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

                                  UNITED STATES

                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

                                    FORM 10-Q

                QUARTERLY REPORT PURSUANT TO SECTION 13 or 15(d)

                     OF THE SECURITIES EXCHANGE ACT OF 1934

                  For the Quarterly Period Ended March 31, 2000
                                                 --------------

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

                            NATIONAL FUEL GAS COMPANY

             (Exact name of registrant as specified in its charter)


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

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

                                 (716) 857-6980
                                 --------------

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



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

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

              Common stock, $1 par value, outstanding at April 30, 2000:
              39,163,991 shares.

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




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

NATIONAL FUEL GAS COMPANY (Company or Registrant)

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

                                      INDEX

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

Item 1.  Financial Statements

         a.    Consolidated Statements of Income and
               Earnings Reinvested in the
               Business - Three and Six Months
               Ended March 31, 2000 and 1999                         4 - 5

         b.    Consolidated Balance Sheets - March 31, 2000
               and September 30, 1999                                6 - 7

         c.    Consolidated Statement of Cash Flows - Six Months
               Ended March 31, 2000 and 1999                           8

         d.    Consolidated Statement of Comprehensive
               Income - Three and Six Months Ended
               March 31, 2000 and 1999                                 9

         e.    Notes to Consolidated Financial Statements           10 - 16

Item 2.  Management's Discussion and Analysis of Financial
         Condition and Results of Operations                        17 - 35

Item 3.  Quantitative and Qualitative Disclosures About Market Risk    35

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

Item 1.  Legal Proceedings                                             35

Item 2.  Changes in Securities                                         35

Item 3.  Defaults Upon Senior Securities                               o

Item 4.  Submission of Matters to a Vote of Security Holders           36

Item 5.  Other Information                                             36

Item 6.  Exhibits and Reports on Form 8-K                              37

Signature                                                              38

o The Company has nothing to report under this item.





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

This Form 10-Q  contains  "forward-looking  statements"  within  the  meaning of
Section 21E of the Securities Exchange Act of 1934.  Forward-looking  statements
should be read with the cautionary  statements and important factors included in
this Form 10-Q at Item 2  "Management's  Discussion  and  Analysis of  Financial
Condition and Results of Operations" (MD&A),  under the heading "Safe Harbor for
Forward-Looking Statements." Forward-looking statements are all statements other
than  statements  of  historical  fact,  including,  without  limitation,  those
statements  that are designated  with a "*" following the statement,  as well as
those  statements  that are  identified  by the use of the words  "anticipates,"
"estimates,"  "expects," "intends," "plans," "predicts," "projects," and similar
expressions.




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

Item 1.  Financial Statements
         --------------------



                            National Fuel Gas Company
                            -------------------------

                 Consolidated Statements of Income and Earnings
                 ----------------------------------------------

                           Reinvested in the Business
                           --------------------------

                                   (Unaudited)
                                   -----------

                                                                Three Months Ended
                                                                    March 31,
(Dollars in Thousands, Except Per Common Share Amounts)        2000              1999
                                                        ----------------- -----------------
                                                                          
INCOME
Operating Revenues                                            $517,810          $483,404
- -------------------------------------------------------------------------------------------

Operating Expenses

  Purchased Gas                                                218,939           201,818
  Fuel Used in Heat and Electric Generation                     18,887            17,807
  Operation                                                     84,357            78,169
  Maintenance                                                    6,236             6,064
  Property, Franchise and Other Taxes                           23,610            30,683
  Depreciation, Depletion and Amortization                      33,886            30,708
  Income Taxes                                                  40,778            34,680
- -------------------------------------------------------------------------------------------
                                                               426,693           399,929
- -------------------------------------------------------------------------------------------
Operating Income                                                91,117            83,475
Other Income                                                     4,151             1,575
- -------------------------------------------------------------------------------------------
Income Before Interest Charges and

  Minority Interest in Foreign Subsidiaries                     95,268            85,050
- -------------------------------------------------------------------------------------------

Interest Charges
  Interest on Long-Term Debt                                    16,225            16,083
  Other Interest                                                 6,627             6,198
- -------------------------------------------------------------------------------------------
                                                                22,852            22,281
- -------------------------------------------------------------------------------------------
Minority Interest in Foreign Subsidiaries                       (1,365)           (1,624)
- ------------------------------------------------------------------------------------------

Net Income Available for Common Stock                           71,051            61,145

EARNINGS REINVESTED IN THE BUSINESS
Balance at January 1                                           499,301           448,433
- -------------------------------------------------------------------------------------------
                                                               570,352           509,578
Dividends on Common Stock

 (2000 - $0.465; 1999 - $0.45)                                  18,154            17,345
- -------------------------------------------------------------------------------------------
Balance at March 31                                           $552,198          $492,233
===========================================================================================

Earnings Per Common Share:

  Basic                                                          $1.82             $1.58
===========================================================================================
  Diluted                                                        $1.81             $1.57
===========================================================================================
Weighted Average Common Shares Outstanding:

  Used in Basic Calculation                                 39,076,668        38,609,655
===========================================================================================
  Used in Diluted Calculation                               39,347,942        38,876,685
===========================================================================================

                 See Notes to Consolidated Financial Statements





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



                            National Fuel Gas Company
                            -------------------------

                 Consolidated Statements of Income and Earnings
                 ----------------------------------------------

                           Reinvested in the Business
                           --------------------------

                                   (Unaudited)
                                   -----------

                                                                 Six Months Ended
                                                                      March 31,

(Dollars in Thousands, Except Per Common Share Amounts)        2000              1999
                                                              ------------------------
                                                                          
INCOME
Operating Revenues                                            $894,798          $823,826
- ------------------------------------------------------------------------- -----------------

Operating Expenses

  Purchased Gas                                                347,029           312,824
  Fuel Used in Heat and Electric Generation                     36,667            37,781
  Operation                                                    161,881           155,162
  Maintenance                                                   11,391            11,647
  Property, Franchise and Other Taxes                           46,401            52,688
  Depreciation, Depletion and Amortization                      67,602            60,835
  Income Taxes                                                  62,516            52,580
- -------------------------------------------------------------------------------------------
                                                               733,487           683,517
- -------------------------------------------------------------------------------------------
Operating Income                                               161,311           140,309
Other Income                                                     5,365             6,317
- -------------------------------------------------------------------------------------------
Income Before Interest Charges and
  Minority Interest in Foreign Subsidiaries                    166,676           146,626
- -------------------------------------------------------------------------------------------

Interest Charges
  Interest on Long-Term Debt                                    32,895            33,450
  Other Interest                                                15,186            11,525
- -------------------------------------------------------------------------------------------
                                                                48,081            44,975
- ------------------------------------------------------------------------------------------
Minority Interest in Foreign Subsidiaries                       (2,676)           (2,888)
- ------------------------------------------------------------------------------------------

Net Income Available for Common Stock                          115,919            98,763

EARNINGS REINVESTED IN THE BUSINESS
Balance at October 1                                           472,517           428,112
- -------------------------------------------------------------------------------------------
                                                               588,436           526,875
Dividends on Common Stock
 (2000 - $0.93; 1999 - $0.90)                                   36,238            34,642
- -------------------------------------------------------------------------------------------
Balance at March 31                                           $552,198          $492,233
===========================================================================================

Earnings Per Common Share:
  Basic                                                          $2.97             $2.56
===========================================================================================
  Diluted                                                        $2.94             $2.54
===========================================================================================
Weighted Average Common Shares Outstanding:
  Used in Basic Calculation                                 38,999,490        38,568,349
===========================================================================================
  Used in Diluted Calculation                               39,372,508        38,911,856
===========================================================================================


                 See Notes to Consolidated Financial Statements


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




                            National Fuel Gas Company
                            -------------------------

                           Consolidated Balance Sheets
                           ---------------------------
                                                     March 31,
                                                       2000            September 30,
                                                    (Unaudited)             1999
                                                 ------------------ -------------------

(Thousands of Dollars)
                                                                     
ASSETS
Property, Plant and Equipment                          $3,454,458          $3,390,875
   Less - Accumulated Depreciation, Depletion
     and Amortization                                   1,076,634           1,029,643
- ----------------------------------------------------------------------------------------
                                                        2,377,824           2,361,232
- ----------------------------------------------------------------------------------------
Current Assets
   Cash and Temporary Cash Investments                     42,647              29,222
   Receivables - Net                                      194,554              97,828
   Unbilled Utility Revenue                                39,514              18,674
   Gas Stored Underground                                  10,521              41,099
   Materials and Supplies - at average cost                24,348              23,631
   Unrecovered Purchased Gas Costs                              -               4,576
   Prepayments                                             22,566              35,072
- ----------------------------------------------------------------------------------------
                                                          334,150             250,102
- ----------------------------------------------------------------------------------------

Other Assets
   Recoverable Future Taxes                                87,724              87,724
   Unamortized Debt Expense                                21,212              21,717
   Other Regulatory Assets                                 18,750              25,214
   Deferred Charges                                        13,523              14,266
   Other                                                   94,368              82,331
- ----------------------------------------------------------------------------------------
                                                          235,577             231,252
- ----------------------------------------------------------------------------------------

                                                       $2,947,551          $2,842,586
========================================================================================




                 See Notes to Consolidated Financial Statements


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




                            National Fuel Gas Company
                            -------------------------

                           Consolidated Balance Sheets
                           ---------------------------

                                                   March 31,
                                                     2000            September 30,
                                                  (Unaudited)             1999
                                                ------------------ -------------------
(Thousands of Dollars)

                                                                    
CAPITALIZATION AND LIABILITIES
Capitalization:
Common Stock Equity

   Common Stock, $1 Par Value
    Authorized  - 200,000,000 Shares; Issued
    and Outstanding - 39,110,686 Shares and
    38,837,499 Shares, Respectively                   $  39,111           $  38,837
   Paid in Capital                                      444,029             431,952
   Earnings Reinvested in the Business                  552,198             472,517
   Accumulated Other Comprehensive Loss                 (19,654)             (4,013)
- -------------------------------------------------------------------------------------
Total Common Stock Equity                             1,015,684             939,293
Long-Term Debt, Net of Current Portion                  960,734             822,743
- --------------------------------------------------------------------------------------
Total Capitalization                                  1,976,418           1,762,036
- --------------------------------------------------------------------------------------

Minority Interest in Foreign Subsidiaries                26,106              27,589
- --------------------------------------------------------------------------------------

Current and Accrued Liabilities
   Notes Payable to Banks and
    Commercial Paper                                    273,229             393,495
   Current Portion of Long-Term Debt                     12,549              69,608
   Accounts Payable                                      67,291              82,747
   Amounts Payable to Customers                           8,496               5,934
   Other Accruals and Current Liabilities               171,281              87,310
- --------------------------------------------------------------------------------------
                                                        532,846             639,094
- --------------------------------------------------------------------------------------

Deferred Credits
   Accumulated Deferred Income Taxes                    285,130             275,008
   Taxes Refundable to Customers                         14,814              14,814
   Unamortized Investment Tax Credit                     10,476              11,007
   Other Deferred Credits                               101,761             113,038
- --------------------------------------------------------------------------------------
                                                        412,181             413,867
- --------------------------------------------------------------------------------------
Commitments and Contingencies                                 -                   -
- --------------------------------------------------------------------------------------

                                                     $2,947,551          $2,842,586
======================================================================================



                 See Notes to Consolidated Financial Statements







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



                            National Fuel Gas Company
                            -------------------------

                      Consolidated Statement of Cash Flows
                      ------------------------------------

                                   (Unaudited)
                                   -----------

                                                                    Six Months Ended
                                                                       March 31,
                                                          ---------------------------------------
(Thousands of Dollars)                                           2000                  1999
                                                          ----------------- ---------------------

                                                                                 
OPERATING ACTIVITIES
   Net Income Available for Common Stock                        $115,919               $98,763
   Adjustments to Reconcile Net Income to Net Cash
    Provided by Operating Activities:
         Depreciation, Depletion and Amortization                 67,602                60,835
         Deferred Income Taxes                                    10,114                18,754
         Minority Interest in Foreign Subsidiaries                 2,676                 2,888
         Other                                                    (1,447)                2,254
         Change in:
           Receivables and Unbilled Utility Revenue             (118,440)             (149,227)
           Gas Stored Underground and Materials and
            Supplies                                              29,235                23,821
           Unrecovered Purchased Gas Costs                         4,576                 6,316
           Prepayments                                            12,497               (11,539)
           Accounts Payable                                      (14,712)              (11,436)
           Amounts Payable to Customers                            2,562                 2,435
           Other Accruals and Current Liabilities                 85,336                82,734
           Other Assets                                              327                (7,762)
           Other Liabilities                                     (11,275)               13,531
- -------------------------------------------------------------------------------------------------
Net Cash Provided by
 Operating Activities                                            184,970               132,367
- -------------------------------------------------------------------------------------------------

INVESTING ACTIVITIES
   Capital Expenditures                                         (109,893)             (113,653)
   Investment in Partnerships                                     (4,050)               (3,633)
   Other                                                           6,791                    90
- -------------------------------------------------------------------------------------------------
Net Cash Used in Investing Activities                           (107,152)             (117,196)
- -------------------------------------------------------------------------------------------------

FINANCING ACTIVITIES
   Change in Notes Payable to Banks and Commercial Paper        (120,095)               35,800
   Net Proceeds from Issuance of Long-Term Debt                  149,334                98,736
   Reduction of Long-Term Debt                                   (62,362)             (114,334)
   Dividends Paid on Common Stock                                (36,099)              (34,559)
   Proceeds from Issuance of Common Stock                          8,540                 4,761
- -------------------------------------------------------------------------------------------------
Net Cash Used in Financing Activities                            (60,682)               (9,596)
- -------------------------------------------------------------------------------------------------

Effect of Exchange Rates on Cash                                  (3,711)               (1,440)
- -------------------------------------------------------------------------------------------------

Net Increase in Cash and Temporary Cash                           13,425                 4,135
Investments

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

Cash and Temporary Cash Investments at March 31                  $42,647               $34,572
=================================================================================================




                 See Notes to Consolidated Financial Statements







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



                            National Fuel Gas Company
                            -------------------------

                 Consolidated Statement of Comprehensive Income
                 ----------------------------------------------

                                   (Unaudited)
                                   -----------

                                                              Three Months Ended
                                                                  March 31,
                                                    ----------------------------------------
(Thousands of Dollars)                                     2000                   1999
                                                    ------------------ ---------------------

                                                                           
Net Income Available for Common Stock                       $71,051              $61,145
- --------------------------------------------------------------------------------------------
Other Comprehensive Income (Loss), Before Tax:
   Foreign Currency Translation Adjustment                   (7,063)             (19,175)
   Unrealized Gain on Securities Available for Sale             672                    -
- --------------------------------------------------------------------------------------------
Other Comprehensive Loss, Before Tax                         (6,391)             (19,175)
Income Tax Expense Related to Unrealized Gain
   on Securities Available for Sale                            (347)                   -
- --------------------------------------------------------------------------------------------
Other Comprehensive Loss, Net of Tax                         (6,738)             (19,175)
- --------------------------------------------------------------------------------------------
Comprehensive Income                                        $64,313              $41,970
============================================================================================



                                                               Six Months Ended
                                                                  March 31,
                                                    ----------------------------------------
(Thousands of Dollars)                                     2000                   1999
                                                    ------------------ ---------------------

Net Income Available for Common Stock                     $115,919                $98,763
- --------------------------------------------------------------------------------------------
Other Comprehensive Income (Loss), Before Tax:
   Foreign Currency Translation Adjustment                 (16,564)              (19,045)
   Unrealized Gain on Securities Available for Sale          1,420                      -
- --------------------------------------------------------------------------------------------
Other Comprehensive Loss, Before Tax                       (15,144)              (19,045)
Income Tax Expense Related to Unrealized Gain
   on Securities Available for Sale                           (497)                     -
- --------------------------------------------------------------------------------------------
Other Comprehensive Loss, Net of Tax                       (15,641)              (19,045)
- --------------------------------------------------------------------------------------------
Comprehensive Income                                      $100,278                $79,718
============================================================================================





                 See Notes to Consolidated Financial Statements







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


                            National Fuel Gas Company
                            -------------------------

                   Notes to Consolidated Financial Statements
                   ------------------------------------------

Note 1 - Summary of Significant Accounting Policies

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

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

Quarterly Earnings.  The Company,  in its opinion,  has included all adjustments
that are  necessary for a fair  statement of the results of  operations  for the
reported  periods.  The  consolidated  financial  statements  and notes thereto,
included herein, should be read in conjunction with the financial statements and
notes for the years ended September 30, 1999, 1998 and 1997 that are included in
the Company's  combined  Annual Report to  Shareholders/Form  10-K for 1999. The
2000  consolidated  financial  statements  will  be  examined  by the  Company's
independent accountants after the end of the fiscal year.

         The  earnings  for the six months  ended  March 31,  2000 should not be
taken as a prediction  of earnings for the entire  fiscal year ending  September
30, 2000. Most of the Company's business is seasonal in nature and is influenced
by weather  conditions.  Because of the seasonal nature of the Company's heating
business,  earnings  during the winter months  normally  represent a substantial
part of earnings for the entire fiscal year.  The impact of abnormal  weather on
earnings  during the heating  season is partially  reduced by the operation of a
weather  normalization  clause (WNC) included in Distribution  Corporation's New
York tariff. The WNC is effective for October through May billings. Distribution
Corporation's  tariff for its Pennsylvania  jurisdiction does not have a WNC. In
addition, Supply Corporation's straight fixed-variable rate design, which allows
for  recovery  of  substantially  all fixed  costs in the demand or  reservation
charge, reduces the earnings impact of weather fluctuations.

Consolidated Statement of Cash Flows. For purposes of the Consolidated Statement
of Cash  Flows,  the  Company  considers  all  highly  liquid  debt  instruments
purchased  with a  maturity  of  generally  three  months  or  less  to be  cash
equivalents.  Cash interest  payments during the six months ended March 31, 2000
and 1999 amounted to $52.2 million and $45.5 million, respectively. Income taxes
paid  during the six months  ended  March 31,  2000 and 1999  amounted  to $22.8
million and $18.6 million,  respectively.  In November 1999, the Company entered
into a non-cash  investing  activity  whereby it issued 54,674 shares of Company
common stock to Supply Corporation, which in turn exchanged those shares for the
assets of Cunningham Natural Gas Corporation.  The assets included approximately
$1.2 million of property, plant and equipment and $1.6 million of other assets.

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






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


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

                                      At March 31, 2000    At September 30, 1999
                                      -----------------    ---------------------

Foreign Currency Translation Adjustment    $(21,036)              $(4,472)
Net Unrealized Gain on Securities
    Available for Sale                        1,382                   459
                                           --------               -------
Accumulated Other Comprehensive Loss       $(19,654)              $(4,013)
                                           ========               =======

Earnings  Per Common  Share.  Basic  earnings  per common  share is  computed by
dividing  income  available for common stock by the weighted  average  number of
common  shares  outstanding  for the period.  Diluted  earnings per common share
reflects  the  potential  dilution  that  could  occur  if  securities  or other
contracts to issue common stock were  exercised or converted  into common stock.
The only potentially  dilutive  securities the Company has outstanding are stock
options.   The  diluted  weighted  average  shares   outstanding  shown  on  the
Consolidated  Statement of Income reflects the potential dilution as a result of
these stock options as determined using the Treasury Stock Method.

Note 2 - Income Taxes

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

                                                  Six Months Ended
                                                      March 31,
                                         -------------------------------------
                                               2000                1999
                                         -------------------------------------

Operating Expenses:
  Current Income Taxes

     Federal                                  $46,675              $26,213
     State                                      4,922                4,513

  Deferred Income Taxes

     Federal                                    6,882               16,861
     State                                        505                1,700

  Foreign Income Taxes                          3,532                3,293
- ------------------------------------------------------------------------------
                                               62,516               52,580

Other Income:
  Deferred Investment Tax Credit                 (525)                (332)

Minority Interest in Foreign Subsidiaries        (687)                (832)
- ------------------------------------------------------------------------------

Total Income Taxes                            $61,304              $51,416
==============================================================================

The U.S. and foreign components of income before income taxes are as follows:

                                                          Six Months Ended
                                                             March 31,
                                                     2000              1999
                                                 ------------------------------

U.S.                                               $162,667          $134,864
Foreign                                              14,556            15,315

- -------------------------------------------------------------------------------
                                                   $177,223          $150,179
===============================================================================






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

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



                                                      Six Months Ended
                                                          March 31,
                                             --------------------------------------
                                                   2000                 1999
                                             ----------------- --------------------

                                                                 
Net income available for common stock             $115,919             $ 98,763
Total income taxes                                  61,304               51,416
- -----------------------------------------------------------------------------------

Income before income taxes                        $177,223             $150,179
===================================================================================

Income tax expense, computed at
 statutory rate of 35%                             $62,028             $ 52,563

Increase (reduction) in taxes resulting from:
  State income taxes                                 3,527                4,038
  Depreciation                                         955                1,037
  Prior years tax adjustment                             -              (1,309)
  Foreign tax in excess of (less than)
   statutory rate                                   (2,250)             (2,898)
  Miscellaneous                                     (2,956)             (2,015)
- -----------------------------------------------------------------------------------

  Total Income Taxes                               $61,304             $ 51,416
===================================================================================


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



                                                              At March 31, 2000             At September 30, 1999
                                                       --------------------------------- ----------------------------
                                                                                           
Deferred Tax Liabilities:
  Excess of tax over book depreciation                              $222,609                     $227,881
  Exploration and intangible well drilling costs                     108,560                       95,034
  Other                                                               39,686                       39,040
- ------------------------------------------------------ --------------------------------- ----------------------------
Total Deferred Tax Liabilities                                       370,855                      361,955
- ------------------------------------------------------ --------------------------------- ----------------------------

Deferred Tax Assets:
  Capitalized overheads                                              (28,517)                     (26,861)
  Other                                                              (57,208)                     (60,086)
- ------------------------------------------------------ --------------------------------- ----------------------------
Total Deferred Tax Assets                                            (85,725)                     (86,947)
- ------------------------------------------------------ --------------------------------- ----------------------------

Total Net Deferred Income Taxes                                     $285,130                     $275,008
====================================================== ================================= ============================



           The Internal Revenue Service audits of the Company for the years 1977
- - 1994 were settled  during  December  1998. Net income for the six months ended
March 31,  1999 was  increased  by  approximately  $3.9  million  as a result of
interest, net of tax and other adjustments, related to this settlement.





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


Note 3 - Capitalization

Common  Stock.  During the six months ended March 31, 2000,  the Company  issued
218,513 shares of common stock under the Company's  stock and benefit plans.  As
previously  discussed,  54,674 shares were issued for the purchase of the assets
of Cunningham Natural Gas Corporation.

           On February  17,  2000,  725,500  stock  options  were  granted at an
exercise  price of $42.6563 per share.  On March 17, 2000,  25,000 stock options
were granted at an exercise price of $41.5625 per share.

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

Note 4 - Derivative Financial Instruments

Seneca has entered into certain  price swap  agreements  and options to manage a
portion of the market risk associated with  fluctuations in the price of natural
gas and crude  oil in an  effort to  provide  more  stability  to its  operating
results.  These  agreements and options are not held for trading  purposes.  The
price swap agreements call for Seneca to receive monthly  payments from (or make
payments  to) other  parties  based  upon the  difference  between a fixed and a
variable  price as specified by the  agreement.  The variable  price is either a
crude oil price  quoted on the New York  Mercantile  Exchange  or a natural  gas
price quoted in "Inside FERC." These variable prices are highly  correlated with
the  market  prices  received  by  Seneca  for its  natural  gas and  crude  oil
production.  The fair value of outstanding  natural gas and crude oil price swap
agreements  and options  discussed  below reflect the estimated  amounts  Seneca
would pay or receive to terminate its derivative financial  instruments at March
31, 2000.

           At March 31,  2000,  Seneca had  natural  gas price  swap  agreements
covering a notional  amount of 34.5 billion cubic feet (Bcf)  extending  through
2003 at a weighted  average  fixed rate of $2.69 per thousand  cubic feet (Mcf).
Seneca also had crude oil price swap  agreements  covering a notional  amount of
3,940,000 barrels (bbls) extending through 2003 at a weighted average fixed rate
of $19.45 per bbl. The fair value of Seneca's  outstanding natural gas and crude
oil price  swap  agreements  at March 31,  2000 was a net loss of  approximately
$23.0 million.  This loss was offset by  corresponding  unrecognized  gains from
Seneca's  anticipated natural gas and crude oil production over the terms of the
price swap agreements.

           Seneca  recognized  net  losses of $6.2  million  and  $10.4  million
related to settlements of its price swap  agreements  during the quarter and six
months  ended March 31,  2000,  respectively.  During the quarter and six months
ended  March 31,  1999,  Seneca  recognized  net gains of $4.4  million and $5.9
million,  respectively,  related to its price swap  agreements.  Gains or losses
from Seneca's  price swap  agreements  are accrued in operating  revenues on the
Consolidated  Statement of Income at the contract settlement dates. As the price
swap  agreements  have been  designated  as hedges,  these  gains or losses were
offset by corresponding  gains or losses from Seneca's natural gas and crude oil
production.

           At March 31, 2000, Seneca had the following options outstanding:



Type of Option                                 Notional Amount               Weighted Average Strike Price
- --------------                                 ---------------               -----------------------------
                                                                             
Written Call Options (1)              10.4 Bcf or 550,000 bbls                     $2.53/Mcf or $18.00/bbl
Written Put Option  550,000 bbls                    $12.50/bbl
Purchased Call Option                             732,000 bbls                                  $20.00/bbl


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





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


         Seneca's call and put options are being  marked-to-market with gains or
losses recorded in Operating  Revenues on the Consolidated  Statement of Income.
The mark-to-market adjustment for the quarter ended March 31, 2000 was a loss of
$2.5 million, which offset the mark-to-market gain reported in the quarter ended
December  31,  1999.  There was not a  corresponding  mark-to-market  adjustment
during the  quarter or six months  ended March 31,  1999.  The fair value of the
call and put  options at March 31, 2000 was a net loss of $3.6  million.  During
the quarter and six months  ended March 31, 2000,  Seneca paid the  counterparty
$2.0  million  and $3.5  million,  respectively,  related to the  exercise  of a
portion of the written call options and received  $3.2 million and $4.8 million,
respectively, from the counterparty related to Seneca's exercise of a portion of
the  $20.00  per bbl  call  options  that it had  purchased.  There  were  minor
settlements  (less than  $100,000)  related to Seneca's  put options  during the
quarter and six months ended March 31, 1999.  There were no settlements  related
to Seneca's call options during the quarter or six months ended March 31, 1999.

         The Company is exposed to credit risk on the price swap agreements that
Seneca  has  entered  into,  as well as on the  call  options  that  Seneca  has
purchased.  Credit risk relates to the risk of loss that the Company would incur
as a result of nonperformance  by counterparties  pursuant to the terms of their
contractual  obligations.  To mitigate such credit risk,  management performs an
initial credit check, and then on an ongoing basis monitors  counterparty credit
exposure.

         NFR utilizes  exchange-traded  futures and  exchange-traded  options to
manage a portion of the market risk associated with fluctuations in the price of
natural  gas.  Such  futures and options are not held for trading  purposes.  At
March 31, 2000, NFR had natural gas futures contracts covering 2.6 Bcf of gas on
a net basis extending through 2002 at a weighted average contract price of $2.72
per Mcf. NFR had sold  natural gas options  covering  20.9 Bcf of gas  extending
through 2001 at a weighted  average  strike price of $3.24 per Mcf. NFR also had
purchased natural gas options covering 11.2 Bcf of gas extending through 2001 at
a weighted  average strike price of $2.92 per Mcf. The  exchange-traded  futures
and  exchange-traded   options  are  used  to  hedge  NFR's  purchase  and  sale
commitments  and  storage  gas  inventory.  The fair value of NFR's  outstanding
exchange-traded  futures and exchange-traded options at March 31, 2000 was a net
loss of approximately  $0.6 million.  This fair value reflects the estimated net
amount  that  NFR  would  pay  to  terminate  its  exchange-traded  futures  and
exchange-traded  options at March 31, 2000. Since these exchange-traded  futures
contracts  and  exchange-traded  options  qualify  and have been  designated  as
hedges,  any  gains or losses  resulting  from  market  price  changes  would be
substantially offset by the related commodity transaction.

         Gains or losses from  natural  gas futures and options are  recorded in
Other  Deferred  Credits  on the  Consolidated  Balance  Sheet  until the hedged
commodity  transaction  occurs,  at which point they are  reflected in operating
revenues on the Consolidated Statement of Income.

         NFR  recognized  net gains of $0.3 million and $1.9 million  related to
futures  contracts and options during the quarter and six months ended March 31,
2000, respectively.  During the quarter and six months ended March 31, 1999, NFR
recognized net losses of $4.4 million and $5.4 million, respectively, related to
futures contracts and options. Since these futures contracts and options qualify
and have been designated as hedges, these net gains or losses were substantially
offset by the related commodity transactions.

         Privni severozapadni teplarenska, a.s. (PSZT) utilizes an interest rate
swap  to  mitigate   interest  rate  fluctuations  on  its  Czech  koruna  (CZK)
1,516,127,800  term loan  ($40.1  million at March 31,  2000),  which  carries a
variable  interest rate of six month Prague Interbank Offered Rate (PRIBOR) plus
0.475%.  Under the terms of the interest  rate swap,  which  extends until 2001,
PSZT  pays a fixed  rate of 8.31%  and  receives  a  floating  rate of six month
PRIBOR.  PSZT recognized a loss of  approximately  $0.3 million and $0.4 million
related to this interest rate swap during the quarter and six months ended March
31, 2000, respectively. The fair value of PSZT's interest rate swap at March 31,
2000 was a loss of approximately $1.2 million.





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


Note 5 - Commitments and Contingencies

Environmental   Matters.   It  is  the  Company's  policy  to  accrue  estimated
environmental  clean-up costs  (investigation and remediation) when such amounts
can reasonably be estimated and it is probable that the Company will be required
to incur  such  costs.  Distribution  Corporation  and Supply  Corporation  have
estimated  their  clean-up  costs related to former  manufactured  gas plant and
former  gasoline plant sites and third party waste disposal sites will be in the
range of $8.9 million to $9.9 million. The minimum liability of $8.9 million has
been recorded on the  Consolidated  Balance Sheet at March 31, 2000.  Other than
discussed in Note H of the 1999 Form 10-K  (referred  to below),  the Company is
currently  not  aware  of any  material  additional  exposure  to  environmental
liabilities.  However,  adverse  changes in  environmental  regulations or other
factors could impact the Company.

         The  Company is subject  to various  federal,  state and local laws and
regulations  relating  to the  protection  of the  environment.  The Company has
established  procedures for the ongoing evaluation of its operations to identify
potential  environmental  exposures  and comply  with  regulatory  policies  and
procedures.

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

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

Note 6 - Business Segment Information.  The Company has six reportable segments:
Utility, Pipeline and Storage, Exploration and Production, International, Energy
Marketing,  and Timber.  The breakdown of the Company's  reportable  segments is
based upon a  combination  of factors  including  differences  in  products  and
services, regulatory environment and geographic factors.

         The data presented in the tables below reflect the reportable  segments
and reconciliations to consolidated  amounts.  There have been no changes in the
basis of segmentation nor in the basis of measuring  segment profit or loss from
those used in the 1999 Form 10-K.  There  have been no  material  changes in the
amount of assets for any  operating  segment  from the amounts  disclosed in the
1999 Form 10-K.








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



Quarter Ended March 31, 2000 (Thousands)
- -----------------------------------------------------------------------------
                             Pipeline  Exploration
                             and           and                    Energy
                   Utility   Storage    Production  International Marketing
 ----------------------------------------------------------------------------

Revenue from
External Customers  $337,834   $20,968    $50,350     $39,609     $53,733

Intersegment
Revenues               8,540    22,228          -           -           -

Segment Profit:
Net Income            41,525    10,156      7,879       4,317       1,465


Quarter Ended March 31, 2000 (Thousands)
- -------------------------------------------------------------------------------
                               Total               Corporate and
                             Reportable              Intersegment       Total
                    Timber   Segments   All Other   Eliminations   Consolidated
 ------------------------------------------------------------------------------

Revenue from
External Customers $11,531    $514,025    $3,785      $    -          $517,810

Intersegment
Revenues                 -      30,768         -      (30,768)               -

Segment Profit:
Net Income           4,090      69,432       672          947           71,051



   Six Months Ended March 31, 2000 (Thousands)
- -----------------------------------------------------------------------------
                                       Exploration
                             Pipeline      and                    Energy
                   Utility   and        Production  InternationalMarketing
                              Storage
- -----------------------------------------------------------------------------

Revenue from
External
Customers           $566,744   $42,039     $100,143     $77,682     $82,908

Intersegment
Revenues              12,846    44,322          225           -           -

Segment Profit:
Net Income            63,278    19,438       15,884       9,000       1,448

   Six Months Ended March 31, 2000 (Thousands)
- --------------------------------------------------------------------------------
                          Total                   Corporate and
                          Reportable              Intersegment       Total
                 Timber    Segments   All Other   Eliminations    Consolidated

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

Revenue from
External
Customers         $20,271   $889,787      $5,011        $   -        $894,798

Intersegment
Revenues                -     57,393           -      (57,393)              -

Segment Profit:
Net Income          5,020    114,068         527        1,324         115,919



  Quarter Ended March 31, 1999 (Thousands)
- -----------------------------------------------------------------------------
                                       Exploration
                             Pipeline      and                    Energy
                   Utility   and        Production  InternationalMarketing
                              Storage
- -----------------------------------------------------------------------------

Revenue from
External
Customers           $342,632   $22,516      $31,170     $40,812     $35,848

Intersegment
Revenues               2,872    21,596        2,490           -           -

Segment Profit:
Net Income            40,320    10,769          119       6,209         663

  Quarter Ended March 31, 1999 (Thousands)
- -------------------------------------------------------------------------------
                         Total                   Corporate and
                         Reportable              Intersegment       Total
                Timber    Segments   All Other   Eliminations    Consolidated

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

Revenue from
External
Customers         $9,686   $482,664        $740       $   -        $483,404

Intersegment
Revenues               -     26,958           -     (26,958)              -

Segment Profit:
Net Income         2,531     60,611         159         375          61,145



  Six Months Ended March 31, 1999 (Thousands)
- -----------------------------------------------------------------------------
                                       Exploration
                             Pipeline      and                    Energy
                   Utility   and        Production  InternationalMarketing
                              Storage
- -----------------------------------------------------------------------------

Revenue from
External
Customers           $563,621   $43,293      $60,346     $81,077     $56,275

Intersegment
Revenues               4,033    42,913        4,942           -           -

Segment Profit:
Net Income            58,999    23,099          407      10,492         884

  Six Months Ended March 31, 1999 (Thousands)
- -------------------------------------------------------------------------------
                         Total                   Corporate and
                         Reportable              Intersegment       Total
                Timber    Segments   All Other   Eliminations    Consolidated

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

Revenue from
External
Customers        $17,776   $822,388      $1,438      $   -        $823,826

Intersegment
Revenues               -     51,888           -    (51,888)              -

Segment Profit:
Net Income         3,860     97,741         200        822          98,763






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

RESULTS OF OPERATIONS

Earnings.  The Company's earnings were $71.1 million,  or $1.82 per common share
($1.81 per common  share on a diluted  basis),  for the quarter  ended March 31,
2000.  This compares with earnings of $61.1  million,  or $1.58 per common share
($1.57 per common  share on a diluted  basis),  for the quarter  ended March 31,
1999. The increase in earnings of  approximately  $10.0 million is the result of
higher earnings in the Exploration and Production,  Utility,  Timber, and Energy
Marketing segments.  These higher earnings were offset in part by lower earnings
in the International and Pipeline and Storage segments.

           The Company's earnings were $115.9 million, or $2.97 per common share
($2.94 per common share on a diluted basis),  for the six months ended March 31,
2000.  This compares with earnings of $98.8  million,  or $2.56 per common share
($2.54 per common share on a diluted basis),  for the six months ended March 31,
1999. The increase in earnings of $17.1 million is the result of higher earnings
in the  Exploration  and  Production,  Utility,  Timber,  and  Energy  Marketing
segments.  These increases were offset in part by lower earnings in the Pipeline
and Storage and International segments.

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

Earnings by Segment



- ---------------------------- ---------------------------------- ----------------------------------
                                  Three Months Ended                  Six Months Ended
                                       March 31,                          March 31,
- ---------------------------- ---------------------------------- ----------------------------------
- ---------------------------- ---------------- ----------------- ---------------- -----------------
(Thousands)                         2000              1999             2000              1999
- ---------------------------- ---------------- ----------------- ---------------- -----------------
                                                                            
Utility                            $41,525           $40,320          $63,278           $58,999
Pipeline and Storage                10,156            10,769           19,438            23,099
Exploration and Production           7,879               119           15,884               407
International                        4,317             6,209            9,000            10,492
Energy Marketing                     1,465               663            1,448               884
Timber                               4,090             2,531            5,020             3,860
- ---------------------------- ---------------- ----------------- ---------------- -----------------
   Total Reportable Segments        69,432            60,611          114,068            97,741
All Other                              672               159              527               200
Corporate                              947               375             1,324               822
- ---------------------------- ---------------- ----------------- ---------------- -----------------
   Total Consolidated              $71,051           $61,145         $115,919           $98,763
- ---------------------------- ---------------- ----------------- ---------------- -----------------


Utility

Utility Operating Revenues



- ---------------------------- ---------------------------------- ----------------------------------
                                     Three Months Ended                  Six Months Ended
                                          March 31,                          March 31,
- ---------------------------- ---------------- ----------------- ---------------- -----------------
(Thousands)                        2000              1999             2000              1999
- ---------------------------- ---------------- ----------------- ---------------- -----------------
                                                                           
  Retail Sales Revenues:
    Residential                   $238,176          $255,452         $407,820          $420,533
    Commercial                      41,402            49,051           68,562            78,231
    Industrial                       4,984             5,965            9,475             9,370
- ---------------------------- ---------------- ----------------- ---------------- -----------------
                                   284,562           310,468          485,857           508,134
- ---------------------------- ---------------- ----------------- ---------------- -----------------
  Off-System Sales                  20,822            10,647           29,188            17,496
  Transportation                    41,503            27,713           65,306            46,665
  Other                               (513)           (3,324)            (761)           (4,641)
- ---------------------------- ---------------- ----------------- ---------------- -----------------
                                  $346,374          $345,504         $579,590          $567,654
- ---------------------------- ---------------- ----------------- ---------------- -----------------







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


Utility Throughput



- ---------------------------- ---------------------------------- ----------------------------------
                                      Three Months Ended                  Six Months Ended
                                           March 31,                          March 31,
- ---------------------------- ---------------- ----------------- ---------------- -----------------
(MMcf)                              2000              1999             2000              1999
- ---------------------------- ---------------- ----------------- ---------------- -----------------
                                                                             
  Retail Sales:
    Residential                     30,994            34,762           51,460            54,977
    Commercial                       5,841             7,191            9,518            11,130
    Industrial                       1,093             1,385            2,079             2,231
- ---------------------------- ---------------- ----------------- ---------------- -----------------
                                    37,928            43,338           63,057            68,338
- ---------------------------- ---------------- ----------------- ---------------- -----------------
  Off-System Sales                   5,860             5,195            8,620             7,971
  Transportation                    26,850            22,932           43,659            37,902
- ---------------------------- ---------------- ----------------- ---------------- -----------------
                                    70,638            71,465          115,336           114,211
- ---------------------------- ---------------- ----------------- ---------------- -----------------



2000 Compared with 1999

Operating  revenues  for the Utility  segment  increased  $0.9 million and $11.9
million,  respectively,  for the quarter and six months  ended March 31, 2000 as
compared with the same periods a year ago. These increases  resulted from higher
transportation,  off-system  sales  and  other  revenue  offset in part by lower
retail gas sales revenue.

         Lower  volumes of retail gas sales  because of weather  that was warmer
than the prior year's  periods and because of the migration of  residential  and
small  commercial  retail customers to  transportation  service were the primary
reasons  for the  decrease  in  retail  gas sales  revenue.  This  migration  to
transportation  service  was also the primary  cause of the  increase in volumes
transported and transportation  revenue.  On a combined basis,  retail gas sales
and  transportation  revenue  decreased  $12.1  million and $3.6 million for the
quarter and six months ended March 31, 2000, respectively,  as compared with the
same periods a year ago. As customers continue to migrate to marketers for their
gas  supplies  while  using  Distribution  Corporation  for  gas  transportation
service,  Utility operating revenues are expected to decline since such revenues
will not  include the gas costs  associated  with the gas that is  delivered  on
behalf of the marketers under this transportation service.* However, the Company
realized an  increase in  operating  revenues  in its Energy  Marketing  segment
related to this customer  migration.  See the Energy  Marketing  section  below.
Restructuring in the Utility segment's service territory is further discussed in
the "Rate Matters" section that follows.

         Off-system  gas  sales  increased  $10.2  million  and  $11.7  million,
respectively,  for the quarter and six months ended March 31, 2000,  as compared
with the same  periods  a year  ago,  largely  due to  increased  gas  prices in
combination with higher volumes.  However, the margins resulting from off-system
sales are minimal.

         Other  operating  revenues  increased  $2.8  million and $3.9  million,
respectively,  for the quarter and six months ended March 31, 2000,  as compared
with the same periods a year ago.  Other  operating  revenues in the quarter and
six months ended March 31, 1999 were  reduced by $3.2 million and $4.9  million,
respectively,  for the  recording of a special gas  restructuring  reserve to be
applied  against  incremental  costs that could  result from the New York Public
Service  Commission's  (NYPSC)  gas  restructuring  effort.  No such  reserve is
required in 2000 by the terms of the current rate settlement.  Partly offsetting
this increase to other operating revenues,  Distribution  Corporation accrued an
estimated  refund  provision for a 50% sharing with customers of earnings over a
predetermined  amount in accordance  with the New York rate  settlement of 1998.
The estimated  refund provision was $1.1 million for the quarter ended March 31,
2000 and $2.2 million for the six months ended March 31, 2000.





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

         The Utility  segment's second quarter 2000 earnings were $41.5 million,
an increase of $1.2 million when compared with second quarter 1999 earnings. The
most significant  reason for the increase was that, as noted above,  last year's
quarter included a portion (approximately $2.1 million reduction to earnings) of
the 1999 special gas restructuring reserve.  Partially offsetting this increase,
the  second  quarter  2000  earnings  included  an  estimated  refund  provision
(approximately  $0.7 million  reduction to  earnings),  which is also  discussed
above.  Weather,  which in the Pennsylvania  jurisdiction was approximately 7.8%
warmer than last year's quarter,  also partially  offset the increase  resulting
from the nonrecurrence of the special gas restructuring  reserve.  The impact of
weather variations on earnings in the New York jurisdiction is mitigated by that
jurisdiction's  weather  normalization  clause (WNC). The WNC in New York, which
covers the eight month  period from October  through May, has had a  stabilizing
effect on earnings for the New York rate jurisdiction.  In addition,  in periods
of colder than normal weather, the WNC benefits  Distribution  Corporation's New
York  customers.  For the quarters ended March 31, 2000 and 1999, as the weather
was warmer  than  normal in both  periods,  the WNC  preserved  earnings of $4.0
million and $1.9 million, respectively.

         The Utility segment's  earnings for the six months ended March 31, 2000
were $63.3 million,  an increase of $4.3 million when compared with the earnings
for the six  months  ended  March 31,  1999.  This  increase  can be  attributed
primarily   to  expenses   related  to  an  early   retirement   offer  in  1999
(approximately  $3.0 million  reduction to earnings in 1999) as well as the 1999
special gas  restructuring  reserve  (approximately  $3.2  million  reduction to
earnings in 1999),  which was discussed  above.  Both the early retirement offer
and the gas  restructuring  reserve  did not recur in 2000.  For the six  months
ended March 31, 2000, an estimated refund provision  (approximately $1.4 million
reduction to earnings) was recorded,  as previously  discussed.  This  partially
offset the  earnings  increase  resulting  from the  nonrecurrence  of the early
retirement offer and the gas restructuring  reserve in 2000.  Weather,  which in
the Pennsylvania  jurisdiction was approximately 2.4% warmer than the six months
ended  March  31,  1999,  also  reduced  earnings  in  2000.  In  the  New  York
jurisdiction, the impact of weather variations was mitigated by the WNC. For the
six months  ended March 31, 2000 and 1999,  the WNC  preserved  earnings of $6.7
million and $4.8 million, respectively.

Degree Days



- ---------------------------- -------------- -------------- -------------------- --------------------------------
                                                                                       Percent (Warmer)
Three Months Ended                                                                        Colder Than
                                                                                --------------------------------
March 31                        Normal          2000              1999               Normal        Prior Year
- ---------------------------- -------------- -------------- -------------------- ----------------- --------------
                                                                                       
Buffalo                          3,430          3,058             3,277              (10.8%)          (6.7%)
Erie                             3,221          2,789             3,026              (13.4%)          (7.8%)
- ---------------------------- -------------- -------------- -------------------- ----------------- --------------
Six Months Ended
March 31

- ---------------------------- -------------- -------------- -------------------- ----------------- --------------
Buffalo                          5,757          5,154             5,249              (10.5%)          (1.8%)
Erie                             5,256          4,643             4,758              (11.7%)          (2.4%)
- ---------------------------- -------------- -------------- -------------------- ----------------- --------------







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

Pipeline and Storage

Pipeline and Storage Operating Revenues



- ------------------------------ ---------------------------------- ----------------------------------
                                        Three Months Ended                  Six Months Ended
                                             March 31,                          March 31,
- ------------------------------ ---------------- ----------------- ---------------- -----------------
(Thousands)                           2000              1999             2000              1999
- ------------------------------ ---------------- ----------------- ---------------- -----------------
                                                                              
Firm Transportation                  $24,417           $24,308          $47,178           $47,593
Interruptible Transportation             152               135              212               300
- ------------------------------ ---------------- ----------------- ---------------- -----------------
                                      24,569            24,443           47,390            47,893
- ------------------------------ ---------------- ----------------- ---------------- -----------------
Firm Storage Service                  16,128            15,805           32,112            31,462
Interruptible Storage Service             50                34              172               163
- ------------------------------ ---------------- ----------------- ---------------- -----------------
                                      16,178            15,839           32,284            31,625
- ------------------------------ ---------------- ----------------- ---------------- -----------------
Other                                  2,449             3,830            6,687             6,688
- ------------------------------ ---------------- ----------------- ---------------- -----------------
                                     $43,196           $44,112          $86,361           $86,206
- ------------------------------ ---------------- ----------------- ---------------- -----------------



Pipeline and Storage Throughput



- ------------------------------ ---------------------------------- ----------------------------------
                                        Three Months Ended                  Six Months Ended
                                             March 31,                          March 31,
- ------------------------------ ---------------- ----------------- ---------------- -----------------
(MMcf)                                2000              1999             2000              1999
- ------------------------------ ---------------- ----------------- ---------------- -----------------
                                                                              
Firm Transportation                  102,109           106,901          184,739           186,424
Interruptible Transportation           2,206             1,666            2,448             3,682
- ------------------------------ ---------------- ----------------- ---------------- -----------------
                                     104,315           108,567          187,187           190,106
- ------------------------------ ---------------- ----------------- ---------------- -----------------



2000 Compared with 1999

Operating  revenues for the Pipeline and Storage segment  decreased $0.9 million
for the quarter  ended March 31, 2000,  as compared  with the same period a year
ago. This  decrease was due mainly to lower  revenues  from  unbundled  pipeline
sales and open access transportation, offset partially by higher storage service
revenues.  For the six months  ended March 31,  2000,  operating  revenues  were
basically flat with operating  revenues for the six months ended March 31, 1999.
Higher  storage  service  revenues were largely  offset by lower  transportation
revenues.

         The Pipeline and Storage  segment's  second  quarter 2000 earnings were
$10.2 million,  a decrease of $0.6 million when compared with the second quarter
of 1999's earnings. Lower revenues from unbundled pipeline sales and open access
transportation   combined  with  higher   operation  and   maintenance   expense
contributed to this decrease.

         The  Pipeline and Storage  segment's  earnings for the six months ended
March 31, 2000 were $19.4 million, a decrease of $3.7 million when compared with
the  earnings  for the six months ended March 31,  1999.  Higher  operation  and
maintenance expense contributed to this decrease combined with the fact that the
prior year's earnings  included  interest income and a reduction in income taxes
related to the final  settlement  of Internal  Revenue  Service  audits of years
1977-1994.





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

Exploration and Production

Exploration and Production Operating Revenues



- ---------------------------- ---------------------------------- ----------------------------------
                                  Three Months Ended                  Six Months Ended
                                      March 31,                          March 31,
- ---------------------------- ---------------------------------- ----------------------------------
- ---------------------------- ---------------- ----------------- ---------------- -----------------
(Thousands)                        2000              1999             2000              1999
- ---------------------------- ---------------- ----------------- ---------------- -----------------
                                                                            
  Gas (after Hedging)              $28,580           $19,529          $55,211           $37,678
  Oil (after Hedging)               19,860            10,782           37,435            21,316
  Gas Processing Plant               4,279             2,865            8,371             5,592
  Other                             (2,369)              484             (649)              702
- ---------------------------- ---------------- ----------------- ---------------- -----------------
                                   $50,350           $33,660         $100,368           $65,288
- ---------------------------- ---------------- ----------------- ---------------- -----------------



2000 Compared with 1999

Operating  revenues for the Exploration and Production  segment  increased $16.7
million and $35.1  million,  respectively,  for the quarter and six months ended
March 31,  2000,  as compared  with the same periods a year ago. For the quarter
ended March 31, 2000, gas production  revenue (after hedging) and oil production
revenue (after hedging) each increased $9.1 million due to increased  production
and prices.  For the six months ended March 31,  2000,  gas  production  revenue
(after  hedging) and oil production  revenue  (after  hedging)  increased  $17.5
million and $16.1 million, respectively, due to increased production and prices.
Refer to the tables below for production  volumes and average price information.
Revenue from Seneca's gas processing plant was up $1.4 million and $2.8 million,
respectively,  for the quarter  and six months  ended March 31, 2000 as compared
with the same periods a year ago. Other revenue  decreased $2.9 million and $1.4
million,  respectively,  for the quarter and six months ended March 31, 2000, as
compared  with the same  periods a year ago.  The  decreases  to other  revenues
resulted primarily from  mark-to-market and other revenue adjustments related to
written options.  Refer to further  discussion of written options in the "Market
Risk  Sensitive  Instruments"  section  that  follows  and in Item  1,  Note 4 -
Derivative Financial Instruments.

         The Exploration and Production  segment's  second quarter 2000 earnings
were $7.9  million,  an increase of $7.8 million when  compared  with the second
quarter of 1999's earnings. As discussed above,  significant  improvement in oil
and gas pricing  combined with an increase in  production  were the main reasons
for higher earnings. A 19% increase in gas production was attributable mainly to
offshore production at Vermilion block 309 and to production from the South Lost
Hills field in California.  Partly  offsetting  these increases in revenues were
increases in  depletion  expense  (due to higher  production  volumes and higher
depletable base) and lease operating costs (due to increased production),  and a
negative mark-to-market revenue adjustment related to written options.

         The  Exploration and Production  segment's  earnings for the six months
ended March 31, 2000 were $15.9  million,  an  increase  of $15.5  million  when
compared with the earnings for the six months ended March 31, 1999. As discussed
above,  significant improvement in oil and gas pricing combined with an increase
in production were the main reasons for higher earnings. Partly offsetting these
increases were higher depletion expense and lease operating costs. Earnings were
also reduced due to revenue  adjustments  related to written  options  discussed
above.  In addition,  there was a decrease in interest  income as 1999  included
nonrecurring  interest  received from the final  settlement of the IRS audits in
December 1998.





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


Production Volumes



- ---------------------------- ---------------------------------- ----------------------------------
                                   Three Months Ended                  Six Months Ended
                                        March 31,                          March 31,
- ---------------------------- ---------------- ----------------- ---------------- -----------------
                                      2000              1999             2000              1999
- ---------------------------- ---------------- ----------------- ---------------- -----------------
                                                                             
Gas Production (MMcf)
  Gulf Coast                         8,142             6,507           16,087            12,941
  West Coast                         1,126               985            2,243             1,789
  Appalachia                         1,045             1,154            2,152             2,311
- ---------------------------- ---------------- ----------------- ---------------- -----------------
                                    10,313             8,646           20,482            17,041
- ---------------------------- ---------------- ----------------- ---------------- -----------------
Oil Production (thousands of barrels)

  Gulf Coast                           331               337              653               670
  West Coast                           707               657            1,392             1,293
  Appalachia                             1                 2                5                 5
- ---------------------------- ---------------- ----------------- ---------------- -----------------
                                     1,039               996            2,050             1,968
- ---------------------------- ---------------- ----------------- ---------------- -----------------





Average Prices
- ---------------------------- ---------------------------------- ----------------------------------
                                    Three Months Ended                  Six Months Ended
                                        March 31,                          March 31,
- ---------------------------- ---------------- ----------------- ---------------- -----------------
                                       2000              1999             2000              1999
- ---------------------------- ---------------- ----------------- ---------------- -----------------
                                                                               
Average Gas Price/Mcf
  Gulf Coast                          $2.59             $1.73            $2.58             $1.86
  West Coast                          $2.61             $1.85            $2.75             $2.09
  Appalachia                          $2.89             $2.53            $2.89             $2.47
  Weighted Average                    $2.62             $1.85            $2.63             $1.97
  Weighted Average After Hedging      $2.77             $2.26            $2.70             $2.21

Average Oil Price/bbl

  Gulf Coast                         $28.67            $11.67           $26.05            $11.76
  West Coast                         $23.88             $9.09           $21.96             $8.96
  Appalachia                         $25.10            $11.45           $22.58            $12.31
  Weighted Average                   $25.41             $9.97           $23.26             $9.92
  Weighted Average After Hedging     $19.12            $10.83           $18.26            $10.83
- ---------------------------- ---------------- ----------------- ---------------- -----------------




International

International Operating Revenues

- ----------------------------- ---------------------------------- ----------------------------------
                                    Three Months Ended                  Six Months Ended
                                         March 31,                          March 31,
- ----------------------------- ---------------- ----------------- ---------------- -----------------
(Thousands)                            2000              1999             2000              1999
- ----------------------------- ---------------- ----------------- ---------------- -----------------

                                                                             
   Heating                            $29,331         $30,737            $56,690         $59,799
   Electricity                          9,082           9,458             18,325          19,371
   Other                                1,196             617              2,667           1,907
- ----------------------------- ---------------- ----------------- ---------------- -----------------
                                      $39,609         $40,812            $77,682         $81,077
- ----------------------------- ---------------- ----------------- ---------------- -----------------







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


International Heating and Electric Volumes



- ------------------------------------------------ ---------------------------------- ----------------------------------
                                                      Three Months Ended                  Six Months Ended
                                                           March 31,                          March 31,
- ------------------------------------------------ ---------------- ----------------- ---------------- -----------------
                                                        2000              1999             2000              1999
- ------------------------------------------------ ---------------- ----------------- ---------------- -----------------

                                                                                             
   Heating Sales (Gigajoules) (1)                      4,296,704         4,263,515        8,264,472         8,235,486
   Electricity Sales (megawatt hours)                    322,042           311,561          639,697           617,842

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


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


2000 Compared with 1999

Operating revenues for the International segment decreased $1.2 million and $3.4
million,  respectively,  for the quarter and six months  ended March 31, 2000 as
compared to the same periods a year ago. The decrease reflects a decrease in the
value of the Czech koruna as well as the impact of warm weather and conservation
efforts by customers.

         The  International  segment's  second  quarter 2000  earnings were $4.3
million,  a decrease of $1.9  million  when  compared  with the earnings for the
second quarter of 1999.  Earnings were adversely  affected by the decline in the
value of the Czech  koruna,  as  discussed  above,  as well as by lower  margins
resulting from warmer weather and higher fuel costs.

         The International segment's earnings for the six months ended March 31,
2000 were $9.0  million,  a decrease  of $1.5  million  when  compared  with the
earnings  for  the six  months  ended  March  31,  1999.  This  decrease  can be
attributed   primarily  to  lower   margins   stemming  from  warm  weather  and
conservation  efforts by customers combined with the decline in the value of the
Czech koruna.

Energy Marketing

Energy Marketing Operating Revenues



- ---------------------------- ---------------------------------- ----------------------------------
                                    Three Months Ended                  Six Months Ended
                                        March 31,                          March 31,
- ---------------------------- ---------------- ----------------- ---------------- -----------------
(Thousands)                            2000              1999             2000              1999
- ---------------------------- ---------------- ----------------- ---------------- -----------------

                                                                             
Natural Gas (after Hedging)         $52,934           $36,156          $81,562           $56,286
Electricity                             395               424              754               708
Other                                   404              (732)             592              (719)
- ---------------------------- ---------------- ----------------- ---------------- -----------------
                                    $53,733           $35,848          $82,908           $56,275
- ---------------------------- ---------------- ----------------- ---------------- -----------------


Energy Marketing Volumes



- ---------------------------- ---------------------------------- ----------------------------------
                                    Three Months Ended                  Six Months Ended
                                        March 31,                          March 31,
- ---------------------------- ---------------- ----------------- ---------------- -----------------
                                       2000              1999             2000              1999
- ---------------------------- ---------------- ----------------- ---------------- -----------------
                                                                              
Natural Gas - (MMcf)                 13,101            12,938           22,263            20,338
- ---------------------------- ---------------- ----------------- ---------------- -----------------







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


2000 Compared with 1999

Operating  revenues for the Energy Marketing segment increased $17.9 million and
$26.6  million,  respectively,  for the quarter  and six months  ended March 31,
2000,  as compared  with the same  periods a year ago.  This  increase  reflects
higher  marketing  volumes and  revenues as NFR's  customer  base  continues  to
increase.

         NFR utilizes  exchange-traded  futures and  exchange-traded  options to
manage a portion of the market risk associated with fluctuations in the price of
natural gas. Refer to further  discussion of these hedging activities in Item 1,
Note 4 - Derivative Financial Instruments.

         Earnings in the Energy  Marketing  segment  increased  $0.8 million and
$0.6 million, respectively, for the quarter and six months ended March 31, 2000,
as compared with the same periods a year ago. These increases reflect the higher
marketing  volumes  and  revenues   discussed  above.   Currently,   NFR  serves
approximately 29,000 residential customers. As NFR has increased its residential
customer base, margins have improved as residential  margins are higher than the
commercial  and  industrial  margins  that NFR largely  experienced  in previous
years.  Partially  offsetting  the increase in margins for the six month period,
NFR  experienced  higher  operating  costs from  significant  advertising  costs
related to marketing efforts in the first quarter of 2000.

Timber

Timber Operating Revenues



- ---------------------------- ---------------------------------- ----------------------------------
                                    Three Months Ended                  Six Months Ended
                                        March 31,                          March 31,
- ---------------------------- ---------------- ----------------- ---------------- -----------------
                                       2000              1999             2000              1999
- ---------------------------- ---------------- ----------------- ---------------- -----------------

                                                                             
Log Sales                            $7,874            $6,401          $13,354           $11,853
Green Lumber Sales                    1,233             1,154            2,129             2,097
Kiln Dry Lumber Sales                 2,274             1,821            4,464             3,322
Other                                   150               310              324               504
                             ---------------- ----------------- ---------------- -----------------
                                    $11,531            $9,686          $20,271           $17,776
- ---------------------------- ---------------------------------- ----------------------------------


- ---------------------------- ---------------------------------- ----------------------------------
                                    Three Months Ended                  Six Months Ended
                                        March 31,                          March 31,
- ---------------------------- ---------------- ----------------- ---------------- -----------------
Board Feet (Thousands)                 2000              1999             2000              1999
- ---------------------------- ---------------- ----------------- ---------------- -----------------

Log Sales                             2,574             2,227            5,108             4,080
Green Lumber Sales                    2,160             2,443            4,154             4,631
Kiln Dry Lumber Sales                 1,690             1,300            3,297             2,304
                             ---------------- ----------------- ---------------- -----------------
                                      6,424             5,970           12,559            11,015
- ---------------------------- ---------------- ----------------- ---------------- -----------------







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


2000 Compared with 1999

Operating  revenues  for the Timber  segment  increased  $1.8  million  and $2.5
million,  respectively,  for the quarter and six months ended March 31, 2000, as
compared  with the same periods a year ago. The increase for the quarter and six
month period resulted primarily from higher veneer log sales and kiln dry lumber
sales.  The  increase  in kiln  dry  lumber  sales  is due to the  operation  of
additional kilns purchased late in the quarter ended December 31, 1998.

         Earnings in the Timber segment increased $1.6 million and $1.2 million,
respectively,  for the quarter and six months ended March 31, 2000,  as compared
with the same periods a year ago.  These  increases  resulted  primarily  from a
pretax gain of $2.3  million  ($1.5  million  after tax) on the sale of land and
standing timber in January 2000.

Other Income and Interest Charges

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

Other Income

Other  income  increased  $2.6  million  for the  quarter  ended  March 31, 2000
compared with the quarter ended March 31, 1999. This increase resulted primarily
from the $2.3 million gain on the sale of land and standing timber in the Timber
segment, as discussed above.

         Other income  decreased $1.0 million for the six months ended March 31,
2000 compared with the six months ended March 31, 1999.  This decrease  resulted
mainly from  approximately  $3.2 million of interest income related to the final
settlement  of IRS audits for years 1977 - 1994 which was  recorded  during 1999
and did not recur this year.  Partially offsetting this decrease was the gain on
the sale of land and standing timber discussed previously.

Interest Charges

Interest on long-term  debt  increased  $0.1 million for the quarter ended March
31, 2000 as compared with the quarter ended March 31, 1999. This increase can be
attributed  primarily to a slightly  higher  average  amount of  long-term  debt
outstanding  combined with higher weighted  average  interest rates. For the six
months ended March 31, 2000,  interest on long-term debt decreased $0.6 million.
This  decrease can be attributed  to a lower  average  amount of long-term  debt
outstanding offset in part by higher weighted average interest rates.

         Other  interest  charges  increased  $0.4 million for the quarter ended
March 31, 2000.  This  increase  resulted  mainly from higher  weighted  average
interest  rates in the current  quarter,  offset  partially by a decrease in the
average amount of short-term  debt  outstanding.  For the six months ended March
31, 2000, other interest charges increased $3.7 million. Higher weighted average
interest rates for the six month period together with an increase in the average
amount of short-term  debt  outstanding  contributed to this  increase.  Also, a
reduction in interest  charges was recorded in the quarter  ended  December 1998
related to the final settlement of IRS audits of years 1977 - 1994.





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

CAPITAL RESOURCES AND LIQUIDITY

The Company's  primary  sources of cash during the six-month  period ended March
31, 2000, consisted of cash provided by operating activities, long-term debt and
short-term bank loans and commercial  paper.  These sources were supplemented by
issuances of common stock under the Company's stock and benefit plans.

Operating Cash Flow.

Internally  generated  cash from  operating  activities  consists  of net income
available for common stock, adjusted for non-cash expenses,  non-cash income and
changes  in  operating   assets  and   liabilities.   Non-cash   items   include
depreciation,  depletion and  amortization,  deferred  income taxes and minority
interest in foreign subsidiaries.

         Cash  provided by operating  activities in the Utility and the Pipeline
and Storage  segments  may vary from  period to period  because of the impact of
rate cases. In the Utility segment,  supplier refunds,  over- or under-recovered
purchased gas costs and weather also significantly  impact cash flow. The impact
of weather  on cash flow is  tempered  in the  Utility  segment's  New York rate
jurisdiction  by its WNC and in the  Pipeline  and  Storage  segment  by  Supply
Corporation's straight fixed-variable rate design.

         Because  of the  seasonal  nature of the  Company's  heating  business,
revenues  are  relatively  high  during  the  six  months  ended  March  31  and
receivables and unbilled utility revenue historically increase from September to
March because of winter weather.

         The storage gas inventory normally declines during the first and second
quarters of the year and is  replenished  during the third and fourth  quarters.
For storage gas  inventory  accounted  for under the last-in,  first-out  (LIFO)
method,  the current cost of replacing gas withdrawn from storage is recorded in
the  Consolidated  Statements  of Income and a reserve  for gas  replacement  is
recorded in the  Consolidated  Balance  Sheets and is included under the caption
"Other  Accruals  and  Current  Liabilities."  Such  reserve  is  reduced as the
inventory is replenished.

         Net cash provided by operating  activities  totaled  $185.0 million for
the six months ended March 31, 2000, an increase of $52.6 million  compared with
$132.4 million  provided by operating  activities for the six months ended March
31, 1999. The increase can be attributed  primarily to higher cash receipts from
the sale of oil and gas and  lower  interest  payments  in the  Exploration  and
Production  segment.  Higher cash receipts for oil and gas  production  resulted
from increased oil and gas production and significantly higher prices.  Interest
payments are down in this segment due to the  retirement  of the HarCor  Energy,
Inc. 14.875% Senior Secured Notes in March 1999 and July 1999.

Investing Cash Flow.

Expenditures for Long-Lived Assets

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





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

         The Company's expenditures for long-lived assets totaled $115.1 million
during the six months  ended  March 31,  2000.  The table below  presents  these
expenditures:



- --------------------------------- ----------------------- ----------------------- ------------------------
Six Months Ended March 31, 2000
(in millions of dollars)
- --------------------------------- ----------------------- ----------------------- ------------------------
                                                              Investments in               Total
                                         Capital               Corporations          Expenditures for
                                       Expenditures          and Partnerships        Long-Lived Assets
- --------------------------------- ----------------------- ----------------------- ------------------------

                                                                                   
   Utility                                 $28.6                      $-                    $28.6
   Pipeline and Storage                     23.0                     1.4                     24.4
   Exploration and Production               50.1                       -                     50.1
   International                             4.1                       -                      4.1
   Timber                                    4.3                       -                      4.3
   Energy Marketing                            -                       -                        -
   All Other                                 1.0                     2.6                      3.6
- --------------------------------- ----------------------- ----------------------- ------------------------
                                        $111.1 (1)                  $4.0                   $115.1
- --------------------------------- ----------------------- ----------------------- ------------------------


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

Utility
- -------

The majority of the Utility  capital  expenditures  were made for replacement of
mains and main extensions, as well as for the replacement of service lines.

Pipeline and Storage
- --------------------

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

         During the six months  ended March 31,  2000,  SIP made a $1.4  million
investment in Independence  Pipeline  Company,  a Delaware general  partnership,
bringing its total  investment  through  March 31, 2000 to $12.2  million.  This
investment represents a one-third partnership interest.  The investment has been
financed with short-term  borrowings.  Independence  Pipeline Company intends to
build a 370 mile natural gas pipeline  (Independence  Pipeline)  from  Defiance,
Ohio to  Leidy,  Pennsylvania  at an  estimated  cost of $680  million.*  If the
Independence Pipeline project is not constructed, SIP's share of the development
costs (including SIP's investment in Independence Pipeline Company) is estimated
not to exceed $15.0 million.*





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

           On December 17, 1999, the Federal Energy Regulatory Commission (FERC)
issued an Interim Order on the various  proceedings  making up the  Independence
Pipeline project. The Interim Order concluded that construction and operation of
the proposed project would be an environmentally  acceptable action,  subject to
environmental  conditions listed in the Order. The Order conditionally  approved
the project, but stated that the FERC would issue a final certificate only after
the  project  sponsors  file  new  evidence  of  market  support  in the form of
long-term  transportation  contracts with non-affiliates for at least 35% of the
capacity  of the  Independence  and  SupplyLink  portions  of  the  Independence
Pipeline  project.  Construction  would not be permitted  to begin until,  among
other things,  executed  contracts  for about 69% of the project's  capacity are
filed with the FERC. On April 26, 2000,  the FERC issued an order which requires
the  Independence  Pipeline  project sponsors to show by June 26, 2000 that they
have contracted with  non-affiliates for 35% of the capacity of the Independence
and  SupplyLink  portions of the  Independence  Pipeline  project,  or FERC will
dismiss the SupplyLink and Independence applications.  The Independence Pipeline
project sponsors are working on obtaining the required customer commitments.*

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

The Exploration and Production  segment capital  expenditures for the six months
ended March 31, 2000 included  approximately $35.6 million for Seneca's offshore
program  in the  Gulf  of  Mexico,  including  offshore  drilling  expenditures,
offshore  construction,  lease  acquisition costs and geological and geophysical
expenditures.  The  remaining  $14.5  million of capital  expenditures  included
onshore  drilling,  construction  and  recompletion  costs for wells  located in
Louisiana,  Texas and California as well as onshore  geological and  geophysical
costs,  including  the  purchase  of certain  3-D  seismic  data and fixed asset
purchases.

         On April 24, 2000,  Seneca announced that an agreement had been reached
whereby Seneca would offer to acquire all of the outstanding  shares of Tri Link
Resources  Ltd. (Tri Link) at a price of $7.05  (Canadian  dollars) per share in
cash.*  Mailing of the offering  documents to  shareholders  commenced on May 9,
2000. The  transaction  value,  including  assumed debt, is  approximately  $340
million in Canadian dollars or approximately  $230 million in U.S. dollars.* The
offer is subject to the  tendering  of a minimum  66-2/3% of the Tri Link common
shares to Seneca and  obtaining  the  required  regulatory  approvals  and other
customary  conditions.  Tri Link has also agreed to pay a $6.3 million (Canadian
dollars) non-completion fee to Seneca under certain circumstances.

         Tri Link is a Calgary, Alberta based exploration and production company
which controls nearly three million  undeveloped acres in Alberta,  Saskatchewan
and Manitoba,  Canada.  This acquisition will build Seneca's total reserves base
to nearly one trillion cubic feet equivalent.*

         Due to the  timing of the  projected  transaction  closing  date (on or
about June 15, 2000), the Company  anticipates that the initial financing of the
acquisition will utilize  short-term debt.* After the transaction  closing date,
the Company may replace the short-term debt with long-term debt or a combination
of long-term debt and equity securities.*

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

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





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

Timber
- ------

The majority of the Timber segment capital  expenditures were made for purchases
of timber for Seneca's  timber  operations,  as well as equipment for Highland's
sawmill and kiln operations.  As discussed under the Timber segment's results of
operations, in January 2000, this segment sold land and timber with a book value
of $3.0  million  for $5.3  million.  The  resulting  gain on this  sale of $2.3
million was included in earnings for the quarter ending March 31, 2000.

All Other
- ---------

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

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

Financing Cash Flow.

Consolidated  short-term  debt  decreased  $120.3  million  during the first six
months of 2000.  The Company  continues  to consider  short-term  bank loans and
commercial  paper important  sources of cash for temporarily  financing  capital
expenditures and investments in corporations and/or partnerships, gas-in-storage
inventory,   unrecovered  purchased  gas  costs,   exploration  and  development
expenditures  and other working  capital needs.  Fluctuations in these items can
have a significant impact on the amount and timing of short-term debt.

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

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





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


         The Company's present liquidity  position is believed to be adequate to
satisfy known demands.* Under the Company's  existing  indenture  covenants,  at
March 31, 2000,  the Company would have been  permitted to issue up to a maximum
of $519.0 million in additional  long-term  unsecured  indebtedness at projected
market  interest  rates.  In  addition,  at March  31,  2000,  the  Company  had
regulatory  authorizations  and unused  short-term  credit lines that would have
permitted it to borrow an additional $476.8 million of short-term debt.

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

         The Company is involved in  litigation  arising in the normal course of
business.  The Company is involved in regulatory  matters  arising in the normal
course of business  that involve rate base,  cost of service and  purchased  gas
cost issues,  among other things.  While the  resolution  of such  litigation or
regulatory  matters  could have a material  effect on earnings and cash flows in
the year of resolution,  none of this  litigation,  and none of these regulatory
matters are  expected  to change  materially  the  Company's  present  liquidity
position,  nor have a material adverse effect on the financial  condition of the
Company.*

Market Risk Sensitive Instruments

For a complete discussion of market risk sensitive instruments, refer to "Market
Risk Sensitive  Instruments"  in Item 7 of the Company's  1999 Form 10-K.  There
have been no subsequent  material  changes to the  Company's  exposure to market
risk sensitive instruments.

RATE MATTERS

Utility Operation

New York Jurisdiction

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

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

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

     (1)  Effective competition in the gas supply market for retail customers;

     (2)  Downward pressure on customer gas prices;

     (3)  Increased customer choice of gas suppliers and service options;

     (4)  A provider of last resort (not necessarily the utility);





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


     (5)  Continuation  of  reliable   service  and  maintenance  of  operations
          procedures that treat all participants fairly;

     (6)  Sufficient  and accurate  information  for  customers to use in making
          informed decisions;

     (7)  The availability of information that permits adequate oversight of the
          market to ensure fair competition; and


     (8)  Coordination  of Federal and State  policies  affecting gas supply and
          distribution in New York State.

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

Distribution   Corporation   will   continue  to   participate   in  all  future
collaborative sessions.*

         Distribution  Corporation was recently  advised,  on an informal basis,
that its  "individualized  plan" for  restructuring to "effectuate [the NYPSC's]
vision"  may be included  in  discussions  anticipated  in  connection  with the
current rate  settlement,  which expires on its own terms on September 30, 2000.
Consistent with that information,  Distribution  Corporation has tentative plans
to  develop a rate and  restructuring  proposal  to be filed on or about July 1,
2000, for an effective date of October 1, 2000.*

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

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

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





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


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

         On April 12, 2000,  the NYPSC issued an order setting forth  procedures
for implementation of electronic data interchange (EDI) for electronic  exchange
of retail access data in New York (EDI Order). As described by the NYPSC, EDI is
the computer-to-computer  exchange of routine business information in a standard
form. The NYPSC believes that EDI is necessary to develop  uniform data exchange
protocol  for the state's  customer  choice  initiatives.  The EDI Order  adopts
provisions of a report prepared after an EDI collaborative  involving utilities,
marketers and other interests.  Utilities,  including Distribution  Corporation,
are required to submit EDI  implementation  plans on May 26, 2000.  Distribution
Corporation was an active participant in the EDI  collaborative.  The Company is
currently  evaluating  the EDI Order to  determine  its  effect on  current  and
planned operations.

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

Pennsylvania Jurisdiction

Distribution  Corporation  currently  does not have a rate case on file with the
Pennsylvania  Public Utility  Commission  (PaPUC).  Management  will continue to
monitor its financial position in the Pennsylvania jurisdiction to determine the
necessity of filing a rate case in the future.

           Effective October 1, 1997, Distribution Corporation commenced a PaPUC
approved  customer  choice pilot program  called Energy  Select.  Energy Select,
which lasted until April 1, 1999, allowed  approximately 19,000 small commercial
and  residential  customers of  Distribution  Corporation in the greater Sharon,
Pennsylvania  area  to  purchase  gas  supplies  from  qualified,  participating
non-utility suppliers (or marketers) of gas. Distribution  Corporation was not a
supplier of gas in this pilot.  Under Energy  Select,  Distribution  Corporation
delivered the gas to the  customer's  home or business and remained  responsible
for reading customer  meters,  the safety and maintenance of its pipeline system
and responding to gas  emergencies.  NFR was a participating  supplier in Energy
Select.

         Effective  February 11, 1999,  Distribution  Corporation's  System Wide
Energy  Select  tariff was  approved by the PaPUC.  This  program is intended to
expand  the  Energy  Select  pilot  program  described  above  to  apply  across
Distribution  Corporation's  entire  Pennsylvania  service  territory.  The plan
borrows many features of the Energy Select pilot, but several  important changes
were  adopted.  Most  significantly,   the  new  program  includes  Distribution
Corporation as a choice for retail  consumers,  in  furtherance of  Distribution
Corporation's  objective  to remain a merchant.  Also  departing  from the pilot
scheme, Distribution Corporation resumes its role as provider of last resort and
maintains customer contact by providing a billing service on its own behalf and,
as an option, for participating marketers.





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

         A natural gas restructuring  bill was signed into law on June 22, 1999.
Entitled the Natural Gas Choice and Competition Act (Act),  the new law requires
all Pennsylvania  LDCs to file tariffs designed to provide retail customers with
direct access to competitive gas markets. Distribution Corporation submitted its
compliance  filing on October 1, 1999 for an effective  date on or about July 1,
2000. The filing largely mirrors the System Wide Energy Select program currently
in effect,  which  substantially  complies  with the Act's  requirements.  After
negotiations with PaPUC Staff and intervenors, a settlement was reached with all
parties  except  for  the  Pennsylvania   Office  of  Consumer  Advocate  (OCA).
Accordingly,  hearings  were held and briefs  filed on OCA's open  issues.  In a
Recommended  Decision  issued on March 31, 2000,  the  Administrative  Law Judge
rejected  the  OCA's  arguments  and  recommended  approval  of  the  settlement
agreement.  Distribution Corporation expects the PaPUC to issue a final decision
on or about July 1, 2000.*

         Base  rate   adjustments   in  both  the  New  York  and   Pennsylvania
jurisdictions do not reflect the recovery of purchased gas costs. Such costs are
recovered  through  operation of the  purchased  gas  adjustment  clauses of the
appropriate regulatory authorities.

Pipeline and Storage

Supply  Corporation  currently  does not have a rate case on file with the FERC.
Its last  case was  settled  with the  FERC in  February  1996.  As part of that
settlement,  Supply  Corporation agreed not to seek recovery of revenues related
to certain  terminated  service  from  storage  customers  until  April 1, 2000.
Currently,  Supply  Corporation  does not intend to seek  recovery  of  revenues
related to terminated  service from storage  customers.  Supply  Corporation has
been  successful  in  marketing  and  obtaining   executed  contracts  for  such
terminated  storage  service  (at  discounted  rates) and  expects  to  continue
obtaining  executed  contracts for additional  terminated  storage service as it
arises.*

Other Matters

Environmental Matters

It is the Company's  policy to accrue  estimated  environmental  clean-up  costs
(investigation  and  remediation)  when such amounts can reasonably be estimated
and it is  probable  that the  Company  will be  required  to incur such  costs.
Distribution  Corporation and Supply  Corporation  have estimated their clean-up
costs related to former  manufactured  gas plant and former gasoline plant sites
and third party  waste  disposal  sites will be in the range of $8.9  million to
$9.9  million.*  The minimum  liability of $8.9 million has been recorded on the
Consolidated  Balance Sheet at March 31, 2000. Other than discussed in Note H of
the 1999 Form 10-K  (referred to below),  the Company is currently  not aware of
any material additional exposure to environmental liabilities.  However, adverse
changes in environmental regulations or other factors could impact the Company.*

         The  Company is subject  to various  federal,  state and local laws and
regulations  relating  to the  protection  of the  environment.  The Company has
established  procedures for the ongoing evaluation of its operations to identify
potential  environmental  exposures  and comply  with  regulatory  policies  and
procedures.

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





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


Safe  Harbor  for  Forward-Looking  Statements.  The  Company is  including  the
following  cautionary  statement in this Form 10-Q to make  applicable  and take
advantage  of the  safe  harbor  provisions  of  Section  21E of the  Securities
Exchange Act of 1934 for any  forward-looking  statements  made by, or on behalf
of, the Company. Forward-looking statements include statements concerning plans,
objectives,  goals,  strategies,  future events or  performance,  and underlying
assumptions and other  statements  which are other than statements of historical
facts.  From time to time,  the Company may publish or otherwise  make available
forward-looking  statements of this nature. All such subsequent  forward-looking
statements,  whether  written  or oral and  whether  made by or on behalf of the
Company,  are also expressly qualified by these cautionary  statements.  Certain
statements  contained  herein,  including  without  limitation  those  which are
designated with a "*", are  forward-looking  statements and accordingly  involve
risks and  uncertainties  which could cause actual results or outcomes to differ
materially  from  those  expressed  in  the  forward-looking   statements.   The
forward-looking  statements  contained herein are based on various  assumptions,
many of which are  based,  in turn,  upon  further  assumptions.  The  Company's
expectations,  beliefs  and  projections  are  expressed  in good  faith and are
believed  by  the  Company  to  have  a  reasonable  basis,  including,  without
limitation,  management's  examination  of  historical  operating  trends,  data
contained in the Company's  records and other data available from third parties,
but  there  can be no  assurance  that  management's  expectations,  beliefs  or
projections  will result or be achieved  or  accomplished.  In addition to other
factors and matters  discussed  elsewhere  herein,  the  following are important
factors that, in the view of the Company,  could cause actual  results to differ
materially from those discussed in the forward-looking statements:

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

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

 3.       Inability to obtain new customers or retain existing ones

 4.       Significant changes in competitive factors affecting the Company

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

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

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

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

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

10.       Uncertainty of oil and gas reserve estimates

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

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





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


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

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

15.       Regarding  foreign  operations - changes in foreign trade and monetary
          policies,   laws  and  regulations   related  to  foreign  operations,
          political and  governmental  changes,  inflation  and exchange  rates,
          taxes and operating conditions

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

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

18.       Changes  in  accounting  principles  and/or  the  application  of such
          principles to the Company

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

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

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

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

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

For a discussion of various  environmental  matters,  refer to Part I, Item 1 at
Note 5 and to Part I,  Item 2 - MD&A of this  report  under the  heading  "Other
Matters."

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

On January 3, 2000, the Company issued 653 unregistered shares of Company common
stock to the  non-employee  directors of the Company.  The shares were issued as
partial  consideration for the directors' service during the quarter ended March
31, 2000, pursuant to the Company's Retainer Policy for Non-Employee  Directors.
These  transactions  were  exempt  from  registration  by  Section  4(2)  of the
Securities  Act of 1933,  as amended,  as  transactions  not  involving a public
offering.





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

           The Annual Meeting of  Shareholders  of National Fuel Gas Company was
held on February 17, 2000. At that meeting,  the shareholders elected directors,
appointed  independent  accountants,  approved  the Annual At Risk  Compensation
Incentive  Program,  approved  amendments  to the National Fuel Gas Company 1997
Award and Option Plan, and rejected a shareholder proposal.

         The total votes were as follows:



                                                         Against                      Broker
                                            For       or Withheld      Abstain       Non-Votes
                                            ---       -----------      -------       ---------
                                                  
      (i)  Election of directors
           to serve for a three-
           year term:
            -  Eugene T. Mann           32,771,583      597,663             -             -
            -  George L. Mazanec        32,832,827      536,419             -             -

           Directors whose term of office continued after the meeting:

           Term expiring in 2001:  Philip C. Ackerman, James V. Glynn and Bernard    S. Lee.

           Term expiring in 2002:  Robert T. Brady, William J. Hill and Bernard J. Kennedy.

     (ii)  Appointment of
           PricewaterhouseCoopers
           LLP as independent
           accountants                  33,012,619          197,448       159,176         -

    (iii)  Approval of the Annual
           At Risk Compensation
           Incentive Program            31,137,734        1,664,810       566,699         -

     (iv)  Approval of amendments
           to the National Fuel Gas
           Company 1997 Award and
           Option Plan                  27,564,260        5,201,522       603,461         -

      (v)  Action on shareholder
           proposed resolution
           regarding minority
           employment                    1,597,964       23,187,734     2,454,065     11,740,343


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

Richard Hare  retired  from his  position as President  and a Director of Supply
Corporation  effective March 31, 2000. Mr. Hare was succeeded as President and a
Director of Supply  Corporation  by Dennis J. Seeley.  Until March 31, 2000, Mr.
Seeley  was a Senior  Vice  President  of  Distribution  Corporation  and (since
January  2000) Vice  President  of the  Company.  He resigned  his  positions in
Distribution  Corporation  and the Company  upon his  election as  President  of
Supply Corporation.






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

         (a)      Exhibits

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

                  (10)              Material Contracts

                  10.1              National  Fuel Gas  Company  1997  Award and
                                    Option Plan, as amended and restated through
                                    February 17, 2000.

                  10.2              Severance  Agreement,   Release  and  Waiver
                                    dated March 27, 2000,  between National Fuel
                                    Gas Supply
                                    Corporation and Richard Hare

                  (12)              Statements regarding Computation of Ratios:

                                    Ratio of Earnings  to Fixed  Charges for the
                                    Twelve  Months  Ended March 31, 2000 and the
                                    Fiscal  Years  Ended   September   30,  1995
                                    through 1999.

                  (27)              Financial Data Schedules

                  27.1              Financial  Data  Schedule for the Six Months
                                    Ended March 31, 2000.

                  27.2              Restated Financial Data Schedule for the Six
                                    Months Ended March 31, 1999.

                  (99)              National   Fuel  Gas  Company   Consolidated
                                    Statement  of Income for the  Twelve  Months
                                    Ended March 31, 2000 and 1999.

         (b)     Reports on Form 8-K

                                    None.





                                    SIGNATURE
                                    ---------

         Pursuant to the  requirements  of the Securities  Exchange Act of 1934,
the  Registrant  has duly  caused  this report to be signed on its behalf by the
undersigned thereunto duly authorized.

                                         NATIONAL FUEL GAS COMPANY
                                         -------------------------

                                                (Registrant)

                                         /s/Joseph P. Pawlowski
                                         --------------------------------

                                         Joseph P. Pawlowski

                                         Treasurer and
                                         Principal Accounting Officer

Date:  May 15, 2000
       ------------