UNITED STATES

                    SECURITIES AND EXCHANGE COMMISSION
                          Washington, D.C.  20549
                                 FORM 10-K
           [X]   ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(D)
                  OF THE SECURITIES EXCHANGE ACT OF 1934

                FOR THE FISCAL YEAR ENDED DECEMBER 31, 1995

          [  ] 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 1-3551

                         EQUITABLE RESOURCES, INC.
          (Exact name of registrant as specified in its charter)

            PENNSYLVANIA                                25-0464690
  (State or other jurisdiction of            (IRS Employer Identification No.)
   incorporation or organization)

     420 BOULEVARD OF THE ALLIES                                15219
      PITTSBURGH, PENNSYLVANIA                               (Zip Code)
(Address of principal executive offices)

      Registrant's telephone number, including area code:  (412) 261-3000
           Securities registered pursuant to Section 12(b) of the Act:

                                                    NAME OF EACH EXCHANGE
            TITLE OF EACH CLASS                      ON WHICH REGISTERED

Common Stock, no par value                        New York Stock Exchange
                                                  Philadelphia Stock
Exchange
7 1/2% Debentures due July 1, 1999                New York Stock Exchange
9 1/2% Convertible Subordinated
   Debentures due 2006                            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  periods
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.  [X]

The aggregate  market value of voting stock held by  nonaffiliates of the
registrant as of February 29, 1996:  $1,002,415,784
The number of shares  outstanding  of the issuer's  classes of common
stock as of February 29, 1996:  35,018,892

              DOCUMENTS INCORPORATED BY REFERENCE

Part III,  a portion of Item 10 and Items 11,  12,  and 13 are  incorporated  by
reference to the Proxy  Statement for the Annual Meeting of  Stockholders on May
23, 1996, to be filed with the Commission within 120 days after the close of the
Company's fiscal year ended December 31, 1995.

Index to Exhibits - Page 60



                               TABLE OF CONTENTS

PART I                                                                    PAGE
Item 1           Business                                                   1
Item 2           Properties                                                 9
Item 3           Legal Proceedings                                         11
Item 4           Submission of Matters to a Vote of Security Holders       11
Item 10          Directors and Executive Officers of the Registrant        12

PART II
Item 5           Market for Registrant's Common Equity and Related
                   Stockholder Matters                                     14
Item 6           Selected Financial Data                                   15
Item 7           Management's Discussion and Analysis of Financial
                   Condition and Results of Operations                     16
Item 8           Financial Statements and Supplementary Data               25
Item 9           Changes in and Disagreements with Accountants
                   on Accounting and Financial Disclosure                  55

PART III
Item 10          Directors and Executive Officers of the Registrant        56
Item 11          Executive Compensation                                    56
Item 12          Security Ownership of Certain Beneficial Owners
                   and Management                                          56
Item 13          Certain Relationships and Related Transactions            56

PART IV
Item 14          Exhibits, Financial Statement Schedules and Reports
                   on Form 8-K                                             57
                 Index to Financial Statements and Financial Statement
                   Schedules Covered by Report of Independent Auditors     58
                 Index to Exhibits                                         60
                 Signatures                                                64



                                    PART I

ITEM 1.  BUSINESS

     (a) Equitable  Resources,  Inc.  ("Equitable"  or the "Company") was formed
under the laws of  Pennsylvania by the  consolidation  and merger in 1925 of two
constituent  companies,  the older of which was  organized in 1888.  The Company
directly, or through other wholly-owned subsidiaries, owns all the capital stock
of the following  principal operating  subsidiaries:  Equitable Resources Energy
Company ("Equitable Resources Energy"),  Kentucky West Virginia Gas Company, LLC
("Kentucky  West"),  Equitrans,  LP  ("Equitrans"),  Nora  Transmission  Company
("Nora"),  Equitable Resources  Marketing Company ("ERMCO"),  Andex Energy, Inc.
("Andex"),  Louisiana  Intrastate  Gas Company LLC  ("LIG"),  Equitable  Storage
Company ("Equitable  Storage"),  and Independent Energy Corporation ("IEC"). The
Company  and all such  subsidiaries  are  referred  to as the  "Company  and its
Subsidiaries" or the "Companies." The Companies  operate in the Appalachian area
and, to a lesser extent,  in the Rocky Mountain,  Southwest,  Louisiana and Gulf
Coast offshore areas, the Canadian Rockies and have interests in Colombia, South
America.  The Companies engage  primarily in the exploration  for,  development,
production,  purchase,  transmission,  storage,  distribution  and  marketing of
natural  gas,  the  extraction  of natural gas  liquids,  the  exploration  for,
development, production and sale of oil, contract drilling, and the marketing of
electricity and cogeneration development.

     (b)  The  Company's  business  is  comprised  of  four  business  segments:
exploration and  production,  energy  marketing,  natural gas  distribution  and
natural gas transmission. Financial information by business segment is presented
in Note N to the consolidated financial statements contained in Part II.

     (b) (1) and (2)  Not applicable.

     (c) (1) EXPLORATION AND PRODUCTION.  Exploration and production  activities
are conducted by Equitable  Resources Energy Company through its divisions,  and
Andex.  Its activities are principally in the Appalachian area where it explores
for,  develops,  produces  and sells  natural gas and oil,  extracts and markets
natural  gas  liquids  and  performs  contract  drilling  and  well  maintenance
services. The exploration and production segment also conducts operations in the
Rocky  Mountain  area  including  the Canadian  Rockies  where it explores  for,
develops and produces oil, and to a lesser extent  natural gas. In the Southwest
and Gulf Coast offshore  areas,  this segment  participates  in exploration  and
development of gas and oil projects. The exploration and production segment also
owns an interest in two natural gas liquids plants in Texas.  Andex participates
in ventures to explore for and develop oil in Colombia, South America.



ITEM 1.  BUSINESS (CONTINUED)

     ENERGY  MARKETING.  Energy marketing  activities are conducted by ERMCO and
its subsidiaries,  and IEC. Its activities  include marketing of natural gas and
electricity,   extraction   and  sale  of  natural   gas   liquids,   intrastate
transportation,  cogeneration development and central facility plant operations.
ERMCO  operates  nationwide as a  full-service  natural gas marketing and supply
company providing a full range of energy services,  including monthly "spot" and
longer-term contracts,  peak shaving and transportation  arrangements.  In 1994,
ERMCO was granted a Federal Energy Regulatory  Commission (FERC) certificate for
electricity wholesaling. In Louisiana, LIG provides intrastate transportation of
gas and extracts and markets natural gas liquids and Equitable  Storage provides
underground  gas storage  services.  IEC,  which was  acquired in July 1995,  is
engaged in the  development,  construction,  operation  and ownership of private
power and cogeneration projects.

     NATURAL GAS DISTRIBUTION.  Natural gas distribution activities comprise the
operations  of  Equitable  Gas  Company,  the  Company's  state-regulated  local
distribution  company.  Equitable  Gas is  regulated  by  state  public  utility
commissions  in  Pennsylvania,  West Virginia and Kentucky and is engaged in the
purchase,  distribution,  marketing  and  transportation  of  natural  gas.  The
territory  served by Equitable Gas embraces  principally  the city of Pittsburgh
and   surrounding   municipalities   in   southwestern   Pennsylvania,   a   few
municipalities  in  northern  West  Virginia  and field  line  sales in  eastern
Kentucky.  Natural gas  distribution  services are provided to more than 266,000
customers located mainly in the city of Pittsburgh and its environs. Residential
and  commercial  sales volumes  reflect  annual  variations  which are primarily
related to weather.

     NATURAL GAS TRANSMISSION. Natural gas transmission activities are conducted
by three  FERC-regulated  gas  pipelines:  Kentucky West,  Equitrans,  and Nora.
Activities  include  gas  transportation,   gathering,  storage,  and  marketing
activities.  Kentucky West is an open access natural gas pipeline  company which
provides transportation service to Equitable Gas, the exploration and production
segment,  and  other  industrial  end-users.  Marketed  gas  sales  are  to  the
exploration and production segment and nonaffiliated customers.  Kentucky West's
pipelines are not physically  connected with those of Equitrans or Equitable Gas
and  deliveries   are  made  to  Columbia  Gas   Transmission   Corporation,   a
nonaffiliate,  which in turn  delivers  like  quantities  to  Equitrans  in West
Virginia  and  Pennsylvania  under  a  Transportation  and  Exchange  Agreement.
Equitrans has production,  storage and  transmission  facilities in Pennsylvania
and West Virginia.  Equitrans provides  transportation service for Equitable Gas
Company and nonaffiliates  including  customers in off-system  markets.  Storage
services  are  provided  for  Equitable  Gas  Company  and  nine   nonaffiliated
customers.  Marketed  gas sales are to Equitable  Gas Company and  nonaffiliated
customers. Nora transports the exploration and production segment's gas produced
in Virginia and Kentucky.



ITEM 1.  BUSINESS (CONTINUED)

     (c) (1) (i) Operating  revenues as a percentage of total operating revenues
for each of the four business segments during the years 1993 through 1995 are as
follows:

                                             1995      1994       1993
                                             ----      ----       ----
      Exploration and Production:
        Natural gas production                 6%         9%       10%
        Oil                                    2          2         3
        Natural gas liquids                    1          1         2
        Contract drilling                      1          1         1
        Other                                  3          -         1
                                             ---       ----       ---
          Total Exploration and Production    13         13        17
                                             ---       ----       ---
      Energy Marketing:
        Natural gas marketing                 53         51        45
        Natural gas liquids                    4          4         2
        Transportation                         1          1         1
                                             ---       ----       ---
          Total Energy Marketing              58         56        48
                                             ---       ----       ---
      Natural Gas Distribution:
        Residential                           19         19        23
        Commercial                             3          5         5
        Industrial and utility                 1          2         1
        Transportation                         2          2         2
                                             ---       ----       ---
          Total Natural Gas Distribution      25         28        31
                                             ---       ----       ---
      Natural Gas Transmission:
        Marketed gas                           1          1         1
        Transportation                         1          1         2
        Storage                                1          1         1
        Other                                  1          -         -
                                             ---       ----       ---
          Total Natural Gas Transmission       4          3         4
                                             ---       ----       ---
Total Revenues                               100%       100%      100%
                                             ===       ====       ===

      See Note N to the consolidated  financial  statements in Part II regarding
financial information by business segment.

      (c) (1) (ii)Not applicable.

      (c) (1) (iii)     The following  pages (4, 5 and 6) summarize gas supply
and disposition, gas  transportation, and sales of oil and natural gas liquids
for the years 1993 through 1995.






ITEM 1.  BUSINESS (CONTINUED)

                                                                            1995

                                         Exploration       Energy       Natural Gas    Natural Gas     Intersegment
                                       and Production     Marketing    Distribution   Transmission     Eliminations     Consolidated
                                                                                                      


Gas Produced, Purchased and
Sold (MMcf):
  Produced                                  64,984                           140          2,560                             67,684
                                         ---------       --------        -------       --------         --------          --------
  Purchased:
    Other producers                                       463,551         41,926          8,036                            513,513
    Inter-segment purchases                  3,146         53,556         13,549                         (70,251)
                                         ---------       --------        -------       --------         --------          --------
      Total purchases                        3,146        517,107         55,475          8,036          (70,251)          513,513
                                         ---------       --------        -------       --------         --------          --------
        Total produced and purchased        68,130        517,107         55,615         10,596          (70,251)          581,197
  Deduct:
    Net increase (decrease) in gas
      in storage                                                          (1,395)          (276)                            (1,671)
    Extracted natural gas liquids
      (equivalent gas volumes)               1,871          6,540                                                            8,411
    System use and unaccounted for             557          1,650          5,031           (275)                             6,963
                                         ---------       --------        -------       ---------        --------          --------
          Total                             65,702        508,917         51,979         11,147          (70,251)          567,494
                                         =========       ========        =======       ========         ========          ========

Gas Sales (MMcf):
  Residential                                                             29,494                                            29,494
  Commercial                                                               4,494                                             4,494
  Industrial and Utility                                                  17,991                         (10,349)            7,642
  Production                                64,984                                                          (465)           64,519
  Marketing                                    718        508,917                        11,147          (59,437)          461,345
                                         ---------       --------        -------       --------         --------          --------
          Total                             65,702        508,917         51,979         11,147          (70,251)          567,494
                                         =========       ========        =======       ========         ========          ========

Natural Gas Transported (MMcf)                            122,405         16,103        119,090          (98,398)          159,200
                                                         ========        =======       ========         ========          ========

Oil Produced and Sold
(thousands of bls)                           1,932                                                                           1,932
                                         =========                                                                        ========

Natural Gas Liquids Sold
  (thousands of gallons)                    63,047        197,940                                                          260,987
                                         =========       ========                                                         ========

Average Selling Price:
  Residential Gas Sales (per Mcf)                                         $9.048
  Commercial Gas Sales                                                     8.857
  Industrial and Utility Gas Sales                                         2.069
  Produced Natural Gas                     $1.587
  Marketed Natural Gas                      1.604          $1.623                        $2.001
  Oil (per barrel)                         16.435
  Natural Gas Liquids (per gallon)           .327            .268








ITEM 1.  BUSINESS (CONTINUED)

                                                                                        1994

                                         Exploration       Energy      Natural Gas     Natural Gas     Intersegment
                                       and Production     Marketing   Distribution    Transmission     Eliminations    Consolidated

                                                                                                     

Gas Produced, Purchased and
Sold (MMcf):
  Produced                                  62,507                           143          1,871                             64,521
                                         ---------       --------       --------       --------        ---------          --------
  Purchased:
    Other producers                                       389,710         45,632          7,263                            442,605
    Inter-segment purchases                  2,523         47,920         12,963            472          (63,878)
                                         ---------       --------       --------       --------        ---------          --------
      Total purchases                        2,523        437,630         58,595          7,735          (63,878)          442,605
                                         ---------       --------       --------       --------        ---------          --------
        Total produced and purchased        65,030        437,630         58,738          9,606          (63,878)          507,126
  Deduct:
    Net increase (decrease) in gas
      in storage                                                             241           (181)                                60
    Extracted natural gas liquids
      (equivalent gas volumes)               1,546          6,377                                                            7,923
    System use and unaccounted for             480          1,602          6,391            268                              8,741
                                         ---------       --------       --------       --------        ---------          --------
        Total                               63,004        429,651         52,106          9,519          (63,878)          490,402
                                         =========       ========       ========       ========        =========          ========

Gas Sales (MMcf):
  Residential                                                             29,570                                            29,570
  Commercial                                                               9,681                                             9,681
  Industrial and Utility                                                  12,855            388           (3,576)            9,667
  Production                                62,507                                                        (7,237)           55,270
  Marketing                                    497        429,651                         9,131          (53,065)          386,214
                                         ---------       --------       --------       --------        ---------          --------
          Total                             63,004        429,651         52,106          9,519          (63,878)          490,402
                                         =========       ========       ========       ========        =========          ========

Natural Gas Transported (MMcf)                            103,726          8,611        123,472         (100,472)          135,337
                                                         ========       ========       ========        =========          ========

Oil Produced and Sold
(thousands of bls)                           1,986                                                                           1,986
                                         =========                                                                        ========

Natural Gas Liquids Sold
  (thousands of gallons)                    51,032        194,493                                                          245,525
                                         =========       ========                                                         ========

Average Selling Price:
  Residential Gas Sales (per Mcf)                                         $8.974
  Commercial Gas Sales                                                     6.916
  Industrial and Utility Gas Sales                                         2.478         $5.951
  Produced Natural Gas                   $  1.949
  Marketed Natural Gas                      1.873          $1.932                         2.327
  Oil (per barrel)                         14.723
  Natural Gas Liquids (per gallon)           .299            .263








ITEM 1.  BUSINESS (CONTINUED)

                                                                                        1993

                                        Exploration        Energy      Natural Gas     Natural Gas     Intersegment
                                      and Production      Marketing   Distribution    Transmission     Eliminations    Consolidated

                                                                                                     

Gas Produced, Purchased and
Sold (MMcf):
  Produced                                  53,550                           144          1,828                             55,522
                                         ---------       --------       --------         ------         --------          --------
  Purchased:
    Other producers                                       221,948         21,583         30,287                            273,818
    Inter-segment purchases                  3,598         35,531         24,773          6,227          (70,129)
                                         ---------       --------        -------         ------         --------          --------
      Total purchases                        3,598        257,479         46,356         36,514          (70,129)          273,818
                                         ---------       --------        -------         ------         --------          --------
        Total produced and purchased        57,148        257,479         46,500         38,342          (70,129)          329,340
  Deduct:
    Net increase (decrease) in
      gas in storage                                                       3,904          2,300                              6,204
    Extracted natural gas liquids
      (equivalent gas volumes)               3,005          3,162                                                            6,167
    System use and unaccounted for             294            801          2,614          5,645                              9,354
                                         ---------       --------        -------         ------         --------          --------
          Total                             53,849        253,516         39,982         30,397          (70,129)          307,615
                                         =========       ========        =======         ======         ========          ========

Gas Sales (MMcf):
  Residential                                                             29,980                                            29,980
  Commercial                                                               8,235                                             8,235
  Industrial and Utility                                                   1,767         25,387          (23,872)            3,282
  Production                                53,550                                                        (3,719)           49,831
  Marketing                                    299        253,516                         4,052          (41,580)          216,287
                                         ---------       --------        -------         ------         --------          --------
        Total gas sales                     53,849        253,516         39,982         29,439          (69,171)          307,615
  Processed gas extracted                                                                   958             (958)
                                         ---------       --------        -------         ------         --------          --------
          Total                             53,849        253,516         39,982         30,397          (70,129)          307,615
                                         =========       ========        =======         ======         ========          ========

Natural Gas Transported (MMcf)                             50,659         10,986         88,550          (67,892)           82,303
                                                         ========        =======         ======         ========          ========

Oil Produced and Sold
(thousands of bls)                           2,112                                                                           2,112
                                         =========                                                                        ========

Natural Gas Liquids Sold
  (thousands of gallons)                    60,973        101,218                                                          162,191
                                         =========       ========                                                         ========

Average Selling Price:
  Residential Gas Sales (per Mcf)                                         $8.247
  Commercial Gas Sales                                                     7.171
  Industrial and Utility Gas Sales                                         4.537         $4.237
  Produced Natural Gas                   $  2.236
  Marketed Natural Gas                      2.659          $2.231                         2.517
  Oil (per barrel)                         16.182
  Natural Gas Liquids (per gallon)           .321            .272





ITEM 1.  BUSINESS (CONTINUED)

     During 1995,  a total of 581,197 MMcf of gas was produced and  purchased by
the Companies  compared with 507,126 MMcf in 1994. The increase reflects greater
marketing activity and increased production.

     GAS PURCHASES.  Total  purchases in 1995 amounted to 513,513 MMcf, of which
461,345  MMcf was  applicable  to marketing  operations  and 52,168 MMcf was for
system  supply,  compared with 386,214 MMcf for marketing  operations and 56,391
MMcf for  system  supply in 1994.  Through  gas  purchase  contracts  for system
supply, the Company controls proved reserves on acreage developed by independent
producers.  The majority of these  contracts  cover the productive  lives of the
wells.

     NATURAL GAS AND OIL  PRODUCTION.  Natural gas production by the exploration
and production segment in 1995 of 64,984 MMcf increased 2,477 MMcf over the 1994
total of 62,507 MMcf. Other production by transmission and distribution segments
in 1995 was 2,700 MMcf compared with the 1994 total of 2,014 MMcf.

     Production  of  crude  oil in 1995 was  1,932,000  barrels,  compared  with
1,986,000 barrels in 1994.

     In 1995, the Company  drilled 70 gross wells (46.1 net wells).  The primary
focus of drilling  activity was in Virginia  for gas and coalbed  methane and in
the Rockies for oil.

     The Company  has been able to develop  gas  reserves at costs which make it
very  competitive in marketing its gas to pipeline and commercial  buyers.  As a
result, even in periods of surplus gas supply, the Company has been able to sell
all gas production at a profit.

     NATURAL GAS AND OIL RESERVES.  The Company's  estimate of proved  developed
and  undeveloped  gas  reserves  for  the  exploration  and  production  segment
comprised 845.8 Bcf as of December 31, 1995.  These reserves  included 739.2 Bcf
of proved  developed  reserves.  The Company's oil reserves at December 31, 1995
consisted of 18.2 million barrels of proved developed and undeveloped  reserves;
proved  developed oil reserves  amounted to 16.8 million  barrels.  Of the total
reserves, 79 percent is in the Appalachian area, 19 percent in the Rockies and 2
percent in the Gulf. See Note T to the consolidated financial statements in Part
II for details of gas and oil producing activities.

     STORAGE.  Net storage withdrawals for system use during the 1994-95 heating
season were 5.9 Bcf,  compared  with 7.1 Bcf the previous  heating  season.  Net
withdrawals  for  storage  service  customers  of 12.1 Bcf were made  during the
1994-95 heating season compared with 14.1 Bcf the previous heating season.

     SUPPLY  OUTLOOK.  The  Company's  near-term  gas supply for  distribution
operations  is  excellent.  The  long-range  gas supply  outlook  also is very
favorable.  Annual gas supply is  forecasted to exceed demand at least for the
next decade.



ITEM 1.  BUSINESS (CONTINUED)

     The energy  marketing  segment has also been in a favorable supply position
and reserves  for the  exploration  and  production  segment  have  continued to
increase.  However,  the rate of purchase of future  supplies or  development of
reserves will depend largely on energy prices.

     (c) (1) (iv) Equitable Gas is regulated by the Pennsylvania  Public Utility
Commission and the Public Service Commissions of West Virginia and Kentucky; LIG
is  regulated  by  the  Louisiana  Public  Service  Commission;  Kentucky  West,
Equitrans, Nora, LIG and Equitable Resources Energy are regulated by the Federal
Energy  Regulatory  Commission  under the  Natural  Gas Act and the  Natural Gas
Policy Act.  Equitable Gas,  Kentucky West,  Equitrans,  Nora, LIG and Equitable
Resources   Energy  are  also  subject  to  regulation  by  the   Department  of
Transportation under the Natural Gas Pipeline Safety Act of 1968 with respect to
safety  requirements in the design,  construction,  operation and maintenance of
pipelines and related facilities.

     (c) (1) (v) and (vi)  Approximately  65 percent of natural gas distribution
revenue is  recorded  during the winter  heating  season from  November  through
March. Significant quantities of purchased gas are placed in underground storage
inventory during the off-peak season to accommodate high customer demands during
the winter heating season. Funds required to finance this inventory are obtained
through short-term loans.

     The exploration and production and energy marketing  segments' revenues are
not subject to seasonal variation to the same degree as natural gas distribution
revenues.  However, they are subject to price fluctuations,  particularly during
the summer months.

     (c) (1) (vii)      Not applicable.

     (c) (1) (viii)     Not applicable.

     (c) (1) (ix) Not applicable.

     (c) (1) (x) Equitable Gas is in competition with others for the purchase of
natural gas and Equitable Resources Energy is in competition with others for the
acquisition of gas and oil leases.

     Equitable  Gas competes  for gas sales with other  utilities in its service
area,  as well as with  other  fuels and forms of energy  and other  sources  of
marketed natural gas available to existing or potential customers.

     The  natural  gas  distribution  segment  has been  successful  in  meeting
competition  with  aggressive  marketing  which  retained  load  and  added  new
residential,  commercial and off-system customers in areas served by two or more
energy  suppliers.  This has been achieved by responding to market  requirements
with a portfolio of firm and interruptible services at competitive prices.

     (c) (1) (xi)  Not material.


ITEM 1.  BUSINESS (CONTINUED)

     (c) (1) (xii) The  Company  and its  Subsidiaries  are  subject to federal,
state and local environmental laws and regulations.  Principal concerns are with
respect to oil and thermal  pollution  of  waterways,  storage  and  disposal of
hazardous wastes and liquids, and erosion and sedimentation  control in pipeline
construction  work.  For  further  discussion  of  environmental   matters,  see
Management's  Discussion  and  Analysis of  Financial  Condition  and Results of
Operations and Note R to the consolidated financial statements in Part II.

     (c) (1) (xiii)     The Companies  had 2,054 regular  employees at the end
of 1995.

     (d)  Not material.

ITEM 2.  PROPERTIES

     Principal  facilities are owned by the Company's business segments with the
exception of several office locations and warehouse buildings.  The terms of the
leases on these  facilities  expire at various times from 1996 through 2014. All
leases contain adequate renewal options for various periods.  A minor portion of
equipment  is also  leased.  With  few  exceptions,  transmission,  storage  and
distribution  pipelines  are  located  on or under  (1)  public  highways  under
franchises  or permits from  various  governmental  authorities,  or (2) private
properties  owned in fee, or occupied under perpetual  easements or other rights
acquired for the most part without  examination of underlying  land titles.  The
Company's  facilities  have adequate  capacity,  are well  maintained and, where
necessary, are replaced or expanded to meet operating requirements.

     NATURAL  GAS  DISTRIBUTION.  Equitable  Gas owns and  operates  natural gas
distribution  properties  as well as other  general  property  and  equipment in
Pennsylvania, West Virginia and Kentucky.

     NATURAL  GAS   TRANSMISSION.   Equitrans  owns  and  operates   production,
underground  storage  and  transmission  facilities  as  well as  other  general
property and equipment in Pennsylvania and West Virginia. Kentucky West owns and
operates gathering and transmission properties as well as other general property
and equipment in Kentucky.

     ENERGY MARKETING.  This segment owns an intrastate pipeline system and four
hydrocarbon  extraction plants in Louisiana.  It also has completed construction
of a  high-deliverability  gas  storage  facility  in  Louisiana  and a  15-mile
interchange system that interconnects the storage facility to LIG.

     EXPLORATION  AND  PRODUCTION.  This  business  segment owns or controls and
operates  substantially all of the Company's gas and oil production  properties,
the  majority of which are located in the  Appalachian  area.  This segment also
owns  hydrocarbon  extraction  facilities  in  Kentucky  with a 100-mile  liquid
products  pipeline  which  extends  into West  Virginia  and an  interest in two
hydrocarbon extraction plants in Texas.



ITEM 2.  PROPERTIES (CONTINUED)

     This  business  segment owns or controls  acreage of proved  developed  and
undeveloped gas and oil lands located  principally in the Appalachian  area and,
to a lesser extent,  in the Rocky Mountain area including the Canadian  Rockies,
the Southwest and Gulf Coast offshore areas and in Colombia,  South America. The
acquisition  of  Canadian  properties  in  1993  is  described  in Note Q to the
consolidated  financial statements contained in Part II. Information relating to
Company  estimates  of natural gas and oil reserves and future net cash flows is
summarized in Note T to the consolidated financial statements in Part II.

     No report has been filed with any Federal  authority or agency reflecting a
five percent or more difference from the Company's estimated total reserves.

     Gas and Oil Production (Exploration and Production):

                                               1995      1994      1993
                                              ------    ------    -----

      Gas - MMcf                               64,984    62,507   53,550
      Oil - Thousands of Barrels                1,932     1,986    2,112

      Natural Gas:
       Average field sales price of natural gas produced  during 1995,  1994 and
       1993 was $1.59, $1.95 and $2.24 per Mcf, respectively.
      Average  production  cost (lifting cost) of natural gas during 1995,  1994
       and 1993 was $.389, $.424 and $.458 per Mcf, respectively.

      Oil:
       Average  sales  price  of oil  produced  during  1995,  1994 and 1993 was
       $16.44,$14.72  and $16.18 per barrel,  respectively.  Average  production
       cost (lifting  cost) of oil during 1995,  1994 and 1993 was $3.30,  $3.73
       and $4.30 per barrel, respectively.

                                                         Gas            Oil

      Total productive wells at December 31, 1995:
       Total gross productive wells                      4,359          677
       Total net productive wells                        3,901          433
      Total acreage at December 31, 1995:
       Total gross productive acres                           604,000
       Total net productive acres                             504,000
       Total gross undeveloped acres                        2,680,000
       Total net undeveloped acres                          1,903,000



ITEM 2.  PROPERTIES (CONTINUED)

      Number of net  productive  and dry  exploratory  wells  and  number of net
productive and dry development wells drilled:

                                                 1995     1994     1993
                                                ------   ------   -----

      Exploratory wells:
       Productive                                 1.6      7.0     12.0
       Dry                                        2.8      5.7      6.7
      Development wells:
       Productive                                39.1    126.9    123.4
       Dry                                        2.6      5.3     10.6

      As of December  31,  1995,  the Company had 1 gross well (.06 net wells)
in the process of being drilled.

ITEM 3.  LEGAL PROCEEDINGS

      LIG is a party to certain  claims  involving  its gas purchase  contracts,
including  take-or-pay  liabilities.  As more fully  described  in Note Q to the
consolidated  financial  statements in Part II, the seller,  and/or the previous
owner of LIG, have provided indemnifications for the Company.

      There are no other material  pending legal  proceedings,  other than those
which are  adequately  covered by insurance,  to which the Company or any of its
subsidiaries is a party, or to which any of their property is subject.

ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

      No matters were  submitted  to a vote of the  Company's  security  holders
during the last quarter of its fiscal year ended December 31, 1995.



ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

(b)  Identification of executive officers

- -------------------------- ------------------------ ===========================

      Name and Age                  Title              Business Experience
- -------------------------- ------------------------ ===========================
- -------------------------- ------------------------ ===========================

Frederick H. Abrew (58)    President   and   Chief  First  elected  to present
                           Executive Officer        position  January 1, 1995;
                                                    President      and     Chief
                                                    Operating    Officer    from
                                                    December 17, 1993; Executive
                                                    Vice   President  and  Chief
                                                    Operating  Officer from June
                                                    1,  1992;   Executive   Vice
                                                    President from June 1, 1991;
                                                    Executive  Vice  President -
                                                    Utility  Services  from June
                                                    1, 1988.
- -------------------------- ------------------------ ===========================
- -------------------------- ------------------------ ===========================

A. Mark Abramovic (47)     Vice    President   and  First  elected  to present
                           Chief Financial Officer  position    November    1,
                                                    1994;     Vice     President
                                                    Corporate  Development  from
                                                    June 1, 1994;  Assistant  to
                                                    the President  from November
                                                    1993; Vice President Finance
                                                    and Chief Financial  Officer
                                                    of  Connecticut  Natural Gas
                                                    Corporation,  Hartford,  CT,
                                                    from  January   1991;   Vice
                                                    President  - Finance  of the
                                                    Peoples Natural Gas Company,
                                                    Pittsburgh,     PA,     from
                                                    September 1986.
- -------------------------- ------------------------ ===========================
- -------------------------- ------------------------ ===========================

Robert E. Daley (56)       Vice    President   and  First  elected to position
                           Treasurer (Retired       May 22, 1986.
                           11/30/95)
- -------------------------- ------------------------ ===========================
- -------------------------- ------------------------ ===========================

Dan C. Eaton (47)          Vice     President    -  First  elected  to present
                           Strategic and            position   May 26,   1995;
                           Financial Planning       Director     -     Finance
                                                    Analysis,     H.J.    Heinz,
                                                    Pittsburgh,  PA,  from April
                                                    1994;   Vice   President   -
                                                    Finance  of Weight  Watchers
                                                    Foods, Pittsburgh,  PA, from
                                                    August 1992;  Vice President
                                                    -  Finance  of Heinz  Canada
                                                    LTD, Toronto,  Canada,  from
                                                    June 1991;  Vice President -
                                                    Finance of the Hubinger Co.,
                                                    Keokuk, IA, from May 1990 (a
                                                    subsidiary of H.J. Heinz).
- -------------------------- ------------------------ ===========================
- -------------------------- ------------------------ ===========================

Joseph L.Giebel  (65)      Vice  President  -       First elected to position
                           Accounting  and          February  1,  1991;  Vice
                           Administration           President - Accounting
                          (Retired 6/30/95)         from May 1, 1981.

- -------------------------- ------------------------ ===========================





- -------------------------- ------------------------ ===========================
      Name and Age                  Title              Business Experience
- -------------------------- ------------------------ ===========================
John C. Gongas, Jr. (51)   Vice     President    -  First  elected  to present
                           Corporate Operations     position   May 26,   1995;
                                                    Vice   President  -  Utility
                                                    Group from  January 1, 1994;
                                                    Vice    President    Utility
                                                    Services  from June 1, 1992;
                                                    President  of Kentucky  West
                                                    Virginia  Gas Company  since
                                                    April 20, 1992; President of
                                                    Equitrans,     Inc.,    from
                                                    February 26, 1988.
- -------------------------- ------------------------ ===========================
Augustine A. Mazzei, Jr.   Senior  Vice  President  First  elected  to present
(59)                       and Chief Legal Officer  position   May 26,   1995;
                                                    Senior Vice  President and
                                                    General    Counsel    from
                                                    June 1, 1988.
- -------------------------- ------------------------ ===========================
- -------------------------- ------------------------ ===========================
Audrey C. Moeller (60)     Vice  President  and     First elected to present
                           Corporate Secretary      position May 22, 1986.
- -------------------------- ------------------------ ===========================
- -------------------------- ------------------------ ===========================
Richard Riazzi (41)        Vice President -         First  elected to position
                           Corporate Marketing      May 26,     1995;     Vice
                           (Resigned 12/31/95)      President  - Energy  Group
                                                    from   January   1,  1994;
                                                    Vice      President      -
                                                    Corporate      Development
                                                    from    August 1,    1991;
                                                    Director     -     Special
                                                    Projects  from  October 1,
                                                    1990;      President     -
                                                    Equitable        Resources
                                                    Marketing   Company   from
                                                    February 27, 1989.
- -------------------------- ------------------------ ===========================
 ------------------------- ------------------------ ===========================
 Gregory R. Spencer (47)   Vice  President - Human  First  elected  to present
                           Resources  and           position   May 26,   1995;
                           Administration           Vice   President  -  Human
                                                    Resources  from  October 10,
                                                    1994;  Vice   President  of
                                                    Human   Resources
                                                    Administration  of AMSCO
                                                    International,  Inc.,
                                                    Pittsburgh,  PA,  from  May
                                                    1993  (integrated
                                                    manufacturer of
                                                    sterilization   and
                                                    decontamination  equipment
                                                    for  health  care  and
                                                    scientific    customers);
                                                    General   Manager   -  Human
                                                    Resources   of  U.S.   Steel
                                                    Group  of  USX  Corporation,
                                                    Pittsburgh, PA, from October
                                                    1991;   Director  Personnel,
                                                    U.S.   Steel  Group  of  USX
                                                    Corporation, Pittsburgh, PA,
                                                    from July 1987.
 ------------------------- ------------------------ ===========================
 ------------------------- ------------------------ ===========================
 Jeffrey C. Swoveland      Treasurer                First  elected  to present
 (40)                                               position December   15,
                                                    1995;   Director   of
                                                    Alternative   Finance   from
                                                    September  27,  1994;   Vice
                                                    President - Global Corporate
                                                    Banking   of  Mellon   Bank,
                                                    Pittsburgh,  PA,  from  June
                                                    1993;  Assistant  Vice
                                                    President - Global Corporate
                                                    Banking   of  Mellon   Bank,
                                                    Pittsburgh,  PA,  from June,
                                                    1989.
 ------------------------- ------------------------ ===========================
===============================================================================
Officers are elected annually to serve during the ensuing year or until their
successors are chosen and qualified.  Except as indicated, the officers
listed above were elected on May 26, 1995.
===============================================================================



                                    PART II

ITEM 5.  MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

     a) The Company's  common stock is listed on the New York Stock Exchange and
the Philadelphia Stock Exchange.  The high and low sales prices reflected in the
New York Stock Exchange  Composite  Transactions  as reported by The Wall Street
Journal and the dividends declared and paid per share are summarized as follows:

                            1995                             1994
                  ------------------------         -------------------------
                   High      Low   Dividend         High      Low   Dividend

  1st Quarter     29 5/8   26 7/8   $.295          38 3/4    34      $.285
  2nd Quarter     31 1/4   27 5/8    .295*         37        32 1/4   .285*
  3rd Quarter     30 3/4   25 7/8    .295          35 5/8    29       .285
  4th Quarter     31 3/8   28 3/4    .295          31 1/8    25 1/2   .295

* Actually declared near the end of the preceding quarter.

      (b) As of December 31, 1995,  there were 8,338  shareholders  of record of
the Company's common stock.

      (c)(1)  The  indentures  under  which  the  Company's  long-term  debt  is
outstanding  contain  provisions  limiting the Company's right to declare or pay
dividends  and make certain other  distributions  on, and to purchase any shares
of,  its  common  stock.   Under  the  most   restrictive  of  such  provisions,
$369,357,000  of the Company's  consolidated  retained  earnings at December 31,
1995, was available for  declarations  or payments of dividends on, or purchases
of, its common stock.

      (c)(2) The Company  anticipates  dividends  will  continue to be paid on a
regular quarterly basis.



===============================================================================
ITEM 6.  SELECTED FINANCIAL DATA
===============================================================================

                     1995          1994         1993        1992        1991
                              (Thousands Except Per Share Amounts)

Operating
revenues         $1,425,990     $1,397,280  $1,094,794  $  812,374  $  679,631
                  ==========    ==========  ==========  ==========  ==========

Net income       $    1,548(a)  $   60,729   $  73,455   $  60,026   $  64,168
                    ==========  ==========   =========   =========   =========

Earnings per
share of
common stock           $.04          $1.76       $2.27       $1.92       $2.05
                       ====          =====       =====       =====       =====

Total assets     $1,961,808     $2,019,122  $1,946,907  $1,468,424  $1,440,593

Long-term debt   $  415,527     $  398,282  $  378,845  $  346,693  $  346,818

Cash dividends
paid per share
of common stock       $1.18          $1.15       $1.10       $1.04       $1.00

(a)   Includes charge for impairment of assets and nonrecurring gains. See Notes
      B, C and D to the consolidated financial statements.




===============================================================================
ITEM 7.     MANAGEMENT'S  DISCUSSION  AND  ANALYSIS OF  FINANCIAL  CONDITION
            AND RESULTS OF OPERATIONS
===============================================================================

OVERVIEW

     Equitable's  consolidated  net income for 1995 was $1.5 million or $.04 per
share,  compared  with  $60.7  million  or $1.76 per  share for 1994,  and $73.5
million or $2.27 per share for 1993.  Earnings  for 1995  include  an  after-tax
charge of $74.2 million or $2.12 per share due to the  recognition of impairment
of assets  of  $121.1  million  pursuant  to the  methodology  of  Statement  of
Financial  Accounting  Standards  No.  121  "Accounting  for the  Impairment  of
Long-Lived  Assets and for  Long-Lived  Assets to Be Disposed Of", as more fully
described in Note B to the consolidated  financial  statements.  The results for
1995 also include a  nonrecurring  after-tax  gain of $29.1  million or $.83 per
share related to the Columbia Gas Transmission  (Columbia) bankruptcy settlement
and $6.6  million or $.19 per share,  resulting  from  regulatory  approval  for
accelerated  recovery  of  future  gas  costs  as  described  in  Notes D and C,
respectively, to the consolidated financial statements.

     The decrease in earnings for 1995  compared to 1994,  excluding  the charge
for impairment of assets and the effect of the settlements,  is due primarily to
a 19 percent  decline in the average  wellhead  price for produced  natural gas,
increased operating expenses and higher interest costs. The decrease in earnings
for 1994 compared to 1993 is due to a 13% decline in average wellhead prices for
natural gas,  increased  operating and interest expense,  and lower margins from
the Company's  Louisiana  Intrastate Gas subsidiary,  partially  offset by a 17%
increase in natural gas production.

RESULTS OF OPERATIONS

     This discussion  supplements the detailed financial information by business
segment presented in Note N to the consolidated financial statements.

EXPLORATION AND PRODUCTION

     Operating  revenues,  which are derived primarily from the sale of produced
natural gas, oil and natural gas liquids and from contract drilling, were $234.9
million in 1995 compared with $195.8 million in 1994 and $202.4 million in 1993.
The 1995  revenues  include  $40.2  million  of  nonrecurring  amounts  from the
Columbia  bankruptcy  settlement,  and $11.0 million of additional  revenue from
direct bill  settlements  as  described in Notes D and C,  respectively,  to the
consolidated financial statements. The decrease in revenues for 1995 compared to
1994,  excluding  the  nonrecurring  amounts,  is due  primarily to a 19 percent
decline in average wellhead prices for natural gas which was partially offset by
increased  production of natural gas, higher oil prices and increased production
and prices for natural gas liquids.  The decrease in revenues for 1994  compared
to 1993 is due primarily to lower  wellhead  prices for natural gas and oil, and
lower selling  prices and production of natural gas liquids which were partially
offset by increased gas production.



ITEM 7.     MANAGEMENT'S  DISCUSSION  AND  ANALYSIS OF  FINANCIAL  CONDITION
            AND RESULTS OF OPERATIONS

EXPLORATION AND PRODUCTION                   1995         1994          1993

OPERATING REVENUES (THOUSANDS):
   Natural Gas.........................  $  103,113   $  121,810    $  119,746
   Oil.................................      31,753       29,239        34,176
   Natural Gas Liquids.................      20,601       15,244        19,545
   Contract Drilling...................      14,324       15,427        14,611
   Direct Billing Settlements..........      32,582        7,815         7,815
   Other...............................      32,492        6,260         6,529
                                         ----------   ----------    ----------
     Total Revenues....................  $  234,865   $  195,795    $  202,422
                                         ==========   ==========    ==========

SALES QUANTITIES:
   Natural Gas (MMcf)..................      64,984       62,507        53,550
   Oil (MBls)..........................       1,932        1,986         2,112
   Natural Gas Liquids
    (thousands of gallons).............      63,047      51,032         60,973

      Gas  purchased  amounted  to $10.9  million  in 1995  compared  with $10.6
million in 1994 and $17.0  million in 1993.  The increase in gas  purchased  for
1995  compared  to  1994 is due to  higher  requirements,  reflecting  increased
production of natural gas liquids,  offset by lower prices.  The decrease in gas
purchased for 1994 compared to 1993 is due to the lower requirements  attributed
to decreased production of natural gas liquids.

      Other  operating  expenses were $237.8 million in 1995,  $154.4 million in
1994, and $142.9 million in 1993.  Other  operating  expenses for 1995 include a
charge  of $73.9  million  for  impairment  of  assets.  The  increase  in other
operating  expenses for 1995  compared to 1994,  excluding  the charge,  and the
increase  for  1994  compared  to  1993  is due to  increased  depreciation  and
depletion reflecting higher production.

      Operating  results were a loss of $13.8  million in 1995,  income of $30.8
million in 1994,  and income of $42.5 million in 1993. The decrease in operating
income for 1995 compared to 1994,  excluding the effect of  nonrecurring  items,
reflects  lower  wellhead  prices for natural gas which was partially  offset by
increased  production of natural gas, higher oil prices and increased prices and
production  of natural gas liquids.  The  decrease in operating  income for 1994
compared to 1993  reflects  lower  wellhead  prices for natural gas and oil, and
lower selling  prices and production of natural gas liquids which were partially
offset by increased gas production.

      Average  wellhead  natural gas prices for 1995 decreased 19% from the 1994
level  while  prices for oil and natural  gas  liquids  increased  over the 1994
average  prices.  Natural gas  production  increased  to a record  level in 1995
reflecting the on-going  development of  Appalachian  properties,  which are the
foundation of the segment's activities,  as well as a 45% increase in production
from the offshore Gulf Coast area.

      The 1996 capital  expenditure program of $63.8 million for exploration and
production includes $15.2 million for development of Appalachian holdings, $17.8
million for the Rocky Mountain area, $29.2 million for offshore  drilling in the
Gulf of Mexico,  and $1.6 million for  exploration in South America.  Market and
price  trends  will  continue  to be the  principal  factors  for  the  economic
justification of drilling investments under the 1996 program.

ITEM 7    MANAGEMENT'S  DISCUSSION  AND  ANALYSIS OF FINANCIAL CONDITION
          AND RESULTS OF OPERATIONS (CONTINUED)

ENERGY MARKETING

      Operating  revenues,  which are derived  primarily  from the  marketing of
natural gas, sale of produced natural gas liquids, and intrastate transportation
of natural gas in  Louisiana,  were $889.3  million in 1995 compared with $890.8
million in 1994 and $599.6 million in 1993. Operating revenues for 1995 compared
to 1994 remained  substantially the same. A 16% decrease in the average price of
marketed  gas was offset by an  increase  in  marketed  gas  volumes  and higher
production and prices for natural gas liquids. The increase in revenues for 1994
compared  to  1993 is  attributed  primarily  to the  acquisition  of  Louisiana
Intrastate Gas Company (LIG) on June 30, 1993, as more fully described in Note Q
to the consolidated financial statements.

ENERGY MARKETING                             1995         1994          1993

OPERATING REVENUES (THOUSANDS):
   Natural Gas Marketing...............  $  826,143   $  830,082   $  565,605
   Natural Gas Liquids.................      53,019       51,113       27,576
   Transportation......................       9,405        9,266        6,247
   Other...............................         736          317          196
                                         ----------   ----------   ----------
     Total Revenues....................  $  889,303   $  890,778   $  599,624
                                         ==========   ==========   ==========

SALES QUANTITIES:
   Marketed Natural Gas (MMcf).........     508,917      429,651      253,516
   Natural Gas Liquids
     (thousands of gallons)............     197,940      194,493      101,218

      Gas  purchased  amounted to $854.4  million in 1995  compared  with $857.4
million in 1994 and $575.7  million in 1993.  The decrease in purchased  gas for
1995 compared to 1994 reflects  lower prices for purchased gas partially  offset
by higher volumes of marketed gas and requirements for the higher  production of
natural gas liquids.  The increased  cost for 1994 compared to 1993 reflects the
increase in volume of marketed  natural gas and higher  requirements for liquids
production.

      Other  operating  expenses  were $53.7  million in 1995,  $29.3 million in
1994,  and $12.2 million in 1993.  Other  operating  expenses for 1995 include a
charge  of $21.2  million  for  impairment  of  assets.  The  increase  in other
operating  expenses for 1995 compared to 1994,  excluding  the charge,  reflects
marketing  operations  in Canada which began in October 1994 and  marketing  and
administrative  expenses in 1995 associated  with the gas storage service 
that began in early 1996.  The increase for 1994 compared to 1993 reflects
the  acquisition of LIG.



ITEM 7.     MANAGEMENT'S  DISCUSSION  AND  ANALYSIS OF  FINANCIAL  CONDITION
            AND RESULTS OF OPERATIONS (CONTINUED)

      Operating results for 1995 were a loss of $18.8 million in 1995, income of
$4.1  million in 1994,  and income of $11.7  million in 1993.  The  decrease  in
operating income for 1995 compared to 1994,  excluding the charge for impairment
of assets,  is due to lower margins for marketed gas sales,  partially offset by
higher prices and  production of natural gas liquids.  The decrease in operating
income for 1994 compared to 1993 reflects lower prices for natural gas liquids.

      The 1996  capital  expenditure  program  of $30.7  million  for  marketing
operations  includes $3.2 million for completion of the gas storage system, $4.5
million for  improvement  of LIG's  pipeline  and  gathering  system,  and $23.0
million for development of new business.

NATURAL GAS DISTRIBUTION

      Operating revenues,  which are derived from the sale and transportation of
natural gas primarily to retail customers at state-regulated  rates, were $381.1
million in 1995 compared with $390.5 million in 1994 and $335.1 million in 1993.
The  decrease  in  revenues  for 1995  compared  to 1994 is due to the effect of
commercial  customers  switching from gas sales to transportation  service and a
change in the mix of industrial and utility gas sales.  The increase in revenues
for 1994  compared  to 1993 is due  primarily  to  higher  retail  rates to pass
through  increased  purchased  gas  costs  to  customers,   increased  sales  to
utilities,  and  increased  commercial  and  industrial  sales  reflecting  some
transportation customers switching service.

NATURAL GAS DISTRIBUTION                     1995         1994          1993

OPERATING REVENUES (THOUSANDS):
   Residential Gas Sales..............    $ 266,855    $  265,356   $  247,238
   Commercial Gas Sales...............       39,804        66,956       59,057
   Industrial and Utility Gas Sales...       37,228        31,853        8,017
   Transportation Service.............       31,730        21,750       16,526
   Other..............................        5,433         4,560        4,311
                                          ---------    ----------   ----------
     Total Revenues...................    $ 381,050    $  390,475   $  335,149
                                          =========    ==========   ==========

SALES QUANTITIES (MMCF):
   Residential Gas Sales..............       29,494        29,570       29,980
   Commercial Gas Sales...............        4,494         9,681        8,235
   Industrial and Utility Gas Sales...       17,991        12,855        1,767
   Transportation Deliveries..........       16,103         8,611       10,986
   Heating Degree Days
     (Normal - 5,968) ................        5,748        5,607         5,628



ITEM 7.     MANAGEMENT'S  DISCUSSION  AND  ANALYSIS OF  FINANCIAL  CONDITION
            AND RESULTS OF OPERATIONS (CONTINUED)

NATURAL GAS DISTRIBUTION (CONTINUED)

      Gas purchased  amounted to $221.7 million in 1995, $232.9 million in 1994,
and $182.8  million in 1993. The decrease in gas costs for 1995 compared to 1994
is due to the  effect  of  commercial  customers  switching  from  gas  sales to
transportation service,  partially offset by the pass-through of higher costs in
rates to retail  customers.  The increase in gas costs for 1994 compared to 1993
reflects the  pass-through of higher costs in rates to retail  customers and the
increase in sales to commercial, industrial, and utility customers.

      Other  operating  expenses  amounted  to $135.9  million  in 1995,  $114.4
million in 1994, and $106.6 million in 1993.  Other operating  expenses for 1995
include a charge of $20.8  million for  impairment  of assets.  Other  operating
expenses for 1995 compared to 1994, excluding the charge, remained substantially
the same. The increase in 1994 compared to 1993 is due  principally to increased
labor, sales and marketing, distribution, and uncollectible account expenses.

      Operating  income was $23.5 million in 1995 compared with $43.2 million in
1994 and $45.7  million in 1993.  Operating  income for 1995  compared  to 1994,
excluding the charge for impairment of assets,  remained substantially the same.
The decrease in operating  income in 1994  compared to 1993 is due  primarily to
increased  operating  expenses,  which more than offset the higher margins being
realized.

      The  operating  results  of the  distribution  operations  continue  to be
impacted  by the  effects  of weather on gas  sales,  primarily  to  residential
customers.  However,  increased  sales to utility  customers and the  continuing
expansion  of new  gas-using  technologies  such as  cogeneration,  natural  gas
vehicles, and natural gas-fired cooling have served to retain system throughput.

      The 1996 capital  expenditure  program of $24.6  million for  distribution
operations  includes $18.7 million for the distribution  system and $5.9 million
for other items.



ITEM 7.     MANAGEMENT'S  DISCUSSION  AND  ANALYSIS OF  FINANCIAL  CONDITION
            AND RESULTS OF OPERATIONS (CONTINUED)

NATURAL GAS TRANSMISSION

      Operating revenues,  which are derived from the interstate  transportation
and storage of natural gas subject to federal  regulation,  and the marketing of
natural gas, were $118.9  million in 1995  compared with $116.8  million in 1994
and $188.9  million in 1993.  Operating  revenues  for 1995 include $4.8 million
related to the  Columbia  bankruptcy  settlement,  as described in Note D to the
consolidated financial statements. The decrease in revenues for 1995 compared to
1994, excluding the effect of the settlement,  is due primarily to lower selling
prices for marketed  natural gas. The decrease in revenues between 1994 and 1993
reflects  the impact of FERC Order 636  restructuring  which took  effect in the
middle of 1993.

NATURAL GAS TRANSMISSION                     1995         1994          1993

OPERATING REVENUES (THOUSANDS):
   Industrial and Utility Gas Sales....   $    1,451   $    2,309   $  114,867
   Marketed Gas Sales..................       22,308       21,244       10,200
   Transportation Service..............       67,966       69,958       47,534
   Storage Service.....................       15,909       16,993       10,014
   Other...............................       11,227        6,265        6,267
                                          ----------   ----------   ----------
     Total Revenues....................   $  118,861   $  116,769   $  188,882
                                          ==========   ==========   ==========

SALES QUANTITIES (MMCF):
   Industrial and Utility Gas Sales....            -          388       26,345
   Marketed Gas Sales..................       11,147        9,131        4,052
   Transportation Deliveries...........      119,090      123,472       88,550

      Gas purchased  amounted to $17.4  million in 1995,  $18.2 million in 1994,
and $95.9  million in 1993.  The decrease in gas  purchased for 1995 compared to
1994  reflects  lower prices for marketed gas. The decrease in gas costs between
1994 and 1993 reflects the  elimination  of pipeline gas sales  pursuant to FERC
Order 636 restructuring.

      Other operating  expenses amounted to $70.6 million in 1995, $66.4 million
in 1994, and $62.3 million in 1993. Other operating  expenses for 1995 include a
charge of $5.2 million for impairment of assets.  Other  operating  expenses for
1995 compared to 1994,  excluding the charge,  remained  substantially the same.
The increase in expenses  between 1994 and 1993 is due  primarily to  provisions
for possible refunds to customers.

      Operating  income was $30.9 million in 1995 compared with $32.2 million in
1994 and $30.7  million in 1993.  Operating  income of $33.0  million  for 1995,
excluding the effect of the Columbia    settlement  and the charge for
impairment of assets,  remained  substantially the same as 1994. The increase in
operating income between 1994 and 1993 is due primarily to the  restructuring of
tariff  rates  pursuant  to FERC  Order  636  whereby  all  fixed  costs are now
recovered in the demand portion of pipeline rates.

      The 1996 capital  expenditure  program of $10.4  million for  transmission
operations  includes $6.6 million for maintaining and expanding the transmission
system, $1.5 million for expansion of gas storage  facilities,  and $2.3 million
for other items.



ITEM 7.     MANAGEMENT'S  DISCUSSION  AND  ANALYSIS OF  FINANCIAL  CONDITION
            AND RESULTS OF OPERATIONS (CONTINUED)

CAPITAL RESOURCES AND LIQUIDITY

OPERATING ACTIVITIES

      Cash required for operations is impacted  primarily by the seasonal nature
of the Company's distribution  operations.  Gas purchased for storage during the
nonheating season is financed with short-term loans,  which are repaid as gas is
withdrawn  from  storage  and sold  during  the  heating  season.  In  addition,
short-term loans are used to provide other working capital  requirements  during
the nonheating season.

INVESTING ACTIVITIES

      The  Company's   business   requires   major  ongoing   expenditures   for
replacements,  improvements,  and additions to its distribution and transmission
plant and  continuing  development  and  expansion  of its  resource  production
activities. Such expenditures during 1995 were $118.1 million. A total of $129.5
million has been authorized for the 1996 capital expenditure program.

      Short-term  loans  are also used as  interim  financing  for a portion  of
capital   expenditures.   The  Company  expects  to  finance  its  1996  capital
expenditures with cash generated from operations and temporarily with short-term
loans.

      Capital expenditures,  including acquisitions,  totaled about $939 million
during the  five-year  period ended  December 31, 1995,  of which 61 percent was
financed from operations.

FINANCING ACTIVITIES

      The  Company  has  adequate  borrowing  capacity  to  meet  its  financing
requirements.  Bank loans and commercial  paper,  supported by available credit,
are used to meet  short-term  financing  requirements.  Interest  rates on these
short-term  loans  ranged from 5.44  percent to 6.75  percent  during  1995.  At
December 31, 1995,  $135.0  million of commercial  paper was  outstanding  at an
average interest rate of 5.68 percent.  In January 1995, the Company established
a five-year  revolving  Credit  Agreement  with a group of banks  providing $500
million of available credit.  The agreement requires a facility fee of one-tenth
of one percent.  Adequate  credit is expected to continue to be available in the
future.

      In October  1995,  the Company sold most of its gas and oil  properties in
the  northern  Appalachian  basin  areas  of New  York,  Pennsylvania  and  West
Virginia. The properties comprised less than four percent of the exploration and
production  segment's  total  gas  and  oil  production  reserves.  The  Company
previously operated the majority of these properties,  with its working interest
averaging  approximately 25 percent.  Proceeds from the sale were  approximately
$17.3 million.



ITEM 7.     MANAGEMENT'S  DISCUSSION  AND  ANALYSIS OF  FINANCIAL  CONDITION
            AND RESULTS OF OPERATIONS (CONTINUED)

FINANCING ACTIVITIES (CONTINUED)

      In November  1995,  the Company  sold an interest in its  Appalachian  gas
properties  which  produce  nonconventional  fuels.  The Company  will retain an
interest in the properties that will increase based on performance.  Proceeds to
the Company were $133.5 million.

      In  November  1995,  the  Company  received  $45.0  million in  Columbia's
bankruptcy settlement related to various claims the Company had against Columbia
for abrogation of contracts to purchase gas from the Company, collection of FERC
Order 636 transition costs and the direct billing settlements.

      The  after-tax  proceeds  received  from  the sale of  properties  and the
Columbia  bankruptcy  settlement  described above were used to repay  short-term
debt.

      The Company intends to file a shelf  registration  with the Securities and
Exchange  Commission in April 1996 to issue $250 million of long-term  debt. The
proceeds  from issuance of this debt is expected to be used to retire the 8 1/4%
Debentures  and provide funds for the possible  tender or defeasance of the 9.9%
Debentures.

FEDERAL INCOME TAX PROVISIONS

      Cash flow has been  affected  by the  Alternative  Minimum Tax (AMT) since
1988. Despite the availability of nonconventional  fuels tax credit, the Company
has incurred an AMT liability in each of the years 1988 through  1995.  Although
AMT  payments  can be carried  forward  indefinitely  and  applied to income tax
liabilities in future periods,  they reduce cash generated from  operations.  At
December  31,  1995,  the  Company  has  available  $74.8  million of AMT credit
carryforwards. The impact of AMT on future cash flow will depend on the level of
taxable income.  AMT is not expected to affect the Company's  ability to finance
future capital requirements.

      Under  current  law,  wells  drilled  after  1992 do not  qualify  for the
nonconventional  fuels tax credit. While production from qualified wells drilled
in the  Appalachian  area will generate tax credits through the year 2002, it is
anticipated that the amount of such credits will decline as the related reserves
are depleted. The credits recorded in 1995, 1994, and 1993 reduced the Company's
federal  income  tax  provisions  by $13.1  million,  $16.4  million,  and $20.6
million,   respectively.  The  sale  of  an  interest  in  properties  producing
nonconventional  fuels,  as  described  above,  will  significantly  reduce  the
generation of credits in the future.  Therefore, the Company expects accelerated
utilization of AMT credit carryforwards.

ENVIRONMENTAL MATTERS

      Management does not know of any environmental liabilities that will have a
material  effect on the Company's  financial  position or results of operations.
The Company has identified  situations  that require  remedial  action for which
$2.7  million  is  accrued at  December  31,  1995.  Environmental  matters  are
described in Note R to the consolidated financial statements.



ITEM 7.     MANAGEMENT'S  DISCUSSION  AND  ANALYSIS OF  FINANCIAL  CONDITION
            AND RESULTS OF OPERATIONS (CONTINUED)

BALANCE SHEET CHANGES

      The increase in accounts receivable is due to the higher sales of marketed
and produced  gas. The increase in other assets is due primarily to the approval
for accelerated  collection of gas costs as described in Note C
to the  consolidated  financial  statements.  The  increase in accounts  payable
reflects  higher gas purchased for  marketing.  The decrease in deferred  income
taxes is due  primarily  to the  recognition  of the  impairment  of  assets  as
described  in Note B to the  consolidated  financial  statements.  The change in
deferred  revenues  is  described  in  Note  P  to  the  consolidated  financial
statements.

AUDIT COMMITTEE

      The  Audit  Committee,  composed  entirely  of  outside  directors,  meets
periodically with the Company's independent auditors,  its internal auditor, and
management to review the Company's financial statements and the results of audit
activities.  The Audit Committee,  in turn, reports to the Board of Directors on
the results of its review and recommends the selection of independent auditors.



ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

                                 PAGE REFERENCE

Report of Independent Auditors                                         26

Statements of Consolidated Income
  for each of the three years in
  the period ended December 31, 1995                                   27

Statements of Consolidated Cash Flows
  for each of the three years in the
  period ended December 31, 1995                                       28

Consolidated Balance Sheets
  December 31, 1995 and 1994                                         29 & 30

Statements of Common Stockholders'
  Equity for each of the three
  years in the period ended
  December 31, 1995                                                    31

Long-term Debt, December 31,
  1995 and 1994                                                        32

Notes to Consolidated Financial
  Statements                                                         33 - 54



                        REPORT OF INDEPENDENT AUDITORS

The Board of Directors and Stockholders
Equitable Resources, Inc.

     We have audited the accompanying consolidated balance sheets and statements
of long-term debt of Equitable Resources, Inc., and Subsidiaries at December 31,
1995 and  1994,  and the  related  consolidated  statements  of  income,  common
stockholders'  equity and cash  flows for each of the three  years in the period
ended  December  31, 1995.  Our audits also  included  the  financial  statement
schedule  listed in the Index at Item  14(a).  These  financial  statements  and
schedule are the responsibility of the Company's management.  Our responsibility
is to express an opinion on these financial statements and schedule 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  consolidated  financial  position of Equitable
Resources,  Inc.,  and  Subsidiaries  at  December  31,  1995 and 1994,  and the
consolidated  results of their  operations  and their cash flows for each of the
three years in the period ended  December 31, 1995 in conformity  with generally
accepted  accounting  principles.  Also, in our opinion,  the related  financial
statement  schedule,   when  considered  in  relation  to  the  basic  financial
statements  taken as a whole,  presents  fairly  in all  material  respects  the
information set forth therein.




                                             s/ Ernst & Young LLP
                                                Ernst & Young LLP



Pittsburgh, Pennsylvania
February 13, 1996






EQUITABLE RESOURCES, INC. AND SUBSIDIARIES

STATEMENTS OF CONSOLIDATED INCOME
YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993


                                                     1995             1994              1993
                                                ------------------------------------------------
                                                       (Thousands Except Per Share Amounts)
                                                                         

Operating Revenues                              $     1,425,990  $    1,397,280   $    1,094,794
Cost of Energy Purchased                                911,357         926,905          644,157
                                                ---------------  --------------   --------------
   Net operating revenues                               514,633         470,375          450,637
                                                ---------------  --------------   --------------

Operating Expenses:
   Operation                                            198,502         192,799          174,420
   Maintenance                                           26,635          31,737           29,024
   Depreciation and depletion                           104,625          93,347           76,894
   Impairment of assets                                 121,081               -                -
   Taxes other than income                               41,838          42,244           39,802
                                                ---------------  --------------   --------------
     Total operating expenses                           492,681         360,127          320,140
                                                ---------------  --------------   --------------

Operating Income                                         21,952         110,248          130,497

Other Income                                                387           3,163            1,706
Interest Charges                                         50,098          43,905           38,728
                                                ---------------  --------------   --------------

Income (Loss) Before Income Taxes                       (27,759)         69,506           93,475

Income Taxes (Benefits)                                 (29,307)          8,777           20,020
                                                ---------------- --------------   --------------

Net Income                                      $         1,548  $       60,729   $       73,455
                                                ===============  ==============   ==============

Average Common Shares Outstanding                        34,793          34,509           32,359
                                                ===============  ==============   ==============

Earnings Per Share of Common Stock              $           .04  $         1.76   $         2.27
                                                ===============  ==============   ==============

                        See notes to consolidated financial statements
                                  Pages 33 to 54, inclusive








EQUITABLE RESOURCES, INC. AND SUBSIDIARIES

STATEMENTS OF CONSOLIDATED CASH FLOWS
YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993

                                                                   1995         1994         1993
                                                               -----------   ----------   ----------
                                                                             (Thousands)

                                                                                 
Cash Flows from Operating Activities:
  Net income                                                    $    1,548   $   60,729   $   73,455
                                                                ----------   ----------   ----------
  Adjustments to reconcile net income to net cash
   provided by operating activities:
    Impairment of assets                                           121,081            -            -
    Depreciation and depletion                                     104,625       93,347       76,894
    Deferred income taxes (benefits)                               (74,348)      (5,059)         756
    Other - net                                                       (767)       1,566        1,319
    Changes in other assets and liabilities:
       Accounts receivable and unbilled revenues                   (74,275)         723      (22,352)
       Gas stored underground                                        5,179        2,958       (5,076)
       Material and supplies                                           154         (615)        (709)
       Deferred purchased gas cost                                  14,730       (7,742)     (14,024)
       Regulatory assets                                             1,810       (1,363)     (18,657)
       Accounts payable                                             58,791      (20,414)      18,747
       Accrued taxes                                                (1,481)       4,230        1,024
       Refunds due customers                                        (6,252)       8,049        2,537
       Deferred revenue                                            129,874            -            -
       Other - net                                                    (867)      (1,274)      (4,588)
                                                                ----------   ----------   ----------
        Total adjustments                                          278,254       74,406       35,871
                                                                ----------   ----------   ----------
          Net cash provided by operating activities                279,802      135,135      109,326
                                                                ----------   ----------   ----------

Cash Flows from Investing Activities:
       Capital expenditures                                       (118,112)    (146,174)    (339,411)
       Proceeds from sale of property                               24,610        1,195        1,270
                                                                ----------   ----------   ----------
          Net cash used in investing activities                    (93,502)    (144,979)    (338,141)
                                                                ----------   ----------   ----------
Cash Flows from Financing Activities:
       Issuance of common stock                                      2,756        1,791      112,412
       Purchase of treasury stock                                     (240)        (395)         (28)
       Dividends paid                                              (41,098)     (39,686)     (35,279)
       Proceeds from issuance of long-term debt                     17,836       43,083       31,702
       Repayments and retirements of long-term debt                (24,500)      (1,971)     (16,445)
       Increase (decrease) in short-term loans                    (134,300)      15,400      139,900
                                                                  --------   ----------   ----------
          Net cash provided (used) by financing activities        (179,546)      18,222      232,262
                                                                  --------   ----------   ----------
Net Increase in Cash and Cash Equivalents                            6,754        8,378        3,447
Cash and Cash Equivalents at Beginning of Year                      23,415       15,037       11,590
                                                                ----------   ----------   ----------
Cash and Cash Equivalents at End of Year                        $   30,169   $   23,415   $   15,037
                                                                ==========   ==========   ==========
Cash Paid During the Year for:
  Interest (net of amount capitalized)                          $   46,359   $   40,105   $   34,592
                                                                ==========   ==========   ==========
  Income taxes                                                  $   41,272   $   13,098   $   27,547
                                                                ==========   ==========   ==========

                         See notes to consolidated financial statements
                                  Pages 33 to 54, inclusive








EQUITABLE RESOURCES, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS, DECEMBER 31, 1995 AND 1994


                       ASSETS

                                                                   1995              1994
                                                              -------------------------------
                                                                         (Thousands)
                                                                          
Current Assets:
   Cash and cash equivalents                                  $      30,169     $      23,415
   Accounts receivable (less accumulated provision for
      doubtful accounts:  1995, $10,539; 1994, $10,890)             240,846           172,178
   Unbilled revenues                                                 31,752            25,794
   Gas stored underground - current inventory                         9,922            15,101
   Material and supplies                                             12,577            12,876
   Deferred purchased gas cost                                       10,160            24,890
   Prepaid expenses and other                                        42,323            33,569
                                                              -------------     -------------

         Total current assets                                       377,749           307,823
                                                              -------------     -------------

Property, Plant and Equipment:
   Exploration and production (successful
      efforts method)                                               869,329           983,328
   Energy marketing                                                 295,061           309,579
   Natural gas distribution                                         568,272           552,789
   Natural gas transmission                                         388,986           387,921
                                                              -------------     -------------

         Total property, plant and equipment                      2,121,648         2,233,617

   Less accumulated depreciation and depletion                      664,065           637,951
                                                              -------------     -------------

           Net property, plant and equipment                      1,457,583         1,595,666
                                                              -------------     -------------

Other Assets:
   Regulatory assets                                                 85,241            88,387
   Other                                                             41,235            27,246
                                                             --------------     -------------

         Total other assets                                         126,476           115,633
                                                              -------------     -------------

           Total                                              $   1,961,808     $   2,019,122
                                                              =============     =============

                        See notes to consolidated financial statements
                                  Pages 33 to 54, inclusive








EQUITABLE RESOURCES, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS, DECEMBER 31, 1995 AND 1994


        CAPITALIZATION AND LIABILITIES
                                                                  1995               1994
                                                              -------------------------------
                                                                        (Thousands)
                                                                          
Current Liabilities:
   Long-term debt payable within one year                     $           -     $      24,500
   Short-term loans                                                 135,000           269,300
   Accounts payable                                                 182,185           123,394
   Accrued taxes                                                     18,107            19,588
   Accrued interest                                                  14,842            13,032
   Refunds due customers                                             16,003            22,255
   Customer credit balances                                           9,759            10,427
   Other                                                             13,383            16,399
                                                              -------------     -------------

      Total current liabilities                                     389,279           498,895
                                                              -------------     -------------

Long-Term Debt                                                      415,527           398,282
                                                              -------------     -------------

Deferred and Other Credits:
   Deferred income taxes                                            265,737           326,597
   Deferred investment tax credits                                   20,991            22,082
   Deferred revenue                                                 129,874                 -
   Other                                                             25,321            23,264
                                                              -------------     -------------

      Total deferred and other credits                              441,923           371,943
                                                              -------------     -------------

Commitments and Contingencies                                             -                 -
                                                              -------------     -------------

Common Stockholders' Equity                                         715,079           750,002
                                                              -------------     -------------

         Total                                                $   1,961,808     $   2,019,122
                                                              =============     =============

                       See notes to consolidated financial statements
                                  Pages 33 to 54, inclusive








EQUITABLE RESOURCES, INC. AND SUBSIDIARIES


STATEMENTS OF COMMON STOCKHOLDERS' EQUITY
YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993

                                                    Common Stock (a)                   Foreign          Common
                                                 Shares          No      Retained      Currency       Stockholders'
                                               Outstanding   Par Value   Earnings    Translation        Equity
                                               -------------------------------------------------------------------
                                                                        (Thousands)

                                                                                       
Balance, January 1, 1993                         31,386      $  95,300   $ 482,257    $      -        $ 577,557
   Net income for the year 1993                                           73,455
   Dividends ($1.10 per share)                                           (35,279)
   Foreign currency translation                                                          (581)
   Stock issued:
     New stock issuance                           3,000        111,570
     Conversion of 9 1/2% debentures                 51            564
     Restricted stock option plan                    29            850
     Cash paid in lieu of fractional shares                       (78)
   Treasury stock                                    (1)           (28)
                                                 ------      ---------   ---------    --------
Balance, December 31, 1993 (b)                   34,465        208,178     520,433        (581)         728,030
   Net income for the year 1994                                             60,729
   Dividends ($1.15 per share)                                             (39,686)
   Foreign currency translation                                                          (923)
   Stock issued:
     Conversion of 9 1/2% debentures                 31            345
     Restricted stock option plan                     8            313
     Dividend reinvestment plan                      47          1,504
   Treasury stock                                   (10)          (310)
                                                 ------      ---------   ---------    --------
Balance, December 31, 1994 (b)                   34,541        210,030     541,476      (1,504)         750,002
   Net income for the year 1995                                              1,548
   Dividends ($1.18 per share)                                             (41,098)
   Foreign currency translation                                                            366
   Adjustment for Independent Energy
     Corporation pooling of interests               233             26         110
   Stock issued:
     Conversion of 9 1/2% debentures                146          1,611
     Restricted stock option plan                    43          1,232
     Dividend reinvestment plan                      52          1,524
   Treasury stock                                    (8)         (242)
                                                 ------      ---------   ---------    --------
Balance, December 31, 1995 (b)(c)(d)             35,007      $ 214,181   $ 502,036    $ (1,138)       $715,079

                                                 ======      =========   =========    ========        ========
<FN>

(a)  Shares authorized: Common - 80,000,000 shares, Preferred - 3,000,000 shares.

(b)  Net  of  treasury  stock:   1995  -  407,000  shares   ($9,673,000);
     1994 - 632,000 shares ($14,933,000); 1993 - 622,000 shares ($14,623,000).

(c)  A total of 2,618,000  shares of  authorized  but unissued  common stock was
     reserved  for  the  conversion  of  the  9  1/2%  convertible  subordinated
     debentures, for issuance under the key employee restricted stock option and
     stock  appreciation  rights  incentive  compensation  plan,  the  long-term
     incentive plan, the  non-employee  directors' stock incentive plan, and for
     issuance under the Company's dividend reinvestment and stock purchase plan.

(d)  Retained  earnings  of  $369,357,000  is  available  for  dividends  on, or
     purchase of, common stock  pursuant to  restrictions  imposed by indentures
     securing long-term debt.

</FN>

                     See notes to consolidated financial statements
                                Pages 33 to 54, inclusive







EQUITABLE RESOURCES, INC. AND SUBSIDIARIES

LONG-TERM DEBT
DECEMBER 31, 1995 AND 1994


                                                          Annual Debt          Maturities After
                                                          Maturities               One Year

                                                      1995        1994         1995        1994

                                                                     (Thousands)
                                                                            
8 1/4% Debentures, due July 1, 1996 (a)            $        - $        -  $    75,000   $     75,000
7 1/2% Debentures, due July 1, 1999
  ($75,000 principal amount, net of
  unamortized original issue discount) (b)                  -          -       71,322         70,466
9 1/2% Convertible subordinated
  debentures, due January 15, 2006                          -          -          705          2,316
9.9% Debentures, due April 15, 2013 (c)                     -          -       75,000         75,000
Medium-term notes:
  7.2% to 9.0% Series A, due 1998 thru 2021                 -          -      100,000        100,000
  5.1% to 7.6% Series B, due 2003 thru 2023                 -     24,500       75,500         75,500
  6.8% to 7.6% Series C, due 2007 thru 2018                 -          -       18,000              -
                                                   ---------- ----------  -----------   ------------

  Total                                            $        - $   24,500  $   415,527   $    398,282
                                                   ========== ==========  ===========   ============

<FN>


(a) 8 1/4%  Debentures  will be  retired  with  proceeds  from  issuance  of new
    long-term debt. See Note J to the consolidated financial statements.

(b) Not redeemable prior to maturity.

(c) Annual sinking fund payments of $3,750,000 are required beginning in 1999.
</FN>

                      See notes to consolidated financial statements
                                  Pages 33 to 54, inclusive





EQUITABLE RESOURCES, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 1995

A.  Summary of Significant Accounting Policies

     (1)  PRINCIPLES OF CONSOLIDATION:  The consolidated  financial statements
include the accounts of  Equitable  Resources,  Inc.,  and  Subsidiaries  (the
"Company" or "Companies").  All subsidiaries are 100% owned.

     (2) PROPERTIES, DEPRECIATION AND DEPLETION: The cost of property additions,
replacements and improvements capitalized includes labor, material and overhead.
The cost of property  retired,  plus removal costs less  salvage,  is charged to
accumulated depreciation.

     Depreciation   for  financial   reporting   purposes  is  provided  on  the
straight-line method at composite rates based on estimated service lives, except
for most gas and oil production properties as explained below.
Depreciation rates are based on periodic studies.

     The  Company  uses  the   successful   efforts  method  of  accounting  for
exploration and production activities. Under this method, the cost of productive
wells and development dry holes, as well as productive acreage,  are capitalized
and depleted on the unit-of-production method.

     (3)  ALLOWANCE  FOR FUNDS USED  DURING  CONSTRUCTION:  The  Federal  Energy
Regulatory  Commission  (FERC)  prescribes  a formula  to be used for  computing
overhead  allowances for funds used during construction (AFC). AFC applicable to
equity  funds  capitalized  is  included  in other  income and  amounted to $1.0
million in 1995, $.9 million in 1994 and $1.0 million in 1993. AFC applicable to
borrowed  funds,  as well as other  interest  capitalized  for the  nonregulated
companies,  is applied as a reduction  of interest  charges and amounted to $2.5
million in 1995, $2.1 million in 1994 and $1.8 million in 1993.

     (4) INVENTORIES:  Inventories are stated at cost which is below market. Gas
stored  underground--current  inventory is stated at cost under the average cost
method. Material and supplies are stated generally at average cost.

     (5) INCOME TAXES:  The Companies  file a  consolidated  federal  income tax
return.  The current  provision  for income  taxes  represents  amounts  paid or
payable.  Deferred  income tax assets and  liabilities  are determined  based on
differences between financial reporting and tax bases of assets and liabilities.
Where deferred tax liabilities  will be passed through to customers in regulated
rates, the Companies establish a corresponding regulatory asset for the increase
in future revenues that will result when the temporary differences reverse.

     Investment tax credits  realized in prior years were deferred and are being
amortized  over the  estimated  service  lives of the related  properties  where
required by ratemaking rules.



A.  Summary of Significant Accounting Policies (Continued)

     (6) DEFERRED  PURCHASED GAS COST:  Where permitted by regulatory  authority
under purchased gas adjustment clauses or similar tariff provisions, the Company
defers the difference between purchased gas cost, less refunds,  and the billing
of such  cost and  amortizes  the  deferral  over  subsequent  periods  in which
billings either recover or repay such amounts.

     (7)  REGULATORY  ASSETS:  Certain  costs,  which will be passed  through to
customers under ratemaking rules for regulated  operations,  are deferred by the
Company as  regulatory  assets.  The amounts  deferred  relate  primarily to the
accounting for income taxes.

     (8)  DERIVATIVE  FINANCIAL  INSTRUMENTS:  The Company uses  exchange-traded
natural gas and crude oil  futures  contracts  and options and  over-the-counter
(OTC) natural gas and crude oil swap  agreements and options to hedge  exposures
to energy price changes.  Exchange-traded instruments are generally settled with
off-setting  positions  but may be  settled  by  delivery  of  commodities.  OTC
arrangements require settlement in cash. The margin accounts for exchange-traded
futures contracts,  which reflect daily settlements as market values change, are
recorded in other current assets.Premiums on all options contracts are initially
recorded in other  current  assets  based on the amount  exchanged.  The Company
sells options to reduce the overall cost of hedging.  Unrealized  losses on sold
options are deferred to the extent of unamortized  premiums.  The fair values of
swap agreements are generally  recognized  only when settled.  Changes in market
value of  derivative  financial  instruments  which  qualify  as  hedges of firm
commitments  or  anticipated  transactions  are deferred and  recognized  in net
operating revenues when hedged  transactions  occur. Cash flows from derivatives
accounted for as hedges are considered  operating  activities.  The Company also
uses  exchange-traded  natural gas futures  contracts  for  speculative  trading
purposes.  Realized  and  unrealized  gains and  losses on these  contracts  are
recorded in other income in the period in which the changes occur.

     (9)  STOCK  OPTIONS:  The Company  follows  Accounting  Principles  Board
Opinion  No.  25,  "Accounting  for Stock  Issued to  Employees"  and  related
interpretations  in accounting for stock options.  No compensation  expense is
recognized  on stock  options  because the  exercise  price  equals the market
price of the underlying stock on the date of grant.

     (10)  USE  OF  ESTIMATES:   The  preparation  of  financial  statements  in
conformity with generally accepted accounting  principles requires management to
make estimates and assumptions that affect the amounts reported in the financial
statements  and  accompanying  notes.  Actual  results  could  differ from those
estimates.

     (11) CASH FLOWS:  The Company  considers  all highly  liquid  investments
with a maturity of three months or less when purchased to be cash equivalents.



B.  Impairment of Assets

     In 1995, the Company  evaluated the carrying value of long-lived assets for
impairment  of value  pursuant to the  methodology  prescribed  in  Statement of
Financial  Accounting  Standards  No.  121  "Accounting  for the  Impairment  of
Long-Lived  Assets and for Long-Lived  Assets to be Disposed of." Primarily as a
result of the sustained decrease in gas and oil prices, the Company recognized a
write-down in the carrying value of assets of $121.1 million which decreased net
income by $74.2 million.  The write-down  includes $73.9 million for exploration
and production properties,  $21.2 million for intrastate transmission facilities
included in the energy marketing segment,  $20.8 million for information systems
and other  assets  reflected  in the natural gas  distribution  segment and $5.2
million for storage  development  projects  and other  assets  reflected  in the
natural gas  transmission  segment.  The fair value of the assets was determined
based upon estimated future net cash flows or an evaluation of recoverability of
amounts invested.

C.  Direct Billing Settlements

     Kentucky  West  Virginia Gas Company  received  FERC approval of settlement
agreements  with all  customers  for the direct  billing  to recover  the higher
Natural Gas Policy Act (NGPA)  prices,  which the FERC had denied on natural gas
produced from exploration and production  properties  between 1978 and 1983. The
portion of the  settlement  with  Equitable  Gas  Division  has been  subject to
Pennsylvania  Public Utility Commission (PUC) review. The PUC approved Equitable
Gas Company's  collection of $18.8 million in September 1995 and $7.8 million in
September  1994 and 1993  related to the  direct  billing  settlement.  The 1995
amount includes $11.0 million for  accelerated  collection of amounts that would
have otherwise been subject to approval by the PUC, and recognized in income, in
later  years.  As a result of the PUC  approvals,  net income for 1995  includes
approximately   $11.3  million  and  net  income  for  1994  and  1993  includes
approximately $4.7 million related to the settlement.  Approximately $18 million
from the settlement remains to be recovered in future gas costs filings with the
PUC over the next three years.

     In November 1995, Kentucky West Virginia Gas Company received $13.8 million
from Columbia Gas Transmission  Company (Columbia) as settlement,  in Columbia's
bankruptcy  proceeding,  of Kentucky West's claim for $19 million related to the
direct billing settlements. Net income for 1995 includes $8.9 million related to
the settlement.

D.  Columbia Gas Transmission Bankruptcy Settlement

     In addition to the direct billing  settlement  described above, the Company
had various claims against  Columbia for abrogation of contracts to purchase gas
from the Company and collection of FERC Order 636 transition  costs. In November
1995,  the Company  received $31.2 million in Columbia's  bankruptcy  settlement
related to these items which increased net income for 1995 by $20.2 million.



E.  Income Taxes

     The  following  table  summarizes  the source and tax effects of  temporary
differences between financial reporting and tax bases of assets and liabilities:

                                                         December 31,
                                                       1995        1994
                                                          (Thousands)
      Deferred tax liabilities (assets):
       Exploration and development costs
         expensed for income tax reporting........  $  59,321   $ 141,479
       Tax depreciation in excess of
         book depreciation .......................    257,642     255,683
       Regulatory temporary differences...........     33,815      37,319
       Deferred purchased gas cost................      1,308       6,397
       Alternative minimum tax....................    (74,829)    (82,925)
       Investment tax credit......................     (8,438)     (9,306)
       Other......................................     (4,587)    (17,606)
                                                    ---------   ---------
         Total (including amounts classified as
           current liabilities of $(1,505) for 1995
           and $4,444 for 1994)...................  $ 264,232   $ 331,041
                                                    =========   =========

     As of  December  31,  1995 and  1994,  $76.1  million  and  $76.2  million,
respectively,  of the net deferred tax liabilities are related to rate-regulated
operations and have been deferred as regulatory assets.

     Income tax expense (benefit) is summarized as follows:

                                              Years Ended December 31,
                                           1995        1994        1993
                                                    (Thousands)

      Current:
       Federal........................   $ 36,681   $  11,196    $ 15,577
       State..........................      8,360       2,640       3,687
      Deferred:
       Federal........................    (56,953)     (6,848)     (2,758)
       State..........................    (17,395)      1,789       3,514
                                          -------    --------     -------

         Total........................   $(29,307)  $   8,777    $ 20,020
                                         ========   =========    ========



E.  Income Taxes (Continued)

     Provisions  for income taxes are less than amounts  computed at the federal
statutory  rate of 35% on pretax  income.  The  reasons for the  difference  are
summarized as follows:

                                             Years Ended December 31,
                                           1995        1994        1993
                                                    (Thousands)

      Tax at statutory rate...........    $ (9,716)   $ 24,327   $ 32,716
      State income taxes..............      (5,866)      3,069      4,332
      Increase in federal income tax rate        -          -       5,070
      Nonconventional fuels tax credit     (13,114)    (16,442)   (20,600)
      Other...........................        (611)     (2,177)    (1,498)
                                          --------    --------   --------
       Income tax expense (benefit)...    $(29,307)   $  8,777   $ 20,020
                                          ========    ========   ========

      Effective tax (benefit) rate....     (105.6)%      12.6%      21.4%
                                           ======        ====       ====

     In August 1993,  the Omnibus  Budget  Reconciliation  Act of 1993 (Act) was
signed  into law.  One of the  provisions  of the Act was to raise  the  maximum
corporate  income tax rate from 34% to 35%.  The effect of this tax rate  change
increased  deferred tax liabilities by  approximately  $11 million and increased
regulatory assets by approximately $6 million.

     The  consolidated  federal  income tax  liability of the Companies has been
settled through 1992.

     The Company has available  $74.8 million of alternative  minimum tax credit
carryforward  which has no  expiration  date.  In addition,  the Company has net
operating  loss  carryforwards  for federal income tax purposes of $11.0 million
which begin to expire in 2006.  The net operating  loss  carryforwards  apply to
Louisiana Intrastate Gas.

     Amortization  of deferred  investment tax credits  amounted to $1.1 million
for 1995 and 1994, and $1.4 million for 1993.

F.  Employee Pension Benefits

     The Companies have several trusteed retirement plans covering substantially
all employees.  The Companies' annual  contributions to the plans are based on a
25-year funding level.  Plans covering union members  generally provide benefits
of stated amounts for each year of service.  Plans covering  salaried  employees
use a benefit  formula  which is based upon employee  compensation  and years of
service to determine benefits to be provided. Plan assets consist principally of
equity and debt securities.



F.  Employee Pension Benefits (Continued)

     The  following  table  sets  forth the plans'  funded  status  and  amounts
recognized in the Company's consolidated balance sheets:

                                                         December 31,
                                                       1995        1994
                                                         (Thousands)
      Actuarial present value of benefit obligations:
       Vested benefit obligation..................  $  127,758  $  120,763
                                                    ==========  ==========

       Accumulated benefit obligation.............  $  131,405  $  123,877
                                                    ==========  ==========

      Market value of plan assets.................  $  159,607  $  143,121
      Projected benefit obligation................     146,078     134,111
                                                    ----------  ----------
      Excess of plan assets over projected
       benefit obligation.........................      13,529       9,010
      Unrecognized net asset......................      (2,208)     (2,905)
      Unrecognized net gain.......................     (20,194)    (15,606)
      Unrecognized prior service cost.............       9,864       9,512
                                                    ----------  ----------
      Prepaid pension cost recognized in
       the consolidated balance sheets............  $      991  $       11
                                                    ==========  ==========

     At year-end the discount rate used in  determining  the  actuarial  present
value of benefit obligations was 7 1/2% for 1995, 8 1/4% for 1994 and 7 1/4% for
1993.  The assumed  rate of increase in  compensation  levels was 4 1/2% for all
three years.

     The  Companies'  pension  cost,  using a 9% average  rate of return on plan
assets, comprised the following:

                                             Years Ended December 31,
                                           1995        1994        1993
                                                    (Thousands)

      Service cost benefits earned
       during the period..............   $  3,452   $  3,916    $  2,806
      Interest cost on projected benefit
       obligation.....................     11,165     10,752      10,472
      Actual loss (return) on assets..    (34,054)     2,757     (17,224)
      Net amortization and deferral...     19,806    (14,680)      5,486
                                         --------   --------    --------

       Net periodic pension cost......   $    369   $  2,745    $  1,540
                                         ========   ========    ========



G.  Other Postretirement Benefits

     In addition to providing  pension  benefits,  the Companies provide certain
health  care and  life  insurance  benefits  for  retired  employees  and  their
dependents.  Substantially  all employees  are eligible for these  benefits upon
retirement  from the  Companies.  The Company's  transition  obligation is being
amortized  through 2012. In determining the accumulated  postretirement  benefit
obligation at December 31, 1995, the Company used a beginning  inflation  factor
of 10%  decreasing  gradually to 4 3/4% after 14 years and a discount  rate of 7
1/2%.  At  December  31,  1994,  the  beginning  inflation  factor  was 10  1/2%
decreasing  gradually to 4 3/4% after 15 years and the discount rate was 8 1/4%.
The  following  summarizes  the status of the Company's  accrued  postretirement
benefit costs (OPEBS):
                                                           December 31,
                                                       1995             1994
                                                            (Thousands)

       Accumulated postretirement benefit obligation:
         Retired employees.......................     $  31,555      $  21,269
         Active employees:
           Fully eligible........................        10,902          9,158
           Other.................................        14,728         13,459
                                                      ---------      ---------
            Total obligation ....................        57,185         43,886
       Trust assets .............................         2,632              -
                                                      ---------      ---------
       Obligation in excess of trust assets......        54,553         43,886
       Unrecognized net gain (loss) .............        (6,298)         5,160
       Unrecognized transition obligation........       (39,195)       (41,501)
                                                      ---------      ---------
               Accrued postretirement benefit cost    $   9,060         $7,545
                                                      =========      =========

     The net periodic  cost for  postretirement  health care and life  insurance
benefits includes the following:

                                                    Years Ended December 31,
                                                   1995       1994      1993
                                                            (Thousands)

       Service cost..........................   $     993  $  1,049  $   1,065
       Interest cost.........................       4,200     3,423      3,936
       Amortization of transition obligation.       2,306     2,305      2,306
                                                ---------  --------  ---------
         Periodic cost.......................   $   7,499  $  6,777  $   7,307
                                                =========  ========  =========

     As  of  December  31,  1995  and  1994,  $4.0  million  and  $3.5  million,
respectively,  of the accrued OPEBS related to  rate-regulated  operations  have
been  deferred  as  regulatory  assets.  Rate  recovery  has  begun  in  several
jurisdictions  which require the Company to place agreed upon accrual amounts in
trust when  collected  in rates  until such time as they are  applied to retiree
benefits or returned to ratepayers.  Trust assets consist  principally of equity
and debt securities.



G.  Other Postretirement Benefits (Continued)

     An increase of one percent in the assumed medical cost inflation rate would
increase  the  accumulated  postretirement  benefit  obligation  by 5% and would
increase the periodic cost by 4%.

H.  Common Stock

      (1)  COMMON STOCK ISSUANCE

      On September 29, 1993, the Company issued 3 million shares of common stock
at a price of $38.50 per share. Net proceeds after underwriters' commissions and
other issuance costs were approximately  $111.6 million.  The proceeds were used
to repay a portion of the  short-term  debt  incurred to  purchase  the stock of
Louisiana Intrastate Gas Company as described in Note Q.

      (2)LONG-TERM INCENTIVE PLAN

      The Equitable  Resources,  Inc. Long-Term  Incentive Plan provides for the
granting of shares of common stock to officers and key employees of the Company.
These grants may be made in the form of stock options,  restricted stock,  stock
appreciation rights and other types of stock-based or  performance-based  awards
as  determined  by the  Compensation  Committee of the Board of Directors at the
time of each grant.  Stock  awarded  under the Plan,  or  purchased  through the
exercise of options,  and the value of stock appreciation  units, are restricted
and subject to  forfeiture  should an  optionee  terminate  employment  prior to
specified  vesting  dates.  The maximum  number of shares  which could have been
granted under the Plan during 1994 was 763,500 shares.  In each subsequent year,
an additional number of shares equal to 1% of the total outstanding shares as of
the preceding December 31 will be available for grant. In no case may the number
of shares granted under the Plan exceed 1,725,500  shares. No awards may be made
under the Plan after May 27,  1999.  In May 1994,  363,400  stock  options  were
granted to purchase common stock at $33.81 per share,  which was the mean of the
high and the low trading prices of the common stock on the date of grant.  These
options  expire five years from the date of grant.  In July 1995,  739,000 stock
options  were granted to purchase  common stock at $28.563 per share,  which was
the mean of the  high and the low  trading  price  on the date of  grant.  These
options expire ten years from the date of grant but contain  vesting  provisions
which are based upon Company performance. At December 31, 1995, 1,725,500 shares
of common stock were reserved for issuance under the Plan.



H. Common Stock (Continued)

    (3)  KEY EMPLOYEE RESTRICTED STOCK OPTION PLAN

    The Equitable  Resources,  Inc.,  Key Employee  Restricted  Stock Option and
Stock  Appreciation  Rights  Incentive  Compensation  Plan is  nonqualified  and
provided  for the  granting of  restricted  stock  awards or options to purchase
common  stock of the Company at prices  ranging from 75% to 100% of market value
on the date of grant.  Options  expire five years from the date of grant.  Stock
awarded  under the Plan or purchased  through the  exercise of options,  and the
value of certain stock appreciation units, are restricted and subject to risk of
forfeiture  should an optionee  terminate  employment prior to specified vesting
dates. The following schedule summarizes the stock option activity:

                                                    Years Ended December 31,
                                                  1995       1994     1993

      Options outstanding January 1...........   241,818    253,068   139,725
      Granted.................................         -         -    148,543
      Exercised...............................   (54,100)   (7,650)   (33,325)
      Canceled, forfeited, surrendered
       or expired.............................   (43,593)   (3,600)    (1,875)
                                                --------    ------   --------

      Options outstanding December 31.........   144,125    241,818   253,068
                                                ========    =======  ========

      Average price of options
       exercised during the year..............    $20.01    $22.48    $18.97
      At December 31:
       Prices of options outstanding..........    $20.13    $18.81    $17.50
                                                    to        to        to
                                                  $36.50    $36.50    $36.50

       Average option price...................    $31.57    $29.82    $29.69

       Shares reserved for issuance ..........   610,226   663,699    671,349

     No future  grants  may be made  under the Plan  which was  replaced  by the
Long-Term Incentive Plan effective May 27, 1994 as described above.



H. Common Stock (Continued)

      (4)NON-EMPLOYEE DIRECTORS' STOCK INCENTIVE PLAN

     The Equitable Resources,  Inc. Non-Employee Directors' Stock Incentive Plan
provides for the granting of up to 80,000  shares of common stock in the form of
stock option grants and restricted stock awards to non-employee directors of the
Company.  Each Director  received 450 shares of restricted  stock on February 3,
1994.  On June 1, 1994 and 1995,  each  director  was  granted an option for 500
shares of common  stock at $34.625 and $29.875 per share,  respectively.  On the
first  business day of June, in each year from 1996 through 1998,  each Director
will be  granted  an option  for 500  additional  shares of  common  stock.  The
exercise  price  for  each  share  is 100% of the  mean of the  high and the low
trading  prices  of the  common  stock  on the date of  grant.  Each  option  is
exercisable  upon  the  earlier  of  three  years  from  the  date of grant or a
Director's retirement, disability or death. No option may be exercised more than
five years after date of grant.  At December 31, 1995,  76,400  shares of common
stock were reserved for issuance under the Plan.

      (5)EMPLOYEE STOCK PURCHASE PLAN

      In October 1995, the Company  implemented an Employee Stock Purchase Plan,
subject to  shareholder  approval at the annual  meeting to be held in May 1996.
The Plan provides for employees to purchase shares of the Company's common stock
at a 10 percent discount through payroll deductions.

      (6)DIVIDEND REINVESTMENT AND STOCK PURCHASE PLAN

      Pursuant  to this  Plan,  stockholders  may  reinvest  dividends  and make
limited  additional cash investments to purchase shares of common stock.  Shares
issued  through  the Plan may be  acquired  on the open market or by issuance of
previously unissued shares. At December 31, 1995, 141,714 shares of common stock
were reserved for issuance under the Plan.

      (7)STOCK REPURCHASE PROGRAM

      In  1995,  the  Board  of  Directors  of  the  Company   authorized  the
repurchase of up to one million  shares of outstanding  common stock.  Through
December 31, 1995, no shares have been repurchased.



I.  Short-Term Loans

      Maximum lines of credit  available to the Company were $500 million during
1995,  $325 million during 1994 and $360 million during 1993. The Company is not
required to maintain  compensating  bank  balances.  Commitment  fees  averaging
one-tenth of one percent were paid to maintain credit  availability.  In January
1995,  the Company  established a five-year  revolving  Credit  Agreement with a
group of banks  providing  $500  million  of  available  credit.  The  agreement
requires a facility fee of one-tenth of one percent.

      At December  31, 1995,  short-term  loans  consisted of $135.0  million of
commercial  paper at a weighted  average annual  interest rate of 5.68%;  and at
December 31, 1994,  $256.0 million of commercial paper and $13.3 million of bank
loans, at a weighted  average annual interest rate of 5.94%.  The maximum amount
of outstanding  short-term  loans was $314.6 million in 1995,  $269.3 million in
1994 and $339.0  million in 1993.  The average daily total of  short-term  loans
outstanding was approximately  $214.2 million during 1995, $204.6 million during
1994 and $174.9 million  during 1993;  weighted  average  annual  interest rates
applicable thereto were 6.0% in 1995, 4.4% in 1994 and 3.3% in 1993.

J.  Long-Term Debt

      The Company filed a shelf  registration  with the  Securities and Exchange
Commission  effective  June  9,  1994  to  issue  $100  million  of  Medium-Term
Notes--Series C to be used to retire  short-term loans. As of December 31, 1995,
$18 million of Series C Notes have been issued.

      The 9 1/2% Convertible Subordinated Debentures are convertible at any time
into common stock at a conversion  price of $11.06 per share.  During 1995, 1994
and 1993,  $1,611,000,  $345,000 and $564,000 of these debentures were converted
into  145,635  shares,   31,187  shares  and  50,983  shares  of  common  stock,
respectively.  At December 31, 1995, 64,096 shares of common stock were reserved
for conversions.

      Interest  expense on  long-term  debt  amounted to $36.5  million in 1995,
$35.5  million  in 1994 and  $33.2  million  in 1993.  Aggregate  maturities  of
long-term  debt will be $75.0  million in 1996,  none in 1997,  $5.0  million in
1998,  $78.8 million in 1999, and $3.8 million in 2000. The 1996 maturities will
be retired with proceeds from issuance of long-term debt.



K.  Derivative Financial Instruments

      The Company is exposed to risk from  fluctuations  in energy prices in the
normal  course of  business.  The Company uses  exchange-traded  natural gas and
crude oil futures contracts and options and  over-the-counter  (OTC) natural gas
and crude oil swap  agreements  and options to hedge  exposures  to energy price
changes,  primarily relating to its gas marketing  operations.  The Company also
trades  in  energy  futures.   Exchange-traded   energy  futures  contracts  are
commitments to either purchase or sell a designated commodity, generally natural
gas or crude oil, at a future date for a specified price.  These instruments are
generally settled with off-setting positions,  but may be settled by delivery of
commodities.  OTC arrangements  require settlement in cash. The  exchange-traded
contracts  used by the  Company  cover  one-month  periods  from one to eighteen
months in the future.  The OTC agreements cover one-month periods for up to five
years  in the  future.  Initial  margin  requirements  are met in cash or  other
instruments,  and changes in contract  values are settled daily.  Energy futures
contracts   have  minimal  credit  risk  because   futures   exchanges  are  the
counterparties.  The  Company  manages  the credit  risk of the other  financial
instruments by limiting dealings to those  counterparties who meet the Company's
criteria for credit and liquidity strength.

      The  following  table  summarizes  the  outstanding  derivative  financial
instruments:

                                      Notional               Unrealized
                                      Quantity                Deferred
                                Purchase       Sale          Gain/(Loss)
                                --------      ------        ------------
                                  (Bcf Equivalent)          ($ Millions)
DECEMBER 31, 1995

Exchange traded
   Futures.................         4.8          1.9           $   .4
   Options.................        18.2         11.4             (1.4)
                                 ------       ------           ------

     Total.................        23.0         13.3           $ (1.0)
                                 ======       ======           ======

OTC
   Swaps...................        27.3         52.8           $  (.3)
   Options.................        13.5         21.1              1.0
                                 ------       ------           ------
     Total.................        40.8         73.9           $   .7
                                 ======       ======           ======

DECEMBER 31, 1994

Exchange traded
   Futures.................        10.8          3.7           $ (1.5)
   Options.................          .5           .4               .1
                                 ------       ------           ------
     Total.................        11.3          4.1           $ (1.4)
                                 ======       ======           ======



K.  Derivative Financial Instruments (Continued)

      Deferred  realized  gains  (losses)  from  hedging  firm  commitments  and
anticipated  transactions  were $(2.8) million and $(.5) million at December 31,
1995 and 1994, respectively.  These amounts are included in other current assets
and recognized in earnings when the future transactions occur.

      At December 31, 1995 and 1994,  there were no  outstanding  energy futures
contracts  held for trading  purposes.  During 1995 and 1994,  the average  fair
value of traded  contracts  was  $(40,000)  and $30,000,  respectively.  Trading
activity  resulted in a net loss of $1.9 million for 1995 and a net gain of $1.5
million  for 1994.  The  value of these  financial  instruments  is  subject  to
fluctuations in market prices for natural gas.  Exposure to this risk is managed
by maintaining open positions within defined trading limits.

L.  Fair Value of Financial Instruments

      The  carrying  value of cash and cash  equivalents  as well as  short-term
loans approximates fair value due to the short maturity of the instruments.

      The  estimated  fair value of long-term  debt,  including  the portion due
within one year,  at  December  31,  1995 and 1994 would be $465.1  million  and
$430.2 million,  respectively.  The fair value was estimated based on the quoted
market  prices as well as the  discounted  values using a current  discount rate
reflective of the remaining maturity.

      The Company's 8 1/4%  Debentures and 7 1/2% Debentures may not be redeemed
prior to maturity.  The 9.9%  Debentures  require  payment of premiums for early
redemption, exclusive of annual sinking fund requirements.

      The derivative financial  instruments described in Note K are reflected in
other  current  assets at fair value of $(3.3)  million  and  $(1.5)  million at
December 31, 1995 and 1994, respectively.

M.  Concentrations of Credit Risk

      Revenues and related  accounts  receivable from exploration and production
operations  are  generated  primarily  from the sale of produced  natural gas to
utility and industrial  customers  located mainly in the  Appalachian  area; the
sale of produced oil to refinery customers in the Rocky Mountain and Appalachian
areas;  and the sale of produced  natural gas liquids to a refinery  customer in
Kentucky.

      Energy marketing  operating  revenues and related accounts  receivable are
generated  from the  nationwide  marketing  of natural  gas to brokers and large
volume utility and industrial  customers;  and the sale of produced  natural gas
liquids and intrastate transportation of natural gas in Louisiana.

M.  Concentrations of Credit Risk (Continued)

      Natural  gas   distribution   operating   revenues  and  related  accounts
receivable  are generated  from  state-regulated  utility  natural gas sales and
transportation  to more than  266,000  residential,  commercial  and  industrial
customers  located in  southwest  Pennsylvania  and parts of West  Virginia  and
Kentucky. Under state regulations, the utility is required to provide continuous
gas service to residential customers during the winter heating season.

      Natural  gas   transmission   operating   revenues  and  related  accounts
receivable are generated from FERC-regulated  interstate pipeline transportation
and storage service for the affiliated utility,  Equitable Gas, as well as other
utility and end-user  customers  located in nine  mid-Atlantic  and northeastern
states.

      The Company is not aware of any  significant  credit  risks which have not
been recognized in provisions for doubtful accounts.

N.  Financial Information by Business Segment

      The  Company  reports it  operations  in four  segments.  Exploration  and
production activities comprise the exploration, development, production and sale
of natural gas and oil,  extraction and sale of natural gas liquids and contract
drilling.  Energy  marketing  activities  comprise  marketing of natural gas and
electricity,   extraction   and  sale  of  natural   gas   liquids,   intrastate
transportation,  cogeneration development and central facility plant operations.
Natural gas  distribution  activities  comprise the  operations of the Company's
state-regulated local distribution company.  Natural gas transmission activities
comprise  gas  transportation,   gathering,  storage  and  marketing  activities
involving the Company's three FERC-regulated gas pipelines.



N.  Financial Information by Business Segment (Continued)

      The  following  table sets  forth  financial  information  for each of the
business segments:
                                                Years Ended December 31,
                                            1995          1994        1993
                                                       (Thousands)

OPERATING REVENUES:
  Exploration and production.........    $  234,865   $  195,795   $  202,422
  Energy marketing...................       889,303      890,778      599,624
  Natural gas distribution...........       381,050      390,475      335,149
  Natural gas transmission...........       118,861      116,769      188,882
  Sales between segments.............      (198,089)    (196,537)    (231,283)
                                         ----------   ----------   ----------
    Total............................    $1,425,990   $1,397,280   $1,094,794
                                         ==========   ==========   ==========

OPERATING INCOME (LOSS):
  Exploration and production.........    $  (13,823)  $   30,843   $   42,453
  Energy marketing...................       (18,845)       4,089       11,700
  Natural gas distribution...........        23,521       43,180       45,714
  Natural gas transmission...........        31,099       32,136       30,630
                                         ----------   ----------   ----------
    Total............................    $   21,952   $  110,248   $  130,497
                                         ==========   ==========   ==========

IDENTIFIABLE ASSETS:
  Exploration and production.........    $  596,478   $  724,144   $  699,322
  Energy marketing...................       465,262      396,166      386,040
  Natural gas distribution...........       685,912      690,068      660,889
  Natural gas transmission...........       268,993      297,140      302,102
  Eliminations.......................       (54,837)     (88,396)    (101,446)
                                         ----------   ----------   ----------
    Total............................    $1,961,808   $2,019,122   $1,946,907
                                         ==========   ==========   ==========

DEPRECIATION AND DEPLETION:
  Exploration and production.........    $   66,893       57,196   $   47,645
  Energy marketing...................        11,551       11,702        5,778
  Natural gas distribution...........        16,442       15,196       14,624
  Natural gas transmission...........         9,739        9,253        8,847
                                         ----------   ----------   ----------
    Total............................    $  104,625   $   93,347   $   76,894
                                         ==========   ==========   ==========

CAPITAL EXPENDITURES:
  Exploration and production.........    $   44,786   $   84,460   $  101,203
  Energy marketing...................        24,164       15,765      195,042
  Natural gas distribution...........        42,195       32,712       26,077
  Natural gas transmission...........         6,967       13,237       17,089
                                         ----------   ----------   ----------
    Total............................    $  118,112   $  146,174   $  339,411
                                         ==========   ==========   ==========



O.  Sale Of Property

      In October  1995,  the Company sold most of its gas and oil  properties in
the  northern  Appalachian  basin  areas  of New  York,  Pennsylvania  and  West
Virginia. The properties comprised less than four percent of the exploration and
production  segment's  total gas and oil  production  and reserves.  The Company
previously  operated the majority of these  properties with its working interest
averaging  approximately 25 percent.  Proceeds from the sale were  approximately
$17.3 million.

P.  Deferred Revenue

      In November 1995, the Company sold an interest in certain  Appalachian gas
properties,  the production from which qualifies for  nonconventional  fuels tax
credit.  The Company  retained an interest in the properties  that will increase
based on  performance.  As such, the proceeds of $133.5 million were recorded as
deferred revenues and will be recognized in income as financial targets are met.

Q.  Acquisitions

      In July  1995,  the  Company  acquired  all of the  outstanding  stock  of
Independent  Energy  Corporation  (IEC) in exchange  for  232,564  shares of the
Company's  common  stock held in  treasury.  IEC is engaged in the  development,
construction,   operation  and  ownership  of  private  power  and  cogeneration
projects. The acquisition is being accounted for as a pooling of interests.  The
effect on the Company's financial statements is not material.

      On June 30, 1993, the Company  purchased the  outstanding  common stock of
Louisiana  Intrastate Gas Company (LIG) for $191 million.  LIG owns a 1,900 mile
intrastate pipeline system in Louisiana,  four natural gas processing plants and
is also  engaged  in gas  marketing.  The  purchase  was funded  initially  with
short-term  debt,  a portion  of which was  repaid  with the  proceeds  from the
issuance of common stock as described  in Note H to the  consolidated  financial
statements.  Under  terms of the  purchase  agreement,  the  seller,  and/or the
previous owner of LIG, have indemnified the Company against any losses resulting
from claims of liability under the gas purchase  contracts and substantially all
environmental  liabilities  attributable  to  operation of LIG prior to June 30,
1993.

      On July 8, 1993,  the Company  purchased all of the  outstanding  stock of
Hershey Oil  Corporation  (Hershey)  for  approximately  $18 million.  Hershey's
assets  consist  primarily  of  approximately  68  billion  cubic feet of proved
natural gas reserves and 17,000 net undeveloped acres in Alberta, Canada.

      The 1993 acquisitions were accounted for under the purchase method and are
included in the energy marketing segment and exploration and production segment,
respectively.  Had the purchases occurred as of the beginning of 1993, unaudited
proforma  consolidated  results  for the  Company  would have been:  revenues of
$1,119 million; net income of $74.0 million; and earnings per share of $2.29.



R.  Commitments and Contingencies

      Rent  expense  was $9.9  million  in 1995,  $9.7  million in 1994 and $9.8
million  in 1993.  Long-term  leases  are  principally  for  division  operating
headquarters  and  warehouse  buildings  and computer  hardware and have renewal
options  ranging to 18 years from December 31, 1995.  Future minimum rentals for
all  noncancelable  long-term leases at December 31, 1995 are as follows:  1996,
$5.6 million;  1997, $5.2 million; 1998, $3.9 million; 1999, $3.0 million; 2000,
$2.2 million and $15.0 million thereafter for a total of $34.9 million.

      The Company has annual commitments of approximately $35 million for demand
charges under existing  long-term  contracts with pipeline suppliers for periods
extending up to 17 years at December 31, 1995,  which relate to gas distribution
operations.  However,  substantially  all of  these  costs  are  recoverable  in
customer rates.

      The Company is subject to federal,  state and local environmental laws and
regulations.  These laws and  regulations,  which are constantly  changing,  can
require  expenditures  for  remediation and may in certain  instances  result in
assessment  of fines.  The  Company  has  established  procedures  for  on-going
evaluation of its operations to identify potential  environmental  exposures and
assure compliance with regulatory  policies and procedures.  The estimated costs
associated with identified situations that require remedial action are accrued.
However,  certain of these costs are  deferred as  regulatory  assets when
recoverable through regulated rates.  On-going  expenditures for compliance with
environmental  laws  and  regulations,   including   investments  in  plant  and
facilities  to  meet  environmental   requirements,   have  not  been  material.
Management   believes   that  any  such  required   expenditures   will  not  be
significantly  different in either their nature or amount in the future and does
not know of any  environmental  liabilities  that will have a material effect on
the Company's financial position or results of operations.



S.  Interim Financial Information (Unaudited)

      The following  quarterly summary of operating results reflects  variations
due primarily to the seasonal nature of the Company's business:

                                     March      June     September   December
                                      31         30         30          31
                                         (Thousands except per share amounts)

        1995

Operating revenues               $ 404,691   $ 316,534   $ 270,992   $ 433,773
Operating income (loss)             48,312       5,032      14,458     (45,850)
Net income (loss)                   27,754      (1,162)      1,684     (26,728)
Earnings (loss) per share             $.80      $(.03)        $.05      $(.76)

        1994

Operating revenues               $ 439,538   $ 316,122   $ 297,712   $ 343,908
Operating income                    60,979      10,054      12,847      26,368
Net income                          36,359       6,057       2,381      15,932
Earnings per share                   $1.05        $.18        $.07        $.46

T.  Natural Gas and Oil Producing Activities

      The supplementary  information  summarized below presents the results of
natural gas and oil activities for the exploration  and production  segment in
accordance   with  Statement  of  Financial   Accounting   Standards  No.  69,
"Disclosures About Oil and Gas Producing Activities."

      The  information  presented  excludes  data  associated  with  natural gas
reserves related to rate-regulated operations. These reserves (proved developed)
are less than 5% of total Company proved reserves for the years presented.



T.  Natural Gas and Oil Producing Activities (Continued)

      (1)PRODUCTION COSTS

      The following  table presents the costs  incurred  relating to natural gas
and oil production activities:

                                           1995        1994        1993
                                                    (Thousands)
      At December 31:
       Capitalized costs.............. $ 803,124   $ 909,443   $ 836,638
       Accumulated depreciation
         and depletion................   311,524     304,835     256,508
                                       ---------   ---------   ---------

      Net capitalized costs........... $ 491,600   $ 604,608   $ 580,130
                                       =========   =========   =========

      Costs incurred :
       Property acquisition........... $     222   $   8,335   $  29,345
       Exploration....................    14,844      22,783      13,928
       Development....................    31,802      60,690      62,336

     (2) RESULTS OF OPERATIONS FOR PRODUCING ACTIVITIES

     The following  table presents the results of operations  related to natural
gas and oil production,  including the effect in 1995 of impairment of assets as
described in Note B:

                                           1995        1994        1993
                                                    (Thousands)

      Revenues:
       Affiliated..................... $  20,619   $  16,564   $  15,467
       Nonaffiliated .................   114,247     136,029     140,380
      Production costs................    31,626      33,891      33,620
      Exploration expenses............    13,312      16,634      13,559
      Depreciation and depletion......    62,212      52,505      43,841
      Impairment of assets............    65,563           -           -
      Income tax expense (benefit)....   (27,992)      3,602       5,039
                                       ---------   ---------   ---------

      Results of operations from
         producing activities
         (excluding corporate
          overhead)                   $   (9,855) $   45,961  $   59,788
                                      ==========  ==========  ==========



T.  Natural Gas and Oil Producing Activities (Continued)

     (3) RESERVE INFORMATION (UNAUDITED)

     The information  presented below represents estimates of proved gas and oil
reserves prepared by Company engineers. Proved developed reserves represent only
those  reserves  expected  to be  recovered  from  existing  wells  and  support
equipment.  Proved undeveloped reserves represent proved reserves expected to be
recovered  from new wells  after  substantial  development  costs are  incurred.
Substantially all reserves are located in the United States.

NATURAL GAS                                     1995        1994         1993
                                                   (Millions of Cubic Feet)

Proved developed and undeveloped reserves:
  Beginning of year....................       874,964      822,583     720,032
  Revision of previous estimates.......        16,999       18,663       9,399
  Purchase (sale) of natural gas
    in place - net (a)                        (31,729)       6,307      86,113
  Extensions, discoveries and other additions  50,521      89,918       60,589
  Production...........................       (64,984)     (62,507)    (53,550)
                                             --------     --------    --------

  End of year (b)......................       845,771      874,964     822,583
                                             ========     ========    ========

Proved developed reserves:
  Beginning of year....................       771,635      759,282     665,194

  End of year (c)......................       739,249      771,635     759,282


(a) Includes  purchases in Canada of 68,000 MMcf in 1993.

(b) Includes  proved  reserves in Canada of 70,000 MMcf in 1995,
    67,000 MMcf in 1994and 70,000 MMcf in 1993.

(c) Includes proved  developed  reserves in Canada of 46,000 MMcf
    in 1995, 43,000 MMcf in 1994 and 46,000 MMcf in 1993.



T.  Natural Gas and Oil Producing Activities (Continued)

OIL                                             1995        1994         1993
                                                    (Thousands of Barrels)

Proved developed and undeveloped reserves:
  Beginning of year....................         18,283      16,468      20,023
  Revision of previous estimates.......           (356)      2,601      (4,876)
  Purchase (sale) of oil in place
    - net (a)                                   (1,071)       (169)        418
  Extensions, discoveries and other additions    3,278       1,369       3,015
  Production...........................         (1,933)     (1,986)     (2,112)
                                               -------      ------      ------
  End of year (b)......................         18,201      18,283      16,468
                                               =======      ======      ======

Proved developed reserves:
  Beginning of year....................         18,110      16,442      18,540
  End of year (c)......................         16,834      18,110      16,442

(a)  Includes  purchases in Canada of 68,000 barrels in 1993.

(b)  Includes  proved  reserves in Canada of 91,000 barrels in 1995,
     75,000 barrels in 1994 and 65,000 barrels in 1993.

(c)  Includes proved  developed  reserves in Canada  of  64,000
     barrels  in 1995,  50,000  barrels  in 1994 and  39,000 barrels in 1993.



T.  Natural Gas and Oil Producing Activities (Continued)

      (4)  STANDARD MEASURE OF DISCOUNTED FUTURE CASH FLOW (UNAUDITED)

      Management  cautions that the standard  measure of discounted  future cash
flows should not be viewed as an  indication of the fair market value of gas and
oil producing properties,  nor of the future cash flows expected to be generated
therefrom. The information presented does not give recognition to future changes
in estimated  reserves,  selling  prices or costs and has been  discounted at an
arbitrary rate of 10%.  Estimated future net cash flows from natural gas and oil
reserves  based on selling  prices  and costs at  year-end  price  levels are as
follows:
                                            1995          1994           1993
                                                       (Thousands)

Future cash inflows.................   $  2,279,509  $ 1,983,757   $ 2,140,151
Future production costs.............       (635,540)    (562,841)     (598,707)
Future development costs............        (51,081)     (46,985)      (24,579)
Future income tax expenses..........       (539,106)    (361,486)     (434,362)
                                       ------------  -----------   -----------
Future net cash flow................      1,053,782    1,012,445     1,082,503

10% annual discount for estimated
  timing of cash flows..............       (535,921)    (471,778)     (515,023)
                                       ------------  -----------   -----------
Standardized measure of discounted
  future net cash flows (a).........   $    517,861  $   540,667   $   567,480
                                       ============  ===========   ===========

(a)   Includes  $11,293,000 in 1995,  $10,043,000  in 1994 and  $31,267,000 in
      1993  related to Canada.

      Summary of changes in the  standardized  measure of discounted  future net
cash flows:
                                            1995          1994           1993
                                                       (Thousands)
Sales and transfers of gas
  and oil produced - net............   $   (103,240) $  (118,702)  $  (122,227)
Net changes in prices, production
  and development costs.............         54,806     (135,742)      (80,256)
Extensions, discoveries, and
  improved recovery, less related costs      65,603       74,900        90,035
Development costs incurred..........         18,620       16,037        18,482
Purchase (sale) of minerals in place - net               (22,990)        9,627
62,843
Revisions of previous quantity estimates      5,278       19,189       (14,910)
Accretion of discount...............         64,875       72,058        69,284
Net change in income taxes..........        (97,808)      45,012        (8,584)
Other ..............................         (7,950)      (9,192)        4,491
                                       ------------  -----------   -----------
Net increase (decrease).............        (22,806)     (26,813)       19,158
Beginning of year...................        540,667      567,480       548,322
                                       ------------  -----------   -----------
End of year.........................   $    517,861  $   540,667   $   567,480
                                       ============  ===========   ===========



ITEM 9. CHANGES  IN AND  DISAGREEMENTS  WITH  ACCOUNTANTS  ON  ACCOUNTING  AND
        FINANCIAL DISCLOSURE

        Not Applicable.



                                   PART III

ITEM 10.    DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

        Information   required  by  Item  10  with   respect  to   directors  is
incorporated  herein  by  reference  to  the  section  describing  "Election  of
Directors" in the Company's  definitive  proxy statement  relating to the annual
meeting of stockholders to be held on May 23, 1996, which will be filed with the
Commission  within 120 days after the close of the  Company's  fiscal year ended
December 31, 1995.

        Information  required by Item 10 with respect to  executive  officers is
included herein after Item 4 at the end of Part I.

ITEM 11.    EXECUTIVE COMPENSATION

        Information  required by Item 11 is incorporated  herein by reference to
the section  describing  "Executive  Compensation",  "Employment  Contracts  and
Change-In-Control  Arrangements" and "Pension Plan" in the Company's  definitive
proxy statement relating to the annual meeting of stockholders to be held on May
23, 1996.

ITEM 12.    SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

        Information  required by Item 12 is incorporated  herein by reference to
the section  describing  "Voting  Securities  and Record Date" in the  Company's
definitive proxy statement  relating to the annual meeting of stockholders to be
held on May 23, 1996.

ITEM 13.    CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

        Information  required by Item 13 is incorporated  herein by reference to
the section describing "Certain  Relationships and Related  Transactions" in the
Company's   definitive  proxy  statement  relating  to  the  annual  meeting  of
stockholders to be held on May 23, 1996.



                                   PART IV

ITEM 14.    EXHIBITS AND REPORTS ON FORM 8-K

        (a) 1.  Financial statements

            The  financial  statements  listed  in  the  accompanying  index  to
            financial  statements  (see  below) are filed as part of this annual
            report.

            2.  Financial Statement Schedule

            The financial statement schedule listed in the accompanying index to
            financial  statements and financial schedule (see below) is filed as
            part of this annual report.

            3.  Exhibits

            The exhibits listed on the accompanying  index to exhibits (pages 60
            through 63) are filed as part of this annual report.

        (b) Reports on Form 8-K filed  during the  quarter  ended  December  31,
            1995.

            None

        (c) Each management  contract and compensatory  arrangement in which any
            director or any named executive officer participates has been marked
            with an asterisk (*) in the Index to Exhibits.



EQUITABLE RESOURCES, INC.

INDEX TO FINANCIAL STATEMENTS COVERED
BY REPORT OF INDEPENDENT AUDITORS

(ITEM 14 (A))

1. The following  consolidated  financial  statements of Equitable  Resources,
   Inc. and Subsidiaries are included in Item 8:

                                                           PAGE REFERENCE

   Statements of Consolidated Income
      for each of the three years in
      the period ended December 31, 1995                         27
   Statements of Consolidated Cash Flows
      for each of the three years in the
      period ended December 31, 1995                             28
   Consolidated Balance Sheets
      December 31, 1995 and 1994                               29 & 30
   Statements of Common Stockholders'
      Equity for each of the three years in the
      period ended December 31, 1995                             31
   Long-term Debt, December 31, 1995 and 1994                    32
   Notes to Consolidated Financial Statements                33 thru 54

2. Schedule for the Years Ended December 31,
      1995, 1994 and 1993 included in Part IV:

      II -  Valuation and Qualifying
            Accounts and Reserves                                59


      All other schedules are omitted since the subject matter thereof is either
      not present or is not present in amounts  sufficient to require submission
      of the schedules.



EQUITABLE RESOURCES, INC. AND SUBSIDIARIES

SCHEDULE II - VALUATION AND QUALIFYING ACCOUNTS AND RESERVES
FOR THE THREE YEARS ENDED DECEMBER 31, 1995



        Column A           Column B      Column C        Column D    Column E
- -------------------------------------------------------------------------------
                         Balance At  Additions Charged                 Balance
                          Beginning      To Costs                      At End
       Description        Of Period    and Expenses     Deductions    Of Period
- -------------------------------------------------------------------------------
                                                (Thousands)

1995
  Accumulated Provision
   for Doubtful Accounts $ 10,890        $ 10,810       $11,161(A)   $  10,539

1994
  Accumulated Provision
   for Doubtful Accounts $ 10,106        $ 10,010       $ 9,226(A)   $  10,890

1993
  Accumulated Provision
   for Doubtful Accounts $  9,503        $  9,352       $ 8,749(A)   $  10,106



Note:

(A) Customer accounts written off, less recoveries.





                                  INDEX TO EXHIBITS



       EXHIBITS             DESCRIPTION                   METHOD OF FILING

- -------------- -------------------------------- ===============================

    3.01       Restated       Articles      of  Filed as Exhibit  3.01 to Form
               Incorporation  of  the  Company  10-K   for  the   year   ended
               dated May 21,  1993  (effective  December 31, 1993
               May 27, 1993)
- -------------- -------------------------------- ===============================
- -------------- -------------------------------- ===============================

    3.02       By-Laws    of    the    Company  Filed as Exhibit  3.02 to form
               (amended  through  December 16,  10-K   for  the   year   ended
               1994)                            December 31, 1994
- -------------- -------------------------------- ===============================
- -------------- -------------------------------- ===============================

  4.01 (a)     Indenture  dated as of April 1,  Filed    as    Exhibit    4.01
               1983  between  the  Company and  (Revised)  to   Post-Effective
               Pittsburgh     National    Bank  Amendment     No.     1     to
               relating to Debt Securities      Registration         Statement
                                                (Registration No. 2-80575)
- -------------- -------------------------------- ===============================
- -------------- -------------------------------- ===============================

  4.01 (b)     Instrument  appointing  Bankers  Filed as  Exhibit  4.01 (b) to
               Trust   Company  as   successor  Form  10-K for the year  ended
               trustee to Pittsburgh  National  December 31, 1993
               Bank
- -------------- -------------------------------- ===============================
- -------------- -------------------------------- ===============================

  4.01 (c)     Resolution   adopted  June  26,  Filed as  Exhibit  4.01 (c) to
               1986 by the  Finance  Committee  Form  10-K for the year  ended
               of the  Board of  Directors  of  December 31, 1993
               the  Company  establishing  the
               term  of  the   $75,000,000  of
               debentures,  8 1/4%  Series due
               July 1, 1996
- -------------- -------------------------------- ===============================
- -------------- -------------------------------- ===============================

  4.01 (d)     Resolutions  adopted  June  22,  Filed as  Exhibit  4.01 (d) to
               1987 by the  Finance  Committee  Form  10-K for the year  ended
               of the  Board of  Directors  of  December 31, 1993
               the  Company  establishing  the
               terms  of  the   75,000   units
               (debentures    with   warrants)
               issued July 1, 1987
- -------------- -------------------------------- ===============================
- -------------- -------------------------------- ===============================

  4.01 (e)     Resolution   adopted  April  6,  Filed as  Exhibit  4.01 (e) to
               1988  by  the  Ad  Hoc  Finance  Form  10-K for the year  ended
               Committee   of  the   Board  of  December 31, 1993
               Directors    of   the   Company
               establishing   the   terms  and
               provisions    of    the    9.9%
               Debentures   issued  April  14,
               1988
- -------------- -------------------------------- ===============================
- -------------- -------------------------------- ===============================

  4.01 (f)     Supplemental   indenture  dated  Filed as  Exhibit  4.3 to Form
               March  15,  1991  with  Bankers  S-3  (Registration   Statement
               Trust    Company    eliminating  33-39505)   filed  August  21,
               limitations    on   liens   and  1991
               additional funded debt
- -------------- -------------------------------- ===============================
- -------------- -------------------------------- ===============================

  4.01 (g)     Resolution  adopted  August 19,  Filed as Exhibit  4.05 to Form
               1991  by  the  Ad  Hoc  Finance  10-K   for  the   year   ended
               Committee   of  the   Board  of  December 31, 1991
               Directors    of   the   Company
               Addenda   Nos.   1   thru   27,
               establishing   the   terms  and
               provisions   of  the  Series  A
               Medium-Term Notes
- -------------- -------------------------------- ===============================

  4.01 (h)     Resolutions   adopted  July  6,  Filed as Exhibit  4.05 to Form
               1992 and  February  19, 1993 by  10-K   for  the   year   ended
               the  Ad Hoc  Finance  Committee  December 31, 1992
               of the  Board of  Directors  of
               the Company and Addenda  Nos. 1
               thru 8,  establishing the terms
               and  provisions of the Series B
               Medium-Term Notes
- -------------- -------------------------------- ===============================



- -------------- -------------------------------- ===============================

  4.01 (i)     Resolution adopted July 14,      Filed herewith as Exhibit
               1994 by the Ad Hoc Finance       4.01(i)
               Committee of the Board of
               Directors of the Company and
               Addenda Nos. 1 and 2,
               establishing the terms and
               provisions of the Series C
               Medium-Term Notes
- -------------- -------------------------------- ===============================
- -------------- -------------------------------- ===============================

   * 10.01     Equitable  Resources,  Inc. Key  Filed  as  Exhibit   10.01  to
               Employee    Restricted    Stock  Form  10-K for the year  ended
               Option  and Stock  Appreciation  December 31, 1994
               Rights  Incentive  Compensation
               Plan (as amended  through March
               17, 1989)
- -------------- -------------------------------- ===============================

   * 10.02     Employment  Agreement  dated as  Filed   herewith   as  Exhibit
               of March 18,  1988 and restated  10.02
               as  of  March 15,   1996,  with
               Frederick H. Abrew
- -------------- -------------------------------- ===============================
- -------------- -------------------------------- ===============================

   * 10.03     Employment  Agreement  dated as  Filed   herewith   as  Exhibit
               of March 18,  1988 and restated  10.03
               as  of  March 15,   1996,  with
               Augustine A. Mazzei, Jr.
- -------------- -------------------------------- ===============================
- -------------- -------------------------------- ===============================

 * 10.04 (a)   Agreement  dated  December  15,  Filed as Exhibit  10.04 (a) to
               1989 with  Barbara B.  Sullivan  Form  10-K for the year  ended
               for  deferred  payment  of 1990  December 31, 1994
               director fees
- -------------- -------------------------------- ===============================
- -------------- -------------------------------- ===============================

 * 10.04 (b)   Agreement  dated  December  21,  Refiled  herewith  as  Exhibit
               1990 with  Barbara B.  Sullivan  10.04 (b)  pursuant to Rule 24
               for  deferred  payment  of 1991  of SEC's Rules of Practice
               director fees
- -------------- -------------------------------- ===============================
- -------------- -------------------------------- ===============================

 * 10.04 (c)   Agreement  dated  December  13,  Filed  as  Exhibit   10.16  to
               1991 with  Barbara B.  Sullivan  Form  10-K for the year  ended
               for  deferred  payment  of 1992  December 31, 1991
               director fees
- -------------- -------------------------------- ===============================
- -------------- -------------------------------- ===============================

 * 10.04 (d)   Agreement  dated  December  16,  Filed as Exhibit  10.04 (e) to
               1994 with  Barbara B.  Sullivan  Form  10-K for the year  ended
               for  deferred  payment  of 1995  December 31, 1994
               director fees
- -------------- -------------------------------- ===============================
- -------------- -------------------------------- ===============================

 * 10.04 (e)   Agreement  dated  December  15,  Filed   herewith   as  Exhibit
               1995 with  Barbara B.  Sullivan  10.04 (e)
               for  deferred  payment  of 1996
               director fees
- -------------- -------------------------------- ===============================

   * 10.05     Supplemental Executive           Filed   herewith   as  Exhibit
               Retirement Plan (as  amended     10.05
               and  restated  through  October
               20, 1995)
- -------------- -------------------------------- ===============================
- -------------- -------------------------------- ===============================

   * 10.06     Retirement   Program   for  the  Filed  as  Exhibit   10.06  to
               Board    of     Directors    of  Form  10-K for the year  ended
               Equitable  Resources,  Inc. (as  December 31, 1994
               amended through August 1, 1989)
- -------------- -------------------------------- ===============================

   * 10.07     Supplemental  Pension  Plan (as  Filed  as  Exhibit   10.07  to
               amended  and  restated  through  Form  10-K for the year  ended
               December 16, 1994)               December 31, 1994
- -------------- -------------------------------- ===============================



- -------------- -------------------------------- ===============================

   * 10.08     Policy  to  Grant  Supplemental  Filed  as  Exhibit   10.08  to
               Deferred  Compensation Benefits  Form  10-K for the year  ended
               in  Selected   Instances  to  a  December 31, 1994
               Select Group of  Management  or
               Highly  Compensated   Employees
               (as   amended   and    restated
               through August 1, 1989)
- -------------- -------------------------------- ===============================
- -------------- -------------------------------- ===============================

   * 10.09     Equitable  Resources,  Inc. and  Filed  as  Exhibit   10.22  to
               Subsidiaries         Short-Term  Form  10-K for the year  ended
               Incentive  Compensation Plan as  December 31, 1992
               amended February 17, 1993
- -------------- -------------------------------- ===============================
- -------------- -------------------------------- ===============================

 * 10.10 (a)   Agreement  dated  December  31,  Filed as Exhibit  10.10 (a) to
               1987 with  Malcolm M. Prine for  Form  10-K for the year  ended
               deferred    payment   of   1988  December 31, 1993
               director fees
- -------------- -------------------------------- ===============================
- -------------- -------------------------------- ===============================

 * 10.10 (b)   Agreement  dated  December  30,  Filed as Exhibit  10.10 (b) to
               1988 with  Malcolm M. Prine for  Form  10-K for the year  ended
               deferred    payment   of   1989  December 31, 1993
               director fees
- -------------- -------------------------------- ===============================
- -------------- -------------------------------- ===============================

    10.11      Trust       Agreement      with  Filed  as  Exhibit   10.12  to
               Pittsburgh   National  Bank  to  Form  10-K for the year  ended
               act   as   Trustee    for        December 31, 1994
               Supplemental    Pension   Plan,
               Supplemental     Deferred
               Compensation    Benefits,
               Retirement  Program  for  Board
               of Directors,  and Supplemental
               Executive Retirement Plan
- -------------- -------------------------------- ===============================
- -------------- -------------------------------- ===============================

   * 10.12     Equitable    Resources,    Inc.  Filed  as  Exhibit   10.13  to
               Non-Employee  Directors'  Stock  Form  10-K for the year  ended
               Incentive Plan                   December 31, 1994
- -------------- -------------------------------- ===============================
- -------------- -------------------------------- ===============================

   * 10.13     Equitable    Resources,    Inc.  Filed  as  Exhibit   10.14  to
               Long-Term Incentive Plan         Form  10-K for the year  ended
                                                December 31, 1994
- -------------- -------------------------------- ===============================
- -------------- -------------------------------- ===============================

 * 10.14 (a)   Agreement  dated  December  31,  Filed  as  Exhibit   10.15  to
               1994 with  Donald I. Moritz for  Form  10-K for the year  ended
               consulting services              December 31, 1994
- -------------- -------------------------------- ===============================
- -------------- -------------------------------- ===============================

 * 10.14 (b)   Letter agreement dated           Filed herewith as Exhibit
               December 15, 1995 amending       10.14 (b)
               agreement with Donald I.
               Moritz for consulting services
- -------------- -------------------------------- ===============================
- -------------- -------------------------------- ===============================

   * 10.15     Change in Control Agreement      Filed herewith as Exhibit
               executed with certain key        10.15
               employees
- -------------- -------------------------------- ===============================
- -------------- -------------------------------- ===============================

   * 10.16     Equitable Resources, Inc. and    Filed herewith as Exhibit
               Subsidiaries Deferred            10.16
               Compensation Plan
- -------------- -------------------------------- ===============================

    11.01      Statement  re   Computation  of  Filed   herewith   as  Exhibit
               Earnings Per Share               11.01
- -------------- -------------------------------- ===============================



- -------------- -------------------------------- ===============================

     21        Schedule of Subsidiaries         Filed herewith as Exhibit 21
- -------------- -------------------------------- ===============================
- -------------- -------------------------------- ===============================

    23.01      Consent of Independent Auditors  Filed   herewith   as  Exhibit
                                                23.01
- -------------- -------------------------------- ===============================

  99.01 (a)    Equitable  Resources,  Inc.      Filed   herewith   as  Exhibit
               Employees Savings Plan Form      99.01 (a)
               11-K  Annual   Report  for  the
               year ended October 31, 1995
- -------------- -------------------------------- ===============================
- -------------- -------------------------------- ===============================

  99.01 (b)    Equitable    Resources,    Inc.  Filed   herewith   as  Exhibit
               Employees   Savings  Plan  Form  99.01 (b)
               11-K  Annual   Report  for  the
               period ended December 31, 1995
- -------------- -------------------------------- ===============================

    99.02      Equitable    Resources,    Inc.  Filed   herewith   as  Exhibit
               Employees  Stock  Purchase Plan  99.02
               Form 11-K Annual Report
- -------------- -------------------------------- ===============================

      The Company agrees to furnish to the Commission, upon request, copies of
instruments with respect to long-term debt which have not previously been filed.




                                   SIGNATURES

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

                                       EQUITABLE RESOURCES, INC.
                                             (Registrant)


                           By:        s/  Frederick H. Abrew
                                          Frederick H. Abrew
                                 President and Chief Executive Officer


Date: March 21, 1996

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

                                President and Chief Executive
                                     Officer and Director
s/ Frederick H. Abrew           (Principal Executive Officer)    March 21, 1996
- ---------------------------
   Frederick H. Abrew


                                    Vice President and
s/ A. Mark Abramovic              Chief Financial Officer        March 21, 1996
- ---------------------------
   A. Mark Abramovic

                                       Vice President
                                        Strategic and
                                     Financial Planning
s/ Dan C. Eaton                  (Chief Accounting Officer)      March 21, 1996
- ---------------------------
   Dan C. Eaton



                                          Director
Merle E. Gilliand



s/ E. Lawrence Keyes, Jr.                 Director               March 21, 1996
- ---------------------------
   E. Lawrence Keyes, Jr.





                             SIGNATURES (Continued)



s/  Thomas A. McConomy               Director                   March 21, 1996
- ---------------------------
    Thomas A. McConomy



s/  Donald I. Moritz                 Director                   March 21, 1996
- ---------------------------
    Donald I. Moritz



s/  Malcolm M. Prine                  Director                  March 21, 1996
- ---------------------------
    Malcolm M. Prine



s/  David S. Shapira                  Director                  March 21, 1996
- ---------------------------
    David S. Shapira



s/  Barbara Boyle Sullivan            Director                  March 21, 1996
    Barbara Boyle Sullivan


 s/  J. Michael Talbert               Director                  March 21, 1996
- --------------------------------
     J. Michael Talbert