual natural gas and crude oil production. The Company utilizes
its hedging program to manage a portion of the market risk associated with
fluctuations in the price of natural gas and crude oil thereby providing more
stability to the operating results of this business segment.

1995 Compared with 1994
Operating revenues decreased $14.0 million in 1995 compared with 1994. This
decrease reflects lower natural gas prices and management's decision to delay
production activity in its Gulf Coast operations based on the decrease in
prices. Natural gas production decreased 2.3 Bcf, or 10%, 2.0 Bcf of which
occurred in the Gulf Coast operations. In addition, the weighted average price
received for natural gas in 1995 decreased $0.51 per Mcf, or 23%. Oil production
was down 291,000 barrels, or 28%. This drop reflects natural depletion and lower
condensate production related to decreased gas production. Although the weighted
average price received for oil in 1995 increased 9%, this was not enough to
offset the lower production level. The fluctuations in prices noted above do not
include the impact of hedging activities. A pre-tax gain of approximately $6.9
million was recognized from hedging activities in 1995.

Production Volumes
Year Ended September 30 1996 1995 1994
- -----------------------------------------------------------

Gas Production
(million cubic feet)
Gulf Coast 32,355 14,294 16,296
West Coast 990 840 706
Appalachia 5,422 5,808 6,271
- -----------------------------------------------------------
38,767 20,942 23,273
===========================================================

Oil Production
(thousands of barrels)
Gulf Coast 1,195 287 615
West Coast 533 433 404
Appalachia 14 19 11
- -----------------------------------------------------------
1,742 739 1,030
===========================================================

Weighted Average Prices
Year Ended September 30 1996 1995 1994
- ----------------------------------------------------------

Weighted Average Gas Price/Mcf
Gulf Coast $2.33 $1.56 $2.03
West Coast $1.25 $1.33 $1.58
Appalachia $2.65 $2.01 $2.65
Weighted Average Price $2.35 $1.67 $2.18
- ------------------------------------------------------------

Weighted Average Oil Price/bbl
Gulf Coast $20.45 $16.94 $15.54
West Coast $17.41 $15.66 $13.79
Appalachia $18.43 $15.72 $15.92
Weighted Average Price $19.50 $16.16 $14.86

Operating Income

1996 Compared with 1995
Operating income before income taxes increased $30.0 million in 1996 compared
with 1995. This increase reflects the higher operating revenues discussed above,
partly offset by higher depletion expense, which is directly related to higher
revenues. Higher other operating expense (lease operating expenses and
production taxes) due to increased production also partly offset the increase in
revenues.
1995 Compared with 1994
Operating income before income taxes decreased $5.4 million in 1995 compared
with 1994. This decrease reflects the lower revenues discussed above, partly
offset by lower depletion expense. Lower other operating expense (lease
operating expenses and production taxes) also partly offset the decrease in
revenues.

Other Nonregulated

Operating Revenues

1996 Compared with 1995
Operating revenues increased $11.9 million in 1996 compared with 1995. The
increase primarily reflects higher operating revenues from NFR, the Company's
gas marketing subsidiary, largely because of an increase in marketing volumes
and higher natural gas prices. Offsetting this increase was a decrease in
operating revenues from UCI, the Company's discontinued pipeline construction
subsidiary.

1995 Compared with 1994
Operating revenues decreased $15.0 million in 1995 compared with 1994. This
decrease reflects lower operating revenues from UCI as a result of management's
decision to discontinue its pipeline construction operations. The decrease also
reflects lower revenues from NFR largely because of lower natural gas prices in
1995 compared with 1994.

Operating Income

1996 Compared with 1995
The Other Nonregulated segment experienced an operating loss before income taxes
of $8.6 million in 1996 compared with operating income before income taxes of
$3.0 million in 1995. Horizon, the Company's foreign and domestic energy
projects subsidiary, was the main factor in this decrease. In August 1996,
Horizon withdrew from participation in the development of a 151 megawatt power
plant near Kabirwala, Punjab Province, in east-central Pakistan (Kabirwala
Project). As a result of this withdrawal, certain pre-operating costs were
charged to earnings. Total pre-tax charges in 1996 associated with the Kabirwala
Project were approximately $9.0 million. UCI also experienced a significant
decrease in operating income before income taxes as a result of discontinuing
its pipeline construction operations late in 1995. NFR experienced an increase
in operating income before income taxes based primarily on increased volumes
marketed.

1995 Compared with 1994
Operating income before income taxes increased $0.5 million in 1995 compared
with 1994. This increase can be attributed to improved performance by NFR as a
result of improved margins and an increase in customers combined with better
performance by UCI prior to the discontinuance of its pipeline construction
operations.

Income Taxes, Other Income and Interest Charges

Income Taxes
Income taxes increased $22.4 million in 1996 mainly because of an increase in
pretax income. The opposite was true in 1995 as income taxes decreased because
of a decrease in pretax income. Income taxes in 1996 and 1995 reflect lower
Section 29 nonconventional fuel tax credits. These credits, which relate to
production from qualified gas wells drilled by December 31, 1992, decreased to
$0.5 million in 1996 from $0.9 million in 1995 and $1.7 million in 1994. These
credits are a direct reduction of income tax expense.

Other Income
Other income decreased $1.5 million in 1996, primarily because other income in
1995 reflected a gain of $2.5 million recorded by UCI on the sale of its
pipeline construction equipment. The sale of the equipment resulted from
management's decision to discontinue its pipeline construction operations.
Interest Charges
Interest on long-term debt did not change significantly in 1996 and increased
$4.2 million in 1995. Although there was a higher average amount of long-term
debt outstanding in 1996 compared with 1995, this was offset by a lower average
interest rate. The increase in 1995 can be attributed to a higher average amount
of long-term debt in 1995 compared with 1994.

Other interest charges increased $2.8 million and $2.6 million,
respectively, in 1996 and 1995. The increase in 1996 resulted primarily from a
higher average balance of outstanding short-term borrowings offset partly by a
lower weighted average interest rate on such borrowings. The increase in 1995
resulted primarily from an increase in the weighted average interest rate on
short-term borrowings, partly offset by lower average outstanding balances.
Additionally, both 1996 and 1995 experienced an increase in interest expense as
a result of interest on Amounts Payable to Customers.

Capital Resources and Liquidity

The primary sources and uses of cash during the last three years are summarized
in the following condensed statement of cash flows:

Sources (Uses) of Cash
Year Ended September 30 (in millions) 1996 1995 1994
- -------------------------------------------------------------------
Provided by Operating Activities $168.5 $174.4 $199.8
Capital Expenditures (171.6) (182.8) (135.1)
Short-Term Debt, Net Change 52.1 35.1 (84.3)
Long-Term Debt, Net Change 11.2 3.1 79.5
Issuance of Common Stock 9.0 2.5 9.1
Common Dividends (61.2) (59.2) (57.2)
Other Investing Activities (1.4) 10.6 3.6
- -------------------------------------------------------------------
Net Increase (Decrease) in Cash
and Temporary Cash Investments $6.6 $(16.3) $ 15.4
===================================================================

Operating Cash Flow

Internally generated cash from operating activities consists of net income
available for common stock, adjusted for noncash expenses, noncash income and
changes in operating assets and liabilities. Noncash items include depreciation,
depletion and amortization, deferred income taxes and allowance for funds used
during construction. In 1994, noncash items also included the cumulative effect
of required changes in accounting for income taxes and post-employment benefits.

Cash provided by operating activities in the Utility and Pipeline and
Storage segments may vary substantially from year to year because of the impact
of rate cases. In the Utility segment, supplier refunds, over- or
under-recovered purchased gas costs and weather also significantly impact cash
flow. The Company considers supplier refunds and over-recovered purchased gas
costs as a substitute for short-term borrowings. The impact of weather on cash
flow is tempered in the Utility segment's New York rate jurisdiction by its WNC
and in the Pipeline and Storage segment by Supply Corporation's straight
fixed-variable (SFV) rate design.

Net cash provided by operating activities totalled $168.5 million in
1996, a decrease of $5.9 million compared with the $174.4 million provided by
operating activities in 1995. This decrease reflects higher receivable balances,
mainly in the Utility and Exploration and Production segments, and a decrease in
amounts owed to customers in the Utility segment. These are offset partly by
higher net income and higher payable balances in the Utility and Exploration and
Production segments.
Investing Cash Flow

Capital Expenditures
Capital expenditures totalled $171.6 million in 1996. The table below presents
these expenditures by business segment:

Year Ended September 30 (in millions) 1996
- -------------------------------------------------
Utility $ 63.7
Pipeline and Storage 22.3
Exploration and Production 83.6
Other Nonregulated 3.2
- -------------------------------------------------
172.8
- -------------------------------------------------
Intersegment Elimination (1.2)
- -------------------------------------------------
$171.6
=================================================

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

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

The Exploration and Production segment spent approximately $60.2
million on its offshore program in the Gulf of Mexico, including offshore lease
acquisitions and drilling and construction expenditures. Lease acquisitions
included the acquisition of Galveston Block 225, Vermilion 309, and Viosca Knoll
432 through federal lease sales.

Approximately $23.4 million was spent on the Exploration and Production
segment's onshore program, including horizontal drilling in central Texas and
recompletion activity in California.

Finding and development costs, which exclude the effect of property
purchases and sales and provides an indicator of the efficiency and performance
of a company's drilling program, were $1.25 per Mcf equivalent in 1996. Going
back to 1991, the inception of Seneca's offshore program, the six-year average
of finding and development costs is $0.98 per Mcf equivalent.

Other Nonregulated capital expenditures consisted primarily of
timberland purchases.

The Company's estimated capital expenditures for the next three years
are:1

Year Ended September 30 (in millions) 1997 1998 1999
- --------------------------------------------------------------------
Utility $61.9 $57.9 $56.9
Pipeline and Storage 31.6 28.0 20.5
Exploration and Production 116.2 116.0 115.9
Other Nonregulated 4.3 4.3 4.3
- --------------------------------------------------------------------
$214.0 $206.2 $197.6
====================================================================

Estimated expenditures for the Utility segment during the next three
years will be concentrated in the areas of main replacements and extensions,
service line replacements and, to a minor extent, the installation of new
services.1

Estimated expenditures for the Pipeline and Storage segment in 1997
will be concentrated in the reconditioning of storage wells and the replacement
of storage and transmission lines.1 Approximately $6.4 million is included in
the 1997 budget for the proposed 1997 Niagara Expansion Project, which would
provide approximately 47.3 million cubic feet (MMcf) per day of firm winter
capacity and 21.0 MMcf per day of firm non-winter capacity from the Niagara
Falls, New York import point to interconnections at Leidy and Wharton,
Pennsylvania.1 An additional $4.9 million is included in the 1998 budget for
this proposed project.1 An open season was recently completed to ascertain
customer interest in the proposed  1998/1999 Niagara  Expansion  Project,  which
would expand transportation capacity from the Canadian border at Niagara Falls,
New York, to Leidy, Pennsylvania, by 250 - 500 MMcf per day.1 The preliminary
interest indicated the Company is substantially oversubscribed for such a
project. At an expansion level of 500 MMcf per day, the total project cost is
estimated to be approximately $240 million over a two-year period.1 However, no
amount has been included in the budget for this proposed project as the timing
of the "go-ahead" will depend on several factors, the major one being the number
of signed precedent agreements received as a result of the open season.1

Estimated capital expenditures in 1997 for the Exploration and
Production segment are approximately 39% higher than capital spending in 1996 as
the Company sees significant opportunities for growth in this segment.1 These
expenditures will be directed mainly toward developing Seneca's Gulf Coast
offshore prospects, reserve acquisitions and significantly expanding exploration
activities.1 In late September 1996, Seneca was the high bidder on five of
twelve bids placed at the federal Western Gulf of Mexico Sale 161. Two of those
leases have been awarded. In October 1996, Seneca was the successful bidder on
five state tracts in Texas state waters. At the State of Louisiana lease sale
held in October 1996, Seneca's bid on 1,229.55 acres in the Eugene Island area
was accepted.

The Company's capital expenditure program is under continuous review.
The amounts are subject to modification for opportunities such as the
acquisition of attractive oil and gas properties or storage facilities and the
expansion of transmission line capacities. While the majority of capital
expenditures in the Utility segment are necessitated by the continued need for
replacement and upgrading of mains and service lines, the magnitude of future
capital expenditures in the Company's other business segments depends, to a
large degree, upon market conditions.1

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

The Company is continuing to pursue investment opportunities in the
international arena.1 On June 25, 1996, Horizon purchased
Beheer-en-Beleggingsmaatschappij Bruwabel B.V. (Bruwabel). Bruwabel is a Dutch
company that in turn directly or indirectly owns three Czech corporations.
Bruwabel's principal assets are a power development group, which is involved in
development initiatives for the conversion of district heating plants into
cogeneration facilities, and a district heating plant located in the eastern
part of the Czech Republic. Horizon plans to convert the heating plant to a
combined-cycle cogeneration facility, with electrical output of up to 50
Megawatts.1

In November 1996, Supply Corporation entered into a Memorandum of
Understanding (the MOU) with Green Canyon Gathering Company, a subsidiary of
Tenneco Energy, regarding a project to develop, construct, own and operate
natural gas gathering and processing facilities offshore and onshore Louisiana
(the Project). The total cost of the Project is estimated at approximately $200
million.1 The MOU provides for the parties to (i) share past and future
development costs for the Project through January 1, 1997, and thereafter as
agreed by the parties, (ii) negotiate toward definitive agreements to be signed
about January 1, 1997, to form one or more 50-50 partnerships, and (iii)
negotiate toward definitive agreements to finance, develop, build, own and
operate the Project. If the definitive agreements are not executed, or if the
Project is not constructed, Supply Corporation's share of the development costs
through January 1, 1997 is estimated not to exceed $2 million, for which it is
unlikely Supply Corporation would be reimbursed.1 Supply Corporation intends to
use short-term borrowings to finance construction of the Project.1


Financing Cash Flow
In order to meet the Company's capital requirements, cash from external sources
must periodically be obtained through short-term bank loans and
commercial  paper,  as well as through  issuances of  long-term  debt and equity
securities. The Company expects these traditional sources of cash to continue to
supplement its internally generated cash during the next several years.1

The Company retired $88.5 million of maturing medium-term notes during
1996. In December 1995, the Company retired $38.5 million of 8.90% medium-term
notes and $20.0 million of 8.875% medium-term notes. In September 1996, the
Company retired $30.0 million of 4.53% medium-term notes. Short-term borrowings
were used to retire these notes.

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

The Company's embedded cost of long-term debt was 7.0% and 7.3% at
September 30, 1996 and 1995, respectively.

Consolidated short-term debt increased $52.1 million during 1996. The
Company continues to consider short-term bank loans and commercial paper
important sources of cash for temporarily financing capital expenditures,
gas-in-storage inventory, unrecovered purchased gas costs, exploration and
development expenditures and other working capital needs. In addition, the
Company considers supplier refunds and over-recovered purchased gas costs as a
substitute for short-term debt. Fluctuations in these items can have a
significant impact on the amount and timing of short-term debt.

The Company's present liquidity position is believed to be adequate to
satisfy known demands.1 Under the Company's covenants contained in its indenture
covering its long-term debt, as amended, the Company would have been permitted
to issue up to a maximum of approximately $689.0 million in additional long-term
unsecured indebtedness at September 30, 1996, in light of then current long-term
interest rates. In addition, at September 30, 1996, the Company had regulatory
authorizations and unused short-term credit lines that would have permitted it
to borrow an additional $400.3 million of short-term debt.

The Company currently has authorization from the Securities and
Exchange Commission (SEC) under the Public Utility Holding Company Act of 1935,
as amended, to issue and sell up to $150.0 million of debentures and/or
medium-term notes. The amounts and timing of the issuance and sale of these
debentures and/or medium-term notes will depend on market conditions and the
requirements of the Company.1 The Company expects that it will issue new
debentures and/or medium-term notes late in calendar 1997 to retire $50.0
million of 6.42% medium-term notes maturing in November 1997.1

The Company, through Seneca, has entered into certain price swap
agreements to manage a portion of the market risk associated with fluctuations
in the market price of natural gas and crude oil. These price swap agreements
are not held for trading purposes. During 1996, Seneca utilized natural gas and
crude oil price swap agreements with notional amounts of 23.0 equivalent Bcf and
1,071,000 equivalent bbl, respectively. These hedging activities resulted in the
recognition of a pre-tax loss of approximately $11.8 million. This loss was
offset by higher prices received for actual natural gas and crude oil
production.

At September 30, 1996, Seneca had natural gas price swap agreements
outstanding with a notional amount of approximately 35.7 equivalent Bcf at
prices ranging from $1.71 per Mcf to $2.10 per Mcf. The weighted average fixed
price of these swap agreements is approximately $1.93 per Mcf. Seneca also had
crude oil price swap agreements outstanding at September 30, 1996 with a
notional amount of 1,818,000 equivalent bbl at prices ranging from $17.40 per
bbl to $18.71 per bbl. The weighted average fixed price of these swap agreements
is approximately $17.96 per bbl.

In addition, the Company has SEC authority to enter into certain
interest rate swap agreements. For further discussion of the Company's
derivative financial instruments, see disclosure in Note F - Financial
Instruments under the heading "Derivative Financial Instruments" in Item 8 of
this report.
The  Company's  credit risk is the risk of loss that the Company  would
incur as a result of nonperformance by counterparties pursuant to the terms of
their contractual obligations related to investments, such as temporary cash
investments and cash surrender values of insurance contracts, and derivative
financial instruments. The Company does not anticipate any material impact to
its financial position, results of operations or cash flow as a result of
nonperformance by counterparties.1 See further discussion in Note F-Financial
Instruments under the heading "Credit Risk" in Item 8 of this report.

The Company is involved in litigation arising in the normal course of
its business. In addition to the regulatory matters discussed in Note B -
Regulatory Matters, in Item 8 of this report, the Company is involved in other
regulatory matters arising in the normal course of business that involve rate
base, cost of service and purchased gas cost issues. While the resolution of
such litigation or other regulatory matters could have a material effect on
earnings and cash flows in the year of resolution, neither this litigation nor
these other regulatory matters are expected to materially change the Company's
present liquidity position nor have a material adverse effect on the financial
condition of the Company at this time.1

Rate Matters

Utility Operation

New York Jurisdiction
In November 1995, Distribution Corporation filed in its New York jurisdiction a
request for an annual rate increase of $28.9 million with a requested return on
equity of 11.5%. A two-year settlement with the parties in this rate proceeding
has been approved by the PSC. The settlement calls for annual base rate
increases of $7.2 million in each of fiscal years beginning October 1, 1996 and
1997 with no specified rate of return on equity. Generally, earnings above a 12%
return on equity (excluding certain items and determined on a cumulative basis
over the three years ending September 30, 1998) will be shared equally between
shareholders and ratepayers. However, the settlement includes a number of
incentives which would impact return on equity. Distribution Corporation may
earn a maximum of 25 basis points or incur a maximum penalty of 50 basis points
on common equity based on its customer service. The incentives relate to
customer satisfaction, customer complaints, appointments, new service
installations, telephone response, adjusted bills and estimated meter readings.
In addition, there is a gas cost incentive mechanism designed to compare
Distribution's spot gas purchases to monthly gas cost targets. Certain costs
above the targets and savings below the targets will be shared equally between
Distribution Corporation and its customers.

In October 1994, Distribution Corporation filed in its New York
jurisdiction a request for an annual rate increase of $56.5 million with a
requested return on equity of 12.85%. In September 1995, the PSC issued an order
authorizing a base rate increase of $14.2 million with a return on equity of
10.4%. The new rates became effective as of September 20, 1995. The order
included certain incentive mechanisms that allowed the PSC to administer
penalties determined by Distribution Corporation's ability to maintain required
performance levels. The incentives related to: response time to customer
inquiries and complaints; billing accuracy; keeping appointments for service;
and efficiency in the installation of new service lines. Distribution
Corporation did not incur any penalties as a result of these incentive
mechanisms.

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.

On March 15, 1995, Distribution Corporation filed in its Pennsylvania
jurisdiction a request for an annual rate increase of $22.0 million with a
return on equity of 13.25%. In September 1995, the PaPUC approved a settlement
authorizing a base rate increase of $6.0 million with no specified rate of
return on equity. The new rates became effective as of September 27, 1995.
General  rate   increases  in  both  the  New  York  and   Pennsylvania
jurisdictions do not reflect the recovery of purchased gas costs. Such costs are
recovered through operation of the purchased gas adjustment clauses.

State Regulatory Environment
The New York and Pennsylvania regulatory commissions have instituted several
generic proceedings related to, among other things, restructuring in response to
the FERC's Order 636. Distribution Corporation is working closely with the state
regulatory commissions to resolve the complexities of industry restructuring.
The more significant proceedings, all of which are still pending, are discussed
below:

New York
Finance Proceeding. The purpose of this proceeding is to develop a uniform
method for calculating a utility's rate of return on equity.

Ratesetting Proceeding. This proceeding is intended to develop guidelines for
settlements, incentive ratemaking and multi-year rate filings, in addition to
the traditional single-year procedure. Thus, a menu of options would be
available for each utility to select the appropriate ratemaking proposal.

Generic Restructuring Proceeding. This proceeding is examining the appropriate
retail or end-use impacts resulting from the FERC's Order 636 pipeline
restructuring. On March 28, 1996, the PSC issued an order directing the state's
LDC's, including Distribution Corporation, to file additional tariff amendments
regarding this proceeding. On April 30, 1996, Distribution Corporation submitted
a filing, effective May 1, 1996 on a temporary basis, proposing to amend its
services to provide a framework for small customer aggregation in compliance
with the PSC's March 28, 1996 Order (Distribution Corporation already offers
unbundled, flexible service to its commercial and industrial customers). The
changes provide the option for all customers to choose from whom they want to
buy gas, which could be Distribution Corporation, another utility, or a
non-utility supplier or marketer. If a customer purchases gas from a supplier
other than Distribution Corporation, the supplier would obtain and transport the
gas to Distribution Corporation's pipeline system and Distribution Corporation
would then deliver the gas to the customer. Distribution Corporation would
continue to be responsible for maintaining its pipelines and responding to
safety calls, but billing and other traditional services would be assumed by the
alternate supplier. On September 12, 1996, the PSC issued an order approving the
April 30, 1996 filing, subject to additional changes. Further revisions were
filed as directed for an effective date of October 1, 1996. Additional changes
in retail services are anticipated as this proceeding continues.1

Generic Affordability/Gas Cost Incentive Proceeding. This proceeding was
established to investigate the development of guidelines for "affordable"
natural gas utility service and, on a separate track, an appropriate gas cost
incentive mechanism. However, guidelines on affordability and gas cost incentive
mechanisms are currently being addressed by the PSC on a case-by-case basis.

Pennsylvania
FERC Order 636 Proceedings. The PaPUC has thus far responded to the FERC's Order
636 with three generic proceedings addressing different operational areas. They
are proceedings on transportation services, gas procurement practices (including
a gas purchase incentive mechanism) and capacity release. Distribution
Corporation has already implemented many of the proposed changes in previous
rate cases and expects that additional changes will not significantly alter
current operations.1

Pipeline and Storage

For a discussion of Supply Corporation's gathering rates, refer to Note B -
Regulatory Matters in Item 8 of this report.

On October 31, 1994, Supply Corporation filed for an annual rate
increase of $21.0 million, with a requested return on equity of 12.6%. In
February  1996,  the FERC  approved  a  settlement  authorizing  an annual  rate
increase of approximately $6.0 million with a return on equity of 11.3%. The new
rates were put into effect on April 1, 1996, retroactive to June 1, 1995. With
this settlement, Supply Corporation agreed not to seek recovery for increased
cost of service until April 1, 1998.

As part of the settlement discussed above, Supply Corporation also
agreed not to seek recovery of revenues related to certain terminated service
from other storage customers until April 1, 2000, as long as the terminations
were not greater than approximately 30% of the terminable service. Supply
Corporation did receive notification of the termination of 3.3 Bcf of such
service, effective March 31, 1996. However, Supply Corporation has successfully
obtained executed contracts for all 3.3 Bcf at discounted prices. Such discounts
will not have a material impact on the results of operations for Supply
Corporation.1 An open season was recently completed concerning an additional 2.1
Bcf of such storage service, which will become available on April 1, 1997.
Supply Corporation obtained executed contracts for 1.0 Bcf of this storage
service at discounted prices and will continue to market the remaining 1.1 Bcf.
Management does not anticipate a problem in marketing the remaining 1.1 Bcf.1

Other Matters

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

It is the Company's policy to accrue estimated environmental clean-up
costs when such amounts can reasonably be estimated and it is probable that the
Company will be required to incur such costs. Distribution Corporation has
estimated that clean-up costs related to several former manufactured gas plant
sites and several other waste disposal sites are in the range of $8.7 million to
$10.1 million.1 At September 30, 1996, Distribution Corporation has recorded the
minimum liability of $8.7 million. The ultimate cost to Distribution Corporation
with respect to the remediation of these sites will depend on such factors as
the remediation plan selected, the extent of the site contamination, the number
of additional potentially responsible parties at each site and the portion, if
any, attributed to Distribution Corporation.1 The Company is currently not aware
of any material additional exposure to environmental liabilities. However,
adverse changes in environmental regulations or other factors could impact the
Company.

In New York and Pennsylvania, Distribution Corporation is recovering
site investigation and remediation costs in rates. For further discussion, see
disclosure in Note H - Commitments and Contingencies under the heading
"Environmental Matters" in Item 8 of this report.

Effects of Inflation
Although the rate of inflation has been relatively low over the past few years,
and thus has benefited both the Company and its customers, the Company's
operations remain sensitive to increases in the rate of inflation because of its
capital spending and the regulated nature of two of its major operating
segments.

Delays inherent in the ratemaking process prevent the Company from
obtaining immediate recovery of increased operating costs. Also, while the
ratemaking process gives no recognition to the current cost of replacing
property, plant and equipment, based on past practices the Company believes that
it will be allowed to earn on the increased cost of its net investment when
replacement of facilities occurs.1

Safe Harbor for Forward-Looking Statements

The Company is including the following cautionary statement in this combined
Annual Report to Shareholders/Form 10-K to make applicable and take advantage
of the safe harbor provisions of the Private Securities Litigation Reform Act of
1995 for any forward-looking statements made by, or on behalf of, the Company.
Forward-looking statements include statements concerning plans, objectives,
goals, strategies, future events or performance, and underlying assumptions and
other statements which are other than statements of historical facts. From time
to time, the Company may publish or otherwise make available forward-looking
statements of this nature. All such subsequent forward-looking statements,
whether written or oral and whether made by or on behalf of the Company, are
also expressly qualified by these cautionary statements. Certain statements
contained herein, including those which are designated with a "1", are
forward-looking statements and accordingly involve risks and uncertainties which
could cause actual results or outcomes to differ materially from those expressed
in the forward-looking statements. The forward-looking statements contained
herein are based on various assumptions, many of which are based, in turn, upon
further assumptions. The Company's expectations, beliefs and projections are
expressed in good faith and are believed by the Company to have a reasonable
basis, including without limitation, management's examination of historical
operating trends, data contained in the Company's records and other data
available from third parties, but there can be no assurance that management's
expectations, beliefs or projections will result or be achieved or accomplished.
In addition to other factors and matters discussed elsewhere herein, the
following are important factors that, in the view of the Company, could cause
actual results to differ materially from those discussed in the forward-looking
statement:

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

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

3. Inability to obtain new customers or retain existing ones

4. Significant changes in competitive factors affecting the Company

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

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

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

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

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

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

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

12. 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

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

14. Significant changes in the Company's relationship with its employees and
the potential adverse effects if labor disputes or grievances were to
occur
15.    Changes in accounting principles and/or the application of such
principles to the Company

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

ITEM 8 Financial Statements and Supplementary Data

Index to Financial Statements
- -----------------------------
Page
----
Financial Statements:

Report of Independent Accountants 46

Consolidated Statements of Income and Earnings Reinvested
in the Business, three years ended September 30, 1996 47

Consolidated Balance Sheets at September 30, 1996 and 1995 48 - 49

Consolidated Statement of Cash Flows, three years ended
September 30, 1996 50

Notes to Consolidated Financial Statements 51 - 72

Financial Statement Schedules:
For the three years ended September 30, 1996

II-Valuation and Qualifying Accounts 73

All other schedules are omitted because they are not applicable or the required
information is shown in the Consolidated Financial Statements or Notes thereto.

Supplementary Data
- ------------------

Supplementary data that is included in Note J - Quarterly Financial Data
(unaudited) and Note L - Supplementary Information for Oil and Gas Producing
Activities, appears under this Item, and reference is made thereto.

Report of Management
- --------------------

Management is responsible for the preparation and integrity of the Company's
financial statements. The financial statements have been prepared in accordance
with generally accepted accounting principles consistently applied, and
necessarily include some amounts that are based on management's best estimates
and judgment.

The Company maintains a system of internal accounting and
administrative controls and an ongoing program of internal audits that
management believes provide reasonable assurance that assets are safeguarded and
that transactions are properly recorded and executed in accordance with
management's authorization. The Company's financial statements have been
examined by our independent accountants, Price Waterhouse LLP, which also
conducts a review of internal controls to the extent required by generally
accepted auditing standards.

The Audit Committee of the Board of Directors, composed solely of
outside directors, meets with management, internal auditors and Price Waterhouse
LLP to review planned audit scope and results and to discuss other matters
affecting internal accounting controls and financial reporting. The independent
accountants have direct access to the Audit Committee and periodically meet with
it without management representatives present.
Report of Independent Accountants
---------------------------------


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

In our opinion, the consolidated financial statements listed in the accompanying
index present fairly, in all material respects, the financial position of
National Fuel Gas Company and its subsidiaries at September 30, 1996 and 1995,
and the results of their operations and their cash flows for each of the three
years in the period ended September 30, 1996, in conformity with generally
accepted accounting principles. These financial statements are the
responsibility of the Company's management; our responsibility is to express an
opinion on these financial statements based on our audits. We conducted our
audits of these statements in accordance with generally accepted auditing
standards which require that we plan and perform the audit to obtain reasonable
assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements, assessing the
accounting principles used and significant estimates made by management, and
evaluating the overall financial statement presentation. We believe that our
audits provide a reasonable basis for the opinion expressed above.

As discussed in Notes A and G to the consolidated financial statements,
the Company adopted the new accounting standards for postretirement benefits
other than pensions, income taxes and other postemployment benefits in fiscal
1994.




PRICE WATERHOUSE LLP

Buffalo, New York
October 30, 1996, except as to Note H, which is as of November 8, 1996
National Fuel Gas Company
-------------------------
Consolidated Statements of Income and Earnings
----------------------------------------------
Reinvested in the Business
--------------------------



Year Ended September 30 (Thousands of
Dollars, Except Per Common Share
Amounts) 1996 1995 1994
---- ---- ----
Income
Operating Revenues $1,208,017 $ 975,496 $1,141,324
---------- ---------- ----------

Operating Expenses
Purchased Gas 477,357 351,094 497,687
Operation 283,844 266,786 260,411
Maintenance 25,362 25,719 30,979
Property, Franchise and Other Taxes 99,456 91,837 103,788
Depreciation, Depletion and Amortization 98,231 71,782 74,764
Income Taxes - Net 66,321 43,879 47,792
---------- ---------- ----------
1,050,571 851,097 1,015,421
---------- ---------- ----------

Operating Income 157,446 124,399 125,903
Other Income 3,869 5,378 3,656
---------- ---------- ----------
Income Before Interest Charges 161,315 129,777 129,559
---------- ---------- ----------

Interest Charges
Interest on Long-Term Debt 40,872 40,896 36,699
Other Interest 15,772 12,987 10,425
---------- ---------- ----------
56,644 53,883 47,124
---------- ---------- ----------

Income Before Cumulative Effect 104,671 75,894 82,435
Cumulative Effect of Changes in
Accounting - - 3,237
---------- ---------- ----------

Net Income Available for Common Stock 104,671 75,894 85,672

Earnings Reinvested in the Business
Balance at Beginning of Year 380,123 363,854 335,907
---------- ---------- ----------
484,794 439,748 421,579

Dividends on Common Stock 61,920 59,625 57,725
---------- ---------- ----------

Balance at End of Year $ 422,874 $ 380,123 $ 363,854
========== ========== ==========


Earnings Per Common Share
Income Before Cumulative Effect $2.78 $2.03 $2.23
Cumulative Effect of Changes in
Accounting - - .09
---------- ---------- ----------

Net Income Available for Common Stock $2.78 $2.03 $2.32
========== ========== ==========

Weighted Average Common Shares Outstanding 37,613,305 37,396,875 37,046,249
========== ========== ==========


See Notes to Consolidated Financial Statements
National Fuel Gas Company
-------------------------
Consolidated Balance Sheets
---------------------------



At September 30 (Thousands of Dollars) 1996 1995
---- ----
Assets
Property, Plant and Equipment $2,471,063 $2,322,335
Less - Accumulated Depreciation,
Depletion and Amortization 761,457 673,153
---------- ----------
1,709,606 1,649,182
---------- ----------
Current Assets
Cash and Temporary Cash Investments 19,320 12,757
Receivables - Net 96,740 75,933
Unbilled Utility Revenue 20,778 20,838
Gas Stored Underground 34,727 25,589
Materials and Supplies - at average cost 21,544 24,374
Prepayments 27,872 29,753
---------- ----------
220,981 189,244
---------- ----------

Other Assets
Recoverable Future Taxes 88,832 92,574
Unamortized Debt Expense 25,193 26,976
Other Regulatory Assets 57,086 37,040
Deferred Charges 7,377 8,653
Other 40,697 33,154
---------- ----------
219,185 198,397
---------- ----------

$2,149,772 $2,036,823
========== ==========

See Notes to Consolidated Financial Statements
National Fuel Gas Company
-------------------------
Consolidated Balance Sheets
---------------------------



At September 30 (Thousands of Dollars) 1996 1995
---- ----
Capitalization and Liabilities
Capitalization:
Common Stock Equity
Common Stock, $1 Par Value
Authorized - 100,000,000 Shares; Issued and
Outstanding - 37,851,655 Shares and 37,434,363
Shares, Respectively $ 37,852 $ 37,434
Paid In Capital 395,272 383,031
Earnings Reinvested in the Business 422,874 380,123
---------- ----------
Total Common Stock Equity 855,998 800,588
Long-Term Debt, Net of Current Portion 574,000 474,000
---------- ----------
Total Capitalization 1,429,998 1,274,588
---------- ----------

Current and Accrued Liabilities
Notes Payable to Banks and
Commercial Paper 199,700 147,600
Current Portion of Long-Term Debt - 88,500
Accounts Payable 64,610 53,842
Amounts Payable to Customers 4,618 51,001
Other Accruals and Current Liabilities 82,520 60,440
---------- ----------
351,448 401,383
---------- ----------
Deferred Credits
Accumulated Deferred Income Taxes 281,207 280,441
Taxes Refundable to Customers 21,005 21,601
Unamortized Investment Tax Credit 12,711 13,380
Other Deferred Credits 53,403 45,430
---------- ----------
368,326 360,852
---------- ----------
Commitments and Contingencies - -
---------- ----------

$2,149,772 $2,036,823
========== ==========


See Notes to Consolidated Financial Statements
National Fuel Gas Company
-------------------------
Consolidated Statement of Cash Flows
------------------------------------


<TABLE>
<CAPTION>

Year Ended September 30 (Thousands of Dollars) 1996 1995 1994
<S> <C> <C> <C>
---- ---- ----
Operating Activities
Net Income Available for Common Stock $104,671 $ 75,894 $ 85,672
Adjustments to Reconcile Net Income to Net Cash
Provided by Operating Activities
Cumulative Effect of Changes in Accounting - - (3,237)
Depreciation, Depletion and Amortization 98,231 71,782 74,764
Deferred Income Taxes 3,907 8,452 4,853
Other 4,540 275 5,780
Change in:
Receivables and Unbilled Utility Revenue (20,747) 16,034 863
Gas Stored Underground and Materials and Supplies (6,308) 5,733 (15,539)
Unrecovered Purchased Gas Costs - - 20,772
Prepayments 1,881 (9,144) (3,017)
Accounts Payable 10,768 (14,451) 23,774
Amounts Payable to Customers (46,383) 12,287 (2,062)
Other Accruals and Current Liabilities 18,200 (1,305) 3,072
Other Assets and Liabilities - Net (291) 8,804 4,119
-------- -------- --------

Net Cash Provided by Operating Activities 168,469 174,361 199,814
-------- -------- --------

Investing Activities
Capital Expenditures (171,567) (182,826) (135,084)
Other (1,366) 10,646 3,586
-------- -------- --------

Net Cash Used in Investing Activities (172,933) (172,180) (131,498)
-------- -------- --------

Financing Activities
Change in Notes Payable to Banks and Commercial
Paper 52,100 35,100 (84,300)
Net Proceeds from Issuance of Long-Term Debt 99,650 99,099 99,415
Reduction of Long-Term Debt (88,500) (96,000) (19,917)
Proceeds from Issuance of Common Stock 8,956 2,555 9,064
Dividends Paid on Common Stock (61,179) (59,194) (57,157)
-------- -------- --------

Net Cash Provided by (Used in) Financing Activities 11,027 (18,440) (52,895)
-------- -------- --------

Net Increase (Decrease) in Cash and
Temporary Cash Investments 6,563 (16,259) 15,421

Cash and Temporary Cash Investments at Beginning of Year 12,757 29,016 13,595
-------- -------- --------

Cash and Temporary Cash Investments at End of Year $ 19,320 $ 12,757 $ 29,016
======== ======== ========
</TABLE>


See Notes to Consolidated Financial Statements
National Fuel Gas Company
Notes to Consolidated Financial Statements


Note A - Summary of Significant Accounting Policies

Principles of Consolidation
The consolidated financial statements include the accounts of the Company and
its subsidiaries, all of which are wholly-owned. 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.

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

Regulation
Two of the Company's principal subsidiaries, Distribution Corporation and Supply
Corporation, are subject to regulation by state and federal authorities having
jurisdiction. Distribution Corporation and Supply Corporation have accounting
policies which conform to generally accepted accounting principles, as applied
to regulated enterprises, and are in accordance with the accounting requirements
and ratemaking practices of the regulatory authorities. Reference is made to
Note B for further discussion of regulatory matters.

Revenues
Revenues are recorded as bills are rendered, except that service supplied but
not billed is reported as "Unbilled Utility Revenue" and is included in
operating revenues for the year in which service is furnished.

Unrecovered Purchased Gas Costs and Refunds
Distribution Corporation's rate schedules contain clauses that permit adjustment
of revenues to reflect price changes from the cost of purchased gas included in
base rates. Differences between amounts currently recoverable and actual
adjustment clause revenues, as well as other price changes and pipeline and
storage company refunds not yet includable in adjustment clause rates, are
deferred and accounted for as either unrecovered purchased gas costs or amounts
payable to customers.

Property, Plant and Equipment
The principal assets, consisting primarily of gas plant in service, are recorded
at the historical cost when originally devoted to service in the regulated
businesses, as required by regulatory authorities. Such cost includes an
Allowance for Funds Used During Construction (AFUDC), which is defined in
applicable regulatory systems of accounts as the net cost of borrowed funds used
for construction purposes and a reasonable rate on other funds when so used. The
rates used in the calculation of AFUDC are determined in accordance with
guidelines established by regulatory authorities.

Included in property, plant and equipment is the cost of gas stored
underground - noncurrent, representing the volume of gas required to maintain
pressure levels for normal operating purposes as well as gas volumes maintained
for system balancing and other purposes, including those needed for no-notice
transportation service.

Maintenance and repairs of property and replacements of minor items of
property are charged directly to maintenance expense. The original cost of the
regulated subsidiaries' property, plant and equipment retired, and the cost of
removal less salvage, are charged to accumulated depreciation.
Oil and gas exploration and development costs are capitalized under the
full-cost method of accounting as prescribed by the Securities and Exchange
Commission (SEC). All costs directly associated with property acquisition,
exploration and development activities are capitalized, with the principal
limitation that such capitalized amounts not exceed the present value of
estimated future net revenues from the production of proved gas and oil reserves
plus the lower of cost or market of unevaluated properties, net of related
income tax effect (the full-cost ceiling). The present value of estimated future
net revenues is computed based on end-of-year prices adjusted for contracted
price changes. At September 30, 1996, Seneca's capitalized costs under the
full-cost method of accounting were well below the full-cost ceiling. There are
certain factors, including price declines, which could lower the full-cost
ceiling and cause an impairment of Seneca's oil and gas assets.

Depreciation, Depletion and Amortization
Depreciation, depletion and amortization are computed by application of either
the straight-line method or the gross revenue method, in amounts sufficient to
recover costs over the estimated service lives of property in service, and for
oil and gas properties, over the period of estimated gross revenues from proved
reserves. The costs of unevaluated oil and gas properties are excluded from this
calculation. For timber properties, depletion, determined on a property by
property basis, is charged to operations based on the annual amount of timber
cut in relation to the total amount of recoverable timber. The provisions for
depreciation, depletion and amortization, including amounts capitalized or
charged to other operating accounts, were $98.4 million in 1996, $73.1 million
in 1995 and $75.7 million in 1994, and were equivalent to 4.4% in 1996, 3.5% in
1995 and 3.9% in 1994 of average depreciable property, plant and equipment for
those years.

Gas Stored Underground - Current
Gas stored underground - current is carried at lower of cost or market, on a
last-in, first-out (LIFO) method. Under present regulatory practice, the
liquidation of a LIFO layer is reflected in future gas cost adjustment clauses.
Based upon the average price of spot market gas purchased in September 1996,
including transportation costs, the current cost of replacing the inventory of
gas stored underground-current exceeded the amount stated on a LIFO basis by
approximately $19.0 million at September 30, 1996.

Unamortized Debt Expense
Costs associated with the issuance of debt by the Company are deferred and
amortized over the lives of the related issues. Costs associated with the
reacquisition of debt related to rate-regulated subsidiaries are deferred and
amortized over the remaining life of the issue or the life of the replacement
debt in order to match regulatory treatment.

Foreign Currency Translation
The functional currency for the Company's foreign operations is the applicable
local currency. The translation from the applicable foreign currency to U. S.
dollars is performed for balance sheet accounts using current exchange ratios in
effect at the balance sheet date and for revenue and expense accounts using an
average exchange rate during the period. The gain which resulted from foreign
currency translation during 1996 was immaterial.

Income Taxes
The Company and its domestic subsidiaries file a consolidated federal income tax
return. Investment Tax Credit, prior to its repeal in 1986, was deferred and is
being amortized over the estimated useful lives of the related property, as
required by regulatory authorities having jurisdiction.

On October 1, 1993, the Company adopted Statement of Financial
Accounting Standards No. 109, "Accounting for Income Taxes" (SFAS 109), which
changed the method of accounting for income taxes. The cumulative effect of this
change increased net income for 1994 by $3.8 million as a result of the
reduction in deferred income taxes associated with the Company's nonregulated
operations.
Financial Instruments
The Company, in its Exploration and Production segment, utilizes price swap
agreements to manage a portion of the market risk associated with fluctuations
in the price of natural gas and crude oil. Gains or losses from these price swap
agreements are reflected in operating revenues on the Consolidated Statement of
Income at the time of settlement with the other parties. Reference is made to
Note F - Financial Instruments, for further discussion of financial instruments.

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. Interest paid in 1996, 1995 and 1994 was
$54.8 million, $53.5 million and $46.2 million, respectively. Net income taxes
paid in 1996, 1995 and 1994 were $60.8 million, $34.6 million and $37.6 million,
respectively.

In December 1993, the Company entered into a non-cash investing
activity whereby it issued shares of Company common stock for $3.2 million of
natural gas production assets.

Earnings Per Common Share
Earnings per common share are calculated using the weighted average number of
shares outstanding during each fiscal year. Common stock equivalents in the form
of stock options do not have a material dilutive effect on earnings per common
share.

Note B - Regulatory Matters

Regulatory Assets and Liabilities
Distribution Corporation and Supply Corporation have incurred various costs and
received various credits which have been reflected as regulatory assets and
liabilities on the Company's consolidated balance sheets. Accounting for such
costs and credits as regulatory assets and liabilities is in accordance with
SFAS 71, "Accounting for the Effect of Certain Types of Regulation" (SFAS 71).
This statement sets forth the application of generally accepted accounting
principles for those companies whose rates are established by or are subject to
approval by an independent third-party regulator. Under SFAS 71, regulated
companies defer costs and credits on the balance sheet as regulatory assets and
liabilities when it is probable that those costs and credits will be allowed in
the ratesetting process in a period different from the period in which they
would have been reflected in income by an unregulated company. These deferred
regulatory assets and liabilities are then flowed through the income statement
in the period in which the same amounts are reflected in rates. Distribution
Corporation and Supply Corporation have recorded the following regulatory assets
and liabilities:

At September 30 (Thousands) 1996 1995
---- ----

Regulatory Assets:
Recoverable Future Taxes (Note C) $ 88,832 $ 92,574
Unamortized Debt Expense (Note A) 20,319 22,035
Pension and Post-Retirement Benefit Costs (Note G) 22,259 18,412
Order 636 Transition Costs* 14,256 12,358
Gathering Plant 9,868 -
Environmental Clean-up (Note H) 8,144 7,475
Other 2,559 (1,205)
-------- --------
Total Regulatory Assets 166,237 151,649
-------- --------

Regulatory Liabilities:
Amounts Payable to Customers (Note A) 4,618 51,001
Taxes Refundable to Customers (Note C) 21,005 21,601
Other 6,881 8,628
-------- --------
Total Regulatory Liabilities 32,504 81,230
-------- --------

Net Regulatory Position $133,733 $ 70,419
======== ========

* Exclusive of amounts being collected through gas costs. Such amounts are
included in unrecovered purchased gas costs or amounts payable to customers.
If for any reason,  including  deregulation,  a change in the method of
regulation, or a change in competitive environment, Distribution Corporation
and/or Supply Corporation ceases to meet the criteria for application of SFAS 71
for all or part of their operations, the regulatory assets and liabilities
related to those portions ceasing to meet such criteria would be eliminated from
the balance sheet and included in income of the period in which the
discontinuance of SFAS 71 occurs. Such amounts would be classified as an
extraordinary item. Distribution Corporation and Supply Corporation are not
currently facing a requirement to discontinue SFAS 71.

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

As of September 30, 1996, Distribution Corporation's estimate of its
exposure to outstanding transition cost claims to nonaffiliated companies is in
the range of $9.6 million to $26.6 million. The estimated maximum exposure has
been significantly reduced as a result of a preliminary settlement by one of
Distribution Corporation's upstream pipeline companies. In addition, estimated
maximum exposure continues to decline as transition costs are incurred and paid.
At September 30, 1996, Distribution Corporation has recorded the minimum
liability and corresponding regulatory asset of $9.6 million. In addition,
Distribution Corporation's estimated share of Supply Corporation's $9.9 million
of gathering plant at September 30, 1996 is approximately $9.2 million. See
further discussion under "Gathering Rates" below. Distribution Corporation is
currently recovering transition costs from its sales and transportation
customers in New York and Pennsylvania.

Gathering Rates
The FERC has directed Supply Corporation to fully unbundle the production and
gathering cost of service from the transmission cost of service, and to
establish a separate gathering rate. A Stipulation and Agreement complying with
the FERC's directives under its restructuring orders was filed by Supply
Corporation and was approved by the FERC in February 1996. As approved, the
Stipulation and Agreement permits Supply Corporation to fully recover its net
investment in production and gathering plant, as well as its production and
gathering cost of service. A portion of Supply Corporation's net investment in
production and gathering plant is being recovered over a five-year period. The
unamortized portion amounts to approximately $9.9 million at September 30, 1996
and is included in Other Regulatory Assets on the Consolidated Balance Sheets.

Note C - Income Taxes

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

Year Ended September 30 (Thousands) 1996 1995 1994
---- ---- ----

Operating Expenses:
Current Income Taxes -
Federal $55,148 $30,522 $36,630
State 7,266 4,905 6,309

Deferred Income Taxes 3,907 8,452 4,853
------- ------- ------
66,321 43,879 47,792

Other Income:
Deferred Investment Tax Credit (665) (672) (682)

Cumulative Effect of Changes in Accounting:
Adoption of SFAS 109 - - (3,826)
Tax Effect of Adoption of SFAS 112 - - (425)
------- ------- ------

Total Income Taxes $65,656 $43,207 $42,859
======= ======= =======
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:

Year Ended September 30 (Thousands) 1996 1995 1994
---- ---- ----

Net Income Available for Common Stock $104,671 $ 75,894 $ 85,672
Total Income Taxes 65,656 43,207 42,859
-------- -------- --------

Income Before Income Taxes $170,327 $119,101 $128,531
======== ======== ========

Income Tax Expense, Computed at Federal
Statutory Rate of 35% $59,614 $41,685 $44,986
Increase (Reduction) in Taxes Resulting from:
Current State Income Taxes,
Net of Federal Income Tax Benefit 4,723 3,188 4,101
Depreciation 2,499 2,397 2,174
Adoption of SFAS 109 - - (3,826)
Miscellaneous (1,180) (4,063) (4,576)
------- ------- -------

Total Income Taxes $65,656 $43,207 $42,859
======= ======= =======

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

At September 30 (Thousands) 1996 1995
---- ----
Deferred Tax Liabilities:
Excess of Tax Over Book Depreciation $182,271 $185,595
Exploration and Intangible Well
Drilling Costs 98,293 84,380
Other 67,030 67,831
-------- --------
Total Deferred Tax Liabilities 347,594 337,806
======== ========

Deferred Tax Assets:
Overheads Capitalized for Tax Purposes (16,289) (11,766)
Other (50,098) (45,599)
-------- --------
Total Deferred Tax Assets (66,387) (57,365)
======== ========

Total Net Deferred Income Taxes $281,207 $280,441
======== ========

SFAS 109 requires the recognition of regulatory liabilities
representing the reduction of previously recorded deferred income taxes
associated with rate-regulated activities that are expected to be refundable to
customers. These amounted to $21.0 million and $21.6 million at September 30,
1996 and 1995, respectively. Also, SFAS 109 requires the recognition of
additional deferred income taxes not previously recorded because of prior
ratemaking practices. Substantially all of these deferred taxes relate to
property, plant and equipment and related investment tax credits and will be
amortized consistent with the depreciation and amortization of these accounts.
The additional deferred taxes and corresponding regulatory assets, representing
future amounts collectible from customers in the ratemaking process, amounted to
$88.8 million and $92.6 million at September 30, 1996 and 1995, respectively.
Note D - Capitalization

Summary of Changes in Common Stock Equity
Earnings
Paid Reinvested
Common Stock In in the
(Thousands, Except Per Share Amounts) Shares Amount Capital Business
------ ------ ------- ----------

Balance at September 30, 1993 36,661 $36,661 $363,677 $335,907
Net Income Available for Common Stock 85,672
Dividends Declared on Common Stock
($1.56 Per Share) (57,725)
Common Stock Issued:
Acquisition of Natural Gas
Production Assets 108 108 3,523
Stock Option and Stock Award Plans 164 164 1,163
401(k) Plans 136 136 4,234
Customer Stock Purchase Plan 209 209 6,559
------ ------- -------- ---------

Balance at September 30, 1994 37,278 37,278 379,156 363,854
Net Income Available for Common Stock 75,894
Dividends Declared on Common Stock
($1.60 Per Share) (59,625)
Common Stock Issued:
Stock Option and Stock Award Plans 22 22 377
401(k) Plans 88 88 2,310
Customer Stock Purchase Plan 46 46 1,188
------ ------- -------- ---------

Balance at September 30, 1995 37,434 37,434 383,031 380,123
Net Income Available for Common Stock 104,671
Dividends Declared on Common Stock
($1.65 Per Share) (61,920)
Common Stock Issued:
Stock Option and Stock Award Plans 126 126 2,490
Dividend Reinvestment and Stock
Purchase Plan 134 134 4,460
401(k) Plans 124 124 4,128
Customer Stock Purchase Plan 34 34 1,163
------ ------- -------- ---------

Balance at September 30, 1996 37,852 $37,852 $395,272 $422,874*
====== ======= ======== ========

* The availability of consolidated earnings reinvested in the business for
dividends payable in cash is limited under terms of the indentures covering
long-term debt. At September 30, 1996, $348.5 million of accumulated
earnings was free of such limitations.

Common Stock
The Company has various plans which allow shareholders, customers and employees
to purchase shares of Company common stock. The Dividend Reinvestment and Stock
Purchase Plan allows shareholders to reinvest cash dividends and/or make cash
investments in the Company's common stock. The Customer Stock Purchase Plan
provides residential customers the opportunity to acquire shares of Company
common stock without the payment of any brokerage commission or service charges
in connection with such acquisitions. The 401(k) Plans allow employees the
opportunity to invest in Company common stock, in addition to a variety of other
investment alternatives. At the discretion of the Company, shares purchased
under these plans are either original issue shares purchased directly from the
Company or shares purchased on the open market by an agent.

Shareholder Rights Plan
On March 19, 1996, the Company's Board of Directors adopted a shareholder rights
plan, the adoption of which was subsequently approved by the SEC, pursuant to
the Public Utility Holding Company Act of 1935, as amended (the Holding Company
Act). On June 13, 1996, the Company's Board of Directors declared a dividend of
one right (Right) for each share of common stock held by the shareholders of
record on July 31, 1996.
The Rights become  exercisable ten days after an acquirer (a) announces
it has acquired or has the right to acquire 10% or more of the Company's voting
stock, or (b) announces a tender offer which would result in it owning 10% or
more of the Company's voting stock. If the Rights become exercisable, each
Company stockholder, except an acquirer, will be able to exercise a Right and
receive common stock (or, in certain cases, cash, property or other securities)
of the Company, or common stock of the acquirer, having a market value equal to
twice the Right's then current purchase price. If a Right were currently
exercisable, it would entitle a Company stockholder, other than an acquirer, to
purchase $130 worth of Company common stock (or the common stock of the
acquirer) for $65. All Rights expire on July 31, 2006.

The Board of Directors is able to exchange the Rights at an exchange
ratio of one share of common stock per Right. It also is able to redeem, in
whole but not in part, the Rights at a price of $0.01 per Right anytime until
ten days after an acquirer announces that it has acquired or has the right to
acquire 10% or more of the Company's voting stock.

Stock Option and Stock Award Plans
The Company's 1993 Award and Option Plan (1993 Plan) provides for the issuance
of incentive stock options, nonqualified stock options, stock appreciation
rights, restricted stock, performance units and performance shares to key
employees. The 1983 Incentive Stock Option Plan (1983 Plan) provided for the
issuance of incentive stock options to key employees. The 1984 Stock Plan (1984
Plan) provided for awards of restricted stock, nonqualified stock options and
stock appreciation rights to key employees. Stock options under all three plans
have exercise prices equal to the average market price of Company common stock
on the date of grant, and generally no option is exercisable less than one year
or more than ten years after the date of each grant.

In October 1995, the Financial Accounting Standards Board issued SFAS
123, "Accounting for Stock-Based Compensation," (SFAS 123). In 1996, the Company
adopted the disclosure provision of SFAS 123 but opted to remain under the
expense recognition provisions of APB Opinion No. 25, "Accounting for Stock
Issued to Employees," in accounting for its stock option and stock award plans.
For the fiscal years ended September 30, 1996, 1995 and 1994, no compensation
expense was recognized for options granted under these plans. Compensation
expense related to stock appreciation rights and restricted stock under these
stock plans was $6.7 million, $1.4 million and $(0.3) million for the fiscal
years ended September 30, 1996, 1995 and 1994, respectively. Had compensation
expense for stock options granted under the Company's stock plans been
determined based on fair value at the grant dates consistent with the method of
SFAS 123, the Company's net income and earnings per share would have been
reduced to the pro forma amounts below:

1996
- -------------------------------------------------------------------------------
Net Income:
As reported $104,671,000
Pro Forma $104,322,000

Earnings per Common Share:
As reported $2.78
Pro Forma $2.77

The above pro forma amounts relate only to options granted since the
beginning of 1996. Had SFAS 123 been effective prior to 1996, the fair value of
options granted in 1995 but vesting in 1996 would have further reduced 1996 pro
forma net income and earnings per share by $1,039,000 and $0.03, respectively.
Transactions involving option shares for all three plans are summarized
as follows:

Number of
Shares Subject Weighted Average
to Option Exercise Price
- ----------------------------------------------------------------------------
Outstanding at September 30, 1993 955,846 $25.10
Granted in 1994 272,000 $31.63
Exercised in 1994* (60,509) $21.61
- ----------------------------------------------------------------------------
Outstanding at September 30, 1994 1,167,337 $26.80
Granted in 1995 362,100 $27.94
Exercised in 1995* (17,615) $19.46
Forfeited in 1995 (11,532) $31.00
- ----------------------------------------------------------------------------
Outstanding at September 30, 1995 1,500,290 $27.13
Granted in 1996 487,750 $34.44
Exercised in 1996* (195,321) $22.72
Forfeited in 1996 (19,468) $27.90
- ----------------------------------------------------------------------------
Outstanding at September 30, 1996 1,773,251 $29.62
- ----------------------------------------------------------------------------
Shares exercisable at September 30, 1996 1,285,501 $27.79
Shares available for future
grant at September 30, 1996** 314,377
Weighted average fair value of
options granted during 1996 $5.58
- ----------------------------------------------------------------------------
* In connection with exercising these options, 77,679; 3,192; and 18,088
shares were surrendered and canceled during 1996, 1995 and 1994,
respectively.
** Including shares available for restricted stock grants.

The weighted average fair value of options granted in 1996 was
estimated on the date of grant using a binomial option pricing model which is a
modification of the Black-Scholes option pricing model, with the following
weighted average assumptions: quarterly dividend yield of 1.22%, annual expected
return of 12.83%, annual standard deviation (volatility) of 15.62%, risk free
rate of 6.28%, and expected term of 5.5 years.

The following table summarizes information about options outstanding at
September 30, 1996:
<TABLE>
<CAPTION>

Options Outstanding Options Exercisable
- -------------------------------------------------------------- -----------------------------
Number Weighted Average Weighted Number
Range of Outstanding Remaining Average Exercisable Weighted Average
Exercise Prices at 9/30/96 Contractual Life Exercise Price at 9/30/96 Exercise Price
- --------------- ----------- ---------------- -------------- ----------- ----------------
<C> <C> <C> <C> <C> <C>

$18.00 - $25.19 460,516 4.7 years $23.82 460,516 $23.82
$27.94 - $36.81 1,312,735 8.6 years $31.66 824,985 $30.01

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

On October 11, 1996, an additional 280,000 stock options were granted
at an exercise price per share of $36.75.

The Company's Board of Directors is expected to adopt the 1997 Award
and Option Plan (1997 Plan) at its December 13, 1996 meeting. The 1997 Plan will
have the same basic provisions as the 1993 Plan. The total number of shares
available for grant under the 1997 Plan will be 1.8 million.

Restricted stock is subject to restrictions on vesting and
transferability. Restricted stock awards entitle the participants to full
dividend and voting rights. The market value of restricted stock on the date of
the award is being recorded as compensation expense over the periods during
which the vesting restrictions exist. Certificates for shares of restricted
stock awarded under the Company's 1984 and 1993 Plans are held by the Company
during the periods in which the restrictions on vesting are effective.

The following table summarizes the awards of restricted stock over the
past three years:
1996 1995 1994
- -------------------------------------------------------------------------------
Shares of Restricted Stock Awarded 8,000 8,000 121,494

Weighted Average Market Price of
Stock on Award Date $36.81 $26.00 $34.15
- -------------------------------------------------------------------------------
As of September 30, 1996, 134,578 shares of non-vested restricted stock
were outstanding. Vesting restrictions will lapse on 126,578 of these shares on
January 2 of each year as follows: 1997 - 18,916 shares; 1998 - 18,916 shares;
1999 - 20,916 shares; 2000 - 22,916 shares; 2001 - 24,914 shares; 2002 - 8,000
shares; 2003 - 6,000 shares; 2004 - 4,000 shares; and 2005 - 2,000 shares. For
restricted stock awarded before 1996, the restrictions on transferability do not
lapse until the earliest of (a) six years from the date the vesting restrictions
lapse; (b) the recipient's attainment of age 65; or (c) the recipient's death.
For restricted stock awarded in 1996, all restrictions will lapse respecting
one-fourth of such shares on each September 26, 2003 through 2006.

Redeemable Preferred Stock
As of September 30, 1996, there were 3,200,000 shares of $25 par value
Cumulative Preferred Stock authorized but unissued.

Long-Term Debt
The outstanding long-term debt is as follows:
At September 30 (Thousands) 1996 1995
---- ----
Debentures:
7-3/4% due February 2004 $125,000 $125,000

Medium-Term Notes:
8.875% due December 1995 - 20,000
8.90% due December 1995 - 38,500
4.53% due September 1996 - 30,000
6.42% due November 1997 50,000 50,000
6.08% due July 1998 50,000 50,000
5.58% due March 1999 100,000 -
7.25% due July 1999 50,000 50,000
6.60% due February 2000 50,000 50,000
7.395% due March 2023 49,000 49,000
8.48% due July 2024* 50,000 50,000
7.375% due June 2025 50,000 50,000
-------- --------

574,000 562,500
Less Current Portion - 88,500
-------- --------

$574,000 $474,000
======== ========
* Callable beginning July 1999.

The aggregate principal amounts of long-term debt maturing for the next
five years are: none in 1997, $100.0 million in 1998, $150.0 million in 1999,
$50.0 million in 2000 and none in 2001.

The Company currently has authorization from the SEC under the Holding
Company Act to issue and sell up to $150.0 million of debentures and/or
medium-term notes. The amounts and timing of the issuance and sale of these
debentures and/or medium-term notes will depend on market conditions and the
requirements of the Company.

Note E - Short-Term Borrowings

The Company maintains uncommitted or discretionary lines of credit with certain
financial institutions for general corporate purposes. These lines are utilized
primarily as a means of financing, on an interim basis, various working capital
requirements and capital expenditures of the Company, including the Company's
oil and gas exploration and development program and the purchase and storage of
gas. Borrowings under these lines of credit are made at competitive money market
rates, and the Company currently is authorized to borrow up to $600.0 million
thereunder. These credit lines, which are callable at the option of the
financial institutions, are reviewed on an annual basis.

The Company also has authorization to issue as much as $300.0 million
of commercial paper from time to time, but is not likely to exceed $105.0
million. In no event may its borrowings under its discretionary lines of credit,
or through the issuance of commercial paper, exceed $600.0 million in the
aggregate.
Additionally,   the  Company  has  entered  into  an   agreement   that
establishes a 364-day committed revolving credit arrangement with five
commercial banks, under which it may borrow as much as $105.0 million. This
arrangement may be utilized for general corporate purposes, primarily to support
the issuance of commercial paper. The Company pays a fee to maintain this
arrangement, and may borrow through this arrangement under four interest rate
options. If amounts are borrowed under this arrangement, the $600.0 million
available for borrowing under the discretionary lines of credit is
correspondingly reduced. No borrowings under this arrangement were outstanding
at September 30, 1996.

At September 30, 1996, the Company had outstanding notes payable to
banks and commercial paper of $109.7 million and $90.0 million, respectively. At
September 30, 1995, the Company had outstanding notes payable to banks and
commercial paper of $52.6 million and $95.0 million, respectively.

The weighted average interest rate on notes payable to banks was 5.63%
and 6.15% at September 30, 1996 and 1995, respectively. The weighted average
interest rate on commercial paper was 5.56% and 5.85% at September 30, 1996 and
1995, respectively.

Note F - Financial Instruments

Fair Values
The fair market value of the Company's long-term debt is estimated based on
quoted market prices of similar issues having the same remaining maturities,
redemption terms and credit ratings. Based on these criteria, the fair market
value of long-term debt, including current portion, was as follows:

At September 30 (Thousands) 1996 1995
------------------- -------------------
Carrying Fair Carrying Fair
Amount Value Amount Value
-------- ----- -------- -----

Long-Term Debt $574,000 $572,001 $562,500 $570,236
======== ======== ======== ========

The fair value amounts are not intended to reflect principal amounts
that the Company will ultimately be required to pay.

Temporary cash investments, notes payable to banks and commercial paper
are stated at amounts which approximate their fair value due to the short-term
maturities of those financial instruments. Investments in life insurance are
stated at their cash surrender values as discussed below.

Investments
Other assets consist principally of cash surrender values of insurance
contracts. The cash surrender values of these insurance contracts amounted to
$31.6 million and $28.2 million at September 30, 1996 and 1995, respectively.
The insurance contracts were established as a funding mechanism for various
benefit obligations the Company has to certain employees.

Derivative Financial Instruments
The Company, in its Exploration and Production segment, has entered into certain
price swap agreements to manage a portion of the market risk associated with
fluctuations in the price of natural gas and crude oil thereby providing more
stability to the operating results of that business segment. These agreements
are not held for trading purposes. The price swap agreements call for the
Company to receive monthly payments from (or make payment to) other parties
based upon the difference between a fixed and a variable price as specified by
the agreement. The variable price is either a crude oil price quoted on the New
York Mercantile Exchange or a quoted natural gas price in "Inside FERC." These
variable prices are highly correlated with the market prices received by the
Company for its natural gas and crude oil production.
The  following  summarizes  the  Company's  activity  under  price swap
agreements during 1996, 1995 and 1994:
<TABLE>
<CAPTION>

Year Ended September 30 1996 1995 1994
--------------- --------------- ---------------
<S> <C> <C> <C>

Natural Gas Swap Agreements:
Notional Amount - Equivalent
Billion Cubic Feet (Bcf) 23.0 16.3 8.0
Range of Fixed Prices per
Thousand Cubic Feet (Mcf) $1.71 - $3.05 $1.74 - $2.39 $2.17 - $2.39
Weighted Average Fixed Price
per Mcf $1.91 $2.03 $2.30
Range of Variable Prices
per Mcf $1.67 - $3.43 $1.36 - $1.77 $1.44 - $2.44
Weighted Average Variable Price
per Mcf $2.31 $1.59 $2.05
Gain (Loss) $(9,231,000) $7,157,000 $1,986,000

Crude Oil Swap Agreements:
Notional Amount - Equivalent
Barrels (bbl) 1,071,000 686,000 -
Range of Fixed Prices per bbl $17.40 - $19.25 $16.68 - $19.60 -
Weighted Average Fixed Price
per bbl $18.22 $18.01 -
Range of Variable Prices per
bbl $17.40 - $23.93 $17.16 - $19.89 -
Weighted Average Variable Price
per bbl $20.72 $18.35 -
Loss $(2,606,000) $(221,000) -

</TABLE>

The Company had the following swap agreements outstanding at September
30, 1996:

Natural Gas Swap Agreements:
Notional Amount Range of Fixed Weighted Average Fixed
Fiscal Year (Equivalent Bcf) Prices per Mcf Price per Mcf
----------- ---------------- -------------- ----------------------
1997 24.9 $1.71 - $2.10 $1.92
1998 9.7 $1.77 - $2.06 $1.94
1999 1.1 $2.00 $2.00
----
35.7
====

Crude Oil Swap Agreements:
Notional Amount Range of Fixed Weighted Average Fixed
Fiscal Year (Equivalent bbl) Prices per bbl Price per bbl
---------- ---------------- -------------- ----------------------
1997 1,371,000 $17.40 - $18.71 $18.00
1998 447,000 $17.50 - $18.71 $17.81
---------
1,818,000
=========

Gains or losses from these price swap agreements are reflected in
operating revenues on the Consolidated Statement of Income at the time of
settlement with the other parties. At September 30, 1996, the Company had
unrecognized losses of approximately $10.2 million related to price swap
agreements which are offset by corresponding unrecognized gains from the
Company's anticipated natural gas and crude oil production over the terms of the
price swap agreements.

The Company has SEC authority to enter into interest rate swaps and
other derivative instruments associated with long-term borrowings up to a
notional amount of $350.0 million at any one time outstanding. All such interest
rate swaps and other derivative instruments must be directly related to then
outstanding long or short-term debt, at the time they are entered into. The
Company also has SEC authority to enter into interest rate and currency exchange
agreements associated with short-term borrowings covering a total principal
amount of $300.0 million. No such agreements were entered into during the year
ended September 30, 1996 and none are currently outstanding.

Credit Risk
Credit risk relates to the risk of loss that the Company would incur as a result
of nonperformance by counterparties pursuant to the terms of their
contractual  obligations.  The Company is at risk in the event of nonperformance
by counterparties on investments, such as temporary cash investments and cash
surrender values of insurance contracts, and on its derivative financial
instruments. The counterparties to the Company's investments and derivative
financial instruments are investment grade financial institutions. Furthermore,
the Company has guarantees from counterparty affiliates covering its natural gas
and crude oil derivative financial instruments in those instances where the
Company is not dealing directly with the majority affiliate of the counterparty
group. Accordingly, the Company does not anticipate any material impact to its
financial position, results of operations or cash flow as a result of
nonperformance by counterparties.

Note G - Retirement Plan and Other Post-Employment Benefits

Retirement Plan
The Company has a tax-qualified, noncontributory, defined-benefit retirement
plan (Plan) that covers substantially all employees of the Company. The Plan
uses years of service, age at retirement and earnings of employees to determine
benefits.

The Company's policy is to fund at least an amount necessary to satisfy
the minimum funding requirements of applicable laws and regulations and not more
than the maximum amount deductible for federal income tax purposes. Plan funding
is subject to annual review by management and its consulting actuary. Plan
assets primarily consist of equity and fixed income investments and units in
commingled funds.

For financial reporting purposes, the regulated subsidiaries record the
difference between the amounts of pension cost recoverable in rates and the
amounts of pension cost determined by the actuary under SFAS 87, "Employers'
Accounting for Pensions," as deferred pension assets. The amounts deferred are
expected to be recovered in rates as contributions are made to the Plan. Pension
cost in 1996 reflects the amount recovered from customers in rates during the
year.

In September 1996, the Company completed its special early retirement
offer (SERO) for certain salaried, non-union hourly and union employees of
Distribution Corporation and Supply Corporation. As a result, the Company
recorded SERO expense in 1996 of $8.2 million ($5.2 million after-tax),
comprised of special termination benefits and severance pay. The special
termination benefits portion of SERO expense is included in pension cost.

The components of pension cost were as follows:

Year Ended September 30 (Thousands) 1996 1995 1994
---- ---- ----

Service Cost $11,049 $ 9,680 $10,441
Interest Cost 31,422 28,338 26,532
Actual Return on Plan Assets (48,022) (47,591) (16,212)
Net Amortization and Deferral 10,414 9,722 (20,623)
Special Termination Benefits 6,986 - -
------- ------- -------
Pension Cost $11,849 $ 149 $ 138
======= ======= =======

The projected benefit obligation was determined using an assumed
discount rate of 8% for 1996 and 1995, and 8.5% for 1994. The assumed rate of
compensation increase was 5% for all three years. The expected long-term rate of
return on Plan assets was 8.5% for all three years.
A  reconciliation  of the Plan's  funded  status as  determined  by the
Company's consulting actuary is presented in the following table:

At September 30 (Thousands) 1996 1995
---- ----

Actuarial Present Value of:
Vested Benefit Obligation $317,049 $287,470
======== ========

Accumulated Benefit Obligation $367,612 $333,597
======== ========

Projected Benefit Obligation $432,753 $404,157

Plan Assets at Fair Value 431,828 399,608
-------- --------
Funded Status (925) (4,549)
Unrecognized Net Asset (26,278) (33,335)
Unrecognized Prior Service Cost 11,947 12,446
Unrecognized Net Loss (Gain) (15,111) 5,419
-------- --------
Pension Liability $(30,367) $(20,019)
======== ========

Other Post-Retirement Benefits
In addition to providing retirement plan benefits, the Company provides health
care and life insurance benefits for substantially all retired employees under a
post-retirement benefit plan (Post-Retirement Plan).

The Company has established Voluntary Employees' Beneficiary
Association (VEBA) trusts for collectively bargained employees and
non-bargaining employees. The VEBA trusts are similar to the Company's
Retirement Plan trust. Contributions to the VEBA trusts are tax deductible,
subject to limitations contained in the Internal Revenue Code and regulations.
Contributions to the VEBA trusts are made to fund employees' post-retirement
health care and life insurance benefits, as well as benefits as they are paid to
current retirees. Post-Retirement Plan assets primarily consist of equity and
fixed income investments and money market funds.

Distribution Corporation and Supply Corporation represent virtually all
of the Company's total post-retirement benefit costs. Distribution Corporation
and Supply Corporation are fully recovering their net periodic post-retirement
benefit costs in accordance with the Public Service Commission of the State of
New York (PSC) and the Pennsylvania Public Utility Commission (PaPUC) and FERC
authorization, respectively. In accordance with regulatory guidelines, the
difference between the amounts of post-retirement benefit costs recoverable in
rates and the amounts of post-retirement benefit costs determined by the actuary
under SFAS 106, "Employers' Accounting for Postretirement Benefits Other Than
Pensions," are deferred in each jurisdiction as either a regulatory asset or
liability, as appropriate.

The Company has elected to amortize the initial accumulated liability
at October 1, 1993 to post-retirement benefit cost on a straight-line basis over
a 20-year period.

The components of post-retirement benefit cost were as follows:

Year Ended September 30 (Thousands) 1996 1995 1994
---- ---- ----

Service Cost $ 3,926 $ 3,394 $ 3,974
Interest Cost 14,391 13,027 13,714
Actual Return on Post-Retirement Plan Assets (9,072) (4,613) (1,035)
Net Amortization and Deferral 11,830 12,592 6,877
------- ------- -------
Post-Retirement Benefit Cost $21,075 $24,400 $23,530
======= ======= =======

The weighted average assumed discount rate used in determining the
accumulated post-retirement benefit obligation was 8% for 1996 and 1995, and
8.5% for 1994. The average assumed annual rate of salary increase for the
applicable life insurance plans was 5% for all three years. The expected
long-term rate of return on Post-Retirement Plan assets was 8.5% for all three
years.
The annual rate of  increase in the per capita cost of covered  medical
care benefits for the active participants and medical plans available to new
retirees was assumed to be 13% for 1994, 12% for 1995 and 11% for 1996; this
rate was assumed to decrease gradually to 5.5% by the year 2003 and remain at
that level thereafter. The annual rate of increase in the per capita cost of
covered medical care benefits for the medical plans not available to new
retirees was assumed to be 8% for 1994, 7% for 1995, and 6% for 1996. The annual
rate of increase in the per capita cost of covered prescription drug benefits
was assumed to be 14% for 1994 and 10% for 1995 and 1996. This rate was assumed
to decrease gradually to 5.5% by the year 2003 and remain level thereafter. The
annual rate increase in the per capita Medicare Part B Reimbursement was assumed
to be 12.3% for 1994, 12.2% for 1995, 12% for 1996, 3.1% for 1997 and 5.5% for
each year thereafter.

A reconciliation of the Post-Retirement Plan's funded status as
determined by the Company's consulting actuary is in the following table:

At September 30 (Thousands) 1996 1995
---- ----

Accumulated Post-Retirement Benefit Obligation:
Inactives $111,970 $ 76,272
Actives Fully Eligible 25,363 36,223
Actives Not Yet Fully Eligible 74,715 70,620
-------- --------
212,048 183,115
Fair Value of Post-Retirement Plan Assets 73,059 48,678
-------- --------
Funded Status (138,989) (134,437)
Unrecognized Transition Obligation 132,055 141,561
Unrecognized Net Loss (Gain) 4,510 (8,930)
-------- --------
Post-Retirement Liability $ (2,424) $ (1,806)
======== ========

The health care cost trend rate assumptions used to calculate the per
capita cost of covered medical care benefits have a significant effect on the
amounts reported. If the health care cost trend rates were increased by 1% in
each year, the accumulated post-retirement benefit obligation as of October 1,
1995, would be increased by $27.6 million. This 1% change would also increase
the aggregate of the service and interest cost components of net periodic
post-retirement benefit cost for 1996 by $3.2 million.

Post-Employment Benefits
In November 1992, the FASB issued SFAS 112, "Employers' Accounting for
Postemployment Benefits" (SFAS 112), which establishes standards of financial
accounting and reporting for benefits, such as salary continuation, severance
pay, workers' compensation and other disability-related benefits, provided to
former or inactive employees subsequent to employment but prior to retirement.
The Company adopted SFAS 112 in the fourth quarter of 1994. The Consolidated
Statement of Income for 1994 includes a charge of $0.6 million, net of income
taxes, as a cumulative effect of a change in accounting principle.

Note H - Commitments and Contingencies

Leases
The Company has entered into lease agreements, principally for the use of office
space, business machines, transportation equipment and meters. The Company's
policy is to treat all leases as operating leases for both accounting and
ratemaking purposes. Total lease expense approximated $16.9 million in 1996,
$16.3 million in 1995 and $17.2 million in 1994. At September 30, 1996, the
future minimum payments under the Company's lease agreements for the next five
years are: $13.4 million in 1997, $10.0 million in 1998, $6.8 million in 1999,
$4.9 million in 2000 and $3.4 million in 2001. The aggregate future minimum
lease payments attributable to later years is $10.1 million.

Obligations Under Firm Contracts
Distribution Corporation has agreements with five nonaffiliated upstream
pipeline companies that provide for the availability of needed pipeline
transportation capacity for periods that extend through 2004. These
agreements   provide  for  payment  of  a  demand  or  reservation   charge,  at
FERC-approved rates, for contracted capacity. Distribution Corporation has
various gas purchase agreements with nonaffiliated gas producers that require
payment of fixed monthly charges. These charges are tied to various indices.
These agreements have average terms that range from three to five years.
Additionally, Distribution Corporation has agreements with three nonaffiliated
companies for gas storage services through 2006 that require payment of a demand
charge, for contracted storage. At September 30, 1996, the projected aggregate
amounts of such required future payments, based on current FERC-approved rates
and current indices, where applicable, are approximately $98.1 million, $10.8
million, and $2.4 million annually for the next five years, for pipeline
capacity, gas purchases, and storage service, respectively. Additionally, these
agreements call for the payment of commodity charges based upon actual
quantities shipped, purchased and stored.

These obligations under firm contracts are considered purchased gas
costs, subject to state commission review, and are being recovered in customer
rates through the inclusion in Distribution Corporation's rate schedules.

For the fiscal year ended September 30, 1996, total gross costs
incurred under these contracts, including commodity charges on actual quantities
shipped, purchased and stored, amounted to $365.2 million.

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

Distribution Corporation has incurred and is incurring clean-up costs
at several former manufactured gas plant sites in New York and Pennsylvania.
Distribution Corporation has been designated by the New York Department of
Environmental Conservation (DEC) as a potentially responsible party (PRP) with
respect to one of these sites in New York, and is also engaged in litigation
with the DEC and the party who bought the site from Distribution Corporation's
predecessor.

Distribution Corporation is also currently identified by the DEC or the
federal Environmental Protection Agency as one of a number of companies
considered to be PRPs with respect to several waste disposal sites in New York
which were operated by unrelated third parties. The PRPs are alleged to have
contributed to the materials that may have been collected at such waste disposal
sites by the site operators. The ultimate cost to Distribution Corporation with
respect to the remediation of these sites will depend on such factors as the
remediation plan selected, the extent of the site contamination, the number of
additional PRPs at each site and the portion, if any, attributed to Distribution
Corporation.

It is the Company's policy to accrue estimated environmental clean-up
costs when such amounts can reasonably be estimated and it is probable that the
Company will be required to incur such costs. Distribution Corporation has
estimated that clean-up costs related to the above noted sites are in the range
of $8.7 million to $10.1 million. At September 30, 1996, Distribution
Corporation has recorded the minimum liability of $8.7 million. 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.

In New York and Pennsylvania, Distribution Corporation is recovering
site investigation and remediation costs in rates. Accordingly, the Consolidated
Balance Sheet at September 30, 1996, includes related regulatory assets in the
amount of approximately $8.1 million.

Memorandum of Understanding - Green Canyon Project
In November 1996, Supply Corporation entered into a Memorandum of Understanding
(the MOU) with Green Canyon Gathering Company, a subsidiary of
Tenneco  Energy,  regarding  a project to  develop,  construct,  own and operate
natural gas gathering and processing facilities offshore and onshore Louisiana
(the Project). The total cost of the Project is estimated at approximately $200
million. The MOU provides for the parties to (i) share past and future
development costs for the Project through January 1, 1997, and thereafter as
agreed by the parties, (ii) negotiate toward definitive agreements to be signed
about January 1, 1997, to form one or more 50-50 partnerships, and (iii)
negotiate toward definitive agreements to finance, develop, build, own and
operate the Project. If the definitive agreements are not executed, or if the
Project is not constructed, Supply Corporation's share of the development costs
through January 1, 1997 is estimated not to exceed $2 million, for which it is
unlikely Supply Corporation would be reimbursed. Supply Corporation intends to
use short-term borrowings to finance construction of the Project.

Other
The Company is involved in litigation arising in the normal course of its
business. In addition to the regulatory matters discussed in Note B - Regulatory
Matters, the Company is involved in other regulatory matters arising in the
normal course of business that involve rate base, cost of service and purchased
gas cost issues. While the resolution of such litigation or other regulatory
matters could have a material effect on earnings and cash flows in the year of
resolution, none of this litigation, and none of these other regulatory matters,
are expected to have a material adverse effect on the financial condition of the
Company at this time.

Note I - Business Segment Information

The Company includes operations which are rate-regulated (regulated) and
operations which are not regulated as to their rates (nonregulated). The
regulated operations fall primarily within two business segments: Utility and
Pipeline and Storage. The nonregulated operations consist principally of the
Exploration and Production business segment. The Other Nonregulated segment
consists primarily of the Company's sawmill and dry kiln operations, natural gas
marketing operations, natural gas hub operations, investment in foreign and
domestic energy projects and pipeline construction operations (which were
discontinued during 1995, the effect of which was immaterial to the Company).

The Utility segment is regulated by the PSC and the PaPUC and is
carried out by Distribution Corporation. Distribution Corporation sells and
transports gas to retail customers located in western New York and northwestern
Pennsylvania. It also provides off-system sales to customers located in regions
through which the upstream pipelines serving Distribution Corporation pass
(i.e., from the southwestern to northeastern regions of the United States). The
Pipeline and Storage segment is regulated by the FERC and is carried out by
Supply Corporation. Supply Corporation transports and stores natural gas for
utilities and pipeline companies in the northeastern United States markets. In
1996, 1995 and 1994, 51%, 48% and 52%, respectively, of Supply Corporation's
revenue was from affiliated companies, mainly Distribution Corporation.

Seneca is engaged in exploration for, and development and purchase of,
oil and natural gas reserves in the Gulf Coast, and the southwestern, western
and Appalachian regions of the United States. Seneca's production is, for the
most part, sold to purchasers located in the vicinity of its wells. Highland
operates a sawmill and dry kiln operation in Pennsylvania. NFR is engaged in the
marketing and brokerage of natural gas and performs energy management services
for utilities and end-users in the northeastern United States markets. Leidy's
activities center around its investment in natural gas hub operations, providing
services to customers in the northeastern, mid-Atlantic, Chicago and Los Angeles
areas of the United States and Ontario, Canada. Horizon is engaged in the
investigation and development of foreign and domestic energy projects and
presently operates a district heating plant and a power development group in the
Czech Republic. UCI was engaged in the Company's pipeline construction
operations prior to the discontinuance of its business in the third quarter of
fiscal 1995.
The data presented in the tables below reflect the Company's  regulated
and nonregulated business segments for the three years ended September 30, 1996.
Total operating revenues by segment include both revenues from nonaffiliated
customers and intersegment revenues. Operating income is total operating
revenues less operating expenses, not including income taxes. The elimination of
significant intercompany balances and transactions, if appropriate, is made in
order to reconcile segment information with consolidated amounts. Identifiable
assets of a segment are those assets that are used in the operations of that
segment. Corporate assets are principally cash and temporary cash investments,
receivables, deferred charges and cash surrender values of insurance contracts.

Year Ended September 30 (Thousands) 1996 1995 1994
---- ---- ----
Operating Revenues
Regulated:
Utility $ 954,326 $786,064 $ 931,673
Pipeline and Storage 176,553 164,587 153,121
---------- -------- ----------
1,130,879 950,651 1,084,794
---------- -------- ----------

Nonregulated:
Exploration and Production 114,462 56,232 70,261
Other 68,930 57,075 72,036
---------- -------- ----------
183,392 113,307 142,297
---------- -------- ----------

Intersegment Revenues* (106,254) (88,462) (85,767)
---------- -------- ----------
$1,208,017 $975,496 $1,141,324
========== ======== ==========

* Represents primarily Pipeline and Storage revenue from the Utility segment.

Operating Income (Loss) Before
Income Taxes

Regulated:
Utility $115,257 $ 83,774 $ 90,584
Pipeline and Storage 72,914 67,884 62,302
-------- -------- --------
188,171 151,658 152,886
-------- -------- --------

Nonregulated:
Exploration and Production 46,408 16,404 21,767
Other (8,581) 3,021 2,505
-------- -------- --------
37,827 19,425 24,272
-------- -------- --------

Corporate (2,231) (2,805) (3,463)
-------- -------- --------

$223,767 $168,278 $173,695
======== ======== ========

Identifiable Assets
At September 30 (Thousands)
Regulated:
Utility $1,154,364 $1,098,757 $1,105,202
Pipeline and Storage 515,569 512,546 498,798
---------- ---------- ----------
1,669,933 1,611,303 1,604,000
---------- ---------- ----------

Nonregulated:
Exploration and Production 396,077 351,262 311,037
Other 38,955 33,734 33,357
---------- ---------- ----------
435,032 384,996 344,394
---------- ---------- ----------

Corporate 44,807 40,524 32,412
---------- ---------- ----------

$2,149,772 $2,036,823 $1,980,806
========== ========== ==========
Year Ended September 30 (Thousands)       1996          1995          1994
---- ---- ----


Depreciation, Depletion and Amortization
Regulated:
Utility $31,491 $30,052 $28,216
Pipeline and Storage 19,942 19,320 17,516
------- ------- -------
51,433 49,372 45,732
------- ------- -------

Nonregulated:
Exploration and Production 46,042 21,201 27,496
Other 752 1,203 1,530
------- ------- -------
46,794 22,404 29,026
------- ------- -------

Corporate 4 6 6
------- ------- -------

$98,231 $71,782 $74,764
======= ======= =======

Capital Expenditures
Regulated:
Utility $ 63,730 $ 64,844 $ 61,715
Pipeline and Storage 22,260 38,678 20,472
-------- -------- --------
85,990 103,522 82,187
-------- -------- --------

Nonregulated:
Exploration and Production 83,554 69,741 52,458
Other 3,189 9,563 3,603
-------- -------- --------
86,743 79,304 56,061
-------- -------- --------

Corporate - - 20
-------- -------- --------

Intersegment Elimination (1,166) - -
-------- -------- --------

$171,567 $182,826 $138,268
======== ======== ========

Note J - Quarterly Financial Data (unaudited)

In the opinion of management, the following quarterly information includes all
adjustments necessary for a fair statement of the results of operations for such
periods. Earnings per common share are calculated using the weighted average
number of shares outstanding during each quarter. The total of all quarters may
differ from the earnings per common share shown on the Consolidated Statement of
Income, which is based on the weighted average number of shares outstanding for
the entire fiscal year. Because of the seasonal nature of the Company's heating
business, there are substantial variations in operations reported on a quarterly
basis.

Financial data for the quarter ended September 30, 1996 reflects the
after-tax net benefit of gas cost reconciliation adjustments of $2.7 million or
$0.07 per share, and the reversal of estimated lost and unaccounted-for gas
accrued in prior quarters of 1996 of $4.6 million, after-tax, or $0.12 per
share. These items were offset by an after-tax charge to earnings of $5.2
million, or $0.14 per share, related to a special early retirement offer to
certain salaried, non-union hourly and union employees of Distribution
Corporation and Supply Corporation. In addition, Horizon recognized a fourth
quarter after-tax charge to earnings of $3.8 million, or $0.10 per share,
related to its decision to withdraw from participation in the development of a
151 megawatt power plant near Kabirwala, Punjab Province, in east-central
Pakistan.

Financial data for the quarter ended September 30, 1995 reflects an
after-tax charge of $2.8 million, or $0.07 per share, related to Distribution
Corporation's recording of estimated gas costs for lost and unaccounted-for gas
in excess of that allowed to be recovered in rates. In addition, the quarter
ended September 30, 1995 includes an after-tax charge of $2.2 million recorded
by Supply Corporation establishing a reserve for previously deferred preliminary
survey and investigation charges related to a storage project.
Net Income    Earnings
Available for Per
Quarter Operating Operating Common Common
Ended Revenues Income Stock Share
- ------- --------- --------- ------------- --------

1996 (Thousands, except earnings per common share)
- ------------------------------------------------------------------------

12/31/95 $316,328 $46,344 $32,392 $ .87
3/31/96 $492,376 $69,631 $55,692 $1.48
6/30/96 $239,330 $29,687 $17,310 $ .46
9/30/96 $159,983 $11,784 $ (723) $(.02)

1995 (Thousands, except earnings per common share)
- ------------------------------------------------------------------------

12/31/94 $279,332 $43,288 $30,571 $ .82
3/31/95 $378,762 $56,457 $43,307 $1.16
6/30/95 $193,461 $18,987 $ 8,981 $ .24
9/30/95 $123,941 $ 5,667 $(6,965) $(.19)

Note K - Market for Common Stock and Related Shareholder Matters (unaudited)

At September 30, 1996, there were 21,640 holders of National Fuel Gas Company
common stock. The market for the common stock is the New York Stock Exchange.
Information related to restrictions on the payment of dividends can be found in
Note D - Capitalization. The quarterly price ranges and quarterly dividends
declared for the fiscal years ended September 30, 1996 and 1995, are shown
below:

Price Range Dividends
Quarter Ended High Low Declared
- ------------- ---- --- ---------

1996
----

12/31/95 $33-7/8 $28-1/2 $.405
3/31/96 $34-7/8 $31-3/8 $.405
6/30/96 $36-3/8 $33-3/4 $.42
9/30/96 $38 $33-3/8 $.42

1995
----

12/31/94 $30 $25-1/4 $.395
3/31/95 $28-1/2 $25 $.395
6/30/95 $30-3/4 $27-1/2 $.405
9/30/95 $29-5/8 $26-1/2 $.405

Note L - Supplementary Information for Oil and Gas Producing Activities

The following supplementary information is presented in accordance with SFAS 69,
"Disclosures about Oil and Gas Producing Activities," and related SEC accounting
rules.

Capitalized Costs Relating to Oil and Gas Producing Activities

At September 30 (Thousands) 1996 1995
---- ----

Capitalized Costs Subject to Amortization $570,815 $495,802
Capitalized Acquisition Costs Excluded
from Amortization 35,627 28,565
-------- --------
606,442 524,367

Less - Accumulated Depreciation, Depletion
and Amortization 233,743 188,241
-------- --------

$372,699 $336,126
======== ========

Certain costs excluded from amortization represent unevaluated
properties that require additional drilling to determine the existence of oil
and gas  reserves.  The  remaining  costs,  incurred  during  and prior to 1996,
consist of individually insignificant oil and gas leases still early in their
primary terms and individually insignificant unproved perpetual oil and gas
rights.

Costs Incurred in Oil and Gas Property Acquisition, Exploration and Development
Activities

Year Ended September 30 (Thousands) 1996 1995 1994
---- ---- ----

Property Acquisition Costs:
Proved $ 4,632 $13,186 $ 5,109
Unproved 12,879 12,119 3,106
Exploration Costs 33,191 18,588 17,855
Development Costs 32,747 25,161 25,102
Other 230 559 259
------- ------- -------
$83,679 $69,613 $51,431
======= ======= =======

Results of Operations for Producing Activities

Year Ended September 30 (Thousands) 1996 1995 1994
---- ---- ----

Operating Revenues:
Natural Gas (includes revenues from sales
to affiliates of $11,872, $8,650 and
$5,456, respectively) $ 91,018 $34,849 $50,803
Oil, Condensate and Other Liquids 33,978 11,948 15,307
-------- ------- -------

Total Operating Revenues 124,996 46,797 66,110

Production/Lifting Costs 15,196 11,215 13,177

Depreciation, Depletion and Amortization
($0.36, $0.44 and $0.41, respectively, per
dollar of operating revenues) 45,502 20,528 26,992

Income Tax Expense 22,069 4,301 7,907
-------- ------- -------

Results of Operations for Producing
Activities (excluding corporate overheads
and interest charges) $ 42,229 $10,753 $18,034
======== ======= =======

Reserve Quantity Information (unaudited)

The Company's proved oil and gas reserves are located in the United States. The
estimated quantities of proved reserves disclosed in the table below are based
upon estimates by qualified Company geologists and engineers and are audited by
independent petroleum engineers. Such estimates are inherently imprecise and may
be subject to substantial revisions as a result of numerous factors including,
but not limited to, additional development activity, evolving production
history, and continual reassessment of the viability of production under varying
economic conditions.
Gas                        Oil
Year Ended MMcf Mbbl
---------------------- --------------------
September 30 1996 1995 1994 1996 1995 1994
---- ---- ---- ---- ---- ----

Proved Developed and
Undeveloped Reserves:

Beginning of Year 221,459 247,447 175,051 22,865 17,495 18,519

Extensions and
Discoveries 29,161 9,912 94,733 5,701 3,863 1,666

Revisions of
Previous Estimates (3,442) (21,046) (2,075) (1,173) (60) (1,660)

Production (38,767) (20,942) (23,273) (1,742) (739) (1,030)

Sales of Minerals in
Place (1,532) (4,685) (32) (27) (474) -

Purchases of Minerals
in Place and Other 203 10,773 3,043 125 2,780 -
------- ------- ------- ------ ------ ------

End of Year 207,082 221,459 247,447 25,749 22,865 17,495
======= ======= ======= ====== ====== ======

Proved Developed Reserves:

Beginning of Year 162,504 179,291 134,712 14,937 10,110 10,801
======= ======= ======= ====== ====== ======

End of Year 163,537 162,504 179,291 14,043 14,937 10,110
======= ======= ======= ====== ====== ======

Standardized Measure of Discounted Future Net Cash Flows Relating to Proved Oil
and Gas Reserves (unaudited)

The Company cautions that the following presentation of the standardized measure
of discounted future net cash flows is intended to be neither a measure of the
fair market value of the Company's oil and gas properties, nor an estimate of
the present value of actual future cash flows to be obtained as a result of
their development and production. It is based upon subjective estimates of
proved reserves only and attributes no value to categories of reserves other
than proved reserves, such as probable or possible reserves, or to unproved
acreage. Furthermore, it is based on year-end prices and costs adjusted only for
existing contractual changes, and it assumes an arbitrary discount rate of 10%.
Thus, it gives no effect to future price and cost changes certain to occur under
the widely fluctuating political and economic conditions of today's world.

The standardized measure is intended instead to provide a somewhat
better means for comparing the value of the Company's proved reserves at a given
time with those of other oil- and gas-producing companies than is provided by a
simple comparison of raw proved reserve quantities.

Year Ended September 30 (Thousands) 1996 1995 1994
---- ---- ----

Future Cash Inflows $1,003,280 $738,711 $705,874
Less:
Future Production and Development Costs 294,778 272,268 252,901
Future Income Tax Expense at
Applicable Statutory Rate 221,956 129,055 131,060
---------- -------- --------
Future Net Cash Flows 486,546 337,388 321,913
Less:
10% Annual Discount for Estimated
Timing of Cash Flows 157,302 92,120 106,647
---------- -------- --------
Standardized Measure of Discounted Future
Net Cash Flows $ 329,244 $245,268 $215,266
========== ======== ========
The  principal  sources  of  change  in  the  standardized  measure  of
discounted future net cash flows were as follows:

Year Ended September 30 (Thousands) 1996 1995 1994
---- ---- ----

Standardized Measure of Discounted Future
Net Cash Flows at Beginning of Year $245,268 $215,266 $209,655
Sales, Net of Production Costs (109,801) (35,582) (52,933)
Net Changes in Prices, Net of
Production Costs 147,330 10,757 (48,149)
Purchases of Minerals in Place 770 18,602 2,793
Sales of Minerals in Place (1,141) (5,688) (29)
Extensions and Discoveries 93,864 47,236 96,134
Changes in Estimated Future
Development Costs (53,630) (50,366) (36,466)
Previously Estimated Development
Costs Incurred 42,780 39,833 22,941
Net Change in Income Taxes at
Applicable Statutory Rate (52,613) (6,838) 3,098
Revisions of Previous Quantity
Estimates (15,491) (20,934) (11,042)
Accretion of Discount and Other 31,908 32,982 29,264
-------- -------- --------
Standardized Measure of Discounted
Future Net Cash Flows at End of Year $329,244 $245,268 $215,266
======== ======== ========
NATIONAL FUEL GAS COMPANY AND SUBSIDIARIES


Schedule II - Valuation and Qualifying Accounts


(Thousands)
---------


Additions
----------------------
Balance at Charged to Charged to Balance at
Beginning Costs and Other Deductions End of
Description of Period Expenses Accounts (Note) Period
- ----------- ---------- ---------- ---------- ---------- ----------

Year Ended September 30, 1996
- -----------------------------

Reserve for Doubtful
Accounts $5,924 $15,191 $ - $13,443 $7,672
====== ======= ====== ======= ======


Year Ended September 30, 1995
- -----------------------------

Reserve for Doubtful
Accounts $5,055 $15,187 $ - $14,318 $5,924
====== ======= ====== ======= ======


Year Ended September 30, 1994
- -----------------------------

Reserve for Doubtful
Accounts $5,739 $11,443 $ - $12,127 $5,055
====== ======= ====== ======= ======

Note - Amounts represent net accounts receivable written-off.

ITEM 9 Changes in and Disagreements with Accountants on Accounting and
Financial Disclosure

None


PART III
--------

ITEM 10 Directors and Executive Officers of the Registrant

The information required by this item concerning the directors of the Company is
omitted pursuant to Instruction G of Form 10-K since the Company's definitive
Proxy Statement for its February 20, 1997 Annual Meeting of Shareholders will be
filed with the SEC not later than 120 days after September 30, 1996. The
information provided in such definitive Proxy Statement is incorporated herein
by reference. Information concerning the Company's executive officers can be
found in Part I, Item 1, of this report.

ITEM 11 Executive Compensation

The information required by this item is omitted pursuant to Instruction G of
Form 10-K since the Company's definitive Proxy Statement for its February 20,
1997 Annual Meeting of Shareholders will be filed with the SEC not later than
120 days after September 30, 1996. The information provided in such definitive
Proxy Statement is incorporated herein by reference.

ITEM 12 Security Ownership of Certain Beneficial Owners and Management

The information required by this item is omitted pursuant to Instruction G of
Form 10-K since the Company's definitive Proxy Statement for its February 20,
1997 Annual Meeting of Shareholders will be filed with the SEC not later than
120 days after September 30, 1996. The information provided in such definitive
Proxy Statement is incorporated herein by reference.
ITEM 13  Certain Relationships and Related Transactions

At September 30, 1996, the Company knows of no relationships or transactions
required to be disclosed pursuant to Item 404 of Regulation S-K.


PART IV
-------

ITEM 14 Exhibits, Financial Statement Schedules, and Reports on Form 8-K

(a) Financial Statement Schedules
All financial statement schedules filed as part of this report
are included in Item 8 of this Form 10-K and reference is made
thereto.

(b) Reports on Form 8-K
None

(c) Exhibits

Exhibit
Number Description of Exhibits

3(i) Articles of Incorporation:

* Restated Certificate of Incorporation of
National Fuel Gas Company, dated March 15,
1985 (Exhibit 10-OO, Form 10-K for fiscal
year ended September 30, 1991 in File No.
1-3880)

* Certificate of Amendment of Restated
Certificate of Incorporation of National
Fuel Gas Company, dated March 9, 1987
(Exhibit 3.1, Form 10-K for fiscal year
ended September 30, 1995 in File No. 1-3880)

* Certificate of Amendment of Restated
Certificate of Incorporation of National
Fuel Gas Company, dated February 22, 1988
(Exhibit 3.2, Form 10-K for fiscal year
ended September 30, 1995 in File No. 1-3880)

* Certificate of Amendment of Restated
Certificate of Incorporation, dated March
17, 1992 (Exhibit EX-3(a), Form 10-K for
fiscal year ended September 30, 1992 in File
No. 1-3880)

3(ii) By-Laws:

* National Fuel Gas Company By-Laws as amended
through June 9, 1994 (Exhibit 3.1, Form 10-K
for fiscal year ended September 30, 1994 in
File No. 1-3880) (See Exhibit 3.1 for
amendment intended to become effective in
January 1997)

3.1 Excerpts from Minutes from the National Fuel
Gas Company Board of Directors Meeting of
September 19, 1996 regarding compensation of
non-employee directors and related
amendments of By-Laws

(4) Instruments Defining the Rights of Security
Holders, Including Indentures:

* Indenture dated as of October 15, 1974,
between the Company and The Bank of New York
(formerly Irving Trust Company) (Exhibit
2(b) in File No. 2-51796)

* Third Supplemental Indenture dated as of
December 1, 1982, to Indenture dated as of
October 15, 1974, between the Company and
The Bank of New York (formerly Irving Trust
Company) (Exhibit 4(a)(4) in File No.
33-49401)
*                Ninth  Supplemental  Indenture  dated  as of
January 1, 1990, to Indenture dated as of
October 15, 1974, between the Company and
The Bank of New York (formerly Irving Trust
Company) (Exhibit EX-4.4, Form 10-K for
fiscal year ended September 30, 1992 in File
No. 1-3880)

* Tenth Supplemental Indenture dated as of
February 1, 1992, to Indenture dated as of
October 15, 1974, between the Company and
The Bank of New York (formerly Irving Trust
Company) (Exhibit 4(a), Form 8-K dated
February 14, 1992 in File No. 1-3880)

* Eleventh Supplemental Indenture dated as of
May 1, 1992, to Indenture dated as of
October 15, 1974, between the Company and
The Bank of New York (formerly Irving Trust
Company) (Exhibit 4(b), Form 8-K dated
February 14, 1992 in File No. 1-3880)

* Twelfth Supplemental Indenture dated as of
June 1, 1992, to Indenture dated as of
October 15, 1974, between the Company and
The Bank of New York (formerly Irving Trust
Company) (Exhibit 4(c), Form 8-K dated June
18, 1992 in File No. 1-3880)

* Thirteenth Supplemental Indenture dated as
of March 1, 1993, to Indenture dated as of
October 15, 1974, between the Company and
The Bank of New York (formerly Irving Trust
Company) (Exhibit 4(a)(14) in File No.
33-49401)

* Fourteenth Supplemental Indenture dated as
of July 1, 1993, to Indenture dated as of
October 15, 1974, between the Company and
The Bank of New York (formerly Irving Trust
Company) (Exhibit 4.1, Form 10-K for fiscal
year ended September 30, 1993 in File No.
1-3880)

4.1 Fifteenth Supplemental Indenture dated as of
September 1, 1996 to Indenture dated as of
October 15, 1974, between the Company and
The Bank of New York (formerly Irving Trust
Company)

* Rights Agreement between National Fuel Gas
Company and Marine Midland Bank dated June
12, 1996 (Exhibit 99.1, Form 8-K dated June
13, 1996 in File No. 1-3880)

(10) Material Contracts:

(ii) (B) Contracts upon which Registrant's business
is substantially dependent:

10.1 Service Agreement No. 830016 with Texas
Eastern Transmission Corporation, under Rate
Schedule FT-1, dated November 2, 1995

10.2 Service Agreement No. 830017 with Texas
Eastern Transmission Corporation, under
Rate Schedule FT-1, dated November 2, 1995

10.3 Service Agreement with Texas Eastern
Transmission Corporation, under Rate
Schedule CDS, dated November 2, 1995

10.4 Service Agreement between National Fuel Gas
Distribution Corporation and National Fuel
Gas Supply Corporation, under Rate Schedule
FSS, dated April 3, 1996 [Portions of this
agreement are subject to a request for
confidential treatment under Rule 24b-2]
10.5                Service Agreement with St. Clair Pipelines
Ltd., dated January 29, 1996 [Portions of
this agreement are subject to a request for
confidential treatment under Rule 24b-2]

* Service Agreement with Empire State Pipeline
under Rate Schedule FT, dated December 15,
1994 [Portions of this agreement are subject
to confidential treatment under Rule 24b-2]
(Exhibit 10.1, Form 10-K for fiscal year
ended September 30, 1995, in File No.
1-3880)

* Service Agreement between National Fuel Gas
Distribution Corporation and National Fuel
Gas Supply Corporation under Rate Schedule
ESS dated August 1, 1993 (Exhibit 10.2, Form
10-K for fiscal year ended September 30,
1995, in File No. 1-3880)

* Service Agreement between National Fuel Gas
Distribution Corporation and National Fuel
Gas Supply Corporation under Rate Schedule
ESS dated September 19, 1995 (Exhibit 10.3,
Form 10-K for fiscal year ended September
30, 1995, in File No. 1-3880)

* Service Agreement between National Fuel Gas
Distribution Corporation and National Fuel
Gas Supply Corporation under Rate Schedule
EFT dated August 1, 1993 (Exhibit 10.4, Form
10-K for fiscal year ended September 30,
1995, in File No. 1-3880)

* Amendment dated as of May 1, 1995 to Service
Agreement between National Fuel Gas
Distribution Corporation and National Fuel
Gas Supply Corporation under Rate Schedule
EFT dated August 1, 1993 (Exhibit 10.5, Form
10-K for fiscal year ended September 30,
1995, in File No. 1-3880)

* Service Agreement with Transcontinental Gas
Pipe Line Corporation under Rate Schedule FT
dated August 1, 1993 (Exhibit 10.6, Form
10-K for fiscal year ended September 30,
1995, in File No. 1-3880)

* Service Agreement with Transcontinental Gas
Pipe Line Corporation under Rate Schedule FT
dated October 1, 1993 (Exhibit 10.7, Form
10-K for fiscal year ended September 30,
1995, in File No. 1-3880)

* Service Agreement with Columbia Gas
Transmission Corporation under Rate Schedule
FTS, dated November 1, 1993 and executed
February 13, 1994 (Exhibit 10.1, Form 10-K
for fiscal year ended September 30, 1994 in
File No. 1-3880)

* Service Agreement with Columbia Gas
Transmission Corporation under Rate Schedule
FSS, dated November 1, 1993 and executed
February 13, 1994 (Exhibit 10.2, Form 10-K
for fiscal year ended September 30, 1994 in
File No. 1-3880)

* Service Agreement with Columbia Gas
Transmission Corporation under Rate Schedule
SST, dated November 1, 1993 and executed
February 13, 1994 (Exhibit 10.3, Form 10-K
for fiscal year ended September 30, 1994 in
File No. 1-3880)
*                Gas Transportation  Agreement with Tennessee
Gas Pipeline Company under Rate Schedule
FT-A (Zone 4), dated September 1, 1993
(Exhibit 10.1, Form 10-K for fiscal year
ended September 30, 1993 in File No. 1-3880)

* Gas Transportation Agreement with Tennessee
Gas Pipeline Company under Rate Schedule
FT-A (Zone 5), dated September 1, 1993
(Exhibit 10.2, Form 10-K for fiscal year
ended September 30, 1993 in File No. 1-3880)

* Service Agreement with CNG Transmission
Corporation under Rate Schedule FT, dated
October 1, 1993 (Exhibit 10.5, Form 10-K for
fiscal year ended September 30, 1993 in File
No. 1-3880)

* Service Agreement with CNG Transmission
Corporation under Rate Schedule GSS, dated
October 1, 1993 (Exhibit 10.6, Form 10-K for
fiscal year ended September 30, 1993 in File
No. 1-3880)

(iii) Compensatory plans for officers:

* Employment Agreement, dated September 17,
1981, with Bernard J. Kennedy (Exhibit 10.4,
Form 10-K for fiscal year ended September
30, 1994 in File No. 1-3880)

10.6 Ninth Extension to Employment Agreement with
Bernard J. Kennedy, dated September 19, 1996

* National Fuel Gas Company 1983 Incentive
Stock Option Plan, as amended and restated
through February 18, 1993 (Exhibit 10.2,
Form 10-Q for the quarterly period ended
March 31, 1993 in File No. 1-3880)

* National Fuel Gas Company 1984 Stock Plan,
as amended and restated through February 18,
1993 (Exhibit 10.3, Form 10-Q for the
quarterly period ended March 31, 1993 in
File No. 1-3880)

10.7 Amendment to the National Fuel Gas Company
1984 Stock Plan, dated December 11, 1996

* National Fuel Gas Company 1993 Award and
Option Plan, dated February 18, 1993
(Exhibit 10.1, Form 10-Q for the quarterly
period ended March 31, 1993 in File No.
1-3880)

10.8 Amendment to National Fuel Gas Company 1993
Award and Option Plan, dated December 11,
1996

* Amendment to National Fuel Gas Company 1993
Award and Option Plan, dated October 27,
1995 (Exhibit 10.8, Form 10-K for fiscal
year ended September 30, 1995 in File No.
1-3880)

10.9 National Fuel Gas Company 1997 Award and
Option Plan

* Change in Control Agreement, dated May 1,
1992, with Philip C. Ackerman (Exhibit
EX-10.4, Form 10-K for fiscal year ended
September 30, 1992 in File No. 1-3880)

* Change in Control Agreement, dated May 1,
1992, with Richard Hare (Exhibit EX-10.5,
Form 10-K for fiscal year ended September
30, 1992 in File No. 1-3880)
*                Agreement, dated August 1, 1989, with
Richard Hare (Exhibit 10-Q, Form 10-K for
fiscal year ended September 30, 1989 in File
No. 1-3880)

* National Fuel Gas Company Deferred
Compensation Plan, as amended and restated
through May 1, 1994 (Exhibit 10.7, Form 10-K
for fiscal year ended September 30, 1994 in
File No. 1-3880)

10.10 Amendment to the National Fuel Gas Company
Deferred Compensation Plan, dated September
19, 1996

* Amendment to National Fuel Gas Company
Deferred Compensation Plan, dated September
27, 1995 (Exhibit 10.9, Form 10-K for fiscal
year ended September 30, 1995 in File No.
1-3880)

* Split Dollar Death Benefits Agreement, dated
April 1, 1991, with Philip C. Ackerman
(Exhibit 10.10, Form 10-K for fiscal year
ended September 30, 1994 in File No.
1-3880)

10.11 Amendment to April 1, 1991 Death Benefits
Agreement, dated January 8, 1996, with
Philip C. Ackerman

* Split Dollar Death Benefits Agreement, dated
April 1, 1991, with Richard Hare (Exhibit
10.9, Form 10-K for fiscal year ended
September 30, 1994 in File No. 1-3880)

10.12 Amendment to April 1, 1991 Death Benefits
Agreement, dated January 8, 1996, with
Richard Hare

* Executive Death Benefits Agreement, dated
April 1, 1991, with William J. Hill (Exhibit
EX-10.8, Form 10-K for fiscal year ended
September 30, 1992 in File No. 1-3880)

* Death Benefits Agreement, dated August 28,
1991, with Bernard J. Kennedy (Exhibit
10-TT, Form 10-K for fiscal year ended
September 30, 1991 in File No. 1-3880)

* Amendment to Death Benefit Agreement of
August 28, 1991, with Bernard J. Kennedy,
dated March 15, 1994 (Exhibit 10.11, Form
10-K for fiscal year ended September 30,
1995 in File No. 1-3880)

* National Fuel Gas Company and Participating
Subsidiaries Executive Retirement Plan as
amended and restated through November 1,
1995 (Exhibit 10.10, Form 10-K for fiscal
year ended September 30, 1995 in File No.
1-3880)

10.13 National Fuel Gas Company and Participating
Subsidiaries 1996 Executive Retirement Plan
Trust Agreement (II) dated May 10, 1996

* Summary of Annual at Risk Compensation
Incentive Program (Exhibit 10.10, Form 10-K
for fiscal year ended September 30, 1993 in
File No. 1-3880)

10.14 Administrative Rules with Respect to at Risk
Awards under the 1993 Award and Option Plan

10.15 Administrative Rules of the Compensation
Committee of the Board of Directors of
National Fuel Gas Company as amended through
December 11, 1996
*                Excerpts of Minutes from the  National  Fuel
Gas Company Board of Directors Meeting of
December 5, 1991 regarding change in control
agreements, non-employee director retirement
plan, and restrictions on restricted stock
(Exhibit 10-UU, Form 10-K for fiscal year
ended September 30, 1991 in File No. 1-3880)

10.16 Form of Change in Control Agreement, dated
May 1, 1992, with Walter E. DeForest, Bruce
H. Hale, Joseph P. Pawlowski, Dennis J.
Seeley, David F. Smith and Gerald T.
Wehrlin, and dated March 16, 1995, with
James A. Beck

(12) Computation of Ratio of Earnings to Fixed
Charges

(13) Letter to Shareholders as contained in the
1996 Annual Report and incorporated by
reference into this Form 10-K

(21) Subsidiaries of the Registrant:
See Item 1 of Part I of this Annual Report
on Form 10-K

(23) Consents of Experts and Counsel:

23.1 Consent of Ralph E. Davis Associates, Inc.

23.2 Consent of Independent Accountants

(27) Financial Data Schedules

(99) Additional Exhibits:

99.1 Report of Ralph E. Davis Associates, Inc.

All other exhibits are omitted because they are not applicable or the
required information is shown elsewhere in this Annual Report on Form 10-K.

* Incorporated herein by reference as indicated.
Signatures

Pursuant to the requirements of Section 13 or 15(d) of the Securities
Exchange Act of 1934, the registrant has duly caused this report to be signed on
its behalf by the undersigned, thereunto duly authorized.

National Fuel Gas Company
(Registrant)
----------------------------------



By /s/ B. J. Kennedy
-------------------------------
B. J. Kennedy
Chairman of the Board, President
Date: December 13, 1996 and Chief Executive Officer
-------------------


Pursuant to the requirements of the Securities Exchange Act of 1934,
this report has been signed below by the following persons on behalf of the
registrant and in the capacities and on the dates indicated.

Signature Title
--------- -----


/s/ B. J. Kennedy Chairman of the Board,
------------------------
B. J. Kennedy President, Chief Executive
Officer and Director
Date: December 13, 1996
-------------------


/s/ P. C. Ackerman Senior Vice President, Principal
------------------------
P. C. Ackerman Financial Officer and Director

Date: December 13, 1996
-------------------

/s/ R. T. Brady Director
------------------------
R. T. Brady

Date: December 13, 1996
-------------------


/s/ W. J. Hill Director
------------------------
W. J. Hill

Date: December 13, 1996
-------------------


/s/ L. F. Kahl Director
------------------------
L. F. Kahl

Date: December 13, 1996
-------------------


/s/ B. S. Lee Director
------------------------
B. S. Lee

Date: December 13, 1996
-------------------


/s/ E. T. Mann Director
------------------------
E. T. Mann

Date: December 13, 1996
-------------------
/s/ G. L. Mazanec                                      Director
------------------------
G. L. Mazanec

Date: December 13, 1996
-------------------


/s/ L. Rochwarger Director
------------------------
L. Rochwarger

Date: December 13, 1996
-------------------


/s/ G. H. Schofield Director
------------------------
G. H. Schofield

Date: December 13, 1996
-------------------


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

Date: December 13, 1996
-------------------


/s/ A. M. Cellino Secretary
------------------------
A. M. Cellino

Date: December 13, 1996
-------------------


/s/ G. T. Wehrlin Controller
------------------------
G. T. Wehrlin

Date: December 13, 1996
-------------------
APPENDIX TO ITEM 2 - PROPERTIES

Four maps outlining the Company's operating areas at September 30, 1996
are included on the inside foldout cover of the paper format version of
the Company's combined Annual Report to Shareholders/Form 10-K, but are
not included in this electronic filing. The first map identifies the
Company's Utility Operating area (i.e., Distribution Corporation's service
area). The second map identifies the Company's Pipeline and Storage
operating area (i.e., Supply Corporation's storage areas and pipelines).
The third map identifies the Company's Exploration and Production
operating area (i.e., Seneca Resources' operating area). The fourth map
identifies the geographic location of the Company's Other Nonregulated
operating areas (i.e., NFR's marketing office, Horizon's Czech Republic
operations and Highland's sawmill operations).

APPENDIX TO ITEM 7 - MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATION - GRAPHS

A. The Revenue Dollar - 1996

Two pie graphs detailing the revenue dollar in 1996: where it came from
and where it went to, broken down as follows:

Where it came from:

$ .560 Residential Sales
.182 Commercial, Industrial and Off-System Sales
.094 Oil and Gas Revenues
.067 Transportation Revenues
.049 Marketing Revenues
.032 Storage Service Revenues
.016 Other Revenues
$1.000 Total

Where it went to:

$ .394 Gas Purchased
.157 Wages, Including Benefits
.136 Taxes
.098 Other Materials and Services
.081 Depreciation
.051 Dividends - Common Stock
.047 Interest
.036 Reinvested in the Business
$1.000 Total

B. Capital Expenditures

A bar graph detailing capital expenditures (millions of dollars) for the
years 1992 through 1996, broken down as follows:

1992 1993 1994 1995 1996
---- ---- ---- ---- ----
Other Nonregulated $ 7.2 $ 6.2 $ 3.6 $ 9.6 $ 3.2
Pipeline and Storage 58.7 27.4 20.5 38.7 22.2
Utility 65.7 61.8 61.7 64.8 62.6
Exploration and Production 26.3 36.5 52.5 69.7 83.6
------ ------ ------ ------ ------
$157.9 $131.9 $138.3 $182.8 $171.6
APPENDIX TO ITEM 7 - MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATION - GRAPHS (Concluded)

C. Capitalization Ratios

A bar graph detailing capitalization (percentage) for the years 1992
through 1996, broken down as follows:

Debt (%) Equity (%)
1992 54.5 45.5
1993 47.8 52.2
1994 46.2 53.8
1995 47.0 53.0
1996 47.5 52.5

D. Book Value Per Common Share

A bar graph detailing book value per common share (dollars) for the years
1992 through 1996, as follows:

1992 - $18.68
1993 - 20.08
1994 - 20.93
1995 - 21.39
1996 - 22.61
Exhibit Index


3.1 Excerpts from Minutes from the National Fuel Gas Company Board of
Directors Meeting of September 19, 1996 regarding compensation of
non-employee directors and related amendments of By-Laws

4.1 Fifteenth Supplemental Indenture dated as of September 1, 1996 to
Indenture dated as of October 15, 1974, between the Company and The
Bank of New York (formerly Irving Trust Company)

10.1 Service Agreement No. 830016 with Texas Eastern Transmission
Corporation, under Rate Schedule FT-1, dated November 2, 1995

10.2 Service Agreement No. 830017 with Texas Eastern Transmission
Corporation, under Rate Schedule FT-1, dated November 2, 1995

10.3 Service Agreement with Texas Eastern Transmission Corporation, under
Rate Schedule CDS, dated November 2, 1995

10.4 Service Agreement between National Fuel Gas Distribution Corporation
and National Fuel Gas Supply Corporation, under Rate Schedule FSS,
dated April 3, 1996 [Portions of this agreement are subject to a
request for confidential treatment under Rule 24b-2]

10.5 Service Agreement with St. Clair Pipelines Ltd., dated January 29,
1996 [Portions of this agreement are subject to a request for
confidential treatment under Rule 24b-2]

10.6 Ninth Extension to Employment Agreement with Bernard J. Kennedy, dated
September 19, 1996

10.7 Amendment to the National Fuel Gas Company 1984 Stock Plan, dated
December 11, 1996.

10.8 Amendment to National Fuel Gas Company 1993 Award and Option Plan,
dated December 11, 1996

10.9 National Fuel Gas Company 1997 Award and Option Plan

10.10 Amendment to the National Fuel Gas Company Deferred Compensation Plan,
dated September 19, 1996

10.11 Amendment to April 1, 1991 Death Benefits Agreement, dated January 8,
1996, with Philip C. Ackerman

10.12 Amendment to April 1, 1991 Death Benefits Agreement, dated January 8,
1996, with Richard Hare

10.13 National Fuel Gas Company and Participating Subsidiaries 1996
Executive Retirement Plan Trust Agreement (II) dated May 10, 1996

10.14 Administrative Rules with Respect to at Risk Awards under the 1993
Award and Option Plan

10.15 Administrative Rules of the Compensation Committee of the Board of
Directors of National Fuel Gas Company as amended through December 11,
1996

10.16 Form of Change in Control Agreement, dated May 1, 1992, with Walter E.
DeForest, Bruce H. Hale, Joseph P. Pawlowski, Dennis J. Seeley, David
F. Smith and Gerald T. Wehrlin, and dated March 16, 1995, with James
A. Beck

(12) Computation of Ratio of Earnings to Fixed Charges

(13) Letter to Shareholders as contained in the 1996 Annual Report and
incorporated by reference into this Form 10-K

23.1 Consent of Ralph E. Davis Associates, Inc.

23.2 Consent of Independent Accountants

27.1 Financial Data Schedule for 12 months ending September 30, 1996

27.2 Financial Data Schedule for 12 months ending September 30, 1995,
Restated

27.3 Financial Data Schedule for 12 months ending September 30, 1994,
Restated

99.1 Report of Ralph E. Davis Associates, Inc.