UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                     WASHINGTON, D. C. 20549
                            FORM 10-K
(Mark One)
 X  ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES 
    EXCHANGE ACT OF 1934
For the fiscal year ended           September 30, 1995           
                               OR
    TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE      
    SECURITIES EXCHANGE ACT OF 1934
For the transition period from                 to                

Commission file number                   1-722                   

                 THE BROOKLYN UNION GAS COMPANY                  
     (Exact name of Registrant as specified in its charter) 

           New York                               11-0584613     
(State or other jurisdiction of              (I.R.S. Employer
 incorporation or organization)               Identification No.)

ONE METROTECH CENTER, BROOKLYN, NEW YORK          11201-3850     
(Address of principal executive offices)          (Zip Code)

Registrant's telephone number, including area code  718-403-2000 

Securities registered pursuant to Section 12(b) of the Act:
                                           Name of Each Exchange on
     Title of Each Class                       Which Registered   
Common Capital Stock-$.33 1/3 par value     New York Stock Exchange

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 (or
for such shorter period that the registrant was required to file
such reports), 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 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.  ( )
     Aggregate market value of registrant's voting Common Stock
held by non-affiliates as of December 13, 1995 was $1,385,422,629.
     On December 13, 1995 the Company had 49,041,509 shares of
Common Stock outstanding.
              DOCUMENTS INCORPORATED BY REFERENCE 
                                                        Part of
Documents                                               Form 10-K
Definitive Proxy Statement dated December 28, 1995      Part III



PART   I                                                    
                                                         
Item   1.  Business                 
                  The Company                                 2
                  Subsidiaries                                3
                  Gas Supply                                  5
                  Regulation and Rate Matters                 6
                  Competition                                 7
                  Research and Development                    8 
                  Employees                                   8   
                  Environmental Matters                       9   
                                                                  
Item   2.  Properties                                         9   
                                                                 
Item   3.  Legal Proceedings                                  10  
  
Item   4.  Submission of Matters to a Vote of Security 
           Holders                                            10
PART   II
Item   5.  Market for the Registrant's Common Stock and 
           Related Security Holder Matters                    10

Item   6.  Selected Financial Data                            13

Item   7.  Management's Discussion and Analysis of 
           Financial Condition and Results of Operations      14 

Item   8.  Financial Statements and Supplementary Data        23

Item   9.  Changes in and Disagreements with Accountants          
           on Accounting and Financial Disclosure             47  

PART   III

Item  10.  Directors and Executive Officers of the 
           Registrant                                         47

Item  11.  Executive Compensation                        47 & 49
                                                                  
Item  12.  Security Ownership of Certain Beneficial Owners
           and Management                                     47

Item 13.   Certain Relationships and Related Transactions     47

Part IV

Item 14.   Exhibits, Financial Statement Schedules, and
           Reports on Form 8-K                                48

Signatures                                                    56 



                             Part I

Item 1.   Business

                           The Company

     The Brooklyn Union Gas Company (Company) was incorporated in
the State of New York in 1895 as a combination of existing
companies, the first of which was granted a franchise in 1849.  The
Company distributes natural gas at retail, primarily in a territory
of approximately 187 square miles, which includes the Boroughs of
Brooklyn and Staten Island and two-thirds of the Borough of Queens,
all in New York City.  The population of the territory served is
approximately 4,000,000.  As of September 30, 1995, the Company had
approximately 1,125,000 active meters, of which approximately
1,086,000 were residential.  The Company is subject to the
regulatory jurisdiction of the New York State Public Service
Commission (PSC).  The Company's executive offices are located at
One MetroTech Center, Brooklyn, New York 11201-3850.  Its telephone
number is (718)403-2000.  Financial and other information is also
available through the World Wide Web at http://www.bug.com. 

     The Company's business is influenced by seasonal weather
conditions.  Annual revenues are substantially realized during the
heating season (November 1 to April 30) as a result of the large
proportion of heating sales, primarily residential, compared to
total sales.  Accordingly, results of operations historically are
most favorable in the second quarter (the three months ended March
31) of the Company's fiscal year, with results of operations being
next most favorable in the first quarter.  Results for the third
quarter are marginally unprofitable, and losses are incurred in the
fourth quarter.  The effect on utility earnings of variations in
revenues caused by abnormal weather during the heating season is
largely offset by the operation of a Weather Normalization
Adjustment contained in the Company's tariff (see Item 1.,
"Business - Regulation and Rate Matters").  Also, results of
operations are affected by the timing and amounts of approved rate
changes.

     The heating capacity of gas is measured in therms.  One therm
equals 100,000 BTUs, the heat content of approximately 100 cubic
feet of natural gas.  The heat content of approximately 1,000,000
cubic feet of gas represents 10,000 therms or 1 MDTH.  Accordingly,
one billion cubic feet (BCF) of gas equals approximately 1,000
MDTH.

     For the fiscal year ended September 30, 1995, utility firm gas
sales were 123,356 MDTH, of which 75% were residential, 12%
commercial, 8% governmental and 5% industrial.  Other utility gas
sales and transportation deliveries to off-system and interruptible
customers amounted to 49,910 MDTH.  In addition, utility capacity
release transactions amounted to approximately 32,170 MDTH.



                          Subsidiaries


     The PSC has authorized the Company to invest up to 20% of its
consolidated capitalization in non-utility energy-related
businesses through fiscal 1996.  This authorization is based upon
the Company's cash investments less dividends received.  At
September 30, 1995, the total investment in non-utility
subsidiaries computed on this basis was approximately 14% of
capitalization.   In August 1995, the Company filed a petition with
the PSC to organize its utility operations and those of its
subsidiaries within a holding company.  (See Part II, Item 7.,
"Management's Discussion and Analysis of Financial Condition and
Results of Operations - 'Rate and Regulatory Matters - Holding
Company Petition and Price Cap Proposal'.")  If the holding company
petition is approved, the Company will no longer require this
investment authorization.

     The Company's principal wholly-owned subsidiaries participate
and own investments in gas exploration, production, marketing, and
cogeneration. Subsidiaries also have minority interests in pipeline
and storage projects.  In fiscal 1995, earnings from subsidiaries
were $12.8 million, or 27 cents per share, representing 14% of
consolidated earnings.  For further information regarding operating
results of the subsidiaries, see Part II, Item 7., "Management's
Discussion and Analysis of Financial Condition and Results of
Operations."


Gas Exploration, Production and Marketing

     Fuel Resources Inc. (FRI) operates in the Arkoma Basin, and
its subsidiaries operate in West Virginia, East Texas and Canada. 
The Houston Exploration Company (THEC) operates in the Gulf of
Mexico.  In 1995, total gas production was approximately 23 BCF and
proved net gas reserves at year-end were 202 BCF.  Such reserves
are divided equally between FRI and THEC.  (For additional
information, see Part II, Item 8., "Financial Statements and
Supplementary Data," Note 8., "Supplemental Gas and Oil
Disclosures.")

     BRING Gas Services Corp. (BRING), FRI's marketing subsidiary,
combined its operations with those of Pennzoil Gas Marketing, Inc.,
a wholly-owned subsidiary of Pennzoil Corporation, effective as of
April 1, 1995.  BRING owns a 50% equity interest in the new entity,
PennUnion Energy Services, L.L.C.

     Solex Energy Company, Inc., FRI's Canadian affiliate, acquired
an operating gas processing plant located in British Columbia,
Canada in 1995.

Investments in Energy Services

Cogeneration

     Gas Energy Inc. (GEI) and Gas Energy Cogeneration Inc. (GECI)
participate in the development, operation and ownership of
cogeneration projects.  A GEI subsidiary is a 50% partner in a 100-
megawatt facility at John F. Kennedy International Airport (JFK) in
Queens, New York. This facility commenced operations in 1995.  In
October 1993, GEI purchased an 11.3% interest in a previously
completed 174-megawatt gas cogeneration plant located in Lockport,
New York.  GECI is a 50% partner in a 40-megawatt facility that
serves the State University of New York at Stony Brook, Long
Island. This facility also commenced operations in 1995. 
Additionally, GECI is a 45% partner in a 50-megawatt gas
cogeneration plant that has been producing heat and power at a
Northrop Grumman facility located in Bethpage, Long Island, New
York.  

     The scope of cogeneration activities also includes providing
fuel-management services.  GEI subsidiaries provide such services
to the JFK, Stony Brook and Northrop Grumman facilities and to
another 50-megawatt facility which provides heating and cooling to
Nassau Veterans Memorial Coliseum and Nassau Community College.  In
1995, these subsidiaries, as fuel managers, provided 12,700 MDTH of
gas to cogeneration projects.

Pipeline and Other 

     North East Transmission Co., Inc. (NETCO) owns an 11.4%
interest in the Iroquois Gas Transmission System (Iroquois), a 375-
mile pipeline that currently transports more than 800 MDTH of
Canadian gas supply daily to markets in the northeastern United
States.  The Company currently receives up to 70 MDTH of gas per
day through Iroquois.  For information regarding governmental
investigations of alleged violations involving the Iroquois
project, see Part II, Item 8., "Financial Statements and
Supplementary Data," Note 6., "Investment in Iroquois Pipeline."

     Through its affiliates, Brooklyn Union has equity investments
in two gas storage facilities located in New York State.  

                                Gas Supply
General

     Changes in regulatory policies and market forces have shifted
the industry from traditional cost-based regulation involving gas
sales, transportation, storage and other related services on a
bundled basis by the interstate pipelines toward market-based sales
on an unbundled basis.  These policy changes have made the market
more competitive with respect to gas supply and related services. 
Accordingly, the PSC has initiated a proceeding to establish policy
and implement utility tariff revisions in line with market
objectives of providing utility customers with wider choices in gas
supply and related services at the local level.  (See Part II, Item
7., "Management's Discussion and Analysis of Financial Condition
and Results of Operations - 'Rate and Regulatory Matters -
Restructuring Proceeding'.")  This proceeding could affect utility
gas merchant activities and the Company is managing its gas
procurement practices accordingly. 

     In 1995, 66% of gas supply was purchased from domestic sources
under long-term contracts, 23% from Canadian sources under long-
term contracts and 11% from spot market sources.

     The Company opened the first New York-based market hub for
buyers and sellers of natural gas in the Northeast in fiscal 1994. 
With interconnections and access to several major pipelines, the
New York Market Hub offers transportation, balancing and exchange
services to a wide variety of customers, including utilities,
municipalities, marketers and large-volume customers.  In 1995, the
Company delivered 39,200 MDTH of gas and related services to
customers in 16 states as well as Washington, D.C. and Ontario,
Canada.  In addition, capacity release transactions amounted to
approximately 32,170 MDTH.  

Long-Term Supply 

     Under long-term contracts and regulatory certificates
applicable to gas supply and pipeline transportation and storage
services, the Company's suppliers will provide maximum firm daily
total deliveries of 966 MDTH of gas for the 1995-96 winter,
consisting of 376 MDTH per day of firm domestic gas supply, 100
MDTH per day of firm Canadian gas supply and 490 MDTH per day of
domestic storage and winter services.  

     The Company's major providers of domestic interstate pipeline
capacity and related services are:  Transcontinental Gas PipeLine
Corporation, Texas Eastern Transmission Corporation, Tennessee Gas
Pipeline Company (Tennessee), CNG Transmission Corporation and
Texas Gas Transmission Company, which provide unbundled firm
transportation and storage services.  These pipelines are the
conduit for the delivery of domestic supplies purchased from
natural gas sellers to the Company's market. Total maximum daily
U.S. supplies are 866 MDTH of gas.


     Canadian supplies include 70 MDTH of gas per day purchased
from western Canadian suppliers and marketers transported by
Iroquois and 30 MDTH of gas per day purchased from the Boundary Gas
Project and transported by Tennessee. Canadian gas is produced
primarily in the Province of Alberta, and is transported within
Canada primarily by TransCanada PipeLines, Ltd.

Spot Market Supply 

     The Company continues to purchase gas on the spot market when
contractually and economically feasible.  In fiscal 1995, spot
purchases totaled 17,756 MDTH of gas.   

Peak-day Supply

     The Company plans for peak-day demand on the basis of an
average temperature of 0oF.  Gas demand on such a design peak-day
is estimated at 1,128 MDTH during the 1995-96 winter.  The highest
24-hour firm sendout experienced by the Company was 1,022 MDTH on
January 19, 1994, when the average temperature was 4oF.

     For the 1995-96 winter, the Company has the capability to
provide a maximum peak-day supply of approximately 1,257 MDTH,
consisting of firm flowing supply, pipeline storage supply,
seasonal winter supply, and vaporized liquefied natural gas (LNG). 
The Company's LNG plant has a storage capacity of 1,660 MDTH and
peak-day sendout capacity of 291 MDTH, or 23% of peak-day supply.

Gas Costs

     The average cost of gas purchased for firm customers was $3.12
per DTH in fiscal 1995, $3.55 per DTH in 1994 and $3.49 per DTH in
1993.  Gas prices have been competitive with costs of most other
energy sources, including alternate grades of fuel oil, although
gas continues to be priced at some premium to No. 2 grade fuel oil. 
Gas costs reflect the results of the Company's hedging program.
                                
                   Regulation and Rate Matters

     Utility retail sales, which include sales of gas,
transportation and balancing services by the Company, are made
primarily under rate schedules and tariffs filed with and subject
to the jurisdiction of the PSC.  In general, the schedules provide
for block rates that result in reductions in the unit price as use
increases. They contain gas cost adjustment provisions that permit
the Company to pass on to firm customers increases and decreases in
the cost of gas from levels included in base rates.  Revenue
requirements for ratemaking purposes are established on the basis
of firm sales projections assuming normal weather.  Net revenues
(revenues less gas costs) from tariff sales for gas, transportation
and balancing services on an interruptible basis, as well as from
off-system gas sales, are refunded to firm customers, subject to
sharing provisions.


     Service is provided to certain large-volume customers,
principally in the multi-family and commercial markets, under a
temperature controlled (TC) rate that is competitive with the price
of alternate grades of fuel oil.  These large-volume customers use
gas for space and water heating under the TC rate, except that when
the temperature falls below a specified level, then oil, the
alternate fuel, is used.   Service is provided to the small
apartment house market under a similar rate.          

       Further, the PSC has authorized more pricing flexibility to
the Company in the TC market.  The Company offers negotiated
"customized" rates to large-volume customers both within and
outside its service territory.  In some instances, the Company uses
financial instruments  to protect margins on these sales.  ( See
Part II, Item 8., "Financial Statements and Supplementary Data,"
Note 5B., "Derivative Financial Instruments.")

     The Company's tariff contains a Weather Normalization
Adjustment that permits recovery from firm heating customers of
firm net revenue shortfalls due to warmer-than-normal weather
during a heating season.  In a colder-than-normal heating season,
the Company is required to refund to these customers net revenues
from firm gas sales in excess of those which would have been
realized under normal weather conditions.  Effective October 1,
1994, the adjustment was modified to exclude weather variations
(positive or negative) of less than 2.2% from normal during each
billing cycle.
                                
     For information regarding the status of rate settlements and
other regulatory proceedings, see Part II, Item 7., "Management's
Discussion and Analysis of Financial Condition and Results of
Operations - 'Rate and Regulatory Matters'."  Also, for additional
information on the effects of rate regulation see Part II, Item 8.,
"Financial Statements and Supplementary Data, 'Summary of
Significant Accounting Policies - Regulatory Assets'."

                           Competition
     As discussed above, changes in Federal and more recently State
regulatory policies have resulted in increased competition in
interstate and local gas markets.  The Company has responded to
these changes by increasing sales to off-system customers,
primarily through its New York Market Hub, while maintaining its
position in local markets for which new tariffs have been filed
with the PSC in accordance with its restructuring proceeding.  (See
Part II, Item 7., "Management's Discussion and Analysis of
Financial Condition and Results of Operations - 'Rate and
Regulatory Matters - Restructuring Proceeding'.")  

     In local markets, gas also competes with fuel oil.  The
Company has expanded existing markets and is developing new ones to
increase gas sales.  In the residential heating market, gas is sold
in competition with No. 2 grade fuel oil.  During the year, gas at
the burner tip was generally competitive with alternate grades of 


fuel oil, although it was priced at some premium to No. 2 grade
fuel oil.  Conversions from oil to gas heat continued during fiscal
1995.  Approximately 77% of one- and two-family homes in the
Company's service area now use gas for space heating.

     The Company's share of the multi-family market is
approximately 45%.  In this market, gas service under the TC rate
is competitively priced with alternate grades of fuel oil.  As
discussed under "Regulation and Rate Matters" above, the PSC has
authorized more pricing flexibility to the Company in this market. 
In the commercial and industrial markets, the Company offers
special area development and business incentive gas rates to
businesses that move to or expand operations in designated areas in
the Company's territory.

     The Company believes that there are promising new markets for
use of natural gas as a vehicle fuel as well as in cogeneration,
air conditioning and refrigeration applications.

     The Company continues to be committed to obtaining greater
operational efficiencies, through workforce reductions achieved
through early retirement programs and normal attrition, as well as
tax reduction efforts, advanced construction methods and use of
state-of-the-art computer technology.  The Company is unique among
investor-owned utilities in that all of its outstanding long-term
debt used to finance utility gas facilities is tax-exempt.

                    Research and Development

     In fiscal 1995, the Company spent $11.9 million on research
and development (R&D) programs.  Of this amount, $2.1 million went
to support programs of the Gas Research Institute. The Company also
provided $2.7 million to other research associations, including the
New York State Energy Research and Development Authority (NYSERDA)
and the New York Gas Group.  

     The balance of $7.1 million was devoted primarily to the
Company's internal R&D programs relating to efficient gas
utilization and operations technologies.  These programs include
development and demonstration of gas heat pumps, fuel cells, new
technologies to reduce meter reading costs and vehicles powered by
compressed natural gas, as well as refueling stations.  In
addition, the Company made significant efforts to develop
innovative operation systems which reduce utility costs.  These new
systems deploy state-of-the-art hardware such as pen-based hand-
held computers and object-oriented software for precise risk
analysis and modeling.

                            Employees
     The Company and its subsidiaries employed 3,378 people at
September 30, 1995, compared to 3,506 at September 30, 1994.  The
decrease reflects normal workforce reductions and the effect of
early retirement programs.


     In November 1995, a new labor agreement was ratified by the
membership of Local 101 of the Transport Workers Union, which
represents approximately 1,900 employees.  The agreement provides
for total wage increases of approximately 9.3% over its three-year
term.  The agreement also provides certain productivity savings and
a gainsharing incentive tied to attainment of certain corporate
goals.  A similar agreement applicable to 200 employees represented
by Local 3 of the International Brotherhood of Electrical Workers
was ratified in August 1995.

                      Environmental Matters

     For information regarding environmental matters affecting the
Company, see Part II, Item 7., "Management's Discussion and
Analysis of Financial Condition and Results of Operations -
'Environmental Matters'," and Part II, Item 8., "Financial
Statements and Supplementary Data," Note 7., "Environmental
Matters." 

Item 2. Properties

     In fiscal 1995, consolidated capital expenditures were $214.0
million, of which $108.7 million was primarily for utility property
additions and $105.3 million was for subsidiaries.  Consolidated
capital expenditures are estimated to be approximately $195 million
for each of fiscal years 1996 and 1997. 

     The Company holds franchises to lay gas mains in the streets,
highways and public places in the Boroughs of Brooklyn and Staten
Island, and the former Second and Fourth Wards of the Borough of
Queens.  The Company has consents and permits which, with
immaterial exceptions, give it the right to carry on its utility
operations, substantially as now carried on, in the territory
served. The Company's franchises are unlimited in duration, except
that a franchise to transmit and distribute gas in the former Fifth
Ward of the Borough of Staten Island expires in 2006.  Gas sales
revenues in the former Fifth Ward are approximately 2.4% of the
total gas sales revenues of the Company.

     As of September 30, 1995, the Company's distribution pipeline
system consisted of approximately 2,005 miles of cast iron main,
1,680 miles of steel main and 255 miles of mains with plastic
inserts, with requisite accessory compressor and regulating
stations, and one gas storage holder having a capacity of 15 MDTH. 
The distribution system for the most part is located under public
streets. 

     The Company owns and operates an LNG plant, located at its
Greenpoint Energy Center in Brooklyn, to liquefy and store gas
during the summer months for vaporization and use during the winter
months.  This plant has a storage capacity of 1,660 MDTH of natural
gas in liquid form and has a vaporization capacity of 291 MDTH per
day.


     The Company leases its corporate headquarters at One MetroTech
Center in downtown Brooklyn. The lease agreement has a remaining
term of 16 years and renewal options.  The Company owns or leases
certain other buildings and facilities for use in the conduct of
its business.  The Company's gross lease payments are approximately
$14.3 million per year.

     Principal consolidated properties of subsidiaries and their
affiliates include gas and oil leasehold interests, producing wells
and related equipment and structures.

     For information required by this item concerning the gas and
oil exploration, development and producing activities of the
Company's subsidiaries, see Part II, Item 8., "Financial Statements
and Supplementary Data," Note 8., "Supplemental Gas and Oil
Disclosures."
               
Item 3.   Legal Proceedings

     For information regarding governmental investigations of
alleged violations involving the  Iroquois project, see Part II,
Item 8., "Financial Statements and Supplementary Data," Note 6.,
"Investment in Iroquois Pipeline."  For information regarding
environmental matters affecting the Company, see Part II, Item 7.,
"Management's Discussion and Analysis of Financial Condition and
Results of Operations - Environmental Matters," and Part II, Item
8., "Financial Statements and Supplementary Data," Note 7.,
"Environmental Matters."   

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

     There was no matter submitted to a vote of security holders
during the fourth quarter of the fiscal year covered by this report
through solicitation of proxies or otherwise.

                           Part    II

Item 5.   Market for the Registrant's Common Stock and Related
          Security Holder Matters

     The following is information regarding the Company's common
stock.  For additional information required by this item, see Part
II, Item 6., "Selected Financial Data" and Part II, Item 8.,
"Financial Statements and Supplementary Data," Note 4.,
"Capitalization."

Stock Listings
     The Company's common stock and preferred stock are traded on
the New York Stock Exchange under the trading symbol BU.  Daily
stock reports are carried by most major newspapers under the
headings BrklyUG for the common stock and BkUG for the preferred
stock.



Dividends
     Quarterly dividends on common stock are payable on the first
of February, May, August and November; preferred dividends are
payable on the first of March, June, September and December.  All
dividends paid by the Company are taxable as ordinary income.
     
Annual Meeting
     The next annual meeting of shareholders will be held at the
Company's General Office at 10:00 a.m. on Thursday, February 1,
1996.

Transfer Agent and Registrar of Stock
First Chicago Trust Company of New York
P.O. Box 2500
Jersey City, N.J.  07303-2500
(201)324-0498

Independent Public Accountants
Arthur Andersen LLP
1345 Avenue of the Americas
New York, NY  10105
(212)708-4000 


SUPPLEMENTARY INFORMATION (UNAUDITED)

QUARTERLY INFORMATION

                  SUMMARY OF QUARTERLY INFORMATION

The following is a table of financial data for each quarter of fiscal 1995 and 1994.  The
Company's business is influenced by seasonal weather conditions and the timing of approved
base utility tariff rate changes.  The effect on utility earnings of variations in revenues
caused by abnormal weather is largely mitigated by operation of a weather normalization
adjustment contained in the Company's tariff.

                           First       Second      Third       Fourth
                           Quarter     Quarter     Quarter     Quarter
                           (Thousands of Dollars Except Per Share Data)
                                                    
1995
  Operating revenues        358,348     481,615     217,696     158,625
  Operating income(loss)     55,153      85,902       6,326      (8,871)
  Income (loss) applicable
    to common stock          42,753      73,555      (6,188)    (18,622)
  Per common share:
    Earnings (loss) (a)        0.90        1.53       (0.13)      (0.38)
    Dividends declared       0.3475      0.3475      0.3475      0.3475
1994
  Operating revenues        371,478     548,970     240,661     177,521
  Operating income(loss)     53,125      83,561       4,085      (6,467)
  Income (loss) applicable
    to common stock          42,073      73,465      (7,690)    (20,815)
  Per common share:
    Earnings (loss) (a)        0.90        1.57       (0.16)      (0.44)
    Dividends declared       0.3375      0.3375      0.3375      0.3375

(a)  Quarterly earnings per share are based on the average number of shares outstanding
     during the quarter.  Because of the increasing number of common shares outstanding in
     each quarter, the sum of quarterly earnings per share does not equal earnings per share
     for the year.



                  SUMMARY OF QUARTERLY STOCK INFORMATION



                                    First       Second     Third     Fourth
                                    Quarter     Quarter    Quarter   Quarter
                                                         
 1995
  High                              25 3/8      24 3/4     26 3/8    26 3/8
  Low                               21 1/2      22         23 3/4    23 1/4
  Close                             22 1/4      24 1/8     26 1/4    24 5/8
  Shares Traded (000)               2,695       3,977      2,543     3,219
 1994
  High                              27 1/2      28 7/8     25 1/8    25 3/4
  Low                               24 7/8      23         22 1/8    23 1/2 
  Close                             27 3/8      23 3/4     24 3/8    24 7/8
  Shares Traded (000)               3,978       2,542      2,206     1,931

   
   Item 6. Selected Financial Data
   
   
    For the Year Ended September 30,       1995         1994         1993         1992         1991
                                                  (Thousands of Dollars Except Per Share Data)
                                                                             
    Income Summary
    Operating revenues
       Utility sales                  $1,152,331   $1,279,638   $1,145,315   $1,038,061     $951,711
       Gas production and other           63,953       58,992       60,189       36,799       25,550
    Total operating revenues           1,216,284    1,338,630    1,205,504    1,074,860      977,261
    Operating expenses
       Cost of gas                       446,559      560,657      466,573      402,137      373,048
       Operation and maintenance         381,194      381,696      363,792      333,984      302,171
       Depreciation and depletion         72,020       69,611       64,779       73,930       42,644
       General taxes                     134,718      150,743      144,827      135,549      136,245
       Federal income tax                 43,283       41,619       42,433       30,812       27,017
    Operating income                     138,510      134,304      123,100       98,448       96,136
    Income (loss) from energy services 
         investments                       9,458        5,689        1,150       (1,041)         136
    Gain on sale of investment in 
         Canadian gas company                -             -        20,462          -            -
    Write-off of investment in propane 
         company                             -              -      (17,617)         -            -
    Other, net                            (4,309)      (2,338)      (3,379)       2,935        2,949
    Federal income tax benefit             1,243          921          950        1,593        3,050
    Interest charges                      53,067       51,192       48,103       42,062       40,462
    Net income                            91,835       87,384       76,563       59,873       61,809
    Dividends on preferred stock             337          351          364        2,078        3,847
    Income available for common stock    $91,498      $87,033      $76,199      $57,795      $57,962
    Financial Summary
    Common stock information
         Per share
             Earnings ($)                   1.90         1.85         1.73         1.35         1.45
             Cash dividends declared ($)    1.39         1.35         1.32         1.29         1.27
             Book value, year-end ($)      16.94        16.27        15.55        14.56        14.37
             Market value, year-end ($)   24 5/8       24 7/8       25 3/4       22 3/8       20 5/8
         Average shares outstanding (000) 48,211       46,980       44,042       42,882       39,894
         Shareholders                     33,669       35,233       30,925       31,367       30,749
         Daily average shares traded      49,100       42,100       33,100       26,900       30,500
    Capital expenditures ($)             214,006      199,572      204,514      173,467      147,745
    Total assets ($)                   2,116,922    2,029,074    1,897,847    1,748,027    1,717,493
    Common equity ($)                    826,290      774,236      721,076      632,254      607,573
    Preferred stock, redeemable ($)        6,900        7,200        7,500        7,800       44,467
    Long-term debt ($)                   720,569      701,377      689,300      682,031      685,413
    Total capitalization ($)           1,553,759    1,482,813    1,417,876    1,322,085    1,337,453
    Earnings to fixed charges (times)       3.17         3.21         3.19         2.86         2.95
    Utility Operating Statistics
    Gas data (MDTH)
         Firm sales                      123,356      133,513      128,972      122,476      108,694
         Other gas and transportation     49,910       42,392       25,032       23,706       15,963
         Maximum daily capacity, year-end  1,256        1,256        1,258        1,199        1,179
         Maximum daily sendout               963        1,022          915          904          837
    Total active meters (000)              1,125        1,122        1,119        1,117        1,111
    Heating customers (000)                  454          446          441          436          428
    Degree days                            4,240        4,974        4,802        4,659        3,971
         Colder (Warmer) than normal (%)   (11.2)         3.1          -           (4.0)       (19.0)
    
    

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

Earnings and Dividends

     In fiscal 1995, consolidated income available for common stock
was $91.5 million, or $1.90 per share, compared to $87.0 million,
or $1.85 per share, in 1994, and $76.2 million, or $1.73 per share,
in 1993.  This was the third consecutive year of record earnings.

     Consolidated earnings, including income from equity
investments, for the last three fiscal years are summarized below:


   __________________________________________________________________________
                                         1995            1994          1993  
   __________________________________________________________________________
                                                 (Thousands of Dollars)
                                                           
   Income Available for Common Stock

    Utility                              $78,677         $76,665      $69,083
    _________________________________________________________________________
    Gas exploration and production                                       
     Operations
       United States                       7,849           5,707        2,707
       Canadian (includes gas processing)    227               -        2,739
     Gain on sale of Canadian investment       -               -       12,500  
   __________________________________________________________________________
                                           8,076           5,707       17,946
    _________________________________________________________________________
  
    Energy services
     Pipeline and other                    2,075           3,358        2,792
     Cogeneration                          2,670           1,303          907
     Propane                                                                
       Operations                              -               -      ( 3,078)
       Write-off                               -               -      (11,451) 
   
   __________________________________________________________________________
                                           4,745           4,661      (10,830)
   __________________________________________________________________________
             Consolidated                $91,498         $87,033      $76,199 

   __________________________________________________________________________

   
     In 1995, utility operations provided an equity return of
12.3%.  The return, which included incentives authorized by the New
York State Public Service Commission (PSC), was higher than the
allowed rate of 11.0%.  The Company has earned at or above its
allowed return on utility common equity in 16 of the last 17 years.




     In the last three years, income available for common stock
from utility operations has benefited from additions of new firm
gas heating customers, principally as a result of customer
conversions from oil to gas for space heating in homes and
buildings, rate relief and earnings incentives provided under rate
stipulations (see "Rate and Regulatory Matters").  In 1995, such
incentive-based earnings were related largely to higher margins on
sales to large-volume customers and attaining a 95% customer
satisfaction rating in benchmarks used by the PSC.  The effect on
utility revenues of variations in weather largely was offset by the
weather normalization adjustment included in the Company's tariff. 
However, effective October 1, 1994, the adjustment was modified to
exclude weather variations (positive or negative) of less than 2.2%
from normal.  This modification adversely affected utility net
revenues by approximately $4.9 million in 1995.  Sales growth
normalized for weather slackened from levels attained in recent
years.  Utility operating margins have improved due to cost
reduction efforts.
 
     In 1995, earnings from gas exploration and production
increased despite lower market prices.  In 1994 and 1993, earnings
from gas exploration and production operations increased primarily
due to higher U.S. production.  In 1993, earnings also included an
after tax gain of $12.5 million on the sale of a subsidiary's
investment in a Canadian gas exploration and production company. 
Canadian gas processing operations began anew in 1995. 
 
     Earnings from investments in energy services are attributable
to a number of factors.  Earnings from pipeline and other in all
periods reflect higher throughput on the Iroquois Gas Transmission
System, L.P., in which a Company subsidiary holds an 11.4%
interest.  In 1995, earnings were reduced by a provision for the
subsidiary's proportionate share of estimated costs of legal
matters involving the Iroquois project.  Higher earnings from
cogeneration investments reflect equity income from gas-fired
plants at John F. Kennedy International Airport and the campus of
the State University of New York at Stony Brook, both of which were
completed in 1995, and the acquisition in 1994 of an interest in a
previously completed cogeneration plant located in Lockport, New
York.
 
     The consolidated rate of return on average common equity was
10.9% in 1995, compared to 11.0% in 1994 and 10.9% in 1993.

     In December 1994, the Board of Directors authorized an
increase in the annual dividend on common stock to $1.39 per share
from $1.35 per share.  This increase became effective on February
1, 1995, when the quarterly dividend was raised to 34 3/4 cents per
share from 33 3/4 cents per share.  Common dividends have been
increased in 19 consecutive years and paid continuously for 47
years.



Sales, Gas Costs and Net Revenues

     Firm utility gas sales volume in fiscal 1995 was 123,356 MDTH
compared to 133,513 MDTH in 1994 and 128,972 MDTH in 1993. 
Measured by annual degree days, weather was 11.2% warmer than
normal in 1995, 3.1% colder than normal in 1994 and normal in 1993. 
Sales growth in all markets resulted primarily from conversions to
natural gas from oil for space heating, especially by large
apartment buildings.  In 1995, the growth in firm sales normalized
for weather fell short of the rate experienced in recent years,
reflecting reduced consumption per customer related to the
extremely warm weather.
_________________________________________________________________
                     1995             1994            1993
_________________________________________________________________
                                   (Thousands of Dollars)
                                          
Utility sales     $ 1,152,331      $ 1,279,638     $ 1,145,315
Cost of gas          (446,559)        (560,657)       (466,573)
_________________________________________________________________
Net revenues      $   705,772      $   718,981     $   678,742
_________________________________________________________________
Gas production 
   and other      $    63,953      $    58,992     $    60,189
_________________________________________________________________

     In 1995, lower utility sales primarily reflect lower billings
for gas costs due to warm weather.  Further, utility sales (and net
revenues) reflect reductions of approximately $13.2 million related
to sharing of margins on sales to certain large-volume customers. 
As previously mentioned, modification of the weather normalization
adjustment caused a reduction in utility net revenues of $4.9
million in 1995.  For additional information regarding utility
sales and net revenues in the last three years, see "Rate and
Regulatory Matters."
    
     During the year, gas at the burner tip was competitive with
alternative grades of fuel oil, although it continued to be priced
at some premium to No. 2 grade fuel oil.  Residential heating sales
in markets where the competing fuel is No. 2 grade fuel oil and
sales to other small-volume customers were approximately 75% of
firm sales volume in 1995.  Demand in these markets is less
sensitive to periodic differences between gas and oil prices.  In
large-volume heating markets, gas service is provided under rates
that are set to compete with prices of alternative fuel, including
No. 6 grade heating oil.  There is substantial sales potential in
these markets, which include large apartment houses, government
buildings and schools.

     Moreover, a significant market for off-system sales has
developed as a result of Federal Energy Regulatory Commission
(FERC) initiatives.  In 1995, other gas and transportation sales to
off-system and interruptible customers amounted to 49,910 MDTH.  In
addition, capacity release transactions amounted to approximately
32,170 MDTH.  These revenue producing transactions reflect optimal

use of available pipeline capacity and the Company's New York-based
market hub.  

     The cost of gas, $446.6 million in 1995, was $114.1 million or
20.4% lower than in 1994.  The lower cost reflects lower heating
sales due to warmer weather and lower average gas prices.  The cost
of gas for firm customers was $3.12 per DTH (one DTH equals 10
therms) in 1995, compared to $3.55 per DTH in 1994 and $3.49 per
DTH in 1993.

     The Company and its gas exploration and production subsidiary
employ derivative financial instruments, natural gas futures and
swaps, for the purpose of managing commodity price risk.  In
connection with utility operations, the Company primarily uses
derivative financial instruments to fix margins on sales to large-
volume customers to which gas is sold at a price indexed to the
prevailing price of oil, their alternate fuel.  Derivative
financial instruments are used by the Company's gas exploration and
production subsidiary to manage the risk associated with
fluctuations in the price received for natural gas production. 
Hedging strategies are managed independently.  (See Part II, Item
8., "Financial Statements and Supplementary Data," Note 5B.,
"Derivative Financial Instruments," for additional information.)

     The increase in revenues from gas production and other in 1995
is due to the acquisition of a gas processing plant located in
British Columbia, Canada by the Company's Canadian affiliate. 
Revenues from U.S. operations were down as a result of lower
production and pricing due to reduced demand related to weather. 
In 1995, gas production was approximately 22.7 billion cubic feet
(BCF), or 0.7 BCF below last year's production.  Wellhead prices
prevailing in 1995 were lower than in 1994.  However, hedging
helped reduce the adverse effects of lower wellhead prices.  In
1995, wellhead prices averaged approximately $1.47 per MCF compared
to $1.97 per MCF last year.  The effective price (average wellhead
price received for production including realized hedging gains and
losses) was $1.77 per MCF in 1995 compared to $1.84 per MCF in
1994. The decrease in revenues from gas production and other in
1994 is due to the sale of Canadian gas exploration and production
operations at the end of 1993 to realize the profit and value
embodied in the investment.  (See Part II, Item 8., "Financial
Statements and Supplementary Data," Note 8., "Supplemental Gas and
Oil Disclosures," for additional information.)

Expenses, Other Income and Preferred Dividends

     The decrease in operation expense in 1995 reflects the effects
of warm weather compared to last year and various cost reduction
efforts.  In 1994, severe winter weather caused higher utility gas
distribution operation expense.  The benefit of ongoing cost
reduction programs substantially outweighed the adverse effects of
generally higher labor and material costs.  Moreover, consolidated
operation expense in 1995 included approximately $9.0 million of
costs related to Canadian gas processing operations, which
commenced anew in the second half of the year.  Maintenance expense

includes costs related to city and state construction projects. 

     The increase in depreciation and depletion expense in 1995
reflects higher depreciation charges related to utility property
additions.  The effect of higher utility depreciation expense more
than offset lower depletion expense due to reduced gas production
of subsidiaries.  The increase in consolidated expense in 1994
reflects higher utility depreciation expense as well as higher
depletion charges related to increased gas production in that year.

     General taxes principally include state and city taxes on
utility revenues and property.  The applicable property base
generally has increased, although the Company has been able to
realize significant savings by the aggressive pursuit of reductions
in property value assessments.  Taxes based on revenues reflect the
variations in utility revenues each year.

     Federal income tax expense reflects changes in pre-tax income. 
Also, the Company adopted Statement of Financial Accounting
Standards No. 109, "Accounting for Income Taxes" (SFAS-109) in
1994.  Adoption of SFAS-109 had no effect on net income.  (See Part
II, Item 8., "Financial Statements and Supplementary Data," Note
1., "Federal Income Tax.")

     Interest charges on long-term debt in each of the last three
fiscal years generally reflect higher average subsidiary
borrowings.  Other interest expense primarily reflects accruals of
carrying charges related to regulatory settlement items.   

     The increase in other income in 1995 primarily reflects the
increase in earnings from energy services investments as discussed
above.

     Dividends on preferred stock reflect reductions in the level
of preferred stock outstanding due to sinking fund redemptions. 

Capital Expenditures

     Consolidated capital expenditures were $214.0 million in
fiscal 1995, $199.6 million in fiscal 1994 and $204.5 million in
1993.

     Capital expenditures related to utility operations were $108.7
million in 1995, $103.8 million in 1994 and $110.8 million in 1993. 
Utility expenditures in all years principally were for the renewal
and replacement of mains and services.  Plant additions to serve
new customers and develop new markets were $28.0 million in 1995,
$28.8 million in 1994 and $24.9 million in 1993. 

     Capital expenditures related to gas exploration, production
and processing activities were $83.0 million in 1995, $71.3 million
in 1994 and $66.3 million in 1993.  The 1995 amount reflects
increased off-shore development activities and the purchase of a
Canadian gas processing plant.  Net proved gas reserves at
September 30, 1995 were approximately 202 BCF.  These reserves are 

located off-shore in the Gulf of Mexico and on-shore in the Arkoma
Basin, East Texas and West Virginia. 

     Capital expenditures related to energy services investments
were $22.3 million in 1995, $24.5 million in 1994 and $27.4 million
in 1993.  Expenditures in all years were primarily related to the
construction of the John F. Kennedy International Airport
cogeneration project and, in 1995, include $5.6 million related to
the Stony Brook cogeneration plant.  In 1994, capital expenditures
also include $10.9 million related to the acquisition of an
interest in a previously completed cogeneration plant located in
Lockport, New York.

     Consolidated capital expenditures for fiscal years 1996 and
1997 are estimated to be approximately $195 million in each year,
including $85 million per year related to non-utility activities.
The level of such expenditures is reviewed periodically and can be
affected by timing, scope and changes in investment opportunities.
The PSC has authorized the Company to invest up to 20% of its
consolidated capitalization in non-utility energy-related
businesses.  This authorization is based on the Company's cash
investments less dividends received. At September 30, 1995, the
total investment in non-utility subsidiaries computed on this basis
was approximately 14% of capitalization.

Financing 

     Cash provided by operating activities continues to be strong
and is the principal source for financing capital expenditures.  In
1995, operating cash flow was enhanced substantially by the timing
of weather normalization and gas cost recoveries, and reflects
higher margins received from sales to large-volume customers and
market hub activities.

     The Company issued 1,800,000 new shares of common stock on
October 6, 1993, providing net proceeds of $44.9 million.  Proceeds
from common stock issued through employee and shareholder stock
purchase plans have provided the Company approximately $28.0
million in 1995, $29.8 million in 1994 and $27 million in 1993.

     In 1993, the Company converted $55 million of Series C
Variable Rate Gas Facilities Revenue Bonds to a fixed rate of 5.60%
and $50 million of Series D Variable Rate Gas Facilities Revenue
Bonds to a fixed rate equivalent of 5.64%.  In addition, $75
million of 9 1/8% Gas Facilities Revenue Bonds was refunded in
1993. The interest rate on the refunding bonds, which mature in
2020, is 6.37%.  Increased subsidiary borrowings included in long-
term debt provided an additional $19.2 million to finance
consolidated capital expenditures. 

     At September 30, 1995, the consolidated annualized cost of
long-term debt was 7.1%.  The Company's 9% and 8.75% Gas Facilities
Revenue Bonds became callable on May 15, 1995 and July 1, 1995,
respectively, at optional redemption prices of $102.  The Company
is evaluating the possibility of refunding these bond issues.

Financial Flexibility and Liquidity

     At September 30, 1995, the Company had cash and temporary cash
investments of $40.5 million and available bank lines of credit of
$75 million, which lines are available to secure the issuance of
commercial paper.  The lines of credit can be increased to $150
million by December 1995.  Related borrowings primarily are used to
finance seasonal working capital requirements, which in recent
years have not been significant.  At September 30, 1995, there were
no borrowings outstanding.  In addition, subsidiaries have lines of
credit totaling $84 million, which for the most part support
borrowings under revolving loan agreements. 

     At September 30, 1995, the common equity component of the
Company's capitalization was 53.2%.

     Fixed charge coverage ratios were 3.17 times in fiscal 1995,
3.21 times in 1994 and 3.19 times in 1993. 
     
Rate and Regulatory Matters

                      Rate Settlement Plan

     In October 1994, the PSC approved a new three-year rate
settlement agreement which provided for no base rate increase in
fiscal 1995; however, the Company was permitted to amortize to
income approximately $1.3 million of deferred credits.  Previously,
the PSC had approved $31.3 million of additional revenues for
fiscal 1994, including $3.0 million of deferred credits, and $31.5
million of additional revenues for fiscal 1993, including $10.9
million of deferred credits.

     In addition to earnings sharing provisions, the plan provides
new incentives, more flexible pricing in large-volume competitive
markets, and rate design modifications to improve the Company's
competitive position.  The Company is permitted to retain 100% of
any earnings from discrete incentives (up to 100 basis points on
utility equity.)  With respect to earnings sharing provisions, the
Company will retain 75% of the first 100 basis points of earnings
in excess of the allowed return on utility equity unrelated to
discrete incentives, and 50% of any additional earnings above that
level.  In addition, the Company will retain a portion of margins
above a specified level of sales to certain large-volume customers.

     In September 1995, the PSC approved the Company's second stage
rate filing covering fiscal 1996.  The approval provides for no
base rate increase; however, it permits the amortization of $7.5
million in deferred credits.  The rate of return on utility common
equity will be 10.65% for fiscal 1996, reflecting generally lower
prevailing capital costs, and the incentive provisions currently in
place would continue and remain available to permit earned rates of
return to rise above the allowed level.  These revisions became
effective on October 1, 1995.

     Additionally, base rate increases, if any, in the third year 

of the agreement would continue to be limited to inflation and
partially would be offset by the use of additional available
credits.

                   Restructuring Proceeding  

     In December 1994, the PSC issued its order in the gas industry
restructuring case.  The proceeding was instituted by the PSC in
response to the restructuring of interstate pipeline services by
FERC Order 636, which took effect in November 1993.

     The PSC order addresses incentives and margin-sharing issues
in a manner that is generally consistent with the Company's current
rate settlement plan and provides utilities broad discretion to
employ market-based pricing (subject to caps) for services offered
to large-volume, or non-core, customers with dual-fuel capability. 
The order allows the Company to continue to offer customers a
complete array of bundled sales services as well as gas-supply
pricing flexibility generally comparable to that offered by
unregulated competitors to large-volume customers.   Further, the
Company will offer core customers, reliant solely on gas as a
heating or cooling fuel, unbundled sales and transportation,
including access to available pipeline transportation and storage
capacity.  The order reduces the minimum transportation service
volume requirement for customers, while encouraging the ultimate
elimination of such a requirement.  Lastly, the order initiated a
new proceeding currently underway to evaluate gas purchasing
practices and revised gas cost recovery mechanisms and invited
proposals for providing service to small-volume customers
aggregated into gas purchasing groups.  The PSC also has now lifted
its orders prohibiting any Company gas marketing subsidiary from
operating within the Company's territory.

     The Company is fully prepared to meet the requirements of the
PSC order.  It has filed tariffs applicable to both core and non-
core markets in compliance with the PSC order, and has proposed a
pilot incentive gas cost recovery mechanism, which was approved by
the PSC in September 1995.  The mechanism became effective as of
September 1, 1995, and provides for the Company to share the
benefits of, or absorb a portion of the costs related to,
variations in its weighted average cost of gas as compared with a
market-based index.  Under the terms of the incentive mechanism,
the maximum award or penalty that could be realized is $2.0 million
in gas cost recoveries.

         Holding Company Petition and Price Cap Proposal

     The Company filed a petition with the PSC to organize its
utility operations and those of its subsidiaries within a holding
company.  This form of corporate organization would provide the
Company with the flexibility to take advantage of timely investment
and market-entry opportunities and allow the Company to compete
more effectively against other energy providers.  The Company plans
to expand gas marketing and energy management services to large-
volume customers, potentially through new subsidiaries to be 

incorporated separately and owned by the holding company.  In
conjunction with the formation of the holding company, the Company
has proposed to institute a price cap plan for gas services
provided to firm tariff customers and to modify the ratemaking
applicable to margins for  large-volume, non-core transactions. 
Essentially, any rate increase applicable to core customers would
be limited to general price inflation. Further, a specified level
of margins on services to non-core customers would be imputed and
reflected in overall revenue requirements at the outset of the
price cap period.  Thus, the Company would realize any benefit or
loss associated with changes in such sales margins from the level
initially fixed.   

Environmental Matters

     The Company is subject to various Federal, state and local
laws and regulatory programs related to the environment.  These
environmental laws govern both the normal, ongoing operations of
the Company as well as the cleanup of historically contaminated
properties.  Ongoing environmental compliance activities, which
historically have not been material, are integrated with the
Company's regular operations and maintenance activities.  As of
September 30, 1995, the Company had an accrued liability of $29.3
million and a related unamortized regulatory asset of $33.2 million
representing costs associated with investigation and remediation at
former manufactured gas plant sites.  (See Part II, Item 8 .,
"Financial Statements and Supplementary Data," Note 7.,
"Environmental Matters.")

Inflation

     In recent years, the impact of inflation has diminished. 
Purchased gas costs are passed on to customers through the Gas
Adjustment Clause in the Company's tariff.  Gas generally remains
competitively priced with alternative fuels.  Recovery of the cost
of utility property is based on historical cost depreciation
charges that are included in utility rates.  Such charges are less
than current costs or inflation-adjusted costs.  However, the
Company believes its utility rates generally provide an opportunity
to earn a fair return on shareholder investment reflective of its
cost of capital and, therefore, maintain access to capital markets
in order to finance property additions and replacements.
 

Item 8.   Financial Statements and Supplementary Data

Financial Statement
Responsibility


The Consolidated Financial Statements of the Company and its
subsidiaries were prepared by management in conformity with
generally accepted accounting principles.

     The Company's system of internal controls is designed to
provide reasonable assurance that assets are safeguarded and that
transactions are executed in accordance with management's
authorizations and recorded to permit preparation of financial
statements that present fairly the financial position and operating
results of the Company.  The Company's internal auditors evaluate
and test the system of internal controls.  The Company's Vice
President and General Auditor reports directly to the Audit
Committee of the Board of Directors, which is composed solely of
outside directors.  The Audit Committee meets periodically with
management, the Vice President and General Auditor and Arthur
Andersen LLP to review and discuss internal accounting controls,
audit results, accounting principles and practices and financial
reporting matters.

            REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS

To The Brooklyn Union Gas Company:

We have audited the accompanying Consolidated Balance Sheet and
Consolidated Statement of Capitalization of The Brooklyn Union Gas
Company (a New York corporation) and subsidiaries as of September
30, 1995 and 1994, and the related Consolidated Statements of
Income, Retained Earnings and Cash Flows for each of the three
years in the period ended September 30, 1995.  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 in accordance with generally accepted
auditing standards.  Those standards 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.  An audit also
includes assessing the accounting principles used and significant
estimates made by management, as well as evaluating the overall
financial statement presentation.  We believe that our audits
provide a reasonable basis for our opinion.

In our opinion, the financial statements referred to above present
fairly, in all material respects, the financial position and
capitalization of The Brooklyn Union Gas Company and subsidiaries
as of September 30, 1995 and 1994, and the results of their
operations and their cash flows for each of the three years in the
period ended September 30, 1995, in conformity with generally
accepted accounting principles.

As discussed in Notes 1 and 2 to the Consolidated Financial
Statements, the Company changed its method of accounting for income
taxes and postretirement benefits effective as of October 1, 1993.

Our audits were made for the purpose of forming an opinion on the
basic consolidated financial statements taken as a whole.  The
schedule listed in Item 14 is the responsibility of the Company's
management and is presented for the purpose of complying with the
Securities and Exchange Commission's rules and is not part of the
basic consolidated financial statements.  This schedule has been
subjected to the auditing procedures applied in the audits of the
basic consolidated financial statements and, in our opinion, fairly
states in all material respects the financial data required to be
set forth therein in relation to the basic consolidated financial
statements taken as a whole. 

ARTHUR ANDERSEN LLP


October 23, 1995
New York, New York



Summary of Significant
Accounting Policies

Principles of Consolidation

The Consolidated Financial Statements reflect the accounts of the
Company and its subsidiaries.  All significant intercompany
transactions are eliminated.  All other adjustments are of a
normal, recurring nature.

Utility Gas Property -
Depreciation and Maintenance

Utility gas property is stated at original cost of construction,
which includes allocations of overheads and taxes and an allowance
for funds used during construction.

     Depreciation is provided on a straight-line basis in amounts
equivalent to composite rates on average depreciable property of
3.4% in 1995, 3.3% in 1994 and 3.2% in 1993.

     The cost of property retired, plus the cost of removal less
salvage, is charged to accumulated depreciation.  The cost of
repair and minor replacement and renewal of property is charged to
maintenance expense.

Gas Exploration and Production Property - Depletion
and Depreciation

The Company's gas exploration and production subsidiaries follow
the full cost method of accounting.  All productive and
nonproductive costs identified with acquisition, exploration and
development are capitalized.  Provisions for depletion are based on
the units-of-production method and, when necessary, include
provisions related to the asset ceiling test limitations required
by the regulations of the Securities and Exchange Commission. 
Costs of unevaluated gas and oil property are excluded from the
amortization base until proved reserves are established or an
impairment is determined.

     Provisions for depreciation of all other non-utility property
are computed on a straight-line basis over useful lives of three to
fifteen years.

Investments in Energy Services

Certain subsidiaries own as their principal assets investments in
energy-related businesses that are accounted for under the equity
method.

Revenues

Utility customers generally are billed bi-monthly on a cycle basis. 
Revenues include unbilled amounts related to the estimated gas
usage that occurred from the last meter reading to the end of each
month.


     Revenue requirements to establish utility rates are based on
sales to firm customers.  Changes in gas costs from amounts
recovered in base tariff rates are included in billed firm revenues
through the operation of a tariff provision, the Gas Adjustment
Clause (GAC).  Net revenues from tariff sales for gas and
transportation service on an interruptible basis as well as from
off-system gas sales and tariff gas balancing services and capacity
release credits are refunded to firm customers subject to sharing
provisions in the Company's tariff.  The GAC provision requires an
annual reconciliation of recoverable gas costs with GAC revenues. 
Any difference is deferred pending recovery from or refund to firm
customers during a subsequent twelve-month period.  Revenues also
reflect provisions for refund to firm customers of margins in
excess of tariff levels.

     The Company's tariff contains a weather normalization
adjustment that provides for recovery from or refund to firm
customers of shortfalls or excesses of firm net revenues during a
heating season due to variations from normal weather, which is the
basis for projecting base tariff revenue requirements.  Effective
October 1, 1994, the adjustment was modified to exclude weather
variations (positive or negative) of less than 2.2% from normal
during each billing cycle.

     As of April 1,1995, the Company's gas marketing activities are
being accounted for under the equity method pursuant to a
combination with Pennzoil Gas Marketing, Inc., a wholly-owned
subsidiary of Pennzoil Corporation, through a limited liability
corporation.  Prior to that combination, gas sales by the Company's
marketing subsidiary were classified in gas production and other
revenue net of their related gas purchase and transportation costs.

Hedge Accounting

The Company and its gas exploration and production subsidiaries
employ derivative financial instruments, natural gas futures and
swaps, for the purpose of managing commodity price risk.  Hedging
strategies are managed on an individual company basis and meet the
criteria for hedge accounting treatment under Statement of
Financial Accounting Standards (SFAS) No. 80, "Accounting for
Futures Contracts."  Accordingly, gains and losses are recognized
when the underlying transaction is completed, at which time these
gains and losses are included in earnings as an offset to revenues
or costs recognized when the gas is sold, purchased or transported
in accordance with a hedged transaction, and are reflected as cash
flows from operations in the accompanying Consolidated Statement of
Cash Flows as margin positions are established and maintained. 
Further, in cases where the transaction results in the acquisition
of an asset, deferred gains and losses are included as part of the
carrying amount of the asset acquired.

     The Company regularly assesses the relationship between
natural gas commodity prices in "cash" and futures markets.  The
correlation between prices in these markets has been well within a 

range generally deemed to be acceptable.  If correlation fell out
of an acceptable range, the Company would account for its financial
instrument positions as trading activities.

Federal Income Tax

The Company adopted SFAS-109, "Accounting for Income Taxes" at the
beginning of fiscal 1994.  The Company recorded a regulatory asset
for the net cumulative effect of having to provide deferred Federal
income tax expense on all differences between the tax and book
bases of assets and liabilities at the current tax rate.  Prior to
adoption of SFAS-109, pursuant to PSC policy, deferred taxes were
not provided for certain construction costs incurred before fiscal
1988 and for bases differences related to differences between tax
and book depreciation methods.  An amortization of the regulatory
asset is included in operation expense commencing in 1994, while
amounts comparable to this amortization previously were included as
part of Federal income tax expense.

     Investment tax credits, which were available prior to the Tax
Reform Act of 1986,  were deferred in operating expense and are
amortized as a reduction of Federal income tax in other income over
the estimated life of the related property.

Regulatory Assets

Regulatory assets arise from the allocation of costs and revenues
to accounting periods for utility ratemaking purposes differently
from bases generally applied by nonregulated companies.  Regulatory
assets are recognized in accordance with SFAS-71, "Accounting for
Certain Types of Regulation."

The Company had net regulatory assets as of September 30, 1995 and
1994 of $109,636,000 and $105,155,000, respectively.  These amounts
are included in Deferred Charges and Deferred Credits-Other in the
Consolidated Balance Sheet at September 30, 1995 and 1994.  In the
event that it were no longer subject to the provisions of SFAS-71,
the Company estimates that the write-off of these net regulatory
assets could result in a charge to net income of approximately
$69,000,000 which would be classified as an extraordinary item.

SFAS-121, issued in March 1995 and effective for 1996, establishes
accounting standards for the impairment of long-lived assets.  This
statement is not expected to have a material impact on the
Company's financial condition or results of operations upon
adoption.
    
    CONSOLIDATED STATEMENT OF INCOME
    
    
    For the Year Ended September 30,                      1995          1994         1993
                                                               (Thousands of Dollars)
                                                                         
    Operating Revenues
       Utility sales                                 $   1,152,331   $1,279,638   $1,145,315
       Gas production and other                             63,953       58,992       60,189
                                                         1,216,284    1,338,630    1,205,504
    Operating Expenses
       Cost of gas                                         446,559      560,657      466,573
       Operation                                           326,381      327,356      309,070
       Maintenance                                          54,813       54,340       54,722
       Depreciation and depletion                           72,020       69,611       64,779
       General taxes                                       134,718      150,743      144,827
       Federal income tax (See Note 1)                      43,283       41,619       42,433
    Operating Income                                       138,510      134,304      123,100
    Other Income
        Income from energy services investments              9,458        5,689        1,150
        Gain on sale of investment in Canadian gas company     -             -        20,462
        Write-off of investment in propane company             -             -       (17,617)
        Other, net                                          (4,309)      (2,338)      (3,379)
        Federal income tax benefit (See Note 1)              1,243          921          950
    Income Before Interest Charges                         144,902      138,576      124,666
    Interest Charges
       Long-term debt                                       47,939       46,900       45,344
       Other                                                 5,128        4,292        2,759
    Net Income                                              91,835       87,384       76,563
    Dividends on Preferred Stock                               337          351          364
    Income Available for Common Stock                  $    91,498   $   87,033  $    76,199
    Earnings Per Share of Common Stock
       (Average shares outstanding of 48,211,220,
        46,979,597 and 44,042,365, respectively)       $      1.90   $     1.85  $      1.73
    
    CONSOLIDATED STATEMENT OF RETAINED EARNINGS
    
    For the Year Ended September 30,                         1995         1994         1993
                                                                   (Thousands of Dollars)
    Balance at Beginning of Year                     $     279,466 $    255,979 $    238,867
    Income Available for Common Stock                       91,498       87,033       76,199
                                                           370,964      343,012      315,066
    Less:
          Cash dividends declared ($1.39, $1.35 and $1.32
              per common share, respectively)               67,229       63,652       58,914
          Other adjustments                                     26         (106)         173
    Balance at End of Year                           $     303,709 $    279,466 $    255,979
   
    The accompanying summary of significant accounting policies and notes are integral parts of these
    statements.
    
        
    
         
    CONSOLIDATED BALANCE SHEET
    September 30,                                                      1995                  1994
                                                                       (Thousands of Dollars)
                                                                              
    Assets   
    Property
       Utility, at cost                                         $    1,690,193      $     1,599,452
       Accumulated depreciation                                       (393,263)            (354,925)
       Gas exploration and production, at cost                         353,847              276,659
       Accumulated depletion                                          (138,136)            (115,890)
                                                                     1,512,641            1,405,296
    Investments in Energy Services (See Note 6)                        121,023               91,283
    
    Current Assets
       Cash                                                             15,992               11,610
       Temporary cash investments                                       24,550               41,881
       Accounts receivable                                             146,018              193,130
       Allowance for uncollectible accounts                            (13,730)             (14,963)
       Gas in storage, at average cost                                  88,810               96,076
       Materials and supplies, at average cost                          13,203               11,356
       Prepaid gas costs                                                15,725               14,667
       Other                                                            19,856               31,441
                                                                       310,424              385,198
    Deferred Charges                                                   172,834              147,297
                                                                $    2,116,922      $     2,029,074
    Capitalization and Liabilities    
    Capitalization (See accompanying statement and Note 4)
       Common equity                                            $      826,290      $       774,236
       Preferred stock, redeemable                                       6,900                7,200
       Long-term debt                                                  720,569              701,377
                                                                     1,553,759            1,482,813
     Current Liabilities                                            
       Accounts payable                                                103,705              132,491
       Dividends payable                                                17,536               16,609
       Taxes accrued                                                     3,635               15,213
       Customer deposits                                                22,252               22,445
       Customer budget plan credits                                     24,790               18,358
       Interest accrued and other                                       39,438               45,807
                                                                       211,356              250,923
    Deferred Credits and Other Liabilities
       Federal income tax                                              247,882              230,316
       Unamortized investment tax credits                               20,948               22,000
       Other                                                            82,977               43,022
                                                                       351,807              295,338
                                                                $    2,116,922      $     2,029,074
        The accompanying summary of significant accounting policies and notes are integral parts of these
    statements.
    
  
    
  CONSOLIDATED STATEMENT OF CAPITALIZATION
  
    
    
    
    September 30,                                                        1995          1994
    
                                                                       (Thousands of Dollars)
                                                                            
    Common Equity
     Common stock, $.33 1/3 par value, authorized 70,000,000 shares;
        outstanding 48,788,320 and 47,590,015 shares,                                
        respectively, stated at                                     $    522,581  $    494,770
     Retained earnings (See accompanying statement)                      303,709       279,466
                                                                         826,290       774,236
    Preferred Stock, Redeemable 
      $100 par value, cumulative, authorized 900,000 shares
        4.60% Series B, 72,000 and 75,000 shares outstanding, respectively 7,200         7,500
         Less: Current sinking fund requirements                             300           300
                                                                           6,900         7,200
    Long-term Debt 
      Gas facilities revenue bonds (issued through New York
        State Energy Research and Development Authority)
        9% Series 1985A due May 2015                                      98,500        98,500
        8 3/4% Series 1985 due July 2015                                  55,000        55,000
        6.368% Series 1993A and Series 1993B due April 2020               75,000        75,000
        7 1/8% Series 1985 I due December 2020                            62,500        62,500
        7% Series 1985 II due December 2020                               62,500        62,500
        6.75% Series 1989A due February 2024                              45,000        45,000
        6.75% Series 1989B due February 2024                              45,000        45,000
        5.6% Series 1993C due June 2025                                   55,000        55,000
        6.95% Series 1991A and Series 1991B due July 2026                100,000       100,000
        5.635% Series 1993D-1 and Series 1993D-2 due July 2026            50,000        50,000
                                                                         648,500       648,500
      Subsidiary borrowings                                               72,069        52,877
                                                                         720,569       701,377
                                                                    $  1,553,759  $  1,482,813
    
    
    
    The accompanying summary of significant accounting policies and notes are integral parts of these statements.
    
 
 CONSOLIDATED STATEMENT OF CASH FLOWS  
 
 
 For the Year Ended September 30,                                      1995           1994              1993
                                                                                (Thousands of Dollars)
                                                                                            
   CASH FLOWS FROM OPERATING ACTIVITIES
    Net income                                                       $    91,835     $    87,384     $     76,563
    Adjustments to reconcile net income                                                                      
         to net cash provided by operating activities:
      Depreciation and depletion                                          77,696          75,386           71,376
      Deferred Federal income tax                                         11,037          10,897            7,599
      Gain on sale of investment in Canadian gas company                    -               -             (20,462)
      Write-off of investment in propane company                            -               -              17,617
      Amortization of investment tax credit                               (1,052)         (1,074)          (1,074)
      Income from energy services investments                             (9,458)         (5,689)          (1,150)
      Dividends received from energy services investments                  3,595           4,392            7,421
      Allowance for equity funds used during construction                 (1,274)         (2,076)          (1,671)
      Change in accounts receivable, net                                  44,712          31,906          (61,097)
      Change in accounts payable                                         (29,283)        (34,121)          41,094
      Gas inventory and prepayments                                        6,208           5,498          (31,063)
      Other                                                               16,799          21,518            7,883
   Cash provided by operating activities                                 210,815         194,021          113,036
   CASH FLOWS FROM FINANCING ACTIVITIES
      Sale of common stock                                                27,974          29,828           71,866
      Common stock proceeds receivable                                     -              44,910          (44,910)
      Issuance of long-term debt                                          19,192          12,077          186,900
                                                                          47,166          86,815          213,856
      Repayments
       Preferred stock                                                      (300)           (300)            (300)
       Long-term debt                                                        -               -           (180,000)
                                                                          46,866          86,515           33,556
       Dividends paid                                                    (67,566)        (64,003)         (59,278)
       Other                                                                 (34)            106            2,156
   Cash (used in) provided by financing activities                       (20,734)         22,618          (23,566)
   CASH FLOWS FROM INVESTING ACTIVITIES
       Capital expenditures (excluding allowance                                                             
        for equity funds used during construction)                      (212,732)       (197,496)        (202,843)
       Trust funds, utility construction                                     -               -             54,610
       Proceeds from sale of investment in Canadian gas company              -            11,691           30,027
       Other                                                               9,702           1,398            7,400
   Cash used in investing activities                                    (203,030)       (184,407)        (110,806)
   Change in Cash and Temporary Cash Investments                         (12,949)         32,232          (21,336)
   Cash and Temporary Cash Investments at Beginning of Year               53,491          21,259           42,595
   Cash and Temporary Cash Investments at End of Year                $    40,542     $    53,491     $     21,259
      Temporary cash investments are short-term marketable securities purchased with maturities of three months or
      less that are carried at cost which approximates their fair value.
      Supplemental disclosures of cash flows 
      Income taxes                                                   $    36,000     $    36,900     $     32,100
      Interest                                                       $    53,047     $    50,872     $     51,804
 The accompanying summary of significant accounting policies and notes are integral parts of these  statements.

 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1.  FEDERAL INCOME TAX
Income tax expense (benefit) is reflected as follows in the
Consolidated Statement of Income:


                                                           
Year Ended September 30,         1995      1994      1993         
                              (Thousands of Dollars)
                                         
Operating Expenses                                                
   Current                     $ 32,970 $ 39,466   $ 29,172
   Deferred                      10,313    2,153     13,261
                                 43,283   41,619     42,433
Other Income
   Current                         (915)  (8,591)     5,786
   Deferred                         724    8,744     (5,662)
   Amortization of investment
     tax credits                 (1,052)  (1,074)    (1,074)
                                 (1,243)    (921)      (950)
                                                    
Total Federal income tax       $ 42,040 $ 40,698   $ 41,483 

The Company adopted Statement of Financial Accounting Standards
(SFAS) No. 109, "Accounting for Income Taxes" as of October 1,
1993.  The adoption of SFAS-109 did not have a material effect on
consolidated net income because the Company recorded a regulatory
asset for the increase in accumulated deferred Federal income taxes
not previously provided pursuant to regulatory orders.

The components of the Company's net deferred income tax liability
reflected as Deferred Credits and Other Liabilities - Federal
income tax in the Consolidated Balance Sheet are as follows:

                                                         
  
September 30,                          1995          1994   
                                   (Thousands of Dollars)
                                           
Deferred Credits and Other 
Liabilities - Federal 
income tax                                      
Property-related
    Utility                         $ 180,708     $ 176,486
    Net tax regulatory asset           28,214        29,087
    Gas production and other           49,402        30,841    
Regulatory settlement items            (9,261)       (9,879)
Gas cost and other                     (1,181)        3,781   
Net deferred income tax liability   $ 247,882     $ 230,316   

As required by standards in effect prior to the adoption of SFAS-
109, the components of deferred tax expense related to the
following items in 1993 are: property related - $9,782,000; rate
settlement items - $(245,000); write-off of propane investment - 
$(7,720,000); gas costs and other - $5,781,000. 

The following is a reconciliation between reported income tax and
tax computed at the statutory rate of 35% for 1995 and 1994 and
34.75% for 1993:

                                                         
   
Year Ended September 30,          1995      1994      1993        
                                (Thousands of Dollars)
                                              
Computed at statutory rate     $ 46,856  $ 44,828  $ 41,021
Adjustments related to:
  Utility property                   -         -      1,179
  Gas production and other       (2,730)   (1,303)      858 
  Nontaxable interest income       (870)     (556)     (396)
  Amortization of investment
   tax credits                   (1,052)   (1,074)   (1,074)
  Other, net                       (164)   (1,197)     (105)  
Total Federal income tax       $ 42,040  $ 40,698  $ 41,483   
Effective income tax rate           31%       32%       35%    

2.  POSTRETIREMENT BENEFITS
A.  Pension:  The Company has a noncontributory defined benefit
pension plan covering substantially all employees.  Benefits are
based on years of service and compensation.  The Company records
expense in accordance with treatment established by the New York
State Public Service Commission (PSC) applicable to its adoption of
SFAS-87, "Employers' Accounting for Pensions," SFAS-88, "Employers'
Accounting for Settlements and Curtailments of Defined Benefit
Pension Plans and for Termination Benefits" and SFAS-106,
"Employers' Accounting for Postretirement Benefits Other Than
Pensions."  Accordingly, the Company's revenue requirement reflects
the aggregate expenses related to pensions and other postretirement
benefit obligations as determined under the applicable accounting
standards.

In December 1994, the Company completed a voluntary early
retirement program for bargaining employees.  In September 1994,
the Company completed a similar voluntary early retirement program
for management employees.  As a result, the Company recorded
special retirement charges in fiscal 1995 and 1994 of $5,416,000
and $8,465,000, respectively.  

The Company's funding policy for pensions is in accordance with
requirements of Federal law and regulations.  There were no pension
contributions in 1995, 1994 and 1993.



The calculation of net periodic pension cost follows:
                                                           
Year Ended September 30,       1995       1994       1993         
                              (Thousands of Dollars)
                                          
Service cost, benefits earned
  during the year             $ 11,533   $ 15,100  $ 14,244 
Special retirement charge        5,416      8,465      -    
                              $ 16,949   $ 23,565  $ 14,244       
  
Interest cost on projected
 benefit obligation             35,128     29,511    24,617 
Return on plan assets          (82,626)   (12,430)  (76,671)
Net amortization and deferral   34,786    (32,798)   44,976 
Total pension cost            $  4,237   $  7,848  $  7,166 
 
The following table sets forth the plan's funded status and
amounts recognized in the Company's Consolidated Balance Sheet. 
Plan assets principally are investment grade common stock and
fixed income securities.


                                                              
September 30,                     1995             1994           
                                (Thousands of Dollars)
                                          
Actuarial present value of
  benefit obligations:  
 Vested                           $(401,159)     $(333,890)
 Accumulated                      $(423,434)     $(353,172)

 Projected                        $(545,825)     $(446,676)
 
Plan assets at fair value         $ 555,906      $ 497,280    

Plan assets in excess of
  projected benefit obligation    $  10,081      $  50,604

Unrecognized net loss (gain)
 from experience and changes in
 assumptions                         10,880        (21,007)

Unrecognized transition asset       (32,566)       (37,218)
                                                              
Accrued pension cost              $ (11,605)     $  (7,621)   
Assumptions:
 Obligation discount               7.00%          8.00%
 Asset return                      7.50%          8.00%
 Average annual increase
  in compensation                  5.50%          5.50%           
      
B.  Retiree Health Care and Life Insurance:  The Company sponsors
noncontributory defined benefit plans under which it provides
certain health care and life insurance benefits for retired
employees.  The Company has been funding a portion of future 


benefits over employees' active service lives through a Voluntary
Employee Beneficiary Association (VEBA) trust.  Contributions to
VEBA trusts are tax deductible, subject to limitations contained in
the Internal Revenue Code.  The Company's policy is to fund the
cost of postretirement benefits to the extent rate recoveries are
allowed for pension and postretirement benefit costs. 

The Company adopted SFAS-106 as of October 1, 1993.  SFAS-106
requires that the costs of postretirement benefits other than
pensions be accrued over employee service lives by the time of
retirement eligibility.  Its adoption did not have a material
effect on consolidated net income because utility rates in fiscal
1994 reflected full recovery of annual SFAS-106 costs.  The
transition obligation upon adoption totaled $77.1 million, which is
being amortized over twenty years.  Prior to the adoption of SFAS-
106, such costs, including payments to retirees and trust fund
contributions, amounted to $17,078,000 in 1993.

Net periodic postretirement benefit cost included the following
components:
                                                           
  
Year Ended September 30,               1995          1994         
                                 (Thousands of Dollars)
                                           
Service cost, benefits earned 
 during the year                     $ 2,590      $ 2,826
Interest cost on accumulated 
 postretirement benefit obligation     9,958        7,916
Return on plan assets                 (6,746)        (340)
Net amortization and deferral          6,752          141
                                                              
Postretirement benefit cost          $12,554      $10,543     
 

The following table sets forth the plans' funded status, reconciled
with amounts recognized in the Company's Consolidated Balance
Sheet.


                                                              
September 30,                           1995         1994         
                                 (Thousands of Dollars)
                                           
Actuarial present value of accumulated
 postretirement benefit obligation 
  Retirees                           $ (87,022)  $ (53,218)
  Fully eligible active plan                            
    participants                       (10,980)    (17,106)
  Other active plan participants       (56,157)    (32,890)       
                                     $(154,159)  $(103,214)   
Plan assets at fair value, primarily 
 stocks and bonds                    $  72,638   $  56,163   
Accumulated postretirement benefit 
 obligation in excess of plan assets $ (81,521)  $ (47,051)
Unrecognized net loss (gain) from past
 experience different from that assumed
 and from changes in assumptions        25,345     (16,875)
Unrecognized transition obligation      67,781      71,547       

Prepaid postretirement benefit cost $   11,605   $   7,621    
Assumptions:
 Obligation discount                     7.00%       8.00%  
 Asset return                            7.50%       8.00%        
   
The measurement also assumes a health care cost trend rate of 9.0%
in 1995, decreasing to 5.0% by the year 2007 and remaining at that
level thereafter.  A 1.0% increase in the health care cost trend
rate would have the effect of increasing the accumulated
postretirement benefit obligation as of September 30, 1995 and the
net periodic SFAS-106 expense by approximately $15,830,000 and
$1,752,000, respectively.  The measurement for the year ended
September 30, 1994 assumed a health care cost trend rate of 9.5% in
1994 decreasing to 5.0% by 2007.

3.  FIXED OBLIGATIONS
A.  Leases:  Lease costs included in operation expense were
$14,706,000 in 1995, $15,547,000 in 1994 and $14,247,000 in 1993. 
The future minimum lease payments under the Company's various
leases, all of which are operating leases, are approximately
$14,300,000 per year over the next five years and $163,100,000 in
the aggregate for years thereafter.
  
The Company has a lease agreement with a remaining term of 16 years
for its corporate headquarters. 

B.  Fixed Charges Under Firm Contracts:  The Company has entered
into various contracts for gas delivery and supply services.  The
contracts have varying terms that extend from one to twenty years. 
Certain of these contracts require payment of monthly charges in
the aggregate amount of approximately $4.2 million per month in all

events and regardless of the level of service available.  Such
charges are recovered as gas costs.

4.  CAPITALIZATION
A.  Common and Preferred Stock:   In 1995 and 1994, the Company
issued 1,198,305 and 1,209,734 shares of common stock for
$27,974,000 and $29,828,000, respectively, under the Automatic
Dividend Reinvestment and Stock Purchase Plan, the Discount Stock
Purchase Plan for Employees, and the Employee Savings Plan. At
September 30, 1995, 1,200,070 unissued shares of common stock were
reserved for issuance under these plans.  On October 6, 1993, the
Company issued 1,800,000 shares of common stock providing net
proceeds of $44,910,000.  Other changes to common stock reflect the
amortization of premiums paid on preferred stock redeemed in prior
years which were deferred in order to reflect the ratemaking
treatment.  Annual amortization was approximately $155,000 in each
of the past two years.

The 4.60% Series B preferred stock is subject to an annual sinking
fund requirement of 3,000 shares at par value.  

B.  Gas Facilities Revenue Bonds and Other:  The Company can issue
tax-exempt bonds through the New York State Energy Research and
Development Authority.  Whenever bonds are issued for new gas
facilities projects, proceeds are deposited in trust and
subsequently withdrawn by the Company to finance qualified
expenditures.

There are no sinking fund requirements for any Gas Facilities
Revenue Bonds.  The Company's 9.0% and 8.75% Gas Facilities Revenue
Bonds became callable on May 15, 1995 and July 1, 1995,
respectively, each issue at the optional redemption price of 102%
of par value plus accrued interest.  The Company is evaluating the
possibility of refunding these bond issues.

Other long-term debt consists primarily of debt of a subsidiary
under a revolving loan agreement with no payments currently due. 
The annual average interest rate on this debt was 6.8% in fiscal
1995.

5.  FINANCIAL INSTRUMENTS
A.  Fair Value of Financial Instruments:  The Company's long-term
debt consists primarily of publicly traded Gas Facilities Revenue
Bonds,  the fair value of which is estimated based on quoted market
prices for the same or similar issues.  The fair value of these
bonds at September 30, 1995 and 1994 was $673,408,300 and
$651,255,200, respectively, and the carrying value was $648,500,000
in both years.  Subsidiary debt is carried at an amount
approximating fair value because its interest rate is based on
market rates.

The fair value of the Company's redeemable preferred stock is
estimated based on quoted market prices for similar issues.  At
September 30, 1995 and 1994, the fair value of this stock was 

$5,228,800 and $4,796,640, respectively, and the carrying value was
$6,900,000 and $7,200,000, respectively.

All other financial instruments included in the Consolidated
Balance Sheet are stated in amounts that approximate fair values.

B.  Derivative Financial Instruments:  The Company and its gas
exploration and production subsidiaries employ derivative financial
instruments, natural gas futures and swaps, for the purpose of
managing commodity price risk.  

The utility tariff applicable to certain large-volume customers
permits gas to be sold at prices established monthly within a
specified range expressed as a percentage of prevailing alternate
fuel prices (oil).  Commencing in fiscal 1995, the Company
initiated a hedging strategy designed to fix margins on specified
portions of the sales to this market.  Implementation of the
strategy involves establishment of long positions in gas futures
with offsetting short positions in oil futures of equivalent energy
value over the same time period.  The long gas futures position
replicates the cost of gas to serve this market while the short oil
futures position correspondingly fixes the selling price of gas to
the target customers at the desired relationship to the price of
the alternative fuel.  A similar strategy involving swaps contracts
is utilized for customers whose alternate fuel is No. 6 oil.  These
contracts cover 463,000 barrels of oil and extend through September
1996.

The Company also entered into a series of swaps transactions to
minimize its exposure to differences in the market prices of gas at
certain receipt points in producing areas.  These basis swaps
contracts cover 14.5 billion cubic feet of gas through October
1996.

With respect to natural gas production operations, the Company
generally uses swaps (for production beyond 18 months), and
standard New York Mercantile Exchange futures contracts (for
production within 18 months) to hedge the price risk related to
known production plans and capabilities.  These contracts include
a fixed price/volume and are structured as both straight and
participating swaps.  In either case, the Company pays the other
parties the amount by which the floating variable price (settlement
price) exceeds the fixed price and receives the amount by which the
settlement price is below the fixed price.  The settlement volume
of participating swaps is reduced by 50% if the settlement price
exceeds a defined limit.  

The following table summarizes the notional amounts and related
fair values of the Company's derivative financial instrument
positions outstanding at September 30, 1995 and 1994.  In 1994,
these amounts included marketing activities which were combined
with those of Pennzoil Gas Marketing, Inc., through a limited
liability company in 1995.  Fair values are based on dealer quotes
for the same or similar instruments.  Differences between the 

notional contract amounts and fair values represent implicit gains
or losses if the instruments were settled at market.
    
                                                         
September 30,             1995               1994        
                            (Thousands of Dollars)

                    Notional  Fair     Notional   Fair   
                    Amount    Value    Amount     Value  
    
                                         
Futures contracts   $89,640  $86,394  $ 43,047 $ 39,911      
Swaps contracts     $80,073  $82,705  $123,291 $116,161  


Futures contracts expire and are renewed monthly.  As of September
30, 1995, no such contract extended beyond September 1996. 
Further, swaps contracts are settled monthly and extend through
March 1998.  Margin deposits with brokers at September 30, 1995
amounted to $1,662,400.  Deferred losses on closed positions were
$748,000 and $1,225,000 at September 30, 1995 and 1994,
respectively.

The Company and its subsidiaries are exposed to credit risk in the
event of nonperformance by counterparties to futures and swaps
contracts, as well as nonperformance by the counterparties of the
transactions against which they are hedged.  The Company believes
that the credit risk related to the futures and swaps contracts is
no greater than that associated with the primary contracts which
they hedge, as these contracts are with major investment grade
financial institutions, and that elimination of the price risk
lowers the Company's overall business risk.  

6.  INVESTMENT IN IROQUOIS PIPELINE
A Company subsidiary, North East Transmission Co., Inc. (NETCO),
owns an 11.4% interest in Iroquois Gas Transmission System, L.P.
(Iroquois), which partnership owns and operates a 375-mile pipeline
from Canada to the Northeast. NETCO's investment in Iroquois was
$23.4 million at September 30, 1995.

In 1992, Iroquois was informed by the U.S. Attorneys' Offices of
various districts of New York of a civil investigation of alleged
violations of the U.S. Army Corps of Engineers (COE) permit, a
related State Water Quality Certification and/or the Federal Clean
Water Act.  Further, agency investigations of matters related to
the construction of the Iroquois pipeline have been commenced by
COE and the Federal Energy Regulatory Commission.  Iroquois also
has received inquiries from the Federal Department of
Transportation and the PSC concerning certain construction
activities.  Civil penalties could be imposed if violations of
Iroquois' governmental authorizations are shown to have occurred. 
No proceedings in connection with these investigations and
inquiries have been commenced.

Also in 1992, a criminal investigation of Iroquois was initiated
and is being conducted by Federal authorities pertaining to various
matters related to the construction of the pipeline.  To date, no
criminal charges have been filed.  Iroquois' management believes
the pipeline construction and right-of-way activities were
conducted in a responsible manner.  However, Iroquois deems it
probable that indictments will be sought in connection with this
investigation and in them substantial fines and other sanctions.

The Company has been informed that Iroquois and its counsel have
met and expect to continue to meet with those responsible for the
civil and criminal investigations, from time to time, both to gain
an informed understanding of the focus and direction of the
investigations in order to defend itself and to explore possible
resolutions that may be acceptable to all parties.  A comprehensive
resolution of these matters could have a material adverse effect on
Iroquois' financial condition.  Although no agreements have been
reached regarding the disposition of these matters, based on
discussions with Iroquois' management, in 1995 the Company recorded
a provision which it believes to be adequate to cover its
proportionate share of estimated costs of legal proceedings
involving Iroquois. The provision and ultimate resolution of these
matters has not and is not expected to materially affect the
Company's results of operations and financial position.

7.  ENVIRONMENTAL MATTERS
Historically, the Company, or predecessor entities to the Company,
owned or operated several former manufactured gas plant (MGP)
sites.  These sites have been identified for the New York State
Department of Environmental Conservation (DEC) for inclusion on
appropriate waste site inventories.  In certain circumstances,
former MGP sites can give rise to environmental cleanup
responsibilities for the Company.

Two MGP sites are under active consideration by the Company.  One
site, which is located on property still owned by the Company, is
the former Coney Island MGP facility located in Brooklyn, New York. 
This site is the subject of continuing interim remedial action
under the direction of the U.S. Coast Guard.  Moreover, the Company
recently has executed a consent order with the DEC with respect to
addressing the overall remediation of the Coney Island site in
accordance with state law.  A schedule of investigative and cleanup
activities is being developed, leading to a cleanup over the next
several years.  The other site currently is owned by the City of
New York.  The Company and the City are in the process of
discussing a mutual approach to sharing potential environmental
responsibility for this site.  The Company believes it is likely
that, at a minimum, investigative costs will be incurred by the
Company with respect to that site.
  
The DEC is maintaining open files and requiring the Company to
continue monitoring or related investigatory efforts at two other
Company-owned properties.
                                                 
Except as described above, no administrative or judicial
proceedings or claims involving other former MGP sites have been
initiated.  Although the potential cost of cleanup with respect to
these other sites may be material if the Company ever is compelled
to address these sites, the Company cannot at this time determine
the cost or extent of any cleanup efforts if cleanup ultimately
should be required.
  
Based upon the terms of the consent order for the Coney Island site
and costs of investigation for the other MGP site under active
consideration, the Company believes that the minimum cost of MGP-
related environmental cleanup will be approximately $34 million,
which, based upon current information, will be primarily for the
Coney Island site.  This amount includes approximately $4.9 million
of costs expended as of September 30, 1995.  The Company's actual
MGP-related costs may be substantially higher, depending upon
remediation experience, eventual end use of the sites, and
environmental conditions not addressed in the consent order or
current investigative plans.  Such potential additional costs are
not subject to estimation at this time.

As of September 30, 1995, the Company had an accrued liability of
$29.3 million and a related unamortized  regulatory asset of $33.2
million.  By order issued February 16, 1995, the PSC approved the
Company's July 1993 petition to defer the costs associated with
environmental site investigation and remediation incurred in 1993
and thereafter.  Accordingly, recovery of these costs began in
fiscal 1995.  The recovery of these costs in rates is conditioned
upon the absence of a PSC determination that such costs have not
been reasonably or prudently incurred.  In addition, the Company
must demonstrate that it has taken all reasonable steps to obtain
cost recovery from all available funding sources, including other
potentially responsible parties.  The PSC has initiated a generic
proceeding to assess the extent of the potential liability for
cleanup of MGP sites by the State's gas utilities and has indicated
that it may consider in that proceeding generic policies regarding
the recovery of such costs through gas utility rates.  Any such
policies may affect the Company's ability to reflect such costs in
rates following the last year of the current rate agreement.  At
this time, the Company is unable to predict the outcome of that
proceeding.

NOTE 8.  SUPPLEMENTAL GAS AND OIL DISCLOSURES


CAPITALIZED COSTS RELATING TO GAS AND OIL PRODUCING ACTIVITIES
September 30,                                               1995      1994
                                                      (Thousands of Dollars)
                                                           
Unproved properties not being amortized                  $35,082   $25,335
Properties being amortized-productive and nonproductive  299,398   240,572
Total capitalized costs                                  334,480   265,907
Accumulated depletion                                   (132,809) (109,885)
  Net capitalized costs                                 $201,671  $156,022

At September 30, 1995, the Company had an immaterial deficiency in its asset
ceiling test; however, such deficiency was eliminated by subsequent price 
changes.




The following is a summary of the costs (in thousands of dollars) which are
excluded from the amortization calculation as of September 30, 1995, by 
year of acquisition:  1995-$23,114; 1994-$9,889;   and prior years-$2,077. 
The Company cannot accurately predict when these costs will be included in
the amortization base, but it is expected these costs will be evaluated
within the next five years.

COSTS INCURRED IN PROPERTY ACQUISITION, EXPLORATION AND DEVELOPMENT
 ACTIVITIES                                                
                                                          United  
                                       Total              States     Canada
                             1995*     1994*      1993      1993      1993
                                         (Thousands of Dollars)                           
                                                                        
Acquisition of properties-
  Unproved properties      $10,996   $11,022    $5,289    $4,937      $352
  Proved properties         14,983    28,370    40,091    30,541     9,550
Exploration                  5,907    18,961     2,831     2,831       -    
Development                 37,953     9,781    16,588    11,238     5,350
Total costs incurred       $69,839   $68,134   $64,799   $49,547   $15,252

RESULTS OF OPERATIONS FROM GAS AND OIL PRODUCING ACTIVITIES

                                              
                                        Total                United    Canada
                                                             States
                                1995*     1994*      1993      1993      1993
                                            (Thousands of Dollars)   
                                                                                            
Revenues from gas and oil
  producing activities-
Sales to unaffiliated parties  $40,810   $41,185   $43,076   $31,745   $11,331
Sales to affiliates                 -      2,023     1,482     1,482      -     
  Revenues                      40,810    43,208    44,558    33,227    11,331
Production and lifting costs     5,762     5,360     8,608     4,232     4,376
Depletion                       22,906    24,978    22,525    20,990     1,535
  Total expenses                28,668    30,338    31,133    25,222     5,911
Income before taxes             12,142    12,870    13,425     8,005     5,420
Income taxes                     1,957     3,306     4,129     1,691     2,438
Results of gas and oil producing 
  activities (excluding corporate
  overhead and interest costs)  $10,185    $9,564    $9,296    $6,314    $2,982
*  Gas and oil operations were conducted predominantly in the United States
in 1995 and 1994.


8. SUPPLEMENTAL GAS AND OIL DISCLOSURES (CONTINUED)

The gas and oil reserves information is based on estimates
of proved reserves attributable to the Company's interest
as of September 30 of the years presented.  These estimates
principally were prepared by independent petroleum consultants. 
Proved reserves are estimated quantities of natural gas and crude
oil which geological and engineering data demonstrate with
reasonable certainty to be recoverable in future years from known
reservoirs under existing economic and operating conditions.
   
The standardized measure of discounted future net 
cash flows from production of proved reserves was
developed as follows:

1)  Estimates are made of quantities of proved reserves and future 
    periods during which they are expected to be produced based on 
    year-end economic conditions.
2)  The estimated future cash flows are compiled by applying      
    year-end prices of gas and oil relating to the Company's proved 
    reserves to the year-end quantities of those reserves except  
    for the reserves devoted to future production that is hedged. 
    These reserves are priced at their respective hedge amount.   
    Future price changes are considered only to the extent provided 
    by contractual arrangements in existence at year-end.
3)  The future cash flows are reduced by estimated production     
    costs, costs to develop the proved reserves and certain       
    abandonment costs, all based on year-end economic conditions.
4)  Future income tax expenses are based on year-end statutory tax 
    rates giving effect to the remaining tax basis in the gas and 
    oil properties and other deductions, credits and allowances   
    relating to the Company's proved gas and oil reserves.
5)  Future net cash flows are discounted to present value by      
    applying a discount rate of 10%.  

The standardized measure of discounted future net cash flows does
not purport, nor should it be interpreted, to present the fair
value of the Company's gas and oil reserves.  An estimate of fair
value would also take into account, among other things, the
recovery of reserves not presently classified as proved,
anticipated future changes in prices and costs and a discount
factor more representative of the time value of money and the risks
inherent in reserve estimates.
RESERVE QUANTITY INFORMATION
Natural Gas (MMcf)


                                                                 United
                                             Total               States    Canada
                                    1995*      1994*    1993      1993      1993
                                                           
Proved Reserves-
  Beginning of Year                142,858   108,847   111,664    84,171    27,493
  Revisions of previous estimates   13,539    (2,297)    9,036     1,438     7,598
  Extensions and discoveries        38,985    25,890     4,696     3,915       781
  Production                       (21,822)  (22,814)  (26,596)  (21,007)   (5,589)
  Purchases of reserves in place    21,495    34,931    91,016    40,330    50,686
  Sales of reserves in place          -       (1,699)  (80,969)      -     (80,969)
Proved Reserves-
  End of Year                      195,055   142,858   108,847   108,847       -
Proved Developed Reserves-
  Beginning of Year                110,225   100,454    93,417    65,924    27,493
  End of Year                      151,594   110,225   100,454   100,454       -

*Gas and oil reserves were located predominantly in the United States in 1995 and 1994.




8. SUPPLEMENTAL GAS AND OIL DISCLOSURES (CONTINUED)
CRUDE OIL, CONDENSATE AND NATURAL GAS LIQUIDS (MBBLS)
                                                                   United
                                               Total               States   Canada
                                      1995*      1994*    1993      1993      1993
                                                                   
Proved Reserves-
  Beginning of Year                    807       443     2,304       520     1,784
  Revisions of previous estimates      245      (140)      184       (91)      275
  Extensions and discoveries           155       155         3         3       -
  Production                          (148)      (96)     (320)     (109)     (211)
  Purchases of reserves in place       103       495       121       120         1
  Sales of reserves in place           -         (50)   (1,849)      -      (1,849)
Proved Reserves-
  End of Year                        1,162       807       443       443       -
Proved Developed Reserves-
  Beginning of Year                    543       407     2,239       455     1,784
  End of Year                          974       543       407       407       -
*  Gas and oil reserves were located predominantly in the United States in 1995 and 1994. 


        STANDARDIZED MEASURE OF DISCOUNTED FUTURE NET CASH FLOWS
                    RELATING TO PROVED GAS AND OIL RESERVES


                                    Total*
                                1995      1994
                            (Thousands of dollars)
                                
Future cash flow            $314,627  $249,437
Future costs-
  Production                 (57,941)  (47,149)
  Development                (29,948)  (22,241)
Future net inflows
  before income tax          226,738   180,047
Future income taxes          (43,705)  (26,930)
Future net cash flows        183,033   153,117
10% discount factor          (49,512)  (44,983)
Standardized measure of
  discounted future net
  cash flows                $133,521  $108,134
* Gas and oil reserves were located predominantly in the United States in 1995 and 1994.




8. SUPPLEMENTAL GAS AND OIL DISCLOSURES (CONTINUED)
 
CHANGES IN STANDARDIZED MEASURE OF DISCOUNTED FUTURE NET CASH FLOWS
FROM PROVED RESERVE QUANTITIES

                                    1995      1994                1993  
                                                                United
                                    Total*    Total*    Total   States     Canada
                                           (Thousands of dollars)
                                                            
Standardized measure-
  beginning of year               $108,134  $110,406   $90,665   $76,695   $13,970
Sales and transfers, net of 
  production costs                 (35,048)  (37,848)  (35,950)  (28,995)   (6,955)
Net change in sales and
  transfer prices, net of 
  production costs                  (2,786)  (25,005)    4,001     7,011    (3,010)
Extensions and discoveries and
  improved recovery, net of
  future production                 28,868    15,536     6,554     5,994       560
Changes in estimated future
  development costs                 (2,351)   (1,016)   (8,281)   (8,281)      -   
Development costs incurred
  during the period that reduced
  future development costs          10,360     6,381    12,354    12,354       -    
Revisions of quantity estimates     13,858    (2,917)    6,195     1,926     4,269
Accretion of discount               11,763    12,397    11,033     8,921     2,112
Net change in income taxes          (7,856)    4,001    (3,079)   (1,045)   (2,034)
Purchases of reserves in place      15,176    27,561    61,410    40,548    20,862
Sales of reserves in place             -      (2,110)  (27,539)     -      (27,539)
Changes in production rates
  (timing) and other                (6,597)      748    (6,956)   (4,721)   (2,235)
Standardized measure-end
  of year                         $133,521  $108,134  $110,406  $110,406      $ -   
*  Gas and oil reserves were located predominantly in the United States in 1995 and 1994.


8.  SUPPLEMENTAL GAS AND OIL DISCLOSURES (CONTINUED)

Average Sales Prices and Production Costs - Per Unit
                             For the year ended September 30,
                                      1995      1994     1993
Average Sales Price*
     Natural Gas ($/MCF)
         United States                1.47      1.97      2.12
         Canada                         -         -       1.39
         Total                        1.47      1.97      1.97

     Oil, Condensate and Natural
     Gas Liquid ($/Bbl)
         United States               16.92     15.63     17.70
         Canada                        -          -      16.90
         Total                       16.92     15.63     17.17

*Represents the cash price received which excludes the effect of
any hedging transactions.

Production Cost Per
 Equivalent MCF ($)
         United States                 .25       .23       .18
         Canada                         -         -        .64
         Total                         .25       .23       .29
Acreage**
                                    As of September 30, 1995
                                     Gross              Net
Producing                           251,894           116,417
Undeveloped                         118,935            56,133

Number of Producing Wells**
                                      As of September 30, 1995
                                       Gross              Net
Gas wells                              1000               533
Oil wells                                18                 6
 
**Located predominantly in the United States.

Drilling Activity (Net)
                             For the years ended September 30, 
                       1995                1994             1993
               Pro-    Dry   Total    Pro- Dry  Total  Pro- Dry  Total
               ducing                 ducing           ducing      
Net developmental 
  wells
 United States 10.0    3.4   13.4     6.6   -   6.6      5.4    -    5.4
 Canada          -      -      -       -    -    -       5.0    -    5.0 
   Total       10.0    3.4   13.4     6.6   -   6.6     10.4    -   10.4
Net exploratory
wells (U.S.)    1.4    0.4    1.8     2.5  1.2  3.7       -    0.5   0.5

At September 30, 1995 the Company, through a subsidiary, was involved in the
drilling of one developmental well of which it was the sole owner.

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

      There have been no changes in accountants. In addition, there
have been no disagreements between the Company and its independent
public accountants concerning any matter of accounting principles
or practices or financial disclosure required to be disclosed by
this item.

                           Part   III

Item 10.  Directors and Executive Officers of the Registrant

     Information regarding the Company's directors is incorporated
herein by reference to pages 1 through 7 of the Company's
definitive Proxy Statement, dated December 28, 1995, for its Annual
Meeting of Shareholders to be held on February 1, 1996.

     Information regarding the Company's executive officers, who
are elected annually by the directors, is found on page 49 hereof.

Item 11.  Executive Compensation

     Information regarding compensation of the Company's executive
officers is incorporated herein by reference to pages 7 through 11
of the Company's definitive Proxy Statement, dated December 28,
1995, for its Annual Meeting of Shareholders to be held on February
1, 1996.


Item 12.  Security Ownership of Certain Beneficial Owners and 
          Management

     Information regarding beneficial ownership and management
ownership is incorporated herein by reference to "Proposal (1) -
Election of Directors" in the Company's definitive Proxy Statement,
on pages 1 through 7, dated December 28, 1995, for its Annual
Meeting of Shareholders to be held on February 1, 1996. 

Item 13.  Certain Relationships and Related Transactions

     There are no transactions, or series of similar transactions,
or contemplated transactions which have occurred since the
beginning of the last fiscal year of the Company which exceed
$60,000 and involve any director or executive officer of the
Company.

     No executive officer or director of the Company was indebted
to the Company or its subsidiaries at any time since the beginning
of the last fiscal year of the Company in an amount in excess of
$60,000.


                                Part   IV

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

(a)   1.  All Financial Statements
                                                       Page in    
                                                      Form 10-K

Report of Independent Public Accountants                   24     
                          
Summary of Significant Accounting Policies                 25     
  
Consolidated Statement of Income for the Years
  Ended September 30, 1995, 1994 and 1993                  28     
     
Consolidated Statement of Retained Earnings for
  the Years Ended September 30, 1995, 1994
   and 1993                                                28
               
Consolidated Balance Sheet at September 30, 1995
  and 1994                                                 29

Consolidated Statement of Capitalization at
  September 30, 1995 and 1994                              30     
                  
Consolidated Statement of Cash Flows for the
  Years Ended September 30, 1995, 1994 and 1993            31     
    

Notes to Consolidated Financial Statements                 32  

(a)   2.  Financial Statement Schedules

Separate financial statements for The Brooklyn Union Gas Company
are omitted for the reason that the Company's total assets for the
fiscal year ended September 30, 1995, exclusive of investments in
and advances to its consolidated subsidiaries, constitute more than
75% of the total assets shown by the Consolidated Balance Sheet as
of September 30, 1995, and the Company's total gross revenues,
exclusive of interest and dividends received or equity in income
from the consolidated subsidiaries, constitute more than 75% of the
total gross revenues shown by the Consolidated Statement of Income
for the year ended September 30, 1995.

The following additional data should be read in conjunction with
the financial statements included in Part II, Item 8.  Schedules
not included herein have been omitted because they are not
applicable or the required information is shown in such financial
statements or notes thereto.

Executive Officers of the Registrant
- ------------------------------------
All Executive Officers serve one-year terms.


                                                    
                                 Age as of
                                 Sept. 30,  Period Served
Name and Position                  1995     In Such Capacity Business Experience in Past 5 Years

Robert B. Catell, President          58     1991 to Present  President and Chief Executive Officer
and Chief Executive Officer                 1990 to 1991     President and Chief Operating Officer 
                                            1986 to 1990     Executive Vice President and Chief 
                                                             Operating Officer
    
Craig G. Matthews                    52     1994 to Present  Executive Vice President
Executive Vice President                    1991 to 1994     Executive Vice President and Chief 
                                                             Financial Officer
                                            1988 to 1991     Group Senior Vice President and Chief 
                                                             Financial Officer
    
Helmut W. Peter                      63     1992 to Present  Executive Vice President
Executive Vice President                    1991 to 1992     Executive Vice President and Chief 
                                                             Engineer
                                            1988 to 1991     Group Senior Vice President and Chief 
                                                             Engineer
    
Anthony J. DiBrita                   54     1992 to Present  Senior Vice President
Senior Vice President                       1989 to 1992     Vice President
    
Vincent D. Enright, Senior Vice      51     1994 to Present  Senior Vice President and Chief 
President and Chief Financial                                Financial Officer
Officer                                     1992 to 1994     Senior Vice President
                                            1984 to 1992     Vice President
    
William K. Feraudo                   45     1994 to Present  Senior Vice President
Senior Vice President                       1989 to 1994     Vice President
    
Wallace P. Parker, Jr.               46     1994 to Present  Senior Vice President
Senior Vice President                       1990 to 1994     Vice President
                                            1987 to 1990     Assistant Vice President
    
Lenore F. Puleo                      42     1994 to Present  Senior Vice President
Senior Vice President                       1990 to 1994     Vice President
    
Maurice K. Shaw, Senior Vice         56     1993 to Present  Senior Vice President
President and Corporate Affairs Officer     1987 to 1993     Senior Vice President and Chief 
                                                             Marketing Officer
    
Edward J. Sondey                     57     1992 to Present  Senior Vice President
Senior Vice President                       1981 to 1992     Vice President
    
Tina G. Barber, Vice President       46     1994 to Present  Vice President and Chief 
and Chief Information Officer                                Information Officer
                                            1992 to 1994     Vice President
    
Richard M. Desmond, Vice             61     1992 to Present  Vice President, Comptroller and 
President, Comptroller and                                   Chief Accounting Officer
Chief Accounting Officer                    1984 to 1992     Vice President and Comptroller
      
Robert H. Preusser, Vice President   58     1992 to Present  Vice President and Chief Engineer
and Chief Engineer                          1987 to 1992     Vice President
    
Roger J. Walz, Vice President        50     1990 to Present  Vice President and General Auditor
and General Auditor                         1988 to 1990     General Auditor
    
Robert R. Wieczorek, Vice President  53     1994 to Present  Vice President, Secretary 
Secretary and Treasurer                                      and Treasurer
                                            1989 to 1994     Vice President, Treasurer, and 
                                                             Assistant Secretary

    
                                                                                         SCHEDULE II
    
    
                                           THE BROOKLYN UNION GAS COMPANY AND SUBSIDIARIES
                                           CONSOLIDATED SCHEDULE OF VALUATION AND QUALIFYING ACCOUNTS
                                           FOR THE YEARS ENDED SEPTEMBER 30, 1995, 1994 AND 1993
                                 ____________________________________________________________________
                                                       (Thousands of Dollars)
   
    
                                                                                 
                   COLUMN A                  COLUMN B         COLUMN C        COLUMN D          COLUMN E
                                            Balance at      Additions                          Balance at
                                            Beginning       Charged to                           End of
         Description                        of Period        Expense         Deductions          Period
    ______________________________         ____________   ______________   ______________    ______________
    
    Year Ended September 30, 1995
      Allowance for uncollectible accounts     $14,963          $17,494          $18,727 (a)       $13,730
                                           ____________   ______________   ______________    ______________
    
       Reserve for injuries and damages
              Public Liability                  $5,350           $4,368           $3,818 (b)        $5,900
              Workers' Compensation             $1,425             $500             $335 (b)        $1,590
                                           ____________   ______________   ______________    ______________
                                                $6,775           $4,868           $4,153            $7,490
                                           ____________   ______________   ______________    ______________
    
    
    Year Ended September 30, 1994
      Allowance for uncollectible accounts     $14,212          $18,737          $17,986 (a)       $14,963
                                           ____________   ______________   ______________    ______________
    
       Reserve for injuries and damages         $6,816           $3,447           $3,488 (b)        $6,775
                                           ____________   ______________   ______________    ______________
    
     
    Year Ended September 30, 1993
      Allowance for uncollectible accounts     $11,609          $19,113          $16,510 (a)       $14,212
                                           ____________   ______________   ______________    ______________
                                                                                              
       Reserve for injuries and damages         $6,900           $3,241           $3,325 (b)        $6,816
                                           ____________   ______________   ______________    ______________
    
    
    (a) Write-off of bad debts, net recoveries.
    (b) Cost of injury and damage claims.

(a)  3.   Exhibits

(3)  Articles of incorporation and by-laws

     By-laws of the Company, dated June 28, 1995, incorporated by
     reference from Form 8-K dated September 5, 1995.

     Restated Certificate of Incorporation of the Company filed 
               August 1, 1989, and Certificate of Amendment filed 
               July 2, 1993; incorporated by reference from
               Exhibit 4(b) to Form S-3 Registration Statement No.
               33-50249.

(4)  Instruments defining the rights of security holders,
     including indentures:

     Official Statement, dated May 15, 1985, respective of
          $98,500,000 New York State Energy Research and
          Development Authority, 9% Gas Facilities Refunding
          Revenue Bonds Series 1985A, incorporated by reference
          from Form 10-K for the year ended  September 30, 1985.

     Participation Agreement, dated as of May 15, 1985, between the
          New York State Energy Research and Development Authority
          and The Brooklyn Union Gas Company relating to the 9% Gas
          Facilities Refunding Revenue Bonds Series 1985A,
          incorporated by reference from Form 10-K for the year
          ended September 30, 1985.

     Indenture of Trust, dated as of May 15, 1985, between the    
          New York State Energy Research and Development Authority
          and Chemical Bank, as Trustee, relating to 9% Gas
          Facilities Refunding Revenue Bonds Series 1985A,
          incorporated by reference from Form 10-K for the year
          ended September 30, 1985.

     Official Statement, dated July 17, 1985, respective of    
          $55,000,000 of New York State Energy Research and
          Development Authority, 8-3/4% Gas Facilities Revenue
          Bonds Series 1985, incorporated by reference from Form
          10-K for the year ended September 30, 1985.

     Participation Agreement, dated as of July 1, 1985, between the
          New York State Energy Research and Development Authority
          and The Brooklyn Union Gas Company relating to the 8-3/4%
          Gas Facilities Revenue Bonds Series 1985, incorporated by
          reference from Form 10-K for the year ended September 30,
          1985.

     Indenture of Trust, dated as of July 1, 1985, between the New
          York State Energy Research and Development Authority and
          Chemical Bank, as Trustee, relating to 8-3/4% Gas
          Facilities Revenue Bonds Series 1985, incorporated by
          reference from Form 10-K for the year ended September 30,
          
          1985.
     Official Statement, dated December 4, 1985, respective of
          $125,000,000 of New York State Energy Research and
          Development Authority Variable Rate Gas Facilities
          Revenue Bonds Series 1985 I and 1985 II, incorporated by
          reference from Form 10-K for the year ended September 30,
          1985.

     Participation Agreement, dated as of December 1, 1985, between
          the New York State Energy Research and Development
          Authority and The Brooklyn Union Gas Company relating to
          the Variable Rate Gas Facilities Revenue Bonds Series
          1985 I and 1985 II, incorporated by reference from Form
          10-K for the year ended September 30, 1985.

     Indenture of Trust, dated December 1, 1985, between New York
          State Energy Research and Development Authority and
          Chemical Bank, as Trustee, relating to the Variable Rate
          Gas Facilities Revenue Bonds Series 1985 I and 1985 II,
          incorporated by reference from Form 10-K for the year
          ended September 30, 1985.

     Official Statement, dated February 23, 1989, respective of 
          $90,000,000 of the New York State Research and
          Development Authority Adjustable Rate Gas Facilities
          Revenue Bonds Series 1989A and Series 1989B, incorporated
          by reference from Form S-8 Registration Statement No.
          33-29898.

     Participation Agreement, dated as of February 1, 1989, between
          the New York State Energy Research and Development
          Authority and The Brooklyn Union Gas Company relating to
          the Adjustable Rate Gas Facilities Revenue Bonds Series
          1989A, incorporated by reference from Form 10-K for the
          year ended September 30, 1989.

     Participation Agreement, dated as of February 1, 1989, between
          the New York State Energy Research and Development
          Authority and The Brooklyn Union Gas Company relating to
          the Adjustable Rate Gas Facilities Revenue Bonds Series
          1989B, incorporated  by reference from Form 10-K for the
          year ended September 30, 1989.

     Indenture of Trust, dated February 1, 1989, between the     
          New York State Energy Research and Development Authority
          and Manufacturers Hanover Trust Company, as Trustee,
          relating to the Adjustable Rate Gas Facilities Revenue
          Bonds Series 1989A, incorporated by reference from Form
          10-K for the year ended September 30, 1989.

     Indenture of Trust, dated February 1, 1989, between the     
          New York State Energy Research and Development Authority
          and Manufacturers Hanover Trust Company, as Trustee,
       
          relating to the Adjustable Rate Gas Facilities Revenue  
          Bonds Series 1989B, incorporated by reference from Form 
          10-K for the year ended September 30, 1989.

     Official Statement, dated July 24, 1991, respective of 
          $50,000,000 of the New York State Research and
          Development Authority Gas Facilities Revenue Bonds Series
          1991A and $50,000,000 of the New York State Research and
          Development Authority  Gas Facilities Revenue Bonds
          Series 1991B, incorporated by reference from Form 10-K
          for the year ended September 30, 1991. 

     Participation Agreement, dated as of July 1, 1991,between the
          New York State Energy Research and Development Authority
          and The Brooklyn Union Gas Company relating to the Gas
          Facilities Revenue Bonds Series 1991A and 1991B,
          incorporated by reference from Form 10-K for the year
          ended September 30, 1991. 

     Indenture of Trust, dated as of July 1, 1991, between the   
          New York State Energy Research and Development Authority
          and Manufacturers Hanover Trust Company, as Trustee,
          relating to the Gas Facilities Revenue Bonds Series 1991A
          and 1991B, incorporated by reference from Form 10-K for
          the year ended September 30, 1991. 

     Official Statement, dated July 23, 1992, respective of 
          $37,500,000 of the New York State Energy Research and
          Development Authority Gas Facilities Revenue Bonds Series
          1993A and $37,500,000 of the New York State Energy
          Research and Development Authority Gas Facilities Revenue
          Bonds Series 1993B, incorporated by reference from Form
          10-K for the year ended September 30, 1992.

     Participation Agreement, dated as of July 1, 1992, between the
          New York State Energy Research and Development Authority
          and The Brooklyn Union Gas Company relating to the Gas
          Facilities Revenue Bonds Series 1993A and 1993B,
          incorporated by reference from Form 10-K for the year
          ended September 30, 1992.

     Indenture of Trust, dated as of July 1, 1992, between the New
          York State Energy Research and Development Authority and
          Chemical Bank, as Trustee, relating to the Gas Facilities
          Revenue Bonds Form Series 1993A and 1993B, incorporated
          by reference from Form 10-K for the year ended September
          30, 1992. 
                           
     Official Statement, dated April 29, 1992, respective of 
          $90,000,000 of the New York State Energy Research and
          Development Authority, 6.75% Gas Facilities Revenue
          Bonds, replacing $45,000,000 Series 1989A and $45,000,000
          Series 1989B, incorporated by reference from Form 10-K
          for the year ended September 30, 1992.
    
     First Supplemental Participation Agreement dated as of May 1,
          1992 to Participation Agreement dated February 1, 1989
          between the New York State Energy Research and
          Development Authority and The Brooklyn Union Gas Company
          relating to Adjustable Rate Gas Facilities Revenue Bonds,
          Series 1989A & B, incorporated by reference from Form
          10-K for the year ended September 30, 1992.

     First Supplemental Trust Indenture dated as of May 1, 1992 to
          Trust Indenture dated February 1, 1989 between the New
          York State Energy Research and  Development Authority and
          Manufacturers Hanover Trust Company, as Trustee, relating
          to Adjustable Rate Gas Facilities Revenue Bonds, Series
          1989A & B, incorporated by reference from Form 10-K for
          the year ended September 30, 1992.

     Official Statement, dated July 15, 1993, respective of 
          $25,000,000 of the New York State Energy Research and
          Development Authority Gas Facilities Revenue Bonds Series
          D-1 and $25,000,000 of the New York State Energy Research
          and Development Authority Gas Facilities Revenue Bonds
          Series D-2, incorporated by reference from Form S-8
          Registration Statement No. 33-66182.

     Participation Agreement, dated July 15, 1993, between the New
          York State Energy Research and Development Authority and
          The Brooklyn Union Gas Company relating to the Gas
          Facilities Revenue Bonds Series D-1 1993 and Series D-2
          1993, incorporated by reference from Form S-8
          Registration Statement No. 33-66182.

     Indenture of Trust, dated July 15, 1993, between The New York
          State Energy Research and Development Authority and
          Chemical Bank as Trustee, relating to the Gas Facilities
          Revenue Bonds Series D-1 1993 and Series D-2 1993,
          incorporated by reference from Form S-8 Registration
          Statement No. 33-60182.

     Official Statement, dated July 8, 1993, respective of
          $55,000,000 of the New York State Energy Research and
          Development Authority Gas Facilities Revenue Bonds Series
          C, incorporated by reference from Form 10-K for the year
          ended September 30, 1993.

     First Supplemental Participation Agreement dated as of July 1,
          1993 to Participation Agreement dated as of June 1, 1990,
          between the New York State Energy Research and
          Development Authority and The Brooklyn Union Gas Company
          relating to Gas Facilities Revenue Bonds Series C,
          incorporated by reference from Form 10-K for the year
          ended September 30, 1993.

     First Supplemental Trust Indenture dated as of July 1, 1993 to
          Trust Indenture dated as of June 1, 1990 between the New
         
          York State Energy Research and Development Authority and
          Chemical Bank, as Trustee, relating to Gas Facilities   
          Revenue Bonds Series C, incorporated by reference from  
          Form 10-K for the year ended September 30, 1993.

(10) Material contracts

     Deferred Compensation Plan Preamble, dated, December 17, 1986,
          incorporated by reference from Form 10-K for the year
          ended September 30, 1987.

     Corporate Incentive Compensation Plan Description, 
          incorporated by reference from Form 10-K for the year
          ended September 30, 1989.  

     Marketing Incentive Compensation Plan Description,     
          incorporated by reference from Form 10-K for the year
          ended September 30, 1989.  

     Deferral Plan for Incentive Awards Description, incorporated
          by reference from Form 10-K for the year ended September
          30, 1989.  

     Agreement of Lease between Forest City Jay Street Associates
          and The Brooklyn Union Gas Company dated September 15,
          1988, incorporated by reference from Form 10-K for the
          year ended September 30, 1990. 

(11) Statement re:  Computation of per share earnings.  See Part 
          II, Item 8., "Financial Statements and Supplementary Data
          - Consolidated Statement of Income for the Years Ended
          September 30, 1995, 1994 and 1993," for information
          required by this item.

(12) Statement re: Computation of consolidated ratio of earnings to
          fixed charges 

(21) Subsidiaries of the registrant

(23) Consents of experts

(27) Financial data schedule

(b)   Reports on Form 8-K:

     There was a Form 8-K report filed on September 5, 1995, noting
that the Company amended its by-laws on June 28, 1995.  No
financial statements were included in that report.

                         SIGNATURES

         Pursuant to the requirements of the Securities Exchange
Act of 1934, this report has been signed by the following persons
on behalf of the registrant, and in the capacities indicated on
December 13, 1995.

                 THE BROOKLYN UNION GAS COMPANY


Signature                                           Title

    s/Robert B. Catell               President and Chief Executive 
    (Robert B. Catell)                  Officer

    s/Craig G. Matthews              Executive Vice President    
    (Craig G. Matthews)                 

    s/Vincent D. Enright             Senior Vice President and    
    (Vincent D. Enright)                Chief Financial Officer   

    s/Richard M. Desmond             Vice President, Comptroller  
    (Richard M. Desmond)                and Chief Accounting      
                                        Officer

    s/Kenneth I. Chenault            Director
    (Kenneth I. Chenault)

    s/Andrea S. Christensen          Director
    (Andrea S. Christensen) 

    s/Donald H. Elliott              Director
    (Donald H. Elliott)

    s/Alan H. Fishman                Director
    (Alan H. Fishman)

    s/James L. Larocca               Director
    (James L. Larocca)

    s/Edward D. Miller               Director
    (Edward D. Miller)

    s/Richardson Pratt, Jr.          Director
    (Richardson Pratt, Jr.)

    s/James Q. Riordan               Director
    (James Q. Riordan)