<PAGE 1>
                                UNITED STATES
                      SECURITIES AND EXCHANGE COMMISSION
                           Washington, D. C. 20549

                                  FORM 10-K
    (Mark One)
      [  X  ]   ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF
                     THE SECURITIES EXCHANGE ACT OF 1934
                 For the Fiscal Year Ended September 30, 1994
                                      OR
      [     ]  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
                     THE SECURITIES EXCHANGE ACT OF 1934
             For the Transition Period From..........to..........

                        Commission File Number 1-3880

                          NATIONAL FUEL GAS COMPANY
            (Exact name of registrant as specified in its charter)
      New Jersey                                             13-1086010
(State or other jurisdiction of                          (I.R.S. Employer
incorporation or organization)                         Identification No.)
     10 Lafayette Square                                           14203
      Buffalo, New York                                          (Zip Code)
(Address of principal executive offices)
                                (716) 857-6980
              Registrant's telephone number, including area code
                                       
         Securities registered pursuant to Section 12(b) of the Act:
                                                          Name of each
                                                            exchange
   Title of each class                                 on which registered
Common Stock, $1 Par Value                         New York Stock Exchange

         Securities registered pursuant to Section 12(g) of the Act:
                                     NONE

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

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

      The aggregate market value of the voting stock held by nonaffiliates of 
the registrant amounted to $953,688,000 as of November 30, 1994.
      Common stock, $1 par value, outstanding as of November 30, 1994: 
37,337,056 shares.

                     DOCUMENTS INCORPORATED BY REFERENCE
      Portions of the registrant's definitive Proxy Statement for the Annual 
Meeting of Shareholders to be held February 16, 1995, are incorporated by 
reference into Part III of this report.

<PAGE2>
NATIONAL FUEL GAS COMPANY
FORM 10-K ANNUAL REPORT
For the Fiscal Year Ended September 30, 1994

                                  TABLE OF CONTENTS
                                                                          Page

  GLOSSARY OF TERMS                                                          3

PART I
  ITEM  1.  BUSINESS
              COMPANY AND SUBSIDIARIES                                       6
              RATES AND REGULATION                                           7
              UTILITY OPERATION                                              8
              PIPELINE AND STORAGE                                          14
              SELECTED STATISTICS OF THE SYSTEM'S REGULATED OPERATIONS      16
              EXPLORATION AND PRODUCTION                                    17
              OTHER NONREGULATED                                            19
              COMPETITION                                                   19
              CAPITAL EXPENDITURES                                          22
              ENVIRONMENTAL MATTERS                                         22
              MISCELLANEOUS                                                 22
              EXECUTIVE OFFICERS OF THE COMPANY                             23

  ITEM  2.  PROPERTIES
              GENERAL INFORMATION ON FACILITIES                             24
              EXPLORATION AND PRODUCTION ACTIVITIES                         24

  ITEM  3.  LEGAL PROCEEDINGS                                                 
              PARAGON/TGX PROCEEDINGS                                       27

  ITEM  4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS             30

PART II
  ITEM  5.  MARKET FOR THE REGISTRANT'S COMMON STOCK AND RELATED
             SHAREHOLDER MATTERS                                            31
  ITEM  6.  SELECTED FINANCIAL DATA                                         32
  ITEM  7.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
             CONDITION AND RESULTS OF OPERATIONS                            33
  ITEM  8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA                     52
  ITEM  9.  CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON
             ACCOUNTING AND FINANCIAL DISCLOSURE                            95

PART III
  ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT              95
  ITEM 11.  EXECUTIVE COMPENSATION                                          95
  ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND
             MANAGEMENT                                                     95
  ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS                  95

PART IV
  ITEM 14.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON
            FORM 8-K                                                        96

SIGNATURES                                                                 101

<PAGE 3>
                              GLOSSARY OF TERMS


      The following terms and abbreviations used in the text of this report 
are defined as indicated:

Bcf - Billion cubic feet.

Btu - British thermal unit.

Bypass - Obtaining service from a new supplier without utilizing the facility 
of the former supplier.

Cogeneration - The use of gas for on-site production of both electricity and  
heat for industrial and large commercial users.

Company or Registrant - National Fuel Gas Company.

Condensate - A liquid hydrocarbon recovered at the surface as natural gas is 
produced.

Data-Track - Data-Track Account Services, Inc.

Degree Day - A measure of the coldness of weather experienced, based on the 
extent to which the daily mean temperature falls below a reference 
temperature, usually 65 degrees Fahrenheit (F).  For example, on a day when 
the mean temperature is 35 degrees F, there would be 30 degree days 
experienced.

Development Well - A well drilled to a known producing formation in a 
previously discovered field.

Distribution Corporation - National Fuel Gas Distribution Corporation.

Empire - Empire Exploration, Inc.

Exploratory Well - A well drilled to a previously untested geologic structure 
to determine the presence of oil or gas.

Farm Out - An arrangement whereby the owner of a lease assigns the lease, or 
some portion of it, to another party for drilling.

FERC - Federal Energy Regulatory Commission.

Firm Transportation - Pipeline transportation under contractual arrangements 
providing service not subject to interruption.

Highland - Highland Land & Minerals, Inc.

Holding Company Act - Public Utility Holding Company Act of 1935, as amended.

Horizontal Drilling -A drilling technique in which the well bore runs 
horizontal or parallel to the earth's surface.  This exposes a greater portion 
of the underground producing rock formation to the well bore than conventional 
vertical drilling, improving overall productivity by permitting maximum 
recovery from a reservoir.

<PAGE 4>
                        GLOSSARY OF TERMS (Continued)

Leidy Hub - Leidy Hub, Inc.

Mbbl - Thousand barrels.

Mcf - Thousand cubic feet.

MMcf - Million cubic feet.

MMcfe - Million cubic feet equivalent.

NFR - National Fuel Resources, Inc.

NGV - Natural gas vehicle.

Nonregulated Operations - Consist of the Company's Exploration and Production 
and Other Nonregulated business segments.

Note or Notes - Notes to Consolidated Financial Statements.

PaPUC - Pennsylvania Public Utility Commission.

Penn-York - Penn-York Energy Corporation.

PSC - State of New York Public Service Commission.

Regulated Operations - Consist of the Company's Utility and Pipeline and 
Storage business segments.

Reserves - Estimated volumes of oil, gas or other minerals that can be 
recovered from deposits in the earth with reasonable certainty.

Seneca - Seneca Resources Corporation.

SEC - Securities and Exchange Commission.

SFV - Straight fixed-variable.

Supply Corporation - National Fuel Gas Supply Corporation.

System - The Company and its subsidiaries.

Throughput - The sum  of volumes of gas sold and volumes of gas transported 
for customers.

Transportation Service - The movement of gas for third parties through 
pipeline facilities for a fee.

UCI - Utility Constructors, Inc.

Unbundled Service - The separation of pipeline company services, such as 
storage, gathering and transmission, with rates charged which reflect the cost 
of each service.


<PAGE 5>
                        GLOSSARY OF TERMS (Continued)

Underground Storage -The injection of large quantities of natural gas into 
underground rock formations for storage during periods of low market demand 
and withdrawal during periods of peak market demand.

WNC - Weather normalization clause.

Working Gas - Gas in an underground storage field that is available for market 
which is in excess of the base gas.
<PAGE 6>
                                    PART I


ITEM 1.  BUSINESS

COMPANY AND SUBSIDIARIES

      The Company, a registered holding company under the Holding Company Act, 
was organized under the laws of the State of New Jersey in 1902.  The Company 
is engaged in the business of owning and holding all of the securities of the 
subsidiary companies identified below.  All references to years in this report 
are to the Company's fiscal year ended September 30 unless otherwise noted.

      The System constitutes an integrated natural gas operation and consists 
of operations which are regulated as to their rates and operations which are 
not so regulated.  The Regulated Operations fall within two business segments:  
Utility Operation and Pipeline and Storage.  The Nonregulated Operations 
consist principally of the Exploration and Production business segment.  Other 
Nonregulated operations include the System's natural gas marketing and 
brokerage operations, pipeline construction operations, sawmill and dry kiln 
operations, and natural gas market area hub operations.

      The Utility Operation is carried out by Distribution Corporation.  
Pipeline and Storage operations are carried out by Supply Corporation. 
Effective July 1, 1994, all of the Company's natural gas storage services were 
consolidated into Supply Corporation through the merger of Penn-York into 
Supply Corporation.  Seneca is engaged in Exploration and Production 
operations.  Effective July 1, 1994, all of the Company's Exploration and 
Production operations were consolidated into Seneca through the merger of 
Empire into Seneca.  Supply Corporation's exploration and production 
activities were transferred to Empire, effective on January 1, 1994.  Other 
Nonregulated operations are carried out by NFR, UCI, Highland, Seneca, 
Data-Track and Leidy Hub.

      No single customer, or group of customers under common control, 
accounted for 10% or more of the System's consolidated revenues in 1994.

      Financial information about the Company's business segments can be found 
in Note H - "Business Segment Information," on pages 79 to 81 of this report.

      Distribution Corporation, a New York corporation, is a public utility 
that sells natural gas and provides gas transportation service in western New 
York and northwestern Pennsylvania.  During 1994, Distribution Corporation 
served an average of 727,700 retail customers, compared with an average of 
724,400 retail customers served during 1993.  The principal metropolitan areas 
served are Buffalo, Niagara Falls and Jamestown, New York, and Erie and 
Sharon, Pennsylvania.

      Supply Corporation, a Pennsylvania corporation, is engaged in the 
transportation and storage of natural gas for System and nonaffiliated 
companies.  Supply Corporation owns and operates an integrated gas pipeline 
system extending from southwestern Pennsylvania to the New York-Canadian 
border at the Niagara River.  Supply Corporation owns and operates 30 
underground storage fields in its operating area and four additional 
underground storage fields are operated jointly with certain major interstate 
pipeline companies.
<PAGE 7>
ITEM 1.  BUSINESS (Continued)


      Seneca, a Pennsylvania corporation, is engaged in the exploration for, 
and the development and purchase of, natural gas and oil reserves in the Gulf 
Coast of Texas and Louisiana, in California, and in the Appalachian region of 
the United States.  Seneca's production is, for the most part, sold to 
purchasers located in the vicinity of its wells.  In addition, Seneca is 
engaged in the marketing of timber from its Pennsylvania land holdings.

      NFR, a New York corporation, is engaged in the marketing and brokerage 
of natural gas and performs energy management services for utilities and 
end-users.

      UCI, a Pennsylvania corporation, is engaged in pipeline construction and 
other construction work for the System and nonaffiliated companies, and is 
headquartered in Linesville, Pennsylvania.

      Highland, a Pennsylvania corporation, operates a sawmill and kiln in 
Kane, Pennsylvania.

      Data-Track, a New York corporation, provides collection services for the 
subsidiaries of the Company, particularly Distribution Corporation, primarily 
through the issuance of collection notices.

      Leidy Hub, a New York corporation, is a partner in the Ellisburg-Leidy 
Northeast Hub Company, which operates a natural gas market area hub in 
northeastern Pennsylvania serving the consuming regions of the Northeast, 
Mid-Atlantic and Canada.  The hub offers services designed to simplify the 
complexities and the volatility of the gas market for gas buyers and sellers.

RATES AND REGULATION

      All System companies are subject to regulation by the SEC under the 
broad regulatory provisions of the Holding Company Act, including provisions 
relating to issuance of securities, sales and acquisitions of securities and 
utility assets, intra-System transactions and limitations on diversification.  
Distribution Corporation is subject to regulation by the PSC and the PaPUC 
concerning rates and other matters.  Supply Corporation is subject to 
regulation by the FERC, concerning rates and other matters.  In addition, 
System companies are subject to federal, state and local laws and regulations 
concerning numerous other matters.

      On November 2, 1994, the SEC issued a concept release soliciting comment 
on modernization of the Holding Company Act.  The SEC has deemed that a 
reexamination of the need for, and role of, a federal holding company statute 
is necessary in light of recent utility and regulatory developments.  The 
Company is unable to predict, at this time, what type of modernization may 
occur as a result of this reexamination and therefore what the impact will be 
on the Company.
<PAGE 8>
ITEM 1.  BUSINESS (Continued)


UTILITY OPERATION

Gas Sales and Transportation

      The System's Utility Operation is conducted solely through Distribution 
Corporation.  Substantially all of its sales are requirements sales (i.e., 
sales that vary and are not subject to significant minimum take obligations).  
In 1994, Distribution Corporation's sales and transportation volumes by 
customer class were 52% residential, 21% commercial and 27% industrial.  In 
1994, the Utility Operation accounted for approximately 52% of System 
operating income before income taxes.  Information regarding the results of 
operations for the Utility Operation can be found in "Management's Discussion 
and Analysis of Financial Condition and Results of Operations," on pages 33 to 
51 of this report.

      On average, 97% of Distribution Corporation's retail customers use gas 
for space heating, which makes throughput, for the most part, 
weather-sensitive.  In Distribution Corporation's New York jurisdiction, it 
was 3.6% colder than the prior year and 3.9% colder than normal, based upon 
the number of Degree Days for the year.  In Distribution Corporation's 
Pennsylvania jurisdiction, it was 9.6% colder than the prior year and 8.4% 
colder than normal, based upon the number of Degree Days for the year.

      Weather that was colder than the prior year contributed to a 5 Bcf 
increase in retail sales in 1994.  Although industrial volumes sold remained 
level when compared with the prior year, they reflected a 2.5 Bcf switch from 
sales to transportation service, offset by increased gas sales to a new 
cogeneration customer.

      The impact that major weather variances have on revenues and margins is 
tempered by a weather normalization clause that the PSC has authorized in 
Distribution Corporation's New York retail jurisdiction.  This WNC is designed 
to adjust the rates of retail customers to reflect the impact of deviations 
from normal weather.  Weather that is more than 2.2% warmer than normal 
results in a surcharge being added to customers' current bills, while weather 
that is more than 2.2% colder than normal results in a refund being credited 
to customers' current bills.  In 1994, the WNC was in effect for the period 
from October 1993 through May 1994.  During this time, there were periods of 
both warmer than normal and colder than normal weather.  Overall, the WNC 
resulted in a net reduction to customer bills of approximately $5.8 million in 
1994.

      Distribution Corporation requested a WNC in the Pennsylvania rate 
jurisdiction in its March 8, 1994 rate case filing.  However, the PaPUC denied 
Distribution Corporation's request.  This decision continues to subject 
Distribution Corporation's operating results to the impact of major weather 
variances.

      Distribution Corporation offers large commercial and industrial 
customers transportation services and flexible rate designs.  Transportation 
service, which allows end-users to purchase gas directly from a producer or 
marketer and transport it through the System's pipeline network, provides the 
<PAGE 9>
ITEM 1.  BUSINESS (Continued)


customer with various options in buying gas and transportation services, thus 
providing the opportunity for cost savings to the customer.  In 1994, 52.2 Bcf 
of gas were transported to such customers of Distribution Corporation, a 7% 
increase over the 48.9 Bcf transported in 1993.  Transportation volumes 
represented 30% of the Utility segment's total throughput  in 1994 and 29% in 
1993.

      The volume of gas transported by this segment increased 3.3 Bcf in 1994 
mainly because of industrial and commercial boiler fuel sales customers 
switching to transportation service, which amounted to approximately 2.9 Bcf.  
In addition, transportation volumes increased by approximately 2 Bcf for 
large- and small-volume industrial customers.  Partly offsetting these 
increases was a decline in transportation in the Pennsylvania jurisdiction of 
approximately 0.8 Bcf because of the shut down of three industrial customers 
and a decline of approximately 0.8 Bcf because of the bypass of the Company's 
pipeline system in favor of local producer gas service.  Rates that became 
effective in December 1994, in the Pennsylvania rate jurisdiction, compensate 
for the loss of throughput related to these customers.

      Distribution Corporation has a supplemental service rate in New York and 
a bypass rate in Pennsylvania which are intended to induce customers not to 
bypass the System.  These rates are designed to recover Distribution 
Corporation's cost of providing back-up service to customers utilizing an 
alternative gas supply.  In addition, Distribution Corporation has a flexible 
transportation tariff in Pennsylvania and New York, which allows it to 
negotiate a competitive rate to encourage customers to stay on the System.  

      The unbundling of services under the FERC's Order 636 has required 
transportation customers to incur storage service costs for use of storage 
facilities.  These costs were previously bundled and charged only to sales 
customers.  As a means of providing options to its customers, Distribution 
Corporation offers a Daily Metered Transportation rate in Pennsylvania.  
Customers using this rate would only incur storage charges for storage service 
utilized, as determined through a daily metering process, thus increasing the 
importance of each customer's management of its gas needs.  Distribution 
Corporation has proposed a similar rate in its New York jurisdiction rate case 
filed in October 1994.

      Through open dialogue with customers, utilization of the various rates 
discussed above and Distribution Corporation's in-house gas acquisition 
expertise which industrial customers and other end-users may not have, 
Distribution Corporation has been able to mitigate bypass of the System.

      Distribution Corporation also offers competitive boiler fuel rates to 
large commercial and industrial customers in its New York rate jurisdiction.  
These rates allow Distribution Corporation to adjust rates monthly to compete 
against suppliers of No. 6 oil and other boiler fuels.
<PAGE 10>
ITEM 1.  BUSINESS (Continued)
 

      If boiler fuel and supplemental service rates in New York, the bypass 
rate in Pennsylvania and flexible transportation rates in both jurisdictions 
were not available, Distribution Corporation could become vulnerable to losses 
in throughput since natural gas is, in many cases, directly replaceable by    
No. 6 oil in industrial boilers, or can be obtained through bypass of the 
System.

      Distribution Corporation also offers rates in both its New York and 
Pennsylvania jurisdictions that provide competitive gas prices encouraging new 
technologies, such as the installation of small-packaged cogeneration and 
gas-fired cooling and dehumidification systems that utilize gas on an all-year 
or summerload basis.

      The System continues to encourage the development of the natural gas 
vehicle market.  The System operates over 400 NGVs along with four 
public-access refueling stations.  A fifth public-access station is scheduled 
to open in 1995.

      Distribution Corporation is not currently subject to any material 
restrictions upon the connection or service of new residential, commercial and 
industrial customers in its service territory.  However, because of the high 
natural gas saturation and the maturity of Distribution Corporation's service 
territory, its focus will be on retaining existing customers through rate 
design initiatives and, in the longer term, through the development and 
marketing of new natural gas utilization technologies.

Gas Supply 

      One of the major effects of restructuring of the natural gas industry 
under the FERC's Order 636 was the transfer of responsibility for acquiring 
gas supply from pipeline companies to natural gas utility companies.  This 
transfer of responsibility also carried with it the transfer to utility 
companies of the risks related to the purchasing of adequate and reliable gas 
supplies, transportation arrangements and storage arrangements.  In addition, 
the role of the state public utility commissions in monitoring the prudency of 
purchasing practices of the utility has become more significant.

      As a result of Supply Corporation's restructuring, which became 
effective August 1, 1993, gas supplies for the System are now obtained by 
Distribution Corporation in essentially the same manner operationally, as they 
were in recent years by Supply Corporation.

      Distribution Corporation's basic gas acquisition objective is to obtain 
reliable, diversified, long-term sources of gas supply at competitive prices 
and to maintain appropriate levels of pipeline and storage capacity to 
transport and store its gas supply.

      As a result of Order 636 restructuring, Distribution Corporation was 
provided a share of pipeline and storage capacity on Supply Corporation and on 
the upstream pipeline companies formerly serving Supply Corporation.  
Distribution Corporation has entered into contracts for the necessary capacity 
on Supply Corporation and on these upstream pipeline companies, to meet the 
requirements of its firm sales customers.
<PAGE 11>
ITEM 1.  BUSINESS (Continued)


      Distribution Corporation has firm transportation capacity from Supply 
Corporation and the following pipeline companies:  Tennessee Gas Pipeline 
Company, Texas Eastern Transmission Corporation, Transcontinental Gas Pipe 
Line Corporation, CNG Transmission Corporation (CNG) and Columbia Gas 
Transmission Corporation (Columbia).  Total contracted capacity on these 
pipelines, in the aggregate, is approximately  155,916 MMcf annually.  

      Distribution Corporation has contracted storage capacity of 25.3 Bcf 
from Supply Corporation as well as contracted storage capacity, in the 
aggregate of 4.6 Bcf, from CNG and Columbia.  At September 30, 1994, 
Distribution Corporation had 28.0 Bcf of gas in storage.

      Pipeline companies' transportation and storage rates have been designed 
on a SFV basis, as mandated by Order 636.  This rate design allows pipeline 
companies to recover all of their fixed costs through a demand or reservation 
charge.  Thus, Distribution Corporation pays nearly all costs of its 
contracted pipeline transportation and storage through a demand charge.  
Distribution Corporation maintains its current level of firm capacity so it 
can continue to provide reliable service to its firm sales customers during 
peak winter months.  Distribution Corporation must pay to reserve capacity 
year round even though the demand of the firm customers significantly 
decreases during the summer months.  Distribution Corporation has reduced a 
small amount of its fixed costs by releasing unused capacity during off-peak 
periods and will continue to utilize capacity release programs.

      In order to provide gas service to its customers and fill the pipeline 
capacity obtained in the Order 636 unbundling process, Distribution 
Corporation was assigned Supply Corporation's pre-Order 636 gas purchase 
agreements and has since entered into its own gas purchase agreements.  
Currently, approximately 92% of Distribution Corporation's daily winter 
capacity on upstream pipelines is supported by long-term gas supply contracts, 
primarily with Southwest producers.  Distribution Corporation's firm gas 
supply portfolio is comprised of contracts, having an average six-year term, 
which supply gas from a variety of production areas and suppliers.  Many of 
Distribution Corporation's long-term supply contracts are adjusted to reflect 
the seasonal variations in customer demand, thereby decreasing costs.  Spot 
gas continues to be utilized when short-term gas supplies are plentiful and 
when it is economical to do so.  During off-peak periods, Distribution 
Corporation is able to make off-system sales when supplies are not needed to 
provide service to its firm sales customers.

      While Distribution Corporation's purchases of Appalachian produced gas 
has continued to decline, gas received from local producers and transported by 
Supply Corporation and Distribution Corporation for large industrial 
end-users, remains an important source of gas supply for these end-users.

      For additional details on sources of gas supply, see the "Sources of Gas 
Supply  - Regulated Operations" on page 13 of this report.

<PAGE 12>
ITEM 1.  BUSINESS (Continued)


      Based on information currently available to the Company, Systemwide gas 
supply remains sufficient to meet anticipated demand.

      In 1994, Distribution Corporation's average cost of purchased gas, 
including the cost of transportation and storage, was $3.74 per Mcf, a 
decrease of 3% from Distribution Corporation's average cost of $3.84 per Mcf 
in 1993.  Regulation of gas prices at the wellhead is virtually nonexistent, 
and therefore, the market primarily dictates gas supply and gas prices.

      The total quantity of gas purchased by Distribution Corporation in 1994 
was 145.9 Bcf, compared with 131.5 Bcf purchased by Distribution Corporation 
and Supply Corporation (net of intersegment purchases) in 1993, an increase of 
14.4 Bcf or 11%.

      The 14.4 Bcf increase in purchases was the result of the following 
(refer to "Selected Statistics of the System's Regulated Operations" on page 
16 of this report):  (1) Net injections into storage in 1994 were 4.3 Bcf 
compared with net withdrawals from storage in 1993 of 3.0 Bcf.  This accounts 
for a 7.3 Bcf increase in the amount of gas required to be purchased in 1994.  
(2) Gas used in operations, shrinkage and other increased 8.5 Bcf in 1994.  
Shrinkage represents a percentage of gas retained by pipeline companies for 
purposes such as fueling their compressors.  Purchases reported by the System 
are gross amounts (i.e., prior to shrinkage).  The amount of shrinkage is 
dependent upon where title to such gas is taken.  The System has experienced a 
steady increase in the past several years in the amount of gas it has taken 
title to in the Southwest.  In 1994, Distribution Corporation took title to 
approximately 95% of its gas purchases in the Southwest.  Thus, amounts 
required to be purchased by Distribution Corporation were higher than amounts 
available for sale to Distribution Corporation's customers.  (3) A 5.1 Bcf 
increase in Distribution Corporation's retail sales required increased 
purchases in 1994.  (4) Elimination of Supply Corporation nonaffiliated 
wholesale sales under Order 636 restructuring, which amounted to 6.5 Bcf in 
1993, resulted in decreased purchases in 1994.

      Total System throughput increased 34.4 Bcf or 13% to 307.3 Bcf in 1994, 
from 272.9 Bcf in 1993.  This increase is mainly attributable to higher 
volumes of gas transported through Supply Corporation's Canadian gas 
transportation facilities and higher retail sales by Distribution Corporation 
which were up primarily because of colder weather and increased gas sales to a 
new cogeneration customer.

      The following table, "Sources of Gas Supply - Regulated Operations", 
sets forth the sources and quantities of gas purchases over the past three 
years.  (System throughput volumes are contained in the table on page 16.)

<PAGE 13>
ITEM 1.  BUSINESS (Continued)


                              Sources of Gas Supply - Regulated Operations   

                                 Annual
                                Contract              Volumes Delivered-MMcf
                               Volumes in            Year Ended September 30,
                                  MMcf    (1)        1994       1993     1992

Producers and Marketers:

    Long-Term Contracts           124,471 (2)      107,487   60,664    28,819

    Appalachian                     4,595 (3)        4,595    7,366    11,883

    Affiliated Production           2,474 (4)        2,474    4,265     5,067

Spot Market                             - (5)       31,319   52,785    86,142

Interstate Pipelines                    - (6)            -    6,434     2,298


  Total Gas Supply - Regulated
   Operations                     131,540          145,875   131,514  134,209

(1)   This column reflects annual volumes under currently existing contracts.  
      Thermally-expressed annual contract quantities have been converted to 
      their volumetric equivalent on a nominal 1,000 Btu per cubic foot basis.

(2)   The producers and marketers from which Distribution Corporation 
      purchases gas pursuant to long-term supply contracts (contracts with a 
      term of two years or longer, the average length of Distribution 
      Corporation's contracts being six years) are:  Chevron U.S.A., Coastal 
      Gas Marketing, Enron Gas Marketing, Inc., Enron Excess Corporation, 
      Exxon Company U.S.A., Meridian Oil Trading, Inc., MidCon Gas Services, 
      Corp., Mobil Natural Gas, Inc., Natural Gas Clearinghouse, Shell Oil 
      Company, et al., Tejas Power Company, Texaco Gas Marketing, Transco 
      Energy Marketing Company and Vastar Gas Marketing, Inc. (formerly Arco 
      Natural Gas Marketing, Inc.).  In addition, the amounts include Canadian 
      gas under contract with Boundary Gas, Inc. and ANE Gas Marketing.

(3)   The annual contract volume represents 1994 purchases from independent 
      producers in the Appalachian region.  The independent producer contracts 
      generally continue until the reserves dedicated to them are economically 
      depleted.  The annual contract volumes applicable to these contracts 
      vary as a function of the deliverability of the wells committed to them.  
      The vast majority of this production is long-term dedicated supply.

(4)   The annual contract volume represents supply from the System's own 
      production in the Appalachian region.  Volumes decreased significantly 
      in 1994, as the System's own production is being sold to various 
      end-users. 

(5)   No annual contract volume is shown here as, generally, spot contracts 
      are very short-term.
<PAGE 14>
ITEM 1.  BUSINESS (Continued)


(6)   No contract volumes are shown here as interstate pipeline companies have 
      terminated their merchant function under the FERC's Order 636.  
      Distribution Corporation has contracts with interstate pipeline 
      companies for pipeline capacity to transport gas purchased under direct 
      contracts.

      For a discussion of Distribution Corporation's obligations under its 
nonaffiliated pipeline capacity, gas purchase and gas storage contracts, see 
Note G - "Commitments and Contingencies," on pages 77 to 79 of this report.

PIPELINE AND STORAGE

      The System's Pipeline and Storage operations are conducted by Supply 
Corporation.  In 1994, these operations accounted for approximately 36% of 
System operating income before income taxes.  Information regarding the 
results of operations for the Pipeline and Storage operations can be found in 
"Management's Discussion and Analysis of Financial Condition and Results of 
Operations" on pages 33 to 51 of this report.

Pipeline Capacity and Transportation

      Supply Corporation currently has service agreements for substantially 
all of its pipeline capacity, which approximates 1,860 MMcf per day.  
Distribution Corporation has contracted for approximately  1,120 MMcf per day 
or 60% of this capacity.

      Effective with Supply Corporation's restructuring under Order 636, most 
of its upstream pipeline contracts have been assigned to its former sales 
customers.  Currently, there is a small amount of unallocated capacity on 
three upstream pipelines related to capacity which was not accepted by certain 
customers.  The reservation charges related to the unallocated capacity are 
considered stranded transportation costs, a category of Order 636 transition 
costs.  Supply Corporation is recovering these amounts from its customers 
pursuant to FERC authorization.

      Supply Corporation's transportation throughput in 1994 was 295.3 Bcf 
compared with 138.6 Bcf in 1993.  The increase in 1994 is primarily the result 
of unbundling of services under Order 636 under which Supply Corporation's 
former sales customers became transportation customers.  Also, throughput 
increased as a result of weather that was colder than the prior year, 
increased utilization of Supply Corporation's Canadian gas transportation 
facilities and the expanded capacity of these facilities.

      For a discussion of the impact of the Clean Air Act Amendments of 1990 
on Supply Corporation's compressor stations, see Note G - "Commitments and 
Contingencies," on pages 77 to 79 of this report.

Underground Storage

      To facilitate operational efficiencies, all of the System's natural gas 
storage services were consolidated into Supply Corporation through the July 1, 
1994 merger of Penn-York into Supply Corporation.  Supply Corporation owns and 
<PAGE 15>
ITEM 1.  BUSINESS (Continued)


operates 30 underground storage fields in its operating area.  Four additional 
underground storage fields are operated jointly with certain major interstate 
pipeline companies.  All of these fields are former gas-producing reservoirs 
and are operated under FERC certification.

      Supply Corporation has available Working Gas capacity of approximately 
69.9 Bcf.  Of this amount, approximately 7 Bcf has been retained by Supply 
Corporation in order to render no notice transportation service and meet other 
delivery obligations.  Of the remaining available Working Gas capacity of 
approximately 62.9 Bcf, Distribution Corporation has contracted for 25.3 Bcf 
and nonaffiliated customers have contracted for 35.6 Bcf.

      The primary terms of current storage service agreements representing 
23.3 Bcf of the amount contracted for by nonaffiliated customers expire on 
March 31, 1995.  Service continues year-to-year and can be terminated upon one 
years notice.  None of these customers have elected to terminate service nor 
extend their term for ten years as provided under a settlement of a previous 
Penn-York rate case.

      Supply Corporation's proposed Laurel Fields Storage Project is a 19 Bcf 
underground natural gas storage development project.  Filings with the FERC 
were made in June 1994 to implement this project.  An "open season" was held 
in August 1994 to identify prospective customers for this project with whom 
agreements are currently being negotiated.  On November 4, 1994, a proposal 
was sent to the FERC to divide the project into two phases.  Phase I would 
encompass the expansion of the Limestone storage field to accommodate 
approximately 7 Bcf of storage and phase II would consist of the development 
of the Callen Run storage field, a depleted gas production field.  The 
estimated cost of both phases of this project, including related transmission 
facilities, is approximately $200 million.  Timing of the project has not been 
finalized.

      The Company believes that underground storage will have enhanced 
economic value in the post-Order 636 environment.  Furthermore, the growing 
demand for natural gas for home heating in the Northeast and on the East Coast 
creates a demand for peak period gas supplies, which may require additional 
storage service.  Supply Corporation's storage fields are strategically 
located between Southwest and Canadian gas supplies and the growing demand for 
natural gas in the Northeast and East Coast areas.

      The magnitude of future expansion in the System's Regulated Operations 
depends, to a large degree, upon market conditions coupled with adequate rate 
relief.

<PAGE 16>
ITEM 1.  BUSINESS (Continued)
           SELECTED STATISTICS OF THE SYSTEM'S REGULATED OPERATIONS
              (Intra-System Sales Eliminated Where Appropriate)

                                         Year Ended September 30,               
                                 1994     1993      1992      1991      1990
GAS AVAILABLE FOR SALE (MMcf):
Natural Gas Purchased-
  Producers and Marketers      112,082    68,030    40,702   37,078    20,387
  Spot Market Purchases         31,319    52,785    86,142   90,822    93,961
  Interstate Pipelines               -     6,434     2,298    3,103    22,377
                               143,401   127,249   129,142  131,003   136,725

Natural Gas Produced             2,474     4,265     5,067    5,088     4,823

  Total Gas Supply             145,875   131,514   134,209  136,091   141,548
Gas Withdrawn from (delivered
 to) Storage - Net              (4,306)    2,992    (2,449)  (5,671)    2,320
Used in Operations, Shrinkage
 and Other                     (17,535)   (8,986)   (3,665)  (2,446)  (1,705)
  Total Gas Available for Sale 124,034   125,520   128,095  127,974   142,163

SYSTEM THROUGHPUT (MMcf):
Retail Sales -
    Residential                 90,565    86,854    84,762   79,299    85,761
    Commercial                  26,937    25,598    25,909   25,634    28,646
    Industrial                   6,532     6,528     9,131    9,893    10,872
Wholesale Sales                      -     6,540     8,293   13,148    16,884
  Total Gas Sales              124,034   125,520   128,095  127,974   142,163
Transportation                 183,255   147,357   172,505  128,731   101,512
  Total System Throughput      307,289   272,877   300,600  256,705   243,675

GAS OPERATING REVENUES INCLUDING TRANSPORTATION
 (Thousands of Dollars):
Retail -
    Residential               $677,068  $613,039  $533,908 $494,332  $517,026
    Commercial                 177,249   156,851   139,662  135,718   150,637
    Industrial                  31,096    31,609    35,985   38,395    45,707
Wholesale                        6,930*   27,451    30,150   43,917    47,773
  Total Gas Operating Revenues 892,343   828,950   739,705  712,362   761,143
Transportation                  68,695    64,641    61,204   42,308    35,192
  Total Gas Operating Revenues
    Including Transportation  $961,038  $893,591  $800,909 $754,670  $796,335

AVERAGE NUMBER OF UTILITY
 CUSTOMERS:
Retail -
    Residential                680,043   676,876   672,877  668,240   663,697
    Commercial                  46,518    46,344    46,051   45,292    44,859
    Industrial                   1,181     1,188     1,201    1,202     1,207
Transportation                   1,306     1,293     1,088      957       750
                               729,048   725,701   721,217  715,691   710,513

   *  1994 wholesale revenues represent revenues from Distribution 
      Corporation's off-system sales.
<PAGE 17>
ITEM 1.  BUSINESS (Continued)


EXPLORATION AND PRODUCTION

      The System's Exploration and Production operations are carried out by 
Seneca.  Seneca is engaged in the exploration for, and the development of, 
natural gas and oil reserves in the Gulf Coast of Texas and Louisiana, in 
California, and in the Appalachian region of the United States.

      To facilitate operational efficiencies, all of the System's exploration 
and production operations were consolidated into Seneca through the July 1, 
1994 merger of Empire into Seneca.  Supply Corporation's exploration and 
production activities were transferred to Empire, effective January 1, 1994.

      Exploration and production activities in 1994 accounted for 
approximately 13% of System operating income before income taxes.  Information 
regarding the results of operations for the Exploration and Production 
operations can be found in "Management's Discussion and Analysis of Financial 
Condition and Results of Operations" on pages 33 to 51 of this report.

Gulf Coast/West Coast Exploration and Production

      Seneca's Gulf Coast activities in 1994 were directed toward continued 
offshore exploration for natural gas in the Gulf of Mexico and drilling of 
horizontal wells for gas production in the Austin Chalk formation in Seneca's 
Northeast Clay field in central Texas.

      The offshore exploration program uses advanced computer and seismic 
technology in an attempt to identify low risk gas prospects which can be 
drilled and placed in production in less than one year.  As of September 30, 
1994, Seneca had acquired and evaluated new offshore seismic data covering an 
area of over 45,000 square miles.  In 1994, Seneca drilled six gas wells in 
the Gulf of Mexico, five of which were successful.  The most significant 
discovery was in West Cameron Block 552 where one gas well was drilled in 1994.

      Seneca has continued to achieve its goal of placing new wells in 
production within one year.  Two of the five successful wells in the Gulf of 
Mexico were in production by September 30, 1994.  The other three wells are 
expected to be in production by March 31, 1995.  Future offshore activity 
should continue to be strong with Seneca's acquisition of three blocks in the 
Federal Lease Sale and acquisition of one block through a farm out.  These 
acquisitions have increased Seneca's inventory of offshore prospects to 
eleven, some of which will be evaluated in 1995.

      In addition, Seneca actively pursued identifying and drilling gas 
reserves in the tight Austin Chalk formation in its Northeast Clay Field in 
central Texas.  In 1994, Seneca drilled or participated in five horizontal 
wells, all of which were successful.  The scope of Seneca's horizontal 
drilling is expected to expand in 1995. Seneca has acquired nearly 4,000 acres 
and 6,000 acres to the west and east of the Northeast Clay Field, 
respectively.  Plans are to begin development of this acreage in 1995.
<PAGE 18>
ITEM 1.  BUSINESS (Continued)


      As a result of this activity in the Gulf Coast Region, 93.4 Bcf of gas 
reserves and 1.1 million barrels of oil reserves were added in 1994.

      Reserves related to the Gulf Coast Region at September 30, 1994 amounted 
to 3.8 million barrels of oil and 153.2 Bcf of gas, or approximately 22% and 
62% of Seneca's total oil and gas reserves, respectively.  This represents a 
decrease of approximately 0.3 million barrels of oil and an increase of 73.7 
Bcf of gas compared with September 30, 1993.

      Seneca's California activities in 1994 were concentrated primarily on 
cost control and improving production in the Sespe and Silverthread Fields in 
Ventura, California while continuing development drilling in the new Temescal 
Field.  In 1994, Seneca drilled one additional successful well in the Temescal 
Field.

      Reserves related to Seneca's California operations at September 30, 
1994, amounted to 13.5 million barrels of oil and 32.0 Bcf of gas, or 
approximately  77% and 13% of Seneca's total oil and gas reserves, 
respectively.  This is a decrease of 0.7 million barrels in oil reserves and 
2.4 Bcf of gas compared with September 30, 1993.

      During 1994, Seneca's combined Gulf Coast and California operations 
produced 1.0 million barrels of oil and 17.0 Bcf of gas compared to 0.8 
million barrels of oil and 13.2 Bcf of gas produced in 1993.  This represents 
an increase of 25% in oil production and 29% in gas production.  In 1994, oil 
and gas sales were made to marketers and refiners under long-term agreements, 
which contain flexible pricing provisions.

Appalachian Exploration and Production

      Most of the gas production Seneca owns in the Appalachian region, is 
transported to end-users by the System.  A percentage of the production from 
these wells is dedicated to the System's Regulated Operations' gas supply.  
Seneca's drilling programs in this region depend, to a large degree, on gas 
prices.  In 1994, Seneca drilled or participated in drilling 8 net gas wells, 
of which 5 were completed as producers and 3 were plugged and abandoned as dry 
holes.  Approximately 0.7 Bcf of gas was discovered as a result of these 
efforts.  This is compared with 1993's drilling program of 18 net wells, of 
which 11 were completed as producers, and 1.1 Bcf of gas discovered.

      In 1994, Seneca's gas production from its Appalachian wells amounted to 
6.3  Bcf compared with 6.6 Bcf in 1993.  At September 30, 1994, Seneca had 
1,998 net productive wells in the Appalachian Region.  Seneca's gas reserves 
at September 30, 1994, located in this region amounted to 62.3 Bcf, or 
approximately 25% of Seneca's total gas reserves.  This represents an increase 
in gas reserves of 1.0 Bcf compared with 1993, as current year discoveries 
from drilling activities, revisions of previous estimates and acquisitions of 
reserves in place more than offset current year production.  Seneca's 
Appalachian oil production and oil reserves are not significant.
<PAGE 19>
ITEM 1.  BUSINESS (Continued)


Oil and Gas Prices

      During 1994, the System's weighted average oil price at the wellhead was 
$14.86 per barrel, a decrease of $1.92 per barrel, or 11%, from 1993.  The 
System's weighted average gas price at the wellhead was $2.18 per Mcf, a 
decrease of $.02 per Mcf, or 1%, from 1993.  Nonetheless, efforts to stabilize 
prices through hedging activities contributed approximately $1.6 million of 
operating revenues for the year.  See further discussion of hedging activities 
in Note A - Summary of Significant Accounting Policies on pages 58 to 62 of 
this report.

      At September 30, 1994, Seneca did not experience an impairment of its 
oil and gas assets under the SEC full cost accounting rules.  Wellhead price 
declines in the future, if material, could have a negative impact on Seneca's 
oil and gas assets.

OTHER NONREGULATED

      The Systems's Other Nonregulated operations are carried out primarily by 
NFR, UCI, Highland and Leidy Hub, which are engaged in natural gas marketing 
and brokerage operations and energy management services; pipeline construction 
operations; sawmill and dry kiln operations; and natural gas market hub 
activities, respectively.  Other Nonregulated operations also include the 
marketing of timber.  In 1994, these operations accounted for 1% of System 
operating income before income taxes.  Corporate operations reduced System 
operating income before income taxes by 2%.  Information regarding the results 
of operations for the Other Nonregulated operations can be found in 
"Management's Discussion and Analysis of Financial Condition and Results of 
Operations" on pages 33 to 51 of this report.

      In 1994, Leidy Hub received SEC approval to enter into a partnership 
with a subsidiary of Natural Gas Clearinghouse (Clearinghouse) to develop a 
market area hub in north central Pennsylvania, where, in order to manage their 
gas supply, customers such as pipelines, marketers and utilities can store or 
borrow gas short-term, move gas from one pipeline to another, and buy or sell 
gas.  The partnership became effective September 1, 1994. Leidy Hub has a 50% 
interest in this partnership.

COMPETITION

      The natural gas industry was a competitive one in 1994 and is expected 
to become more competitive in the future.  Competition existed among providers 
of natural gas, as well as between natural gas and other sources of energy.

      Management continues to believe that there will be increased usage of 
natural gas nationwide over the longer-term and, therefore, opportunities 
exist for increased sales, transportation and storage of natural gas, 
primarily on behalf of off-system end-users.  This increased use of natural 
gas nationwide is expected to result mainly from the increased use of natural 
gas as an electric generation and cogeneration fuel, conversion of home 
heating load from oil to gas, economic and population growth and competitive 
<PAGE 20>
ITEM 1.  BUSINESS (Continued)


prices.  Nonetheless, there is currently downward pressure on gas prices due 
to milder than normal weather and increased supply because of the continued 
growth of Canadian imports and increasing domestic supplies attributable to 
more efficient exploration and production technology.  While seasonal swings 
in gas prices between the heating and nonheating season are expected to 
continue, the longer term trend in natural gas prices is dependent upon the 
balance of demand and supply.  Current estimates of the United States demand 
growth rate range from 1 - 4%, while estimates for increases in available 
supply range from 2 - 5%.

      The continuing deregulation of the gas industry should also enhance the 
competitive position of gas relative to other energy sources by removing some 
of the regulatory impediments to adding customers and responding to market 
forces.  In addition, the environmental advantages of natural gas compared 
with other fuels should increase the role of natural gas as an energy source.  
The potential environmental role of natural gas was enhanced by the passage of 
the Clean Air Act in 1990.  Moreover, natural gas, which is abundantly 
available in North America, is a dependable domestic alternative to foreign 
oil.

      The electric utility industry is moving toward a more competitive 
environment as a result of the Energy Policy Act of 1992 and actions of 
various regulatory commissions.  It is unclear at this point what impact this 
restructuring will have on the natural gas industry.

      System companies compete on the basis of price, service, quality and 
reliability, product performance and other factors.

Utility Operations

      The changes precipitated by the FERC's Order 636 are redefining the 
roles of the utility industry and the state regulatory commissions.  
Competition has arrived for utilities, and it is anticipated that, similar to 
what was done in the pipeline sector of the natural gas industry, regulators 
will require utilities to unbundle their services.  The anticipated result is 
that utility service will divide into "core" markets consisting of the 
traditional residential and commercial customers, as well as customers taking 
firm transportation service and "non-core" markets consisting of competitive 
commercial and industrial markets.  It is anticipated that competition for the 
"non-core" market will continue from parties desiring to bypass the System by 
selling and/or transporting gas directly to Distribution Corporation's 
industrial and commercial customers.  Furthermore, the FERC, in its recent 
Bypass Policy, appears to be unwilling to shield local distribution companies 
from bypass.  In addition, competition will exist with fuel oil suppliers and 
electric utilities in making retail energy sales.  Distribution will attempt 
to retain, and if possible expand, its most vulnerable markets, such as the 
large industrial market, through favorable rate design, business development 
and related efforts.  Distribution Corporation continues to (a) develop or
<PAGE 21>
ITEM 1.  BUSINESS (Continued)


promote new sources and uses of natural gas and/or new services, rates and 
contracts; (b) purchase gas from lowest cost suppliers consistent with 
operating and long-term gas supply needs; and (c) emphasize and provide high 
quality service to its customers.

Pipeline and Storage Operations

      The Pipeline and Storage segment competes for market growth in the 
natural gas market with other pipeline companies transporting gas in the 
Northeast and with other companies providing gas storage service.  The System 
has some unique characteristics which enhance its competitive position.  Its 
service area, which is located adjacent to Canada and the Northeast United 
States, and partially connects the Northeast with the South, Southwest and 
Midwest, is advantageous for the provision of increased transportation and 
storage service in the future.  The Company will continue to evaluate ways to 
take advantage of its location to open up new markets and expand existing 
ones, especially in the gas storage business.  There will, however, be 
increased competition to provide services due to a number of recent large 
pipeline expansions in the Northeast.  Likewise, new storage projects face 
competition from existing storage facilities and a number of planned storage 
projects which have been announced as a result of Order 636.

Exploration and Production

      The Exploration and Production segment competes with other gas and oil 
producers and with fuel oil and electricity wholesalers and producers.  Seneca 
competes with other oil and gas exploration and production companies of 
various sizes for leases and drilling rights for exploration and development 
prospects, and competes with other producers for markets to sell its 
production based on price and deliverability.

      To compete in this environment, Seneca acts as operator on most 
prospects, sheds risk of exploratory efforts through partnerships, applies the 
latest technology for both exploratory studies and drilling operations and 
focuses on market niches that suit its size, operating expertise and financial 
criteria.

Other Nonregulated

      In the Other Nonregulated segment, NFR competes with other gas marketers 
and energy management services providers.  Leidy Hub competes with other gas 
market service providers.  Highland competes with other sawmills in 
northwestern Pennsylvania, and UCI competes with other pipeline construction 
companies in its area of operation.  Sources and providers of energy, other 
than those described above, do not compete with System companies to any 
significant extent.
<PAGE 22>
ITEM 1.  BUSINESS (Continued)


CAPITAL EXPENDITURES

      A discussion of capital expenditures by business segment is included in 
"Management's Discussion and Analysis of Financial Condition and Results of 
Operations," on pages 33 to 51 of this report.

ENVIRONMENTAL MATTERS 

      Supply Corporation is engaged in discussions, but not formal 
proceedings, with the New York Department of Environmental Conservation 
(NYDEC) concerning the 71 plugged and abandoned gas wells located within the 
boundaries of the Bennington and Holland, New York, underground natural gas 
storage fields.  Supply Corporation voluntarily agreed to re-plug 30 wells 
which were believed to be venting small amounts of natural gas to the 
atmosphere.  Twenty-seven of those wells have been plugged, at a cost of 
approximately $3.1 million, and the other 3 have been found not to be venting 
gas anymore.  There are on-going discussions regarding the NYDEC's 
determination that Supply Corporation should also re-plug 37 plugged and 
abandoned wells which are not venting any natural gas to the atmosphere.  
Re-plugging those additional 37 wells, plus the 3 wells which were formerly 
venting small amounts of gas to the atmosphere, would cost an additional 
amount of approximately $5.1 million.

      For additional discussion of environmental matters involving the  
Company, see Note G - "Commitment and Contingencies" on pages 77 to 79 of this 
report.

MISCELLANEOUS

      The System had 3,148 regular employees at September 30, 1994, a decrease 
of 5.4% from the 3,329 employed at September 30, 1993.

      Agreements covering employees in collective bargaining units in the 
State of New York were renegotiated in calendar 1994 and are scheduled to 
expire in calendar 1998.  Agreements covering most employees in collective 
bargaining units in the Commonwealth of Pennsylvania were renegotiated in 
calendar 1993 and are scheduled to expire in calendar 1996.

      System companies have numerous county and municipal franchises under 
which they use public roads and certain other rights-of-way and public 
property for the location of facilities.  System companies have regularly 
renewed such franchises at expiration and expect no difficulty in continuing 
to renew them.
<PAGE 23>
ITEM 1.  BUSINESS (Concluded)


EXECUTIVE OFFICERS OF THE COMPANY (1)

                     Age as of                                    Date Elected
      Name            9/30/94           Position                  To Position 

Bernard J. Kennedy      63       Chairman of the Board of
                                 Directors.                     March 21, 1989
                                 Chief Executive Officer.       August 1, 1988
                                 President.                    January 1, 1987
                                 Director.                      March 29, 1978
                                 Executive Vice President
                                 and General Counsel from
                                 1976 to 1986.
                                 Chairman of the Board of
                                 certain subsidiaries of the
                                 Company since August 1988.
                                 President and Chief Executive
                                 Officer of Supply Corporation
                                 and an officer of certain
                                 other subsidiaries of the
                                 Company from prior to 1989
                                 until June 1, 1989.

Philip C. Ackerman      50       Director                       March 16, 1994
                                 Senior Vice President.         June 1, 1989
                                 Vice President from July 1,
                                 1980 until June 1, 1989.
                                 President of certain of the
                                 Company's subsidiaries from
                                 prior to 1989.

Richard Hare            56       President of Supply Corporation. June 1, 1989
                                 An executive officer of certain
                                 of the Company's subsidiaries 
                                 from prior to 1989.

William J. Hill         64       President of Distribution        June 1, 1989
                                 Corporation.
                                 An executive officer of
                                 Distribution Corporation 
                                 from prior to 1989.

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

<PAGE 24>
ITEM 2.  PROPERTIES

GENERAL INFORMATION ON FACILITIES

      The investment of the System in net property, plant and equipment was 
$1,542,739,000 at September 30, 1994.  Approximately 80% of this investment is 
in the System's Utility and Pipeline and Storage segments, which are primarily 
located in western New York and western Pennsylvania.  The remaining 
investment in property, plant and equipment is mainly in the Exploration and 
Production Segment, which is primarily located in the Gulf Coast, 
southwestern, western and Appalachian regions of the United States.

      The Utility Operation has the largest net investment in property, plant 
and equipment, compared with the System's other business segments.  Most of 
this net investment represents its gas distribution network.  These properties 
include 14,592 miles of pipeline (exclusive of service pipe), which represent 
approximately 55% of the Utility Operation's net investment of $787,794,000.

      The Pipeline and Storage segment represents a net investment of 
$440,810,000 in transmission and storage facilities at September 30, 1994.  
Transmission pipeline, with a net cost of $132,591,000, represents 30% of this 
segment's total net investment and includes 2,786 miles of pipeline required 
to move large volumes of gas throughout the System's service area.  Storage 
facilities consist of 34 storage fields, four of which are jointly operated 
with certain pipeline suppliers, and 512 miles of pipeline.  Included in the 
storage facilities net investment is $80,942,000 of base gas.  The Pipeline 
and Storage segment has 31 compressor stations with 72,100 installed 
compressor horsepower.

      The Exploration and Production segment had a net investment in 
properties amounting to $295,419,000 at September 30, 1994.  Of this amount, 
Seneca's net investment in oil and gas properties in the Gulf Coast/West Coast 
regions was $238,175,000, and Seneca's net investment in oil and gas 
properties in the Appalachian region aggregated $57,244,000.

      During the past five years, the System has made significant additions to 
plant in order to expand and improve transmission and distribution facilities 
for both retail and wholesale customers and to augment the reserve base of oil 
and gas.  Net plant has increased $455,276,000, or 42%, since 1989.

      The System's facilities provided the capacity to meet the System's 1994 
peak day sendout, including transportation service, of 1,988 MMcf, which 
occurred on January 19, 1994.  Withdrawals from storage provided approximately 
47% of the requirements on that day.

      System maps are included as Exhibit 99.2 to this report.

EXPLORATION AND PRODUCTION ACTIVITIES

      The information that follows is disclosed in accordance with SEC 
regulations, and relates to the System's oil and gas producing activities.  
For a further discussion of oil and gas producing activities, refer to Note K 
- - "Supplementary Information for Oil and Gas Producing Activities," on pages 
84 to 88 of this report, and to Exploration and Production on pages 17 to 19 
of this report.
<PAGE 25>
ITEM 2.  PROPERTIES (Continued)


      Supply Corporation files Form 2 "Annual Report of Natural Gas Companies" 
and Form 15 "Annual Report of Gas Supply" with the FERC.  The reserve 
disclosures in these reports were filed as of December 31, 1993, whereas the 
reserve disclosures included in Note K are reported as of September 30, 1994.

      The gas reserves of Supply Corporation reported as of December 31, 1993, 
in Forms 2 and 15, were in-house estimates arrived at by qualified Supply 
Corporation geologists and engineers.  Seneca is not regulated by the FERC, 
and thus is not required to file Forms 2 and 15.  As discussed in Item 1, 
Supply Corporation's exploration and production activities were transferred to 
Empire effective January 1, 1994.  Subsequently, on July 1, 1994, Empire was 
merged into Seneca.  Seneca's oil and gas reserves reported in Note K as of 
September 30, 1994, were estimated for Seneca by independent petroleum 
engineers from Ralph E. Davis, Inc.

      The following is a summary of certain oil and gas information taken from 
System records:

Production

   For the Year Ended September 30                    1994      1993     1992

     Average sales price per Mcf of gas             $ 2.18    $ 2.20   $ 1.97

     Average sales price per barrel of oil          $14.86    $16.78   $17.11

     Average production (lifting) cost per Mcf
      equivalent of gas and oil produced            $  .45    $  .54   $  .62

Productive Wells

   At September 30, 1994                     Gas          Oil

     Productive Wells - gross               2,153         201
                      - net                 2,013         172

Developed And Undeveloped Acreage

   At September 30, 1994

     Developed Acreage   - gross          568,736
                         - net            508,753

     Undeveloped Acreage - gross          516,743
                         - net            476,482
<PAGE 26>
ITEM 2.  PROPERTIES (Concluded)


Drilling Activity

                                           Productive              Dry        
   For the Year Ended September 30     1994   1993   1992   1994   1993  1992

     Net Wells Completed - Exploratory    5      9      5      5      6     5
                         - Development    7     16     11      1      3     3


Present Activities

   At September 30, 1994

     Wells in Process of Drilling - gross                 1
                                  - net                   1


     There are currently no waterflood projects or pressure maintenance 
operations of material importance.
<PAGE 27>
ITEM 3.  LEGAL PROCEEDINGS


PARAGON/TGX PROCEEDINGS

A.  New York Litigation

      On November 30, 1984, Distribution Corporation commenced an action 
against Paragon Resources, Inc. (Paragon) and TGX Corp. (collectively 
Paragon/TGX), in the United States District Court for the Western District of 
New York (the District Court) seeking a declaratory judgment concerning the 
contract effect of a December 20, 1983 PSC order (the Disapproval Order) 
which, among other things, disapproved a 1974 gas purchase agreement between 
Distribution Corporation's predecessor in interest, Iroquois Gas Corporation, 
and Paragon (the Paragon Contract).  Paragon/TGX counterclaimed for (i) a 
declaration that the Disapproval Order did not affect the Paragon Contract in 
any way, whatsoever, (ii) approximately $4,400,000 in respect of take-or-pay 
claims, and (iii) unquantified amounts in respect of other alleged breaches of 
the Paragon Contract.  Commencing with its payment for production received in 
September 1984, Distribution Corporation has paid Paragon/TGX for Paragon 
Contract gas at prices below those developed by the Paragon Contract's price 
formula, as the same have been impacted, from time to time, by the Natural Gas 
Policy Act of 1978 (NGPA).

      On the basis of a Memorandum and Order dated December 10, 1988, the 
District Court in January 1991 issued a partial summary judgment which 
declared that, whereas the Disapproval Order abrogated only the Paragon 
Contract's price term, the legal consequence of such abrogation was to render 
the Paragon Contract "void and no longer of any force or effect" as of 
December 20, 1983.

      On December 3, 1991 the U. S. Court of Appeals for the Second Circuit 
(the Second Circuit) reversed the District Court's partial summary judgment 
and remanded the case to the District Court for further proceedings.  The 
Second Circuit agreed with the District Court that the Disapproval Order had 
"voided the Contract's price term," but did not agree that the Paragon 
Contract as a whole was "voided by the cancellation of the price term."  
Rather, the Second Circuit found that Paragon/TGX had elected an option 
available to it under the Paragon Contract to continue that contract, in the 
aftermath of the Disapproval Order, at "a price consistent with" that order.

      In a letter dated December 13, 1991, TGX demanded that Distribution 
Corporation pay it $21,874,042 (including interest), alleged to represent the 
difference between the amount received by Paragon/TGX in respect of Paragon 
Contract gas delivered during the period September 1984 through October 1991, 
and the amount allegedly due TGX in respect of such gas during such period.  
Distribution Corporation rejected TGX's demand.

      By Order entered March 23, 1992, the District Court granted Distribution 
Corporation permission to amend its reply to Paragon/TGX's counterclaims to 
allege, among other things, (i) Distribution Corporation's "termination" of 
the Paragon Contract by letter effective February 1, 1988; (ii) Paragon's pre- 
September 1984 repudiation of the Paragon Contract; and (iii) the PSC's 
"primary jurisdiction" to interpret the Disapproval Order as respects "a price 
consistent" therewith.  With respect to (iii) above, Distribution Corporation 
<PAGE 28>
ITEM 3.  LEGAL PROCEEDINGS - (Continued)


notes that the New York State Public Service Law provides that no charge for 
gas made pursuant to a contract with a New York gas utility shall exceed the 
"just and reasonable charge" for such gas.  In response to Distribution 
Corporation's motion for partial summary judgment in respect of the defense 
denominated (ii) above, the District Court, in a Memorandum and Order entered 
July 10, 1992, as revised by a Memorandum and Order entered March 1, 1993, 
denied Distribution Corporation's summary judgment motion (due to a perceived 
question of fact as to the occurrence of a condition precedent to Paragon's 
pre-September 1984 contract repudiation), but confirmed Distribution 
Corporation's right to assert the repudiation defense upon the trial of the 
action.

      On January 4, 1993, the District Court entered a non-final order 
purportedly responsive to a February 13, 1992 Paragon/TGX motion.  The order 
purports to declare that, by voiding the Paragon Contract price escalation 
mechanism effective December 31, 1983, the PSC's 1983 Disapproval Order 
effectively capped the Paragon Contract price, at the lesser, from time to 
time, of (i) the 1983 Paragon Contract summer/winter "base prices," or (ii) 
the applicable "Natural Gas Ceiling Prices" set forth in 18 CFR paragraph 
271.101 Table I.  Under date of January 19, 1993 Distribution Corporation 
sought rehearing, reargument, reconsideration and clarification of the January 
4, 1993 order.  On July 12, 1993, the District Court filed a Memorandum and 
Order granting in part the January 19, 1993 motion.  The July 12, 1993 Order 
stated that, while the January 4, 1993 Memorandum and Order did determine that 
an obligation on Distribution Corporation's part to pay for gas purchased 
pursuant to the gas purchase agreement at the applicable NGPA ceiling price 
arose out of the conduct of the parties after the NGPA became effective and 
that the Disapproval Order did not relieve Distribution Corporation of such 
obligation, it did not determine the just and reasonable price for the gas 
pursuant to Public Service Law section 110(4), set a contract price for the 
duration of the contract, resolve any defenses presented by Distribution 
Corporation, determine whether such obligation continues until the present 
time, or rule on any deregulation issues.

      Effective January 14, 1994, TGX purportedly effected a partial 
assignment of its interest under the Paragon Contract to an unaffiliated 
third-party, with whom Distribution Corporation subsequently negotiated 
agreements to supersede the terms of the Paragon Contract, prospectively.  
These transactions did not materially increase (and potentially may have 
decreased) Distribution Corporation's exposure in the New York Litigation.

      On September 29, 1994, Paragon/TGX served an amended answer and 
counterclaim.  That pleading restates Paragon/TGX's claims for unquantified 
money damages respecting Distribution Corporation's alleged (i) breach of 
contract price and "take-or-pay" provisions, (ii) "lack of good 
faith...material breach" of the contract, and (iii) repudiation of the 
contract.  The pleading also adds two new, but unquantified claims - (i) 
consequential damages suffered upon the sale of properties and assignment of 
the Paragon Contract at less than full value, and (ii) damages related to the 
allegation that Distribution Corporation "tortiously and with intent injured 
<PAGE 29>
ITEM 3.  LEGAL PROCEEDINGS - (Continued)


TGX in the conduct of its business."  Distribution Corporation filed a timely 
reply to Paragon/TGX's claims.

      The parties are awaiting a scheduling order from the magistrate 
regarding discovery and the trial of this proceeding.

B.  Louisiana Litigation

      On February 22, 1990, TGX, the purported assignee of the Paragon 
Contract, filed a voluntary petition pursuant to Chapter 11 of the United 
States Bankruptcy Code in the United States Bankruptcy Court for the Western 
District of Louisiana (the Bankruptcy Court).  Thereafter TGX commenced a 
"turnover" proceeding against Distribution Corporation, premised upon TGX's 
December 13, 1991 payment demand described above under "New York Litigation."  
Pursuant to a partial settlement agreement between TGX and Distribution 
Corporation, approved by the Bankruptcy Court in August 1992, TGX has 
withdrawn the "turnover" proceeding and Distribution Corporation has paid to 
TGX $2,940,000 in consideration of, among other things, TGX's release of 
Distribution Corporation from the cause of action asserted in the "turnover" 
proceeding.  TGX is still free to pursue its breach of contract counterclaims 
in the New York Litigation.  However, the $2,940,000 paid by Distribution 
Corporation to TGX will be credited against the amount, if any, which is 
ultimately adjudged due TGX and/or Paragon in the New York Litigation.

C.  State Commission Proceedings

      By its "Order Instituting Proceeding," issued in Case 93-G-0352, et al., 
and effective April 28, 1993, the PSC granted Distribution Corporation 
deferral authority in respect of the New York allocable share ($2,006,000) of 
the partial settlement payment described above under "Louisiana Litigation" 
and instituted a proceeding designed to address Distribution Corporation's 
request for recovery authority in respect of that amount.  Distribution 
Corporation received authority to treat the Pennsylvania allocable share 
($934,000) of the partial settlement payment as a gas cost experienced during 
the twelve (12) month period ending November 30, 1992.

      The PSC proceeding is also expected to address Distribution 
Corporation's recovery in New York of gas costs incurred in respect of the 
Paragon Contract during the reconciliation period September 1, 1991 through 
August 30, 1992.  Finally, the PSC proceeding is expected to include the 
review of the Paragon Contract in light of the "just and reasonable" standard 
of the New York Public Service Law.

      Under date of October 25, 1994, the Administrative Law Judge (ALJ) in 
this proceeding issued a recommended decision (RD).  The RD seemingly 
recommends that the maximum price Paragon/TGX should be authorized to receive 
for gas delivered in respect of the contract should be $3.714 per Mcf.  The 
ALJ noted that Distribution Corporation might owe approximately $9.6 million 
more to Paragon/TGX under this scenario.  The ALJ also found that payments 
previously made by Distribution Corporation were prudent and reasonable.  
Nonetheless, he recommended that Distribution Corporation be allowed to 
recover from ratepayers only one-half of the $2,006,000 payment referred to 
<PAGE 30>
ITEM 3  LEGAL PROCEEDINGS - (Concluded)


above and one-half of future amounts that might be paid to Paragon/TGX.  The 
ALJ's recommendations are not binding on the PSC or the courts.  All parties 
to the proceedings have taken exception to various portions of the RD.  The 
PSC is expected to issue its decision in this proceeding during 1995.

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


      No matter was submitted to a vote of security holders during the fourth 
quarter of 1994.
<PAGE 31>

                                   PART II


ITEM 5. MARKET FOR THE REGISTRANT'S COMMON STOCK AND RELATED SHAREHOLDER 
MATTERS

      Information regarding the market for the Registrant's common stock and 
related shareholder matters appears in Note D - "Capitalization" and Note J - 
"Market for Common Stock and Related Shareholder Matters (unaudited)," on 
pages 67 to 71 and 83, respectively, of this report, and reference is made 
thereto.
<PAGE 32>


ITEM 6.  SELECTED FINANCIAL DATA
Year Ended September 30                  1994        1993        1992       1991        1990
                                                                           
SUMMARY OF OPERATIONS (Thousands)
Operating Revenues                 $1,141,324  $1,020,382    $920,450    $865,131    $892,009
Operating Expenses:
  Purchased Gas                       497,687     409,005     363,690     364,246     415,052
  Operation Expense and Maintenance   291,390     283,230     263,084     245,253     227,593
  Property, Franchise and Other
     Taxes                            103,788      95,393      89,158      83,095      75,846
  Depreciation, Depletion and
   Amortization                        74,764      69,425      55,726      50,805      43,740
  Income Taxes - Net                   47,792      41,046      35,231      23,285      27,480
                                    1,015,421     898,099     806,889     766,684     789,711
Operating Income                      125,903     122,283     113,561      98,447     102,298
Other Income                            3,656       4,833       5,790      11,793       7,483
Income Before Interest Charges        129,559     127,116     119,351     110,240     109,781
Interest Charges                       47,124      51,899      59,041      61,250      57,783
Income Before Cumulative Effect        82,435      75,217      60,310      48,990      51,998
Cumulative Effect of Changes in
 Accounting                             3,237           -           -           -           -

Net Income Available for Common
 Stock                            $    85,672  $   75,217    $ 60,310    $ 48,990    $ 51,998
PER COMMON SHARE DATA
   Earnings                            $2.32*       $2.15       $1.94       $1.63      $1.83
   Dividends Declared                  $1.56        $1.52       $1.48       $1.44      $1.38
   Dividends Paid                      $1.55        $1.51       $1.47       $1.43      $1.36
   Dividend Rate at Year-End           $1.58        $1.54       $1.50       $1.46      $1.42

NUMBER OF COMMON SHAREHOLDERS AT
 YEAR-END                              22,465      22,893      23,218      22,662      22,203

PROPERTY, PLANT AND EQUIPMENT (Thousands)
Regulated:
   Utility Operation               $1,036,225  $  983,417  $  929,601  $  871,102  $  813,736
   Pipeline and Storage               640,124     618,917     594,580     539,904     481,003
                                    1,676,349   1,602,334   1,524,181   1,411,006   1,294,739
Nonregulated:
   Exploration and Production         464,725     415,642     378,815     353,090     323,132
   Other                               24,938      21,237      15,170       8,202       7,196
                                      489,663     436,879     393,985     361,292     330,328
Corporate                                 244         223         223         216         216
Gross Plant                         2,166,256   2,039,436   1,918,389   1,772,514   1,625,283
   Accumulated Depreciation,
    Depletion and Amortization        623,517     561,433     502,007     458,763     418,893
Net Plant                          $1,542,739  $1,478,003  $1,416,382  $1,313,751  $1,206,390

TOTAL ASSETS (Thousands)           $1,981,657  $1,801,540  $1,760,830  $1,560,834  $1,436,687

CAPITALIZATION (Thousands)
Common Stock Equity                $  780,288  $  736,245  $  632,333  $  542,109  $  484,044
Long-Term Debt, Net of Current
 Portion                              462,500     478,417     479,500     442,071     397,350
Total Capitalization               $1,242,788  $1,214,662  $1,111,833  $  984,180  $  881,394

<FOOTNOTE>
*   Includes Cumulative Effect of Changes in Accounting of $.09.  See Notes A and F
    to Consolidated Financial Statements.
</FOOTNOTE>

<PAGE 33>
ITEM 7.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
         RESULTS OF OPERATIONS

    For a graph of "The Revenue Dollar - 1994" see graph A. in the Appendix to 
this report.

Results of Operations

1994 Compared with 1993.  National Fuel's consolidated earnings were $85.7 
million, or $2.32 per common share, in 1994.  This included $3.2 million, or 
$.09 per common share, related to the cumulative effect of the mandated changes 
in accounting for income taxes and post-employment benefits (as adopted in 
accordance with the Financial Accounting Standards Board's (FASB) Statements of 
Financial Accounting Standards (SFAS) No. 109 and No. 112, respectively).  
Earnings before these accounting changes amounted to $82.4 million, an increase 
of approximately 10% over 1993 earnings of $75.2 million.  On a 
per-common-share basis, earnings before the accounting changes were $2.23 for 
1994, up 4% from 1993 earnings of $2.15.  Share amounts reflect a greater 
number of weighted average shares outstanding in the current year, principally 
because of the sale of 2.5 million shares of common stock in May 1993.

   Earnings growth in 1994 was primarily due to the Company's nonregulated 
operations.  The Exploration and Production segment's successes have continued 
in 1994, with record oil and gas production more than compensating for a 
decline in oil and gas prices.  Earnings from Other Nonregulated operations 
increased because of the improved performance of the Company's natural gas 
marketing, pipeline construction and timber operations.

   Earnings from the Company's regulated operations, in total, increased in 
1994.  The Utility Operation's earnings were up slightly over last year because 
of higher throughput due to colder weather, as well as State of New York Public 
Service Commission (PSC) and Pennsylvania Public Utility Commission (PaPUC) 
authorization to earn a return on increased capital investment.  The Pipeline 
and Storage segment's earnings decreased in 1994 compared with 1993, mainly 
because of two nonrecurring items in 1993:  the settlement of a Supply 
Corporation rate case which resulted in a partial reduction of a provision for 
refund due customers; and a change in rate design, effective August 1, 1993, 
which boosted 1993 earnings.

1993 Compared with 1992.  Earnings were $75.2 million in 1993, up $14.9 
million, or 25%, over 1992 earnings of $60.3 million.  Earnings per common 
share in 1993 were $2.15, an 11% increase from the $1.94 earned in 1992.  Share 
amounts reflect a greater number of weighted average shares outstanding in 
1993, principally because of the sale of 2.5 million shares of common stock in 
each of May 1993 and September 1992.

   The earnings increase in 1993 resulted from improvements in both the 
Pipeline and Storage and Exploration and Production segments' earnings which, 
in the aggregate, more than offset a decline in the earnings of the Utility 
Operation and the Company's Other Nonregulated operations.  New rates, coupled 
with a change in rate design, were the major reasons for the Pipeline and 
Storage segment's improved results, while increased natural gas production and 
higher prices improved the Exploration and Production segment's performance.
<PAGE 34>
ITEM 7.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
         RESULTS OF OPERATIONS (Continued)


Operating Income (Loss)
 Before Income Taxes
Year Ended September 30 (in thousands)         1994         1993      1992
Utility Operation                          $ 90,584     $ 86,690  $ 90,025
Pipeline and Storage                         62,302       67,375    49,796
Exploration and
 Production                                  21,767       12,980     7,021
Other Nonregulated                            2,505         (986)    4,229
                                             24,272       11,994    11,250
Corporate                                    (3,463)      (2,730)   (2,279)

Total Operating Income
 Before Income Taxes                       $173,695     $163,329  $148,792


Operating Revenues
Year Ended September 30 (in thousands)         1994         1993      1992
Utility Operation
  Retail Revenues:
    Residential                          $  677,068   $  613,039  $533,908
    Commercial                              177,249      156,851   139,662
    Industrial                               31,096       31,609    35,985
                                            885,413      801,499   709,555
  Off-System Sales                            6,930          945      -   
  Transportation                             34,419       30,213    27,424
  Other                                       4,911        3,961     3,685
                                            931,673      836,618   740,664
Pipeline and Storage
  Wholesale Revenues                              -      444,142   425,931
  Storage Service                            58,971       41,041    36,064
  Transportation                             90,416       45,313    33,821
  Other                                       3,734        4,072     3,054
                                            153,121      534,568   498,870
Exploration and
 Production                                  70,261       58,636    36,303
Other Nonregulated                           72,036       42,099    47,479
                                            142,297      100,735    83,782
Less:  Intersegment
 Revenues                                    85,767      451,539   402,866

Total Operating Revenues                 $1,141,324   $1,020,382  $920,450
<PAGE 35>
ITEM 7.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
         RESULTS OF OPERATIONS (Continued)


UTILITY OPERATION 

Operating Revenues

1994 Compared with 1993.  Operating revenues increased $95.1 million in 1994 
compared with 1993.  This increase reflects recovery of increased gas costs 
mainly due to higher throughput, as well as general rate increases in the New 
York rate jurisdiction effective in both July 1993 and 1994 and in the 
Pennsylvania rate jurisdiction in December 1993 and higher revenues from 
off-system sales.  Distribution Corporation, in each of its jurisdictions, has 
a mechanism whereby it has the opportunity to recover certain costs and retain 
a portion of the margin on these off-system sales.

     Higher retail sales of 5 billion cubic feet (Bcf) resulted primarily from 
weather in Distribution Corporation's service territory that was, on average, 
6.5% colder than last year.  Although industrial volumes sold remained level 
when compared with last year, they reflected a 2.5 Bcf switch from sales to 
transportation service, offset by increased gas sales to a new cogeneration 
customer.

     Transportation throughput was up 3.3 Bcf mainly because of the above noted 
2.5 Bcf switch, as well as a similar switch from sales to transportation 
service by commercial customers of .4 Bcf.  In addition, there was increased 
transportation of 2 Bcf to large- and small-volume industrial customers.  The 
shut-down of three industrial customers and the bypass of National Fuel's 
pipeline system by three customers in the Pennsylvania jurisdiction partially 
offset the total increase by approximately 1.6 Bcf.  Rates that go into effect 
in December 1994 in the Pennsylvania rate jurisdiction compensate for the loss 
of throughput related to these customers.

1993 Compared with 1992.  Operating revenue increased $96 million in 1993 
compared with 1992, although throughput remained relatively unchanged.  The 
flow-through of higher gas costs, as well as rate increases in the New York 
rate jurisdiction in both July 1992 and 1993, and a rate increase in the 
Pennsylvania rate jurisdiction effective in December 1991, resulted in 
increased revenues.  Weather-sensitive residential throughput increased 2.1 Bcf 
as a result of weather that was, on average, 1.9% colder than last year in 
Distribution Corporation's service territory.  Combined industrial and end-user 
transportation throughput decreased 2.4 Bcf as a result of the bankruptcy of a 
major customer in Pennsylvania and a decrease in boiler fuel sales.  These 
declines were partially mitigated by a significant increase attributable to a 
full year's throughput for a cogeneration project that came on line in May 1992.

Operating Income

1994 Compared with 1993.  Operating income before income taxes increased $3.9 
million in 1994 compared with 1993.  This increase reflects higher revenues, 
discussed above, partly offset by increased operating expenses.  The severe 
cold weather during January and February 1994 necessitated an unusually high 
number of system repairs and related site restoration work, which increased 
maintenance expense.
<PAGE 36>
ITEM 7.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
         RESULTS OF OPERATIONS (Continued)


     The impact of weather on Distribution Corporation's New York rate 
jurisdiction is tempered by a weather normalization clause (WNC).  The WNC in 
New York, which covers the eight-month period from October through May, has had 
a stabilizing effect on pretax operating income and earnings for the New York 
rate jurisdiction.  In addition, in periods of colder than normal weather, the 
WNC benefits Distribution Corporation's New York customers.  In 1994, the WNC 
in New York resulted in a benefit to customers of $5.8 million.  Since the 
Pennsylvania rate jurisdiction does not have a WNC, uncontrollable weather 
variations directly impact pretax operating income and earnings.  In the 
Pennsylvania service territory, weather was 9.6% colder than last year and 8.4% 
colder than normal.  The colder weather in 1994 compared with 1993 had a 
positive impact on pretax operating income and earnings for the Pennsylvania 
rate jurisdiction.

1993 Compared with 1992.  Operating income before income taxes decreased $3.3 
million in 1993 compared with 1992.  This decline reflects the impact of lower 
average gas use per residential account in the New York rate jurisdiction 
compared with that imputed in rates resulting in a lower margin on gas sales 
which was not adequate to cover the increase in operating expenses.  This 
problem was remedied by reflecting a lower usage per account in Distribution 
Corporation's rates that went into effect on July 23, 1993, in New York.  In 
1993, the WNC in New York preserved pretax operating income of $1.2 million and 
earnings per share of $.02.  In the Pennsylvania service territory, weather was 
2.5% colder in 1993 than 1992, although it was 5.4% warmer than normal.  This 
colder weather had a positive impact on pretax operating income and earnings 
for the Pennsylvania rate jurisdiction.

Degree Days


                                                               Percent Colder
                                                               (Warmer) Than
Year Ended September 30          Normal     Actual          Normal     Last Year
  1994:  Buffalo                  6,710      6,975            3.9%       3.6% 
         Erie                     6,202      6,726            8.4%       9.6%   
  1993:  Buffalo                  6,723      6,730            0.1%       1.3%
         Erie                     6,484      6,135           (5.4%)      2.5%   
  1992:  Buffalo                  6,778      6,644           (2.0%)     15.9%
         Erie                     6,556      5,983           (8.7%)     13.1%   

Purchased Gas.  The cost of purchased gas is by far the Company's single largest
operating expense.  Annual variations in purchased gas costs can be attributed 
directly to changes in gas sales volumes, the price of gas purchased and the 
operation of purchased gas adjustment clauses.
<PAGE 37>
ITEM 7.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
         RESULTS OF OPERATIONS (Continued)


     Currently, Distribution Corporation has contracted for long-term firm 
transportation capacity with Supply Corporation and five upstream pipeline 
companies, for long-term gas supplies with a combination of producers and 
marketers and for storage service with Supply Corporation and two nonaffiliated 
companies.  In addition, Distribution Corporation can satisfy a portion of its 
gas requirements through spot market purchases.  Distribution Corporation's 
average cost of purchased gas, including the cost of transportation, was $3.74 
per thousand cubic feet (Mcf) in 1994, a decrease of 3% from the average cost of
$3.84 per Mcf in 1993.  The average cost of purchased gas in 1993 was 22% higher
than the $3.15 per Mcf in 1992.

System Throughput
(billion cubic feet)
Year Ended September 30            1994      1993      1992
Utility Operation
  Retail Sales:
    Residential                    90.6      86.9      84.8
    Commercial                     26.9      25.6      25.9
    Industrial                      6.5       6.5       9.1
                                  124.0     119.0     119.8

  Transportation-
   End-Users                       52.2      48.9      48.7
                                  176.2     167.9     168.5
Pipeline and Storage
  Wholesale Sales                     -     118.7     130.3
  Transportation                  295.3     138.6     157.0
                                  295.3     257.3     287.3
Less Intersegment Throughput:
  Sales                               -     112.2     122.0
  Transportation                  164.2      40.1      33.2
                                  164.2     152.3     155.2
Total System Throughput           307.3     272.9     300.6


PIPELINE AND STORAGE

Operating Revenues

1994 Compared with 1993.  Operating revenues decreased $381.4 million in 1994 
compared with 1993.  This decline reflects Supply Corporation's restructured 
operations under the Federal Energy Regulatory Commission's (FERC) Order 636, 
which became effective August 1, 1993.  Under Order 636, Supply Corporation's 
gas purchasing and sales functions were discontinued and replaced with new 
transportation and storage services, thus the recovery of purchased gas costs 
has been eliminated from Supply Corporation's revenues.

1993 Compared with 1992.  Operating revenues increased $35.7 million in 1993 
compared with 1992, despite a 30 Bcf decline in throughput.  New rates that 
became effective in July 1992, subject to refund, significantly increased 
<PAGE 38>
ITEM 7.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
         RESULTS OF OPERATIONS (Continued)


revenues in 1993.  Supply Corporation filed a Stipulation and Agreement (the 
Settlement) with the FERC on October 15, 1993, respecting these new rates.  As a
result of the Settlement, Supply Corporation reversed approximately $15 million 
of its previously accrued refund provision.  Approximately $2.8 million of the 
amount reversed related to 1992.  Additionally, as the Settlement included full 
recovery of Supply Corporation's portion of the net periodic post-retirement 
benefit costs under SFAS No. 106, "Employers' Accounting for Postretirement 
Benefits Other Than Pensions."  Supply Corporation recorded $3.6 million of 
related post-retirement benefit expense.  These adjustments relate to rates that
were in effect since July 1, 1992, subject to refund.  The change to the 
straight fixed-variable (SFV) rate design mandated by Order 636, which provides 
for recovery of Supply Corporation's fixed costs in the demand, or reservation 
charge, contributed additional revenues of approximately $2.7 million for August
and September 1993 when compared to Supply Corporation's former rate design.  
All of these items were reflected in earnings in the fourth quarter of 1993.

Operating Income

1994 Compared with 1993.  Operating income before income taxes decreased $5.1 
million in 1994 compared with 1993.  This decrease was principally because of 
two nonrecurring items reflected in 1993.  The favorable Settlement in 1993, 
discussed above, resulted in Supply Corporation recording approximately $2.8 
million of revenues in 1993 that related to 1992.  In addition, the change to 
the SFV rate design contributed additional revenues of approximately $2.7 
million for August and September 1993, when compared to Supply Corporation's 
former rate design.

     Throughput increased 38 Bcf in 1994 and can be attributed to increased 
utilization of Supply Corporation's Canadian gas transportation facilities, the 
expanded capacity of these facilities and weather that was colder than last 
year.  However, because of the SFV rate design, the increase in throughput did 
not have a significant impact on pretax operating income.

1993 Compared with 1992.  Operating income before income taxes increased $17.6 
million in 1993 compared with 1992.  This increase was mainly the result of 
higher revenues, discussed above, which were partly offset by higher gas costs 
and operation and maintenance (O & M) expenses, primarily for labor and employee
benefits.


EXPLORATION AND PRODUCTION

Operating Revenues

1994 Compared with 1993.  Operating revenues increased $11.6 million in 1994 
compared with 1993.  This increase was primarily attributable to Seneca's Gulf 
Coast operations and reflects the continued success of both its offshore 
drilling program in the Gulf of Mexico and its horizontal drilling program in 
central Texas.  Gas production and oil production (mainly condensate from gas 
wells) hit record levels in 1994 and were up 34% and 59%, respectively, in the 
<PAGE 39>
ITEM 7.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
         RESULTS OF OPERATIONS (Continued)


Gulf Coast Region and 17% and 24%, respectively, for all geographic regions 
combined.

     Systemwide, the average price received for gas and oil production in 1994 
was $2.18 per Mcf and $14.86 per barrel (bbl), respectively.  This is a decline 
of $.02 per Mcf in gas prices and $1.92 per bbl in oil prices compared with 
1993.  Nonetheless, efforts to stabilize prices through hedging activities 
contributed approximately $1.6 million of operating revenues for the year.  At 
present, Seneca's goal is to hedge approximately 60% of its Gulf Coast gas and 
oil production.

1993 Compared with 1992.  Operating revenues increased $22.3 million in 1993 
compared with 1992.  This increase was also primarily attributable to Seneca's 
Gulf Coast operations.  Natural gas production from the Gulf Coast operations 
increased 217% to 12.1 Bcf from 3.8 Bcf in 1992.  In total, from all geographic 
areas, production rose by 7.8 Bcf to 19.9 Bcf.  Lower natural gas production was
realized from Appalachian and West Coast properties.  Systemwide, the average 
price received for gas production in 1993 was $2.20 per Mcf, an increase of $.23
per Mcf from $1.97 per Mcf in 1992.  Oil production (mainly condensate from gas 
wells) also increased in 1993 by 188,000 bbls compared with 1992.  Systemwide, 
the average price received for oil production in 1993 was $16.78 per bbl, a 
decrease of $.33 per bbl from $17.11 per bbl in 1992.

Production Volumes
Year Ended September 30            1994      1993      1992

Gas Production
(million cubic feet)
  Gulf Coast                     16,296    12,134     3,828
  West Coast                        706     1,059     1,234
  Appalachia                      6,271     6,681     7,008
                                 23,273    19,874    12,070

Oil Production
(thousands of barrels)
  Gulf Coast                        615       387       172
  West Coast                        404       431       454
  Appalachia                         11        13        17
                                  1,030       831       643


<PAGE 40>
ITEM 7.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
         RESULTS OF OPERATIONS (Continued)


Operating Income

1994 Compared with 1993.  Operating income before income taxes increased $8.8 
million in 1994 compared with 1993.  This increase reflects the higher revenues 
discussed above, partly offset by higher depletion expense which is directly 
related to higher revenues.  O & M expense remained basically level in 1994 
compared with 1993.  Although O & M expense related to increased production 
activity in the Gulf Coast operations was higher in 1994 than 1993, it was 
offset by a charge to O & M in 1993 for work performed on Appalachian wells that
did not recur in 1994.

1993 Compared with 1992.  Operating income before income taxes increased $6 
million in 1993 compared with 1992.  This increase was also the result of the 
increase in operating revenues, discussed above, partly offset by increases in 
depletion and O & M expenses.  The increase in O & M expenses is related to the 
increased production activity in the Gulf Coast operations.  Additionally, a 
charge to O & M expense of $2.3 million was recorded in the fourth quarter of 
1993 for work performed on Appalachian wells.

OTHER NONREGULATED

Operating Revenues

1994 Compared with 1993.  Operating revenues increased $29.9 million in 1994 
compared with 1993.  This increase is almost entirely due to higher revenues 
from NFR, the Company's gas marketing subsidiary, as its gas marketing volumes 
more than doubled to 18.2 Bcf in 1994 from 7.3 Bcf in 1993.

1993 Compared with 1992.  Operating revenues decreased $5.4 million in 1993 
compared with 1992.  This decline reflected lower revenues from UCI, the 
Company's pipeline construction subsidiary, partly offset by higher revenues 
from NFR.  UCI had an exceptionally productive year in 1992, completing several 
projects in Virginia and New York for nonaffiliated pipeline companies that were
expanding their systems.  The lack of large projects in 1993 negatively impacted
UCI's revenues.  NFR's revenues increased in 1993, as gas marketing volumes 
increased to 7.3 Bcf from 5.4 Bcf in 1992.

Operating Income

1994 Compared with 1993.  Operating income before income taxes increased $3.5 
million in 1994 compared with 1993.  This increase is due to the improved 
performance of UCI, which, although still operating at a loss, had higher 
margins than in 1993.  In addition, the improved performance of NFR and the 
Company's timber operations enhanced operating income before income taxes of 
this segment.

1993 Compared with 1992.  Operating income before income taxes decreased $5.2 
million in 1993 compared with 1992.  This decline was mainly the result of the 
lack of a contribution by UCI to operating income before income taxes.  The lack
of large projects, coupled with tight margins contributed to poor performance in
1993.  This more than offset the increase in NFR's operating income before 
income taxes resulting from increased marketing activities.
<PAGE 41>
ITEM 7.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
         RESULTS OF OPERATIONS (Continued)


INCOME TAXES, OTHER INCOME AND INTEREST CHARGES

Income Taxes.  Income taxes increased in 1994 and 1993, mainly because of 
increases in pretax income as well as higher income tax rates.  In addition, the
increase in income taxes in 1994 reflects lower Section 29 nonconventional fuel
tax credits.  These credits, which relate to production from qualified gas 
wells, decreased to $1.7 million in 1994, down from $2.6 million in 1993.  These
credits are a direct reduction of income tax expense.

Other Income.  Other income decreased $1.2 million and $1 million in 1994 and 
1993, respectively.  A portion of the decrease in 1994 and 1993 was because 
Distribution Corporation discontinued the accrual of interest income on deferred
contract reformation costs (CRC) in April 1993, in accordance with a settlement 
with the PSC for full recovery of CRC.  In addition, the decrease in 1994 
reflects lower interest income on temporary cash investments.

     Other income also decreased in 1993 because of lower income associated with
funds used during construction by the Pipeline and Storage segment resulting 
from lower construction balances.  The decreases in 1993 were partly offset by 
higher interest income on temporary cash investments related to the proceeds 
from the September 1992 issuance of 2.5 million shares of common stock.

Interest Charges.  Interest on long-term debt decreased $1.8 million and $1.4 
million in 1994 and 1993, respectively.  This was mainly due to refinancing 
activities, whereby higher-interest long-term debt was replaced with 
lower-interest long-term debt and with equity.

     Other interest charges decreased $3 million and $5.7 million in 1994 and 
1993, respectively.  The declines in both 1994 and 1993 reflect lower interest 
on short-term borrowings because of lower average amounts outstanding.  A lower 
weighted average interest rate in 1993 also contributed to the decline in 
short-term interest.  However, 1994 reflects an increase in the weighted average
interest rate.

1995 OUTLOOK

     The coming year will be one of transition for the Company as it works 
through the impact of the FERC's Order 636 on the state level.  As a result, 
1995 earnings are expected to be lower than the record earnings of 1994.  
However, management continues to believe that the integrated strength of the 
Company places it on a course for growth in 1996 and beyond.

     When reviewing 1994 earnings it is important to note that $.09 per share 
was due to the cumulative effect of mandated accounting changes which will not 
recur in 1995.  In addition, allowed returns on pipeline equity are expected to 
decrease as a result of allegedly lower risks associated with that business.  
Supply Corporation, therefore, anticipates a lower return on equity for rates to
become effective in 1995.  Further, in the Utility Operation, Distribution 
Corporation saw its allowed return on equity in its New York rate jurisdiction 
fall from 12.0% to 10.7% in July.  The Company expects allowed returns on equity
at the state level to increase in future years as a result of the state
<PAGE 42>
ITEM 7.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
         RESULTS OF OPERATIONS (Continued)


commission recognition of increased risks under the FERC's Order 636, as well as
the rise in interest rates.  Nevertheless, such a rise will not significantly 
benefit 1995 earnings.

     Our Exploration and Production segment, and our Other Nonregulated 
operations should increase their earnings contribution in 1995.  However, the 
current low prices received for natural gas production will temper the increase 
and, therefore, it is unlikely that increased contributions for our nonregulated
operations will cause consolidated earnings to increase in 1995.

CAPITAL RESOURCES AND LIQUIDITY

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

Sources and (Uses) of Cash
Year Ended September 30 (in millions)    1994     1993      1992
Provided by Operating Activities       $199.2   $123.7    $ 93.0
Capital Expenditures                   (135.1)  (131.9)   (157.9)
Short-Term Debt                         (84.3)   (30.2)     20.5
Long-Term Debt, Net Change               80.1    (51.1)     74.3
Issuance of Common Stock                  9.1     78.8      73.7
Common Dividends                        (57.2)   (52.2)    (45.6)
All Other-Net                             3.6       .2      (2.1)
Net Increase (Decrease) in Cash
 and Temporary Cash Investments        $ 15.4   $(62.7)   $ 55.9


OPERATING CASH FLOW

     Internally generated cash from operating activities consists of net income 
available for common stock, adjusted for noncash expenses, noncash income and 
changes in operating assets and liabilities.  Noncash items include 
depreciation, depletion and amortization, deferred income taxes and allowance 
for funds used during construction.  In 1994, noncash items also included the 
cumulative effect of required changes in accounting for income taxes and 
post-employment benefits in accordance with SFAS 109 and SFAS 112, respectively.

     Cash provided by operating activities in the Utility Operation and Pipeline
and Storage segment may vary substantially from year to year because of 
fluctuations in weather, supplier refunds, the impact of rate cases, and for the
Utility Operation, fluctuations in over- or under-recovered purchased gas costs.
The impact of weather on cash flow is tempered in the Utility Operation's New 
York rate jurisdiction by its WNC and in the Pipeline and Storage segment by 
Supply Corporation's SFV rate design.

     For a graph of "Book Value Per Common Share" see graph B. in the Appendix 
of this report.

     Net cash provided by operating activities totalled $199.2 million in 1994, 
an increase of $75.5 million compared with the $123.7 million provided by
<PAGE 43>
ITEM 7.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
         RESULTS OF OPERATIONS (Continued)


operating activities in 1993.  This increase reflected higher revenues and 
earnings in the Exploration and Production segment, mainly from its Gulf Coast 
operations.  The Utility Operation had an increase in cash flow from operations 
mainly because Distribution Corporation had over-recovered purchased gas costs 
at September 30, 1994, while it was in an under-recovery position at September 
30, 1993.  In addition, the Pipeline and Storage segment had an increase in 
upstream pipeline company refunds received in 1994, thus increasing its cash 
flow from operations.

INVESTING CASH FLOW

Capital Expenditures.  Capital expenditures totalled $138.3 million in 1994.  
The table below presents these expenditures by business segment:

Year Ended September 30 (in millions)     1994              Percentage
Utility Operation                       $ 61.7                  44.6%
Pipeline and Storage                      20.5                  14.8
Exploration and Production                52.5*                 38.0
Other Nonregulated                         3.6                   2.6
                                        $138.3*                  100%

* Includes noncash acquisition of $3.2 million in a stock-for-asset swap.

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

     Pipeline and Storage capital expenditures included an increase in 
compression at two locations, other additions, improvements and replacements to 
the Company's transmission and storage systems.

     The majority of the Exploration and Production segment's capital 
expenditures were made for the exploration for and development of oil and gas 
properties located offshore in the Gulf of Mexico, and in Seneca's Northeast 
Clay Field in central Texas.  As a result of activity in the Gulf Coast Region, 
reserves included 93.4 Bcf of new gas reserves and 1.1 million barrels of new 
oil reserves at September 30, 1994.  In addition, capital expenditures in the 
Appalachian Region included $3.2 million for the acquisition of natural gas 
production assets in exchange for Company common stock.  This acquisition added 
approximately 3 Bcf of gas reserves.

     Other Nonregulated capital expenditures included timberland and equipment 
purchases.

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

Year Ended September 30 (in millions)    1995      1996       1997
Utility Operation                      $ 63.6    $ 59.1     $ 58.1
Pipeline and Storage                     38.0      17.6       18.3
Exploration and Production               74.3      78.2       80.8
Other Nonregulated                        7.1       1.2        1.3
                                       $183.0    $156.1     $158.5
<PAGE 44>
ITEM 7.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
         RESULTS OF OPERATIONS (Continued)


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

     Included in the Pipeline and Storage segment's capital expenditures for 
1995 is approximately $5.6 million to be spent in connection with several 
expansion projects, the most significant of which is a link with the Empire 
State Pipeline at Grand Island, New York.  This will greatly increase the 
reliability, flexibility and efficiency of service to the Company's service 
territory in the areas north of Buffalo and to Grand Island, New York.

     Also included in the 1995 capital expenditures is approximately $4.3 
million for compressor engine emission controls necessary to comply with the 
standards of the Clean Air Act Amendments of 1990 (the Act).  Approximately $.6 
million of capital expenditures were incurred in 1994 to comply with the Act.  
The Company does not anticipate incurring significant additional capital 
expenditures to comply with the current standards of the Act.  However, changes 
in standards may require additional expenditures in the future.  Management 
expects that all related capital expenditures will be recoverable through rates.

     Significant capital expenditures related to Supply Corporation's Laurel 
Fields Storage Project (which is pending the FERC's approval) are not expected 
to be incurred until 1996.  Since the timing of expenditures related to this 
project are not finalized, the preceding table does not include significant 
amounts for this project.  Laurel Fields is a 19 Bcf underground natural gas 
storage development project, which entails the development of Supply 
Corporation's Callen Run (a depleted gas field) and expansion of its Limestone 
Storage Field.  Filings with the FERC were made in June 1994 to implement this 
project.  An "open season" was held in August 1994 to identify prospective 
customers for this project.  Precedent agreements are currently being negotiated
with interested customers.  On November 4, 1994, a proposal was sent to the FERC
to divide the project into two phases.  Phase I would encompass the expansion of
the Limestone Storage Field to accommodate approximately 7 Bcf of storage and 
phase II would consist of the development of the Callen Run Storage Field.  The 
potential cost of the project is approximately $200 million.

     For a graph of "Capital Expenditures" see graph C. in the Appendix to this 
report.

     Estimated capital expenditures in 1995 for the Exploration and Production 
segment are approximately 40% higher than capital spending in 1994 as the 
Company sees significant opportunities for growth in this segment.  These 
expenditures will be directed mainly toward developing Seneca's Gulf Coast 
offshore prospects, evaluating reserve acquisitions and significantly expanding 
exploration activities.  Capital expenditures for Other Nonregulated operations 
will primarily be used for timberland.

     The Company's capital expenditure program is under continuous review.  The 
amounts are subject to modification for opportunities in the natural gas 
industry such as the acquisition of attractive oil and gas properties or storage
<PAGE 45>
ITEM 7.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
         RESULTS OF OPERATIONS (Continued)


facilities and the expansion of transmission line capacities.  The magnitude of 
future capital expenditures in the regulated segments depends, to a large 
degree, upon market conditions coupled with adequate rate relief.

Other.  Cash received on the sale of the Company's investment in property, plant
and equipment is reflected as a cash flow from investing activities.  
Approximately $2.3 million of cash was received in the first quarter of fiscal 
1994, related to the fiscal 1993 sale of Seneca's interest in its Alberta, 
Canada, gas reserves.

FINANCING CASH FLOW

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

     On July 1, 1994, the Company redeemed $19.9 million remaining outstanding 
principal amount of 9-1/2% debentures due July 1, 2019, for $21.3 million, 
including redemption premium.
     
     On July 14, 1994, the Company issued $50 million of medium-term notes due 
July 1999, at an interest rate of 7.25%.  Also on July 14, 1994, the Company 
issued $50 million of medium-term notes due July 2024, at an interest rate of 
8.48%.  These latter notes are callable beginning July 1999.  After reflecting 
underwriting discounts and commissions, the combined proceeds to the Company of 
these two issuances amounted to $99.4 million.  The proceeds were used to reduce
outstanding short-term borrowings.

     The Company's embedded cost of long-term debt was 7.3% at both September 
30, 1994 and 1993.

     At September 30, 1994, the Company has Securities and Exchange Commission 
(SEC) authority remaining under a shelf registration filed in March 1993 to 
issue and sell up to $220 million of debentures and/or medium-term notes.  The 
amounts and timing of the issuance and sale of these debentures and/or 
medium-term notes will depend on market conditions and the requirements of the 
Company.

     For a graph of "Embedded Cost of Long-Term Debt" see graph D. in the 
Appendix to this report.

     Consolidated short-term debt decreased $84.3 million during 1994.  The 
Company continues to consider short-term bank loans and commercial paper 
important sources of cash for temporarily financing capital expenditures, 
gas-in-storage inventory, unrecovered purchased gas costs, exploration and 
development expenditures and other working capital needs.

     The Company, through Seneca and NFR, is engaged in certain natural gas and 
crude oil price swap agreements and in the gas futures market as a means of 
<PAGE 46>
ITEM 7.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
         RESULTS OF OPERATIONS (Continued)


hedging a portion of the market risk associated with fluctuations in the market 
price of natural gas and crude oil.  In addition, the Company has SEC authority 
to enter into interest rate swap agreements.  For further discussion, see 
disclosure under "Financial Instruments" in Note A - Summary of Significant 
Accounting Policies.

     The Company is involved in litigation arising in the normal course of its 
business.  In addition to the regulatory matters discussed in Note B - 
Regulatory Matters, the Company is involved in other regulatory matters arising 
in the normal course of business that involve rate base, cost of service and 
purchased gas cost issues.  While the resolution of such litigation or other 
regulatory matters could have a material effect on earnings and cash flows in 
the year of resolution, none of this litigation nor these other regulatory 
matters are expected to materially change the Company's present liquidity 
position.

     The Company's present liquidity position is believed to be adequate to 
satisfy known demands.  Under the Company's covenants contained in its indenture
covering long-term debt, at September 30, 1994, the Company would have been 
permitted to issue up to a maximum of $434.5 million in additional long-term 
unsecured indebtedness, subject to maturity and long-term interest rates.  In 
addition, at September 30, 1994, the Company had regulatory authorizations and 
unused short-term credit lines that would have permitted it to borrow an 
additional $287.5 million of short-term debt.

     For a graph of "Capitalization Ratios" see graph E. in the Appendix to this
report.


RATE MATTERS

Utility Operation

New York Jurisdiction

     In October 1994, Distribution Corporation filed in its New York 
jurisdiction a request for an annual rate increase of $56.5 million, or 8.9%, 
with a requested return on equity of 12.85%.  New rates are expected to become 
effective in August or September 1995.  On November 17, 1994, Distribution 
Corporation presented the PSC staff with a preliminary proposal for a multi-year
settlement.

     In August 1993, Distribution Corporation filed in its New York jurisdiction
a request for an annual rate increase of $55.4 million, or 8.5%, with a return 
on equity of 12.16%.  Included in the requested rate increase was an initial 
amount of $24.9 million for the recovery of transition costs arising from the 
FERC's Order 636, which represented 3.8% of the total 8.5% requested increase.

     On July 19, 1994, the PSC issued an order authorizing a base rate increase 
of $11.1 million, or 1.7%, with a return on equity of 10.7%.  In addition, the 
PSC authorized recovery of transition costs arising from the FERC's Order 636
<PAGE 47>
ITEM 7.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
         RESULTS OF OPERATIONS (Continued)


of up to $11 million annually from sales customers through the monthly Gas 
Adjustment Clause (GAC).  Distribution Corporation will defer, for recovery in 
future periods, any amounts that may exceed the $11 million annual amount.  New 
rates became effective July 24, 1994.

     The recovery of transition costs from transportation customers in New York 
remains unresolved.  The PSC has postponed its decision on transportation 
customers' allocable share of transition costs pending further consideration of 
the issue in a generic restructuring case (the Generic Case) which began in 
October 1993.  The PSC staff's position in the Generic Case is that 
transportation customers should be assigned a per-unit charge that is equal to 
50% of the per-unit charge being collected from sales customers for gas supply 
realignment (GSR) costs and stranded costs.  The PSC has authorized Distribution
Corporation's continued deferral of transition costs relating to transportation 
customers until resolution in the Generic Case.  At September 30, 1994, deferred
transition costs related to transportation customers amounted to approximately 
$2 million.

     In July 1993, in connection with a previously approved two-year settlement,
Distribution Corporation received PSC approval for the second year of the 
settlement.  The approval was for a rate increase of $13.3 million, or 2.1%,
for the 12-month period ended July 31, 1994.  
This rate increase went into effect on July 23, 1993.

Pennsylvania Jurisdiction

     On March 8, 1994, Distribution Corporation filed in its Pennsylvania 
jurisdiction a request for an annual rate increase of $16 million, or 6.8%, with
a return on equity of 12.25%.  A proposal for a WNC was included in this filing.
On December 6, 1994, an order was issued by the PaPUC authorizing an annual rate
increase of $4.8 million, or 2.0 %, with a return on equity of 11.0% and without
a WNC.  New rates are scheduled to become effective as of December 7, 1994.

     In March 1993, Distribution Corporation filed with the PaPUC for an annual 
rate increase in its Pennsylvania jurisdiction of $33.4 million, or 16.2%, with 
a return on equity of 12.4%.  Included in the requested rate increase was an 
initial amount of $8.2 million for the recovery of transition costs arising from
the FERC's Order 636.  On December 1, 1993, an order was issued by the PaPUC 
authorizing an annual rate increase of $11.4 million, or 4.9%, exclusive of 
transition costs.  The new rates became effective as of December 1, 1993.

     The PaPUC's December 1, 1993 order also addressed certain issues concerning
recovery of GSR costs and stranded costs resulting from the implementation of 
the FERC's Order 636.  Under this order, Distribution Corporation began 
collecting, effective December 1, 1993, GSR and stranded costs from its 
customers through a separate surcharge.  Distribution Corporation is allowed to 
update this surcharge on a quarterly basis.  Distribution Corporation is 
recovering under-recovered purchased gas transition costs from its Pennsylvania 
sales customers through its gas cost recovery rates.
<PAGE 48>
ITEM 7.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
         RESULTS OF OPERATIONS (Continued)


     General rate increases do not reflect the recovery of purchased gas costs. 
Such costs are recovered through operation of the purchased gas adjustment 
clauses.

State Regulatory Environment

     The seeds of change precipitated by the FERC's Order 636 are redefining the
roles of the utility industry and the state regulatory commissions.  Competition
has arrived for utilities, and it is anticipated that, similar to what was done 
in the pipeline sector of the natural gas industry, regulators will require 
utilities to unbundle their services.  The anticipated result is that utility 
service will divide into "core" markets consisting of the typical residential 
and commercial customers, as well as customers taking firm transportation 
service and the "non-core" markets consisting of competitive commercial and 
industrial markets.  It is anticipated that non-core services will be lightly 
regulated and, with respect to core customers, regulators are expected to focus 
on increased utility efficiency.

     Many state regulators believe that utilities can gain efficiency through 
performance-based incentive ratemaking.  Such ratemaking is intended to enhance 
the traditional cost-of-service ratemaking formula, which many believe does not 
provide incentives to operate efficiently.  Distribution Corporation has 
proposed several customer service performance incentives in its New York rate 
case filed in October 1994.  If these incentives are accepted, the mechanisms 
would allow the PSC to administer financial penalties or rewards determined by 
the utility's ability to meet or exceed required performance levels.  The 
proposed incentives relate to: response time to customer inquiries and 
complaints; billing accuracy; keeping appointments for service; and efficiency 
in the installation of new service lines.

     The New York and Pennsylvania regulatory commissions have instituted 
several generic proceedings related, among other things, to restructuring in 
response to the FERC's Order 636.  The more significant ones, all of which are 
still pending, are discussed below:

New York

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

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

     Generic Restructuring Proceeding.  This proceeding is examining the 
appropriate  retail or end-use impacts resulting from the FERC's Order 636 
pipeline restructuring.  It is expected that the PSC will issue an order 
addressing key issues such as unbundling, rate design and the extent of state 
regulation.  Implementation will likely be achieved by each utility on a 
case-by-case basis.
<PAGE 49>
ITEM 7.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
         RESULTS OF OPERATIONS (Continued)


Pennsylvania

     Settlement Guidelines.  This proceeding is intended to develop orders 
addressing specific rules of procedure to accomplish settlement of complex 
proceedings, including rate cases.

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

     Distribution Corporation is working closely with the state regulatory 
commissions to resolve the complexities of industry restructuring.  

Pipeline and Storage 

     For a discussion of Supply Corporation's gathering rates, refer to Note B -
Regulatory Matters.

     On October 31, 1994, Supply Corporation filed for an annual rate increase 
of $21 million, with a requested return on equity of 12.6%. This rate case was 
filed as a result of the FERC's order issued on October 28, 1994, rejecting 
Supply Corporation's rate case filed on September 30, 1994.  The FERC rejected 
the September 30, 1994 filing because it disagreed with the proposed method of 
rolling-in rates for the storage service previously offered by Penn-York 
(Penn-York was merged into Supply Corporation effective July 1, 1994).

     On December 30, 1993, the FERC issued an order approving, with slight 
modification the Settlement, which was filed with the FERC on October 15, 1993, 
respecting two Supply Corporation rate proceedings.  As modified, the Settlement
provided for rates that produced annual revenues of approximately $125 million 
between July 1, 1992, and July 31, 1993.  Rates for the period beginning August 
1, 1993, reflect reduced costs after restructuring plus certain settlement 
concessions, and will produce revenues of approximately $121 million annually.  
As a result of the Settlement, Supply Corporation refunded to its customers 
$13.6 million, including interest, during the second quarter of 1994. 

OTHER MATTERS

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

     Distribution Corporation has been identified by the Environmental 
Protection Agency or the New York State Department of Environmental Conservation
(DEC) as one of a number of companies that are considered to be potentially  
<PAGE 50>
ITEM 7.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
         RESULTS OF OPERATIONS (Continued)


responsible parties (PRPs) with respect to several waste disposal sites in New 
York that were operated by unrelated third parties.  These PRPs are alleged to 
have contributed to the materials that may have been collected at such waste 
disposal sites by the site operators.  The ultimate cost to Distribution 
Corporation with respect to the remediation of these sites will be dependent on 
such factors as the remediation plan selected, the extent of site contamination,
the number of additional PRPs at each site and the portion attributed, if any, 
to Distribution Corporation.  Distribution Corporation's estimated share of the 
clean-up costs has been accrued for four of these sites.  

     One of these four sites was formerly used for a manufactured gas plant.  
Distribution Corporation is currently involved in litigation regarding this 
site.  The current owner of the site has submitted a claim against Distribution 
Corporation for contribution of a share of approximately $1.6 million of 
removal/remediation costs that have been incurred.  It is anticipated that 
future remedial costs will be incurred and on the basis of a Record of Decision 
issued by the DEC, as amended on September 19, 1994, the estimated future 
remedial costs for the site are approximately $5.7 million.  Management believes
that the ultimate outcome of these matters will not  have a material impact on 
the financial condition, results of operations or cash flows of the Company.

     Distribution Corporation has incurred clean-up costs at two additional 
sites in New York and one site in Pennsylvania related to former manufactured 
gas plant sites.  Supply Corporation is involved in a remediation program of 
certain of its measuring and regulating stations in Pennsylvania.  Estimated 
clean-up costs have been accrued for these sites.

     It is the Company's policy to accrue estimated clean-up costs when such 
amounts can reasonably be estimated and it is probable that the Company will be 
required to incur such costs.  The Company has estimated that clean-up costs 
related to the above noted sites are in the range of $6.7 million to $10.1 
million.  At September 30, 1994, the Company has recorded the minimum liability 
of $6.7 million.  The Company is currently not aware of any material additional 
exposure to environmental liabilities.  However, adverse changes in 
environmental regulations or other factors could impact the Company.

     In New York, Distribution Corporation has received approval from the PSC to
defer and amortize both former manufactured gas and non-manufactured gas site 
investigation and remediation costs over a three-year period for each site.  
These costs are then included in rate cases for recovery through base rates.  
Distribution Corporation is currently recovering such costs in this manner.  In 
Pennsylvania, Distribution Corporation and Supply Corporation expect to recover 
such costs in rates, as the PaPUC and the FERC, respectively, have allowed 
recovery of other environmental clean-up costs in rate cases.  Accordingly, the 
Consolidated Balance Sheets at September 30, 1994, include related regulatory 
assets in the amount of approximately $7.3 million, $.6 million of which relates
to costs that have already been incurred.

Effects of Inflation.  Although the rate of inflation has been relatively low 
over the past few years, and thus has benefited both the Company and its 
<PAGE 51>
ITEM 7.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
         RESULTS OF OPERATIONS (Concluded)


customers, the Company's operations remain sensitive to increases in the rate of
inflation because of the capital-intensive and regulated nature of its major 
operating segments.

     Delays inherent in the ratemaking process prevent the Company from 
obtaining immediate recovery of increased operating costs.  Also, while the 
ratemaking process gives no recognition to the current cost of replacing 
property, plant and equipment, based on past practices the Company believes that
it will be allowed to earn on the increased cost of its net investment when 
replacement of facilities occurs.
<PAGE 52>
ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA


              Index to Financial Statements                       
                                                                         Page
Financial Statements:

  Report of Independent Accountants                                    53
    
  Consolidated Statements of Income and
   Earnings Reinvested in the Business,
   three years ended September 30, 1994                                54

  Consolidated Balance Sheets at
   September 30, 1994 and 1993                                        55 - 56 

  Consolidated Statement of Cash Flows,
   three years ended September 30, 1994                                57  

  Notes to Consolidated Financial
   Statements                                                          58 - 88

  Financial Statement Schedules:
   For the three years ended September 30, 1994

      V   -Property, Plant and Equipment                             89 and 91

      VI  -Accumulated Depreciation, Depletion
           and Amortization of Property, Plant
           and Equipment                                               90 - 91

      VIII-Valuation and Qualifying Accounts
           and Reserves                                                92

      IX  -Short-Term Borrowings                                       93

      X   -Supplementary Income Statement Information                  94

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

Supplementary Data 

    Supplementary data that is included in Note I - "Quarterly Financial Data 
(unaudited)" and Note K - "Supplementary Information For Oil and Gas Producing 
Activities," appears on page 82 and pages 84 to 88, respectively, of this 
report, and reference is made thereto.

<PAGE 53>
ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
         (Continued)

                      Report of Independent Accountants


In our opinion, the consolidated financial statements listed in the 
accompanying index present fairly, in all material respects, the financial 
position of National Fuel Gas Company and its subsidiaries at September 30, 
1994 and 1993, and the results of their operations and their cash flows for 
each of the three years in the period ended September 30, 1994, in conformity 
with generally accepted accounting principles.  These financial statements are 
the responsibility of the Company's management; our responsibility is to 
express an opinion on these financial statements based on our audits.  We 
conducted our audits of these statements in accordance with generally accepted 
auditing standards which require that we plan and perform the audit to obtain 
reasonable assurance about whether the financial statements are free of 
material misstatement.  An audit includes examining, on a test basis, evidence 
supporting the amounts and disclosures in the financial statements, assessing 
the accounting principles used and significant estimates made by management, 
and evaluating the overall financial statement presentation.  We believe that 
our audits provide a reasonable basis for the opinion expressed above.

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




PRICE WATERHOUSE LLP

Buffalo, New York
October 28, 1994
<PAGE 54>
ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
         (Continued)

                           National Fuel Gas Company
                Consolidated Statements of Income and Earnings
                          Reinvested in the Business

                                                     Year Ended September 30
                                                 1994         1993         1992
                                                     (Thousands of Dollars)
INCOME
Operating Revenues                         $1,141,324   $1,020,382     $920,450

Operating Expenses
   Purchased Gas                              497,687      409,005      363,690
   Operation Expense                          260,411      258,918      240,645
   Maintenance                                 30,979       24,312       22,439
   Property, Franchise and Other Taxes        103,788       95,393       89,158
   Depreciation, Depletion and Amortization    74,764       69,425       55,726
   Income Taxes - Net                          47,792       41,046       35,231
                                            1,015,421      898,099      806,889

Operating Income                              125,903      122,283      113,561
Other Income                                    3,656        4,833        5,790
Income Before Interest Charges                129,559      127,116      119,351

Interest Charges
   Interest on Long-Term Debt                  36,699       38,507       39,949
   Other Interest                              10,425       13,392       19,092
                                               47,124       51,899       59,041

Income Before Cumulative Effect                82,435       75,217       60,310
Cumulative Effect of Changes in
 Accounting                                     3,237            -            -

Net Income Available for Common Stock          85,672       75,217       60,310

EARNINGS REINVESTED IN THE BUSINESS
Balance at Beginning of Year                  335,907      314,334      301,066
                                              421,579      389,551      361,376

Dividends on Common Stock                      57,725       53,644       47,042

Balance at End of Year                     $  363,854   $  335,907     $314,334


Earnings Per Common Share       
Income Before Cumulative Effect                 $2.23        $2.15        $1.94
Cumulative Effect of Changes in
 Accounting                                       .09            -            -

Net Income Available for Common Stock           $2.32        $2.15        $1.94

Weighted Average Common Shares Outstanding  37,046,249  34,938,722   31,152,635

                See Notes to Consolidated Financial Statements
<PAGE 55>
ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
         (Continued)

                           National Fuel Gas Company
                          Consolidated Balance Sheets


                                                              At September 30
                                                          1994             1993
                                                         (Thousands of Dollars)
ASSETS
Property, Plant and Equipment                       $2,166,256       $2,039,436
   Less - Accumulated Depreciation, Depletion
    and Amortization                                   623,517          561,433
                                                     1,542,739        1,478,003
Current Assets
   Cash and Temporary Cash Investments                  29,016           13,595
   Receivables - Net                                    95,993           86,957
   Unbilled Utility Revenue                             17,311           27,210
   Gas Stored Underground                               34,711           22,120
   Materials and Supplies - at average cost             23,796           20,848
   Unrecovered Purchased Gas Costs                           -           20,772
   Prepayments                                          20,111           17,094
                                                       220,938          208,596

Other Assets
   Recoverable Future Taxes                             99,742                -
   Unamortized Debt Expense                             28,396           28,735
   Other Regulatory Assets                              47,737           43,644
   Deferred Charges                                     15,796           21,255
   Other                                                26,309           21,307
                                                       217,980          114,941

                                                    $1,981,657       $1,801,540


                See Notes to Consolidated Financial Statements
<PAGE 56>
ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
         (Continued)


                           National Fuel Gas Company
                          Consolidated Balance Sheets


                                                              At September 30
                                                          1994             1993
                                                         (Thousands of Dollars)
CAPITALIZATION AND LIABILITIES
Capitalization:
Common Stock Equity
   Common Stock, $1 Par Value
    Authorized  - 100,000,000 Shares; Issued and
    Outstanding - 37,278,409 Shares and 36,661,008
    Shares, Respectively                            $   37,278       $   36,661
   Paid In Capital                                     379,156          363,677
   Earnings Reinvested in the Business                 363,854          335,907
Total Common Stock Equity                              780,288          736,245
Long-Term Debt, Net of Current Portion                 462,500          478,417
Total Capitalization                                 1,242,788        1,214,662

Current and Accrued Liabilities
   Notes Payable to Banks and
    Commercial Paper                                   112,500          196,800
   Current Portion of Long-Term Debt                    96,000                -
   Accounts Payable                                     66,667           42,893
   Amounts Payable to Customers                         38,714           40,776
   Other Accruals and Current Liabilities               61,368           69,523
                                                       375,249          349,992
Deferred Credits
   Accumulated Deferred Income Taxes                   273,560          188,793
   Taxes Refundable to Customers                        31,688                -
   Unamortized Investment Tax Credit                    14,057           14,743
   Other Deferred Credits                               44,315           33,350
                                                       363,620          236,886
Commitments and Contingencies                                -                -

                                                    $1,981,657       $1,801,540

                See Notes to Consolidated Financial Statements
<PAGE 57>


ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
         (Continued)
                                  National Fuel Gas Company
                            Consolidated Statement of Cash Flows


                                                                Year Ended September 30    
                                                               1994         1993       1992
                                                                 (Thousands of Dollars)
                                                                                
OPERATING ACTIVITIES
   Net Income Available for Common Stock                   $ 85,672     $ 75,217   $ 60,310
   Adjustments to Reconcile Net Income to Net Cash
    Provided by Operating Activities
      Effect of Noncash Adjustments:
         Cumulative Effect of Changes in Accounting          (3,237)           -          -
         Depreciation, Depletion and Amortization            74,764       69,425     55,726
         Deferred Income Taxes                                4,853       16,919     14,125
         Other                                                5,780        5,574      2,997
                                                            167,832      167,135    133,158
      Change in:
         Receivables and Unbilled Utility Revenue               863      (21,531)   (12,074)
         Gas Stored Underground and Materials and Supplies  (15,539)       7,156     (5,221)
         Unrecovered Purchased Gas Costs                     20,772       (7,739)    (7,703)
         Prepayments                                         (3,017)      (1,489)     2,862
         Accounts Payable                                    23,774       (2,579)     4,349
         Amounts Payable to Customers                        (2,062)     (18,808)    (6,728)
         Other Accruals and Current Liabilities               3,072       15,249     15,704
         Other Assets and Liabilities - Net                   3,534      (13,691)   (31,359)

Net Cash Provided by Operating Activities                   199,229      123,703     92,988

INVESTING ACTIVITIES
   Capital Expenditures                                    (135,084)    (131,926)  (157,856)
   Other                                                      3,586          225     (2,052)

Net Cash Used in Investing Activities                      (131,498)    (131,701)  (159,908)

FINANCING ACTIVITIES
   Change in Notes Payable to Banks and Commercial
    Paper                                                   (84,300)     (30,200)    20,500
   Proceeds from Issuance of Long-Term Debt                 100,000      129,000    251,000
   Reduction of Long-Term Debt                              (19,917)    (180,083)  (176,729)
   Proceeds from Issuance of Common Stock                     9,064       78,822     73,728
   Dividends Paid on Common Stock                           (57,157)     (52,224)   (45,634)
Net Cash Provided by (Used In) 
 Financing Activities                                       (52,310)     (54,685)   122,865

Net Increase (Decrease) in Cash and
 Temporary Cash Investments                                  15,421      (62,683)    55,945

Cash and Temporary Cash Investments at Beginning of Year     13,595       76,278     20,333

Cash and Temporary Cash Investments at End of Year         $ 29,016     $ 13,595   $ 76,278


                        See Notes to Consolidated Financial Statements

<PAGE 58>
ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
         (Continued)

Note A - Summary of Significant Accounting Policies

Principles of Consolidation.  The consolidated financial statements include the 
accounts of the Company and its subsidiaries, all of which are wholly-owned.  
All significant intercompany balances and transactions have been eliminated 
where appropriate.

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

Regulation.  Two of the Company's principal subsidiaries, National Fuel Gas 
Distribution Corporation (Distribution Corporation) and National Fuel Gas 
Supply Corporation (Supply Corporation) are subject to regulation by state and 
federal authorities having jurisdiction.  The Company accounts for these 
regulated operations in accordance with Statement of Financial Accounting 
Standards No. 71 (SFAS 71), "Accounting for the Effects of Certain Types of 
Regulation."  This statement sets forth the application of generally accepted 
accounting principles for those companies whose rates are established by or are 
subject to approval by an independent third-party regulator.  Under SFAS 71, 
regulated companies defer costs as assets on the balance sheet (regulatory 
assets) when these costs have been or are expected to be allowed in the 
ratesetting process in a period different from the period in which the costs 
would be charged to expense by an unregulated company.  These deferred 
regulatory assets are then flowed through the income statement in the period in 
which the same amounts are recovered in revenues through rates.

   Costs deferred in accordance with SFAS 71 include "Recoverable Future 
Taxes," "Unamortized Debt Expense" and "Other Regulatory Assets."  Refer to the 
separate Income Taxes and Unamortized Debt Expense sections of this Note for 
further discussion.  Other regulatory assets are shown below:

At September 30 (in thousands)       1994        1993     

Pension and Post-Retirement
 Benefit Costs (Note F)            $17,199     $ 8,125
Order 636 Transition Costs*
 (Note B)                            8,417         200
Deferred Contract Reformation
 Costs (Note B)                      7,736      24,862
Environmental Clean-up (Note G)      7,310       4,873
All Other                            7,075       5,584
   
                                   $47,737     $43,644

*  Exclusive of amounts being collected through gas costs.  Such amounts are 
   included in unrecovered purchased gas costs.

Revenues.  Revenues are recorded as bills are rendered, except that service 
supplied but not billed is reported as "Unbilled Utility Revenue" and is 
included in operating revenues for the year in which service is furnished.
<PAGE 59>
ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
         (Continued)


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

   Supply Corporation collects revenues subject to refund if rates in effect 
are pending a final rate case determination by the Federal Energy Regulatory 
Commission (FERC).  Estimated rate refund liabilities are recorded which 
reflect management's current estimate as to the ultimate outcome of each rate 
case.

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

   Included in property, plant and equipment is the cost of gas stored 
underground - noncurrent, representing the volume of gas required to maintain 
pressure levels for normal operating purposes.

   Maintenance and repairs of property and replacements of minor items of 
property are charged directly to maintenance expense.  The original cost of the 
regulated subsidiaries' property, plant and equipment retired, and the cost of 
removal less salvage, are charged to accumulated depreciation.

   Oil and gas exploration and development costs are capitalized under the 
full-cost method of accounting as prescribed by the Securities and Exchange 
Commission (SEC).  All costs directly associated with property acquisition, 
exploration and development activities are capitalized, with the principal 
limitation that such capitalized amounts not exceed the present value of 
estimated future net revenues from the production of proved gas and oil 
reserves plus the lower of cost or market of unevaluated properties, net of 
related income tax effect.  The present value of estimated future net revenues 
was computed based on end-of-year prices adjusted for contracted price changes.

Depreciation, Depletion and Amortization.  Depreciation, depletion and 
amortization are computed by application of either the straight-line method or 
the gross revenue method, in amounts sufficient to recover costs over the 
estimated service lives of property in service, and for oil and gas properties, 
over the period of estimated gross revenues from proved reserves.  The costs of 
unevaluated oil and gas properties are excluded from this calculation.  The 
provisions for depreciation, depletion and amortization, including amounts 
capitalized or charged to other operating accounts, were $75,686,000 in 1994, 
<PAGE 60>
ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
         (Continued)


$70,629,000 in 1993 and $56,506,000 in 1992, and were equivalent to 3.9% in 
1994, 3.8% in 1993 and 3.3% in 1992 of average depreciable property, plant and 
equipment for those years.

Gas Stored Underground - Current.  Gas stored is carried at cost, on a last-in, 
first-out (LIFO) basis.  Under present regulatory practice, the liquidation of 
a LIFO layer is reflected in future gas cost adjustment clauses.  Based upon 
the average price of spot market gas purchased in September 1994, including 
transportation costs, the current cost of replacing the inventory of gas stored 
underground-current exceeded the amount stated on a LIFO basis by approximately 
$19,300,000 at September 30, 1994.

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

Income Taxes.  The Company and its wholly-owned subsidiaries file a 
consolidated federal income tax return.  Prior to its repeal in 1986, 
Investment Tax Credit was either reflected currently in income or deferred and 
amortized to income over the estimated useful lives of the related property, as 
required by regulatory authorities having jurisdiction.

   On October 1, 1993, the Company adopted SFAS 109, "Accounting for Income 
Taxes" (SFAS 109).  The adoption of SFAS 109 changed the Company's method of 
accounting for income taxes from the deferred method to an asset and liability 
approach.  Previously, deferred taxes were provided for the tax effects of 
timing differences between financial reporting purposes and tax reporting 
purposes except where not permitted by regulatory authorities.  The asset and 
liability approach requires the recognition of deferred tax liabilities and 
assets for the expected future tax consequences attributable to temporary 
differences between the carrying amounts of assets and liabilities and their 
tax bases.  In addition, such deferred tax assets and liabilities will be 
adjusted for the effects of enacted changes in tax laws and rates.

   The cumulative effect of this change increased net income by $3,826,000 as a 
result of the reduction in deferred income taxes associated with the Company's 
nonregulated operations.  The effect on the recorded deferred income taxes 
associated with rate-regulated activities was to reclassify a portion to a 
regulatory liability since such amounts are expected to be refundable to 
customers under regulatory procedures.  This liability amounted to $31,688,000 
at September 30, 1994.

   In addition, under SFAS 109, the Company is required to recognize additional 
deferred taxes for timing differences on which deferred tax treatment was not 
permitted by regulatory authorities.  The recognition of these deferred tax 
balances had no effect on earnings due to the recording of corresponding 
regulatory assets representing future amounts collectible from customers in the 
ratemaking process.  Substantially all of these deferred taxes relate to 
property, plant and equipment and related investment tax credits and will be 
amortized consistent with the depreciation and amortization of these accounts.  
The additional deferred taxes amounted to $99,742,000 at September 30, 1994.
<PAGE 61>
ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
         (Continued)


Financial Instruments.  In October 1994, the Financial Accounting Standards 
Board (FASB) issued SFAS 119, "Disclosure about Derivative Financial 
Instruments and Fair Value of Financial Instruments" (SFAS 119).  This 
statement requires disclosures about amounts, nature, and terms of derivative 
financial instruments.  It also requires that a distinction be made between 
financial instruments held or issued for trading purposes and those held or 
issued for purposes other than trading.  The Company's disclosure is in 
accordance with the provisions of SFAS 119.

   Seneca Resources Corporation (Seneca) has entered into certain price swap 
agreements that effectively hedge a portion of the market risk associated with 
fluctuations in the price of natural gas and crude oil.  These agreements 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 differential between a fixed and a variable price as specified by the 
agreement.  At September 30, 1994, Seneca had natural gas price swap agreements 
which run through December 1996 and have an aggregate notional amount of 
approximately 16.2 billion cubic feet (Bcf) of natural gas equivalent.  In 
October 1994, Seneca entered into natural gas price swap agreements for an 
additional aggregate notional amount of approximately 3.6 Bcf of natural gas 
equivalent.  These agreements cover the period from March 1995 through February 
1996.  Seneca also had crude oil price swap agreements at September 30, 1994, 
which run through September 1997 and have an aggregate notional amount of 
773,000 barrels of crude oil equivalent.  Gains or losses from these price swap 
agreements are reflected in operating revenues on the Consolidated Statement of 
Income at the time of settlement with the other parties, which is when the 
underlying hedged commodity transaction occurs.

   National Fuel Resources, Inc. (NFR) participates in the natural gas futures 
market to lock in natural gas prices to decrease volatility related to 
fluctuations in market prices.  Futures are not held for trading purposes.  At 
September 30, 1994, NFR had short positions on futures amounting to 
approximately 1.1 Bcf of natural gas.  It also had long positions on futures 
amounting to approximately .1 Bcf of natural gas.  Gains or losses resulting 
from changes in the market value of these transactions are deferred until the 
hedged commodity transaction occurs, at which point they are reflected in 
operating revenues on the Consolidated Statement of Income.

   Seneca and NFR are at risk in the event of nonperformance by counterparties 
on natural gas and crude oil price swap agreements and natural gas futures, 
respectively, but Seneca and NFR do not anticipate nonperformance by any of 
these counterparties.

   The Company currently has authorization from the SEC to enter into interest 
rate swap agreements and certain other derivative instruments up to a notional 
amount of $350,000,000.  Currently, no such agreements are outstanding.

Consolidated Statement of Cash Flows.  For purposes of the Consolidated 
Statement of Cash Flows, the Company considers all highly liquid debt 
instruments purchased with a maturity of generally three months or less to be 
cash equivalents.  Interest paid in 1994, 1993 and 1992 was $46,183,000, 
<PAGE 62>
ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
         (Continued)


$48,282,000 and $58,530,000, respectively.  Net income taxes paid in 1994, 1993 
and 1992 were $37,573,000, $19,872,000 and $15,282,000, respectively.

   In December 1993, the Company entered into a non-cash investing activity 
whereby it issued 108,396 shares of Company common stock to Empire Exploration, 
Inc. (Empire), which in turn exchanged those shares for $3,184,000 of natural 
gas production assets, $167,000 of other current assets and $280,000 of cash.  
On July 1, 1994, Empire was merged into Seneca.

Earnings Per Common Share.  Earnings per common share are calculated using the 
weighted average number of shares outstanding during each fiscal year.  Common 
stock equivalents in the form of stock options do not have a material dilutive 
effect on earnings per common share.
<PAGE 63>
ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
         (Continued)


Note B  -  Regulatory Matters

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

   At September 30, 1994, Distribution Corporation's estimate of its exposure 
to outstanding transition cost claims is in the range of $4,600,000 to 
$80,700,000.  The majority of these costs relate to gas supply realignment 
(GSR) costs and stranded costs and is exclusive of any potential stranded costs 
related to production plant or gathering facilities which pipeline companies, 
including Supply Corporation, may file for at a future date, and any potential 
GSR costs claimed by an upstream supplier, which are subject to the outcome of 
its bankruptcy and FERC proceedings.  At September 30, 1994, the Company has 
recorded the minimum liability and corresponding regulatory asset of $4,600,000.

   Distribution Corporation has authorization from the State of New York Public 
Service Commission (PSC) to recover up to $11,000,000 annually of transition 
costs from sales customers in New York through the monthly Gas Adjustment 
Clause (GAC).  Distribution Corporation will defer, for recovery in future 
periods, any amounts that may exceed the $11,000,000 annual amount.

   The recovery of transition costs from transportation customers in New York 
remains unresolved.  The PSC has postponed its decision on transportation 
customers' allocable share of transition costs pending further consideration of 
the issue in a generic restructuring case (the Generic Case) which began in 
October 1993.  The PSC staff's position in the Generic Case is that 
transportation customers should be assigned a per-unit charge that is equal to 
50% of the per-unit charge being collected from sales customers for GSR and 
stranded costs.  The PSC has authorized Distribution Corporation's continued 
deferral of transition costs relating to transportation customers until 
resolution in the Generic Case.  At September 30, 1994, deferred transition 
costs related to transportation customers amounted to $2,031,000.

   In its Pennsylvania jurisdiction, Distribution Corporation is recovering GSR 
and stranded costs from its customers through a separate surcharge.  At 
September 30, 1994, Distribution Corporation had deferred GSR and stranded 
costs of $900,000.  Distribution Corporation will recover these costs through a 
true-up mechanism whereby it is allowed to update its surcharge on a quarterly 
basis.  Distribution Corporation is recovering under-recovered purchased gas 
transition costs from its Pennsylvania sales customers through its gas cost 
recovery rates.

   Distribution Corporation will continue to actively challenge relevant FERC 
filings made by the upstream pipeline companies to ensure the eligibility and 
prudency of all transition cost claims.  This industrywide issue will 
potentially involve years of rate proceedings before the FERC, state 
commissions and the courts.  Management believes that any transition costs 
resulting from the implementation of Order 636 which have been determined to
<PAGE 64>
ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
         (Continued)


be both eligible and prudently incurred should be fully recoverable from the 
respective customers of Supply Corporation and Distribution Corporation.

Gathering Rates.  Supply Corporation has approximately $19,000,000 of 
production and gathering facilities used, in part, to gather natural gas of 
local producers, including the Company's production in the Appalachian Region.  
Currently, Supply Corporation has a gathering rate in place under an interim 
settlement with customers and local producers.  In its restructuring orders, 
the FERC has directed Supply Corporation to fully unbundle its gathering rate 
effective July 1, 1995.  Supply Corporation submitted an offer of settlement 
(the Settlement) which if approved would provide for a ten-year transition to 
fully unbundle rates beginning July 1, 1995.  Comments on the Settlement have 
been filed by the parties.  Such comments were generally favorable.  However, 
opposition came largely from offsystem customers claiming that they should not 
have any cost responsibility for the production and gathering plant because it 
is not necessary to provide service to them.  The Settlement currently awaits a 
FERC decision.  The FERC has, however, also directed Supply Corporation to file 
a fully unbundled rate by December 31, 1994, that would become immediately 
effective on July 1, 1995.  Supply Corporation has requested an extension of 
the December deadline to April 28, 1995, since approval of the Settlement in 
the meantime would make further filings unnecessary.

Contract Reformation Issues.  As a result of the FERC's Orders 436 and 528 
issued in October 1985 and November 1990, respectively, pipeline companies have 
made, and have agreed to make, payments to producers in exchange for 
reformation of the price and/or take-or-pay provisions of their long-term 
wellhead gas supply arrangements, also referred to as contract reformation 
costs (CRC).  The Company is currently recovering from its customers 
substantially all CRC billed to it.
<PAGE 65>
ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
         (Continued)


Note C - Income Taxes

   Deferred tax liabilities (assets) were comprised of the following:

   At September 30, 1994 (in thousands)     Accumulated        Deferred
                                              Deferred       Income Taxes
                                            Income Taxes        Current* 
 Deferred Tax Liabilities:
    Excess of Tax Over Book Depreciation        $174,006          $     -
    Exploration and Intangible Well
     Drilling Costs                               78,224                -
    Other                                         64,181                -
       Total Deferred Tax Liabilities            316,411                -

 Deferred Tax Assets:
    Deferred Investment Tax Credits               (8,388)               -
    Overheads Capitalized for Tax Purposes        (9,238)               -
    Provisions for Rate Contingencies and
     Refunds                                           -             (686)
    Unrecovered Purchased Gas Costs                    -           (3,762)
    Other                                        (25,225)               -
        Total Deferred Tax Assets                (42,851)          (4,448)

        Total Net Deferred Income Taxes         $273,560         $( 4,448)

  *   Included on the Consolidated Balance Sheets in "Other Accruals and 
      Current Liabilities."


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

Year Ended September 30 (in thousands)              1994       1993       1992

Operating Expenses:
 Current Income Taxes -
  Federal                                        $36,630    $21,148    $17,680
  State                                            6,309      2,979      3,426

 Deferred Income Taxes                             4,853     16,919     14,125
                                                  47,792     41,046     35,231

Other Income:
 Deferred Investment Tax Credit                     (682)      (693)      (706)

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

Total Income Taxes                               $42,859    $40,353    $34,525
<PAGE 66>
ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
         (Continued)


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

Year Ended September 30 (in thousands)               1994      1993       1992

Net Income Available for Common Stock            $ 85,672   $ 75,217   $60,310
Total Income Taxes                                 42,859     40,353    34,525

Income Before Income Taxes                       $128,531   $115,570   $94,835


Income Tax Expense, Computed at
  Statutory Rate of 35% in 1994
   and 34.75% in 1993 and 34% in 1992            $ 44,986    $40,161   $32,244
Increase (Reduction) in Taxes Resulting from:
  Current State Income Taxes                        4,101      1,944     2,261
  Depreciation                                      2,174      2,221     1,893
  Production Tax Credits                           (1,658)    (2,608)     (520)
  Adoption of SFAS 109                             (3,826)         -         -
  Miscellaneous                                    (2,918)    (1,365)   (1,353)

Total Income Taxes                                $42,859    $40,353   $34,525
<PAGE 67>
ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
         (Continued)


Note D - Capitalization

Common Stock.  The Company issued 2,500,000 shares of common stock in each of 
May 1993 and September 1992.  The shares issued in May 1993 were sold to the 
public at a price of $30.50 per share, and the net proceeds to the Company 
after underwriting discounts and commissions were $29.57 per share, or 
$73,925,000.  The shares issued in September 1992 were sold to the public at a 
price of $27.625 per share, and the net proceeds to the Company after 
underwriting discounts and commissions were $26.715 per share, or $66,787,500.

   Through the Company's Dividend Reinvestment and Stock Purchase Plan (DRP), 
holders of shares of the Company's common stock may reinvest cash dividends 
and/or make cash investments in the common stock of the Company.  In 1994 and 
1993, open market shares were utilized for issuance under the DRP.  In 1992, 
65,015 new shares as well as open market shares were issued under the DRP.

   Under the Company's section 401(k) plans, the Company issued 136,100 shares, 
115,300 shares and 108,700 shares of common stock during 1994, 1993 and 1992, 
respectively.

   The Company's Customer Stock Purchase Plan (CSPP) provides residential 
customers the opportunity to acquire shares of Company common stock without the 
payment of any brokerage commission or service charges in connection with such 
acquisitions.  At the discretion of the Company, the shares purchased under the 
CSPP are original issue shares purchased directly from the Company or shares 
purchased on the open market by an agent.  The Company issued 208,990 shares, 
139,986 shares and 156,607 shares of common stock under the CSPP during 1994, 
1993 and 1992, respectively.

   Effective March 17, 1992, after having received shareholder approval, the 
Company amended its Restated Certificate of Incorporation, as amended, to 
change the designation of its authorized and issued common stock from shares 
having no par value to shares having a par value of $1 per share.  Accordingly, 
$214,461,000 was transferred from Common Stock to Paid In Capital.  This change 
eliminated unnecessary additional qualification and licensing fees incurred by 
the Company in certain states as a result of having no par value common stock.  
This change has no effect on the rights and privileges of Company stockholders.

Stock Options and Stock Award Plans. The Company's 1993 Award and Option Plan 
(1993 Plan) provides for the issuance of incentive stock options, nonqualified 
stock options, stock appreciation rights, restricted stock, performance units 
and performance shares to key employees.  The 1983 Incentive Stock Option Plan 
(1983 Plan) provided for the issuance of incentive stock options to key 
employees, and the 1984 Stock Plan (1984 Plan) provided for awards of 
restricted stock, nonqualified stock options and stock appreciation rights to 
key employees.  Stock options under all three plans have exercise prices equal 
to the average market price of Company common stock on the date of grant, and 
generally no option is exercisable less than one year or more than ten years 
after the date of each grant.
<PAGE 68>
ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
         (Continued)


   In 1993, the authorized maximum number of shares of common stock under the 
1983 Plan and 1984 Plan was reached, and therefore no further options or 
restricted stock have been awarded under these plans.  Under the 1993 Plan, the 
maximum number of shares of common stock available for option grants and stock 
awards is 1,600,000 shares.  Stock options outstanding do not have a materially 
dilutive effect on earnings per common share.

   Transactions involving option shares for all three plans are summarized as 
follows:
                           Number of
                         Shares Subject             Option Price
                           to Option                  Per Share         

Outstanding at
 September 30, 1991          516,260                 $13.19 to  $23.81
Granted in 1992              206,500                 $23.88
Exercised in 1992*          (100,664)                $13.19 to  $23.81   
Forfeited in 1992             (4,000)                $23.81             
Outstanding at
 September 30, 1992          618,096                 $15.59 to  $23.88
Granted in 1993              416,500                 $25.19 and $31.50
Exercised in 1993*           (78,750)                $15.59 to  $23.88
Outstanding at
 September 30, 1993          955,846                 $15.59 to  $31.50
Granted in 1994              272,000                 $31.63
Exercised in 1994*           (60,509)                $18.00 to  $25.19   
Outstanding at
 September 30, 1994        1,167,337                 $15.59 to  $31.63

Shares Exercisable at
 September 30, 1994          895,337

Shares Reserved for
 Future Grant at
 September 30, 1994        1,159,072                                    
                                                                               
*In connection with exercising these options,  18,088, 36,797 and 35,532 shares
were surrendered and/or cancelled during 1994, 1993 and 1992, respectively.   

   As of September 30, 1994, a total of 286,308 shares of restricted stock had 
been awarded under the 1984 Plan and 1993 Plan, since inception.  Restrictions 
have lapsed respecting 148,814 of these shares.  Of the remaining 137,494 
shares of restricted stock, restrictions on 8,000 shares will lapse respecting 
approximately one-fourth of such shares on each January 2, 1999 through 2002.  
Restrictions on 8,000 shares will lapse respecting approximately one-fourth of 
such shares on each January 2, 2000 through 2003.  Restrictions on 113,494 
shares will lapse respecting approximately one-sixth of such shares on each 
January 2, 1996 through 2001.  Restrictions on 8,000 shares will lapse 
respecting approximately one-fourth of such shares on each January 2, 2001 
through 2004.  The market value of the restricted stock on the date the award 
was made is being recorded as compensation expense over the periods over which 
the restrictions lapse.  During the restriction period, share certificates are 
held by the Company.
<PAGE 69>
ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
         (Continued)


Redeemable Preferred Stock.  As of September 30, 1994, there were 3,200,000 
shares of $25 par value Cumulative Preferred Stock authorized but unissued.

Summary of Changes in Common Stock Equity
                                                                      Earnings
                                                           Paid     Reinvested
                                          Common Stock      In          in the
                (in thousands)         Shares    Amount  Capital     Business 

Balance at September 30, 1991          30,926   $241,043             $301,066
Net Income Available for Common Stock                                  60,310
Dividends Declared on Common Stock
 ($1.48 Per Share)                                                    (47,042)
Transfer from Common Stock to
 Paid In Capital                                (214,461)  $214,461
Common Stock Issued:
 Sale of Common Stock                   2,500      2,500     64,288
 DRP, Incentive Compensation Plans
  and 401(k) Plans                        273      3,314      3,065
 CSPP                                     157      1,460      2,614
Common Stock Issuance Costs                                    (285)         

Balance at September 30, 1992          33,856     33,856    284,143   314,334
Net Income Available for Common Stock                                  75,217
Dividends Declared on Common Stock
 ($1.52 Per Share)                                                    (53,644)
Common Stock Issued:
 Sale of Common Stock                   2,500      2,500     71,425
 Incentive Compensation Plans
  and 401(k) Plans                        165        165      4,255
 CSPP                                     140        140      4,101
Common Stock Issuance Costs                                    (247)         

Balance at September 30, 1993          36,661     36,661    363,677   335,907
Net Income Available for Common Stock                                  85,672
Dividends Declared on Common Stock
 ($1.56 Per Share)                                                    (57,725)
Common Stock Issued:
 Acquisition of Natural Gas
  Production Assets                       108        108      3,523
 Incentive Compensation Plans
  and 401(k) Plans                        300        300      5,397
 CSPP                                     209        209      6,559           

Balance at September 30, 1994          37,278   $ 37,278   $379,156   $363,854*

*  The availability of consolidated earnings reinvested in the business for 
   dividends payable in cash is limited under terms of the indentures covering 
   long-term debt.  At September 30, 1994, $289,470,000 of accumulated earnings 
   was free of such limitations.  However, substantially all of this amount has 
   been reinvested in the business.
<PAGE 70>
ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
         (Continued)


Long-Term Debt.  The outstanding long-term debt is as follows:

At September 30             (in thousands)     1994        1993
                                                               
Debentures:
 7-3/4% due February 2004                  $125,000    $125,000
 9-1/2% due July 2019                             -      19,917

Medium-Term Notes:
  6.07% due May 1995                         55,000      55,000
  6.10% due May 1995                         20,000      20,000
  6.10% due June 1995                         1,000       1,000
  9.32% due June 1995                        20,000      20,000
 8.875% due December 1995                    20,000      20,000
  8.90% due December 1995                    38,500      38,500
  4.53% due September 1996                   30,000      30,000
  6.42% due November 1997                    50,000      50,000
  7.25% due July 1999                        50,000           -
  6.60% due February 2000                    50,000      50,000
 7.395% due March 2023                       49,000      49,000
  8.48% due July 2024*                       50,000           -

                                            558,500     478,417
Less Current Portion                         96,000           -

                                           $462,500    $478,417
  * Callable beginning July 1999.

   The aggregate principal amounts of long-term debt maturing for the next five 
years, including amounts classified as Current Portion of Long-Term Debt, are: 
$96,000,000 in 1995, $88,500,000 in 1996, none in 1997, $50,000,000 in 1998 and 
$50,000,000 in 1999.

   The fair market value of the Company's long-term debt is estimated based on 
quoted market prices of similar issues having the same remaining maturities, 
redemption terms and credit ratings.  Based on these criteria, the fair market 
value of long-term debt, including current portion, is $541,327,000 and 
$513,107,000 at September 30, 1994 and 1993, respectively.  Such value is not 
intended to reflect principal amounts that the Company will ultimately be 
required to repay.

   During 1994, the Company redeemed $19,917,000 remaining outstanding 
principal amount of 9-1/2% debentures due July 1, 2019, for $21,337,000, 
including redemption premium.  Also during 1994, the Company issued $50,000,000 
of medium-term notes due July 1999, at an interest rate of 7.25% and 
$50,000,000 of medium-term notes due July 2024, at an interest rate of 8.48%.  
The 8.48% notes are callable beginning July 1999.  After reflecting 
underwriting discounts and commissions, the combined proceeds to the Company of 
these issuances amounted to $99,415,500.  The proceeds were used to reduce 
outstanding short-term borrowings.
<PAGE 71>
ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
         (Continued)


   In March 1993, the Company filed a shelf registration with the SEC for 
$350,000,000 of debentures and/or medium-term notes that became effective on 
March 30, 1993.  The Company has authority remaining under this shelf 
registration to issue and sell up to $220,000,000 of debentures and/or 
medium-term notes.  The amounts and timing of the issuance and sale of these 
debentures and/or medium-term notes will depend on market conditions and the 
requirements of the Company.
<PAGE 72>
ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
         (Continued)


Note E - Short-Term Borrowings

The Company maintains uncommitted or discretionary lines of credit with certain 
financial institutions for general corporate purposes.  These lines are 
utilized primarily as a means of financing, on an interim basis, various 
working capital requirements and capital expenditures of the Company, including 
the Company's oil and gas exploration and development program, pipeline 
construction and the purchase and storage of gas.  Borrowings under these lines 
of credit are made at competitive money market rates, and the Company currently 
is authorized to borrow up to $400,000,000 thereunder.  These credit lines, 
which are callable at the option of the financial institutions, are reviewed on 
an annual basis and are expected to remain in place through 1995.

   The Company may also issue as much as $150,000,000 of commercial paper from 
time to time, but in no event may its borrowings under its discretionary lines 
of credit, or through the issuance of commercial paper, exceed $400,000,000 in 
the aggregate.

   Additionally, the Company has entered into an agreement that establishes a 
364-day committed revolving credit arrangement with seven commercial banks, 
under which it may borrow as much as $105,000,000.  This arrangement may be 
utilized for general corporate purposes, including to support the issuance of 
commercial paper.  The Company pays a fee to maintain this arrangement, and may 
borrow through this arrangement under four interest rate options.  If amounts 
are borrowed under this arrangement, the $400,000,000 available for borrowing 
under the discretionary lines of credit is correspondingly reduced.  No 
borrowings under this arrangement were outstanding at September 30, 1994.  The 
arrangement expires on September 20, 1995, and the Company expects to renew or 
replace all or most of this arrangement before then.

   At September 30, 1994, the Company had outstanding notes payable to banks 
and commercial paper of $102,500,000 and $10,000,000, respectively.  At 
September 30, 1993, the Company had outstanding notes payable to banks and 
commercial paper of $125,800,000 and $71,000,000, respectively.

   The weighted average interest rate on notes payable to banks was 5.13% and 
3.29% at September 30, 1994 and 1993, respectively.  The weighted average 
interest rate on commercial paper was 5.09% and 3.32% at September 30, 1994 and 
1993, respectively.
<PAGE 73>
ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
         (Continued)


Note F - Retirement Plan and Other Post-Employment Benefits

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

   The Company's policy is to fund at least an amount necessary to satisfy the 
minimum funding requirements of applicable laws and regulations and not more 
than the maximum amount deductible for federal income tax purposes.  Plan 
funding is subject to annual review by management and its consulting actuary.  
Plan assets primarily consist of equity and fixed income investments and units 
in commingled funds.  A plan amendment was adopted which provided for an early 
retirement window program which is accounted for under the rules prescribed by 
SFAS 88, "Employers' Accounting for Settlements and Curtailments of Defined 
Benefit Plans and for Termination Benefits."  For ratemaking purposes, pension 
expense equals the amount funded less amounts capitalized.  Since Plan funding 
has not been required in recent years, the Company deferred the pension expense 
associated with its regulated subsidiaries.  The amounts deferred are expected 
to be recovered in rates as contributions are made to the Plan.

   The components of net periodic pension expense were as follows:

Year Ended September 30 (in thousands)             1994       1993       1992

Service Cost for Benefits Earned
  During the Period                             $10,441    $ 9,181   $  8,816
Interest Cost on Projected Benefit Obligation    26,532     24,258     22,446
Actual Return on Plan Assets                    (16,212)   (35,657)   (37,107)
Net Amortization and Deferral                   (16,603)     4,287      7,077 
Early Retirement Window                           2,855          -          -
Net Periodic Pension Cost                         7,013      2,069      1,232
Deferred for Regulatory Purposes                 (6,875)    (2,012)    (1,192)
Pension Cost Recognized in
  Consolidated Statement of Income              $   138   $     57   $     40

   The projected benefit obligation was determined using an assumed discount 
rate of 8.5% in 1994, 7.75% in 1993 and 8.5% in 1992.  The assumed rate of 
compensation increase was 5% for all three years.  The expected long-term rate 
of return on Plan assets was 8.5% for all three years.  The unrecognized net 
asset that arose from the initial application of SFAS 87, "Employers' 
Accounting for Pensions," is being amortized on a straight-line basis over the 
future working lifetime of those expected to receive benefits under the Plan.
<PAGE 74>
ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
         (Continued)


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

At September 30                (in thousands)                  1994       1993


Actuarial Present Value of:
  Vested Benefit Obligation                                $245,095   $241,676

  Accumulated Benefit Obligation                           $282,340   $278,843

  Projected Benefit Obligation                             $342,050   $346,634

Plan Assets at Fair Value                                   370,150    369,920
Plan Assets in Excess of
  Projected Benefit Obligation                               28,100     23,286
Unrecognized Net Asset                                      (37,502)   (42,688)
Unrecognized Prior Service Cost                              13,339     14,418
Unrecognized Net Gain                                       (19,959)    (4,025)
Pension Liability                                           (16,022)    (9,009)
Deferred for Regulatory Purposes                             15,001      8,126
Pension Liability Recognized on Consolidated
  Balance Sheets                                           $ (1,021)  $   (883)

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

   The Company has adopted SFAS 106, "Employers' Accounting for Postretirement 
Benefits Other Than Pensions" (SFAS 106), effective October 1, 1993.  This 
statement required the Company to change its accounting for these 
post-retirement benefits from the "pay-as-you-go" (cash) basis to the accrual 
basis.

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

   The Company has elected to amortize the initial accumulated liability 
(transition obligation) to net periodic post-retirement benefit cost on a 
straight-line basis over a 20-year period.  Total post-retirement benefit cost 
under SFAS 106 was $23,530,000 in 1994 compared with the costs based on cash 
payments for retiree health care and life insurance benefits of $5,974,000 and 
$4,945,000 in 1993 and 1992, respectively.
<PAGE 75>
ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
         (Continued)


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

Year Ended September 30 (in thousands)                      1994  

Service Cost                                            $  3,974
Interest Cost                                             13,714
Expected Return on Post-Retirement Plan Assets            (1,035)
Amortization of Transition Obligation                      8,628
Net Periodic Post-Retirement Benefit Cost                 25,281
Deferred for Regulatory Purposes, Net                     (1,751)
Post-Retirement Benefit Cost
  Recognized in Consolidated Statement of Income        $ 23,530

   The weighted-average assumed discount rate used in determining the 
accumulated post-retirement benefit obligation was 8.5% in 1994.  The average 
assumed annual rate of salary increase for the applicable life insurance plans 
was 5%.

   The annual rate of increase in the per capita cost of covered medical care 
benefits for the active participants and medical plans available to new 
retirees was assumed to be 13% for 1994; this rate was assumed to decrease 
gradually to 5.5% by the year 2002 and remain at that level thereafter.  The 
annual rate of increase in the per capita cost of covered medical care benefits 
for the medical plans not available to new retirees was assumed to be 8% for 
1994, 7% for 1995, 6% for 1996 and 5.5% for each year after 1996.  The annual 
rate of increase in the per capita cost of covered prescription drug benefits 
was assumed t
o be 14% for 1994.  This rate was assumed to decrease gradually to
5.5% by the year 2003 and remain level thereafter.

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

At September 30                (in thousands)                  1994

Accumulated Post-Retirement
  Benefit Obligation                                      $ 155,976
Fair Value of Post-Retirement
  Plan Assets                                                29,035
Accumulated Benefit Obligation in excess
  of Plan Assets                                           (126,941)

Unrecognized Transition Obligation                          156,210
Unrecognized Net (Gain)/Loss                                (31,776)
Post-Retirement Liability                                    (2,507)
Deferred for Regulatory Purposes, Net                         1,751
Post-Retirement Benefit Liability Recognized
  on Consolidated Balance Sheets                         $     (756)
<PAGE 76>
ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
         (Continued)


   The health care cost trend rate assumptions used to calculate the per capita 
cost of covered medical care benefits have a significant effect on the amounts 
reported.  If the health care cost trend rates were increased by 1% in each 
year, the accumulated post-retirement benefit obligation as of October 1, 1993, 
would be increased by $26,600,000.  This 1% change would also increase the 
aggregate of the service and interest cost components of net periodic 
post-retirement benefit cost for 1994 by $3,100,000.

   Distribution Corporation and Supply Corporation represent virtually all of 
the Company's total post-retirement benefit costs.  Distribution Corporation 
and Supply Corporation are fully recovering their net periodic post-retirement 
benefit costs in accordance with PSC and the Pennsylvania Public Utility 
Commission (PaPUC) and FERC authorization, respectively.

Post-Employment Benefits.  In November 1992, the FASB issued SFAS 112, 
"Employers' Accounting for Postemployment Benefits" (SFAS 112), which 
establishes standards of financial accounting and reporting for benefits, such 
as salary continuation, severance pay, workers' compensation and other 
disability-related benefits, provided to former or inactive employees 
subsequent to employment but prior to retirement.  The Company adopted SFAS 112 
in the fourth quarter of 1994.  Essentially, the new standard required the 
Company to change its accounting for significant post-employment benefits from 
the "pay-as-you-go" (cash) to the accrual basis.  The only significant 
post-employment benefit that the Company has relates to workers' compensation.  
In the Company's regulated operations, workers' compensation is recovered in 
rates on a cash basis and is not material.  Workers' compensation claims 
related to the Company's nonregulated operations at September 30, 1994, is 
approximately $1,014,000 ($589,000 net of income taxes) using a discount rate 
of 8.5%.  As required by SFAS 112, the adoption of the standard is reflected on 
the Consolidated Statement of Income as a cumulative effect of a change in 
accounting principle.
<PAGE 77>
ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
         (Continued)


Note G - Commitments and Contingencies

Leases.  System companies have entered into lease agreements, principally for 
the use of office space, business machines, transportation and construction 
equipment and meters.  The Company's policy is to treat all leases as operating 
leases for both accounting and ratemaking purposes.  Total lease expense 
approximated $17,190,000 in 1994, $16,864,000 in 1993 and $17,570,000 in 1992.  
At September 30, 1994, the future minimum payments under the Company's lease 
agreements for the next five years are:  $13,075,000 in 1995, $9,779,000 in 
1996, $6,959,000 in 1997, $5,021,000 in 1998 and $3,650,000 in 1999.  The 
future minimum lease payments attributable to later years is $6,059,000.

Obligations Under Firm Contracts.  Distribution Corporation has agreements with 
five nonaffiliated upstream pipeline companies that provide for the 
availability of needed pipeline transportation capacity for periods that extend 
through 2004.  These agreements provide for payment of a demand or reservation 
charge, at FERC-approved rates, for contracted capacity.  Distribution 
Corporation has various gas purchase agreements with nonaffiliated gas 
producers that require payment of fixed monthly charges.  These charges are 
tied to various indices.  These agreements have an average term of six years.  
Additionally, Distribution Corporation has agreements with two nonaffiliated 
companies for gas storage services through 2004 that require payment of a 
demand charge, at FERC-approved rates, for contracted storage.  At September 
30, 1994, the projected aggregate amounts of such required future payments, 
based on current FERC-approved rates and current indices, where applicable, are 
approximately $88,600,000, $12,500,000 and $6,900,000 annually for the next 
five years, for pipeline capacity, gas purchases and storage service, 
respectively.  Additionally, these agreements call for the payment of commodity 
charges based upon actual quantities shipped, purchased and stored.

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

   For the fiscal year ended September 30, 1994, total gross costs incurred 
under these contracts, including commodity charges on actual quantities 
shipped, purchased and stored, amounted to $347,100,000.

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

   Distribution Corporation has been identified by the Environmental Protection 
Agency or the New York State Department of Environmental Conservation (DEC) as 
one of a number of companies that are considered to be potentially responsible 
parties (PRPs) with respect to several waste disposal sites in New York that 
were operated by unrelated third parties.  These PRPs are alleged to have 
contributed to the materials that may have been collected at such waste 
disposal sites by the site operators.  The ultimate cost to Distribution 
<PAGE 78>
ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
         (Continued)


Corporation with respect to the remediation of these sites will be dependent on 
such factors as the remediation plan selected, the extent of site 
contamination, the number of additional PRPs at each site and the portion 
attributed, if any, to Distribution Corporation.  Distribution Corporation's 
estimated share of the clean-up costs has been accrued for four of these sites.

   One of these four sites was formerly used for a manufactured gas plant.  
Distribution Corporation is currently involved in litigation regarding this 
site.  The current owner of the site has submitted a claim against Distribution 
Corporation for contribution of a share of approximately $1,600,000 of 
removal/remediation costs that have been incurred.  It is anticipated that 
future remedial costs will be incurred and on the basis of a Record of Decision 
issued by the DEC, as amended on September 19, 1994, the estimated future 
remedial costs for the site are approximately $5,700,000.  Management believes 
that the ultimate outcome of these matters will not have a material impact on 
the financial condition, results of operations or cash flows of the Company.

   Distribution Corporation has incurred clean-up costs at two additional sites 
in New York and one site in Pennsylvania related to former manufactured gas 
plant sites.  Supply Corporation is involved in a remediation program of 
certain of its measuring and regulating stations in Pennsylvania.  Estimated 
clean-up costs have been accrued for these sites.

   It is the Company's policy to accrue estimated clean-up costs when such 
amounts can reasonably be estimated and it is probable that the Company will be 
required to incur such costs.  The Company has estimated that clean-up costs 
related to the above noted sites are in the range of $6,700,000 to $10,100,000. 
At September 30, 1994, the Company has recorded the minimum liability of 
$6,700,000.  The Company is currently not aware of any material additional 
exposure to environmental liabilities.  However, adverse changes in 
environmental regulations or other factors could impact the Company.

   In New York, Distribution Corporation has received approval from the PSC to 
defer and amortize both former manufactured gas and non-manufactured gas plant 
site investigation and remediation costs over a three-year period for each 
site.  These costs are then included in rate cases for recovery through base 
rates.  Distribution Corporation is currently recovering such costs in this 
manner.  In Pennsylvania, Distribution Corporation and Supply Corporation 
expect to recover such costs in rates, as the PaPUC and the FERC, respectively, 
have allowed recovery of other environmental clean-up costs in rate cases.  
Accordingly, the Consolidated Balance Sheets at September 30, 1994, include 
related regulatory assets in the amount of approximately $7,300,000, $600,000 
of which relates to costs that have already been incurred.

   The Company has begun a program to comply with the Clean Air Act Amendments 
of 1990 (the Act).  This program focuses on emission controls for Supply 
Corporation's compressor stations in New York and Pennsylvania.  These 
facilities are affected by the nitrogen oxide emission standards of the Act.  
Supply Corporation incurred capital expenditures for emission controls of 
approximately $623,000 in 1994 and expects to incur approximately $4,300,000 in 
1995.  The Company does not anticipate incurring significant additional capital 
<PAGE 79>
ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
         (Continued)


expenditures to comply with the current standards of the Act, however, changes 
in the standards may require additional expenditures in the future.  Management 
expects that all related capital expenditures will be recoverable through rates.

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

Note H - Business Segment Information

The System includes operations which are rate-regulated (regulated) and 
operations which are not regulated as to their rates (nonregulated).  The 
regulated operations fall primarily within two business segments:  Utility 
Operation and Pipeline and Storage.  The nonregulated operations consist 
principally of the Exploration and Production business segment.  Other 
Nonregulated operations consist primarily of the Company's pipeline 
construction operations, sawmill and dry kiln operations, natural gas marketing 
operations and natural gas market area hub operations.

   The Utility Operation is regulated by the PSC and the PaPUC and is carried 
out by Distribution Corporation.  Distribution Corporation sells and transports 
gas to retail customers located in western New York and northwestern 
Pennsylvania.  Pipeline and Storage operations are regulated by the FERC and 
are carried out by Supply Corporation.  In 1994, 52% of Supply Corporation's 
revenue was from affiliated companies, mainly Distribution Corporation.

   Seneca is engaged in exploration for, and development and purchase of, oil 
and natural gas reserves in the Gulf Coast, and southwestern, western and 
Appalachian regions of the United States.  Utility Constructors, Inc. is 
engaged in the Company's pipeline construction operations, Highland Land & 
Minerals, Inc. is engaged in the Company's sawmill and dry kiln operations, NFR 
is engaged in the Company's natural gas marketing operations and Leidy Hub, 
Inc. is engaged in the Company's natural gas market area hub opreations.

   The data presented in the tables below reflect the Company's regulated and 
nonregulated business segments for the years ended September 30, 1994, 1993 and 
1992.  Total operating revenues by segment include both revenues from 
nonaffiliated customers and intersegment revenues.  Operating income is total 
operating revenues less operating expenses, not including income taxes.  The 
elimination of significant intercompany balances and transactions, if 
appropriate, is made in order to reconcile segment information with 
consolidated amounts.  Identifiable assets of a segment are those assets that 
are used in the operations of that segment.  Corporate assets are principally 
cash and temporary cash investments, receivables and deferred charges.
<PAGE 80>
ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
         (Continued)


Year Ended September 30 (in thousands)    1994             1993           1992

Operating Revenues
Regulated:
  Utility Operation                 $  931,673       $  836,618     $  740,664
  Pipeline and Storage                 153,121          534,568        498,870
                                     1,084,794        1,371,186      1,239,534

Nonregulated:
  Exploration and Production            70,261           58,636         36,303
  Other                                 72,036           42,099         47,479
                                       142,297          100,735         83,782

  Intersegment Revenues*               (85,767)        (451,539)      (402,866)
                                    $1,141,324       $1,020,382     $  920,450

Operating Income (Loss)
 Before Income Taxes
Regulated:
  Utility Operation                 $   90,584       $   86,690     $   90,025
  Pipeline and Storage                  62,302           67,375         49,796
                                       152,886          154,065        139,821

Nonregulated:
  Exploration and Production            21,767           12,980          7,021
  Other                                  2,505             (986)         4,229
                                        24,272           11,994         11,250

Corporate                               (3,463)          (2,730)        (2,279)

                                    $  173,695       $  163,329     $  148,792

Identifiable Assets
At September 30

Regulated:
  Utility Operation                 $1,106,053       $  961,990     $  874,101
  Pipeline and Storage**               498,798          491,291        495,626
                                     1,604,851        1,453,281      1,369,727

Nonregulated:
  Exploration and Production**         311,037          290,346        271,444
  Other                                 33,357           27,867         27,808
                                       344,394          318,213        299,252
Corporate                               32,412           30,046         91,851

                                    $1,981,657       $1,801,540     $1,760,830

 * Represents revenue primarily from Pipeline and Storage to Utility Operation.

** Prior year amounts have been reclassified to eliminate an intersegment 
   receivable and to conform with current year presentation.
<PAGE 81>
ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
         (Continued)


Year Ended September 30 (in thousands)      1994           1993            1992

 Depreciation, Depletion and
  Amortization
 Regulated:
   Utility Operation                    $ 28,216       $ 27,137       $  25,001
   Pipeline and Storage                   17,516         16,347          16,202
                                          45,732         43,484          41,203

 Nonregulated:
   Exploration and Production             27,496         24,249          13,257
   Other                                   1,530          1,686           1,260
                                          29,026         25,935          14,517
 Corporate                                     6              6               6

                                        $ 74,764       $ 69,425       $  55,726


 Capital Expenditures
 Regulated:
   Utility Operation                    $ 61,715       $ 61,803      $   65,650
   Pipeline and Storage                   20,472         27,420          58,646
                                          82,187         89,223         124,296

 Nonregulated:
   Exploration and Production             52,458         36,473          26,328
   Other                                   3,603          6,229           7,225
                                          56,061         42,702          33,553
 Corporate                                    20              1               7

                                        $138,268       $131,926       $ 157,856
<PAGE 82>
ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
         (Continued)


Note I - Quarterly Financial Data (unaudited)

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

   Financial data for the quarters ended December 31, 1993, and September 30, 
1994, reflect the Company's adoption of SFAS 109 and SFAS 112, respectively.  
As discussed in Note A - Summary of Significant Accounting Policies, the 
Company adopted SFAS 109 during the quarter ended December 31, 1993.  The 
cumulative effect of this change increased net income by $3,826,000.  As 
discussed in Note F - Retirement Plan and Other Post-Employment Benefits, the 
Company adopted SFAS 112 during the quarter ended September 30, 1994.  The 
cumulative effect of this change decreased net income by $589,000.


                                          Income      Net Income       Earnings
                                          Before     Available for          Per
         Quarter  Operating  Operating  Cumulative      Common           Common
          Ended   Revenues    Income      Effect        Stock             Share

  1994   (in thousands, except earnings per common share)                      

         12/31/93  $310,131    $38,745     $27,800      $31,626*         $ .86*
          3/31/94  $473,722    $54,686     $43,839      $43,839          $1.18
          6/30/94  $216,281    $19,782     $ 9,833      $ 9,833          $ .26
          9/30/94  $141,190    $12,690     $   963      $   374*         $ .01*


  1993   (in thousands, except earnings per common share)                     

         12/31/92  $294,220    $38,452     $25,941      $25,941          $ .77
          3/31/93  $391,790    $57,195     $45,160      $45,160          $1.33
          6/30/93  $185,525    $14,993     $ 3,228      $ 3,228          $ .09
          9/30/93  $148,847    $11,643     $   888      $   888          $ .02 

*  Includes Cumulative Effect of Changes in Accounting as discussed above.
<PAGE 83>
ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
         (Continued)


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


At September 30, 1994, there were 22,465 holders of National Fuel Gas Company 
common stock.  The market for the common stock is the New York Stock Exchange.  
Information related to restrictions on the payment of dividends can be found in 
Note D - Capitalization.  The quarterly price ranges and quarterly dividends 
declared for the fiscal years ended September 30, 1993 and 1994, are shown 
below:

                                          Price Range           Dividends
Quarter Ended                           High       Low          Declared 


1993                                                                     

12/31/92                              $30-1/2     $24-5/8        $.375
 3/31/93                              $33-1/2     $29-1/4        $.375
 6/30/93                              $33-1/2     $28-3/4        $.385
 9/30/93                              $36-7/8     $32-1/4        $.385


1994                                                                     

12/31/93                              $36-5/8     $32-1/2        $.385
 3/31/94                              $36-1/4     $29-7/8        $.385
 6/30/94                              $32-7/8     $28-3/8        $.395
 9/30/94                              $31-7/8     $28-7/8        $.395


<PAGE 84>
ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
         (Continued)


Note K - Supplementary Information for Oil and Gas
         Producing Activities


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


Capitalized Costs Relating to Oil and Gas Producing Activities



At September 30  (in thousands)                          1994         1993

Capitalized Costs Subject to Amortization            $442,224     $399,781
Capitalized Acquisition Costs Excluded
  from Amortization                                    16,636       15,849
                                                      458,860      415,630

Less - Accumulated Depreciation, Depletion
  and Amortization                                    167,592      145,553

                                                     $291,268     $270,077


   Certain costs excluded from amortization represent unevaluated properties 
that require additional drilling to determine the existence of oil and gas 
reserves.  The remaining costs, incurred during and prior to 1994, consist of 
individually insignificant oil and gas leases still early in their primary 
terms and individually insignificant unproved perpetual oil and gas rights.
<PAGE 85>
ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
         (Continued)


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



Year Ended September 30 (in thousands)            1994       1993       1992

Property Acquisition Costs                     $ 8,215    $ 9,027    $ 5,260
Exploration Costs                               17,855     10,140      4,552
Development Costs                               25,102     16,258     11,172
Other                                              259         25      3,284
                                               $51,431    $35,450    $24,268

Results of Operations for Producing Activities


Year Ended September 30 (in thousands)            1994       1993       1992

Operating Revenues:
  Natural Gas (includes revenues from sales
   to affiliates of $5,456, $11,474 and
   $10,945, respectively)                      $50,803    $43,679    $24,022
  Oil, Condensate and Other Liquids             15,307     13,943     10,974

      Total Operating Revenues                  66,110     57,622     34,996


Production/Lifting Costs                        13,177     13,452      9,828

Depreciation, Depletion and Amortization
 ($.41, $.42 and $.37, respectively, per
 dollar of operating revenues)                  26,992     23,995     13,049

Income Tax Expense                               7,907      4,311      3,874

Results of Operations for Producing Activities
 (excluding corporate overheads and
 interest charges)                             $18,034    $15,864    $ 8,245
<PAGE 86>
ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
         (Continued)


Reserve Quantity Information (unaudited)

   The Company's proved oil and gas reserves are located in the United States.  
The estimated quantities of proved reserves disclosed in the table below are 
based upon estimates by the Company's independent petroleum engineers.  Such 
estimates are inherently imprecise and may be subject to substantial revisions.

                                         Gas                       Oil
Year Ended                               MMcf                      Mbbl       
September 30                     1994    1993     1992     1994   1993    1992

Proved Developed and
Undeveloped Reserves:

 Beginning of Year            175,051  179,811 176,772   18,519  19,805 20,316

  Extensions and
   Discoveries                 94,733   26,416  21,645    1,666   1,713    270

  Revisions of
   Previous Estimates          (2,075)  (3,962) (3,391)  (1,660) (1,995)   (85)

  Production                  (23,273) (19,874)(12,070)  (1,030)   (831)  (643)

  Sales of Minerals in Place      (32)  (7,401) (3,377)       -    (173)   (53)

  Purchases of Minerals
   in Place and Other           3,043      61      232        -      -       -

 End of Year                  247,447 175,051  179,811   17,495 18,519  19,805



Proved Developed Reserves:

 Beginning of Year            134,712 126,176  131,035   10,801 11,437  12,210

 End of Year                  179,291 134,712  126,176   10,110 10,801  11,437
<PAGE 87>
ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
         (Continued)


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

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

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

Year Ended September 30 (in thousands)          1994          1993         1992

Future Cash Inflows                         $705,874      $689,198     $772,017
Less:
  Future Production and Development Costs    252,901       240,417      217,654
  Future Income Tax Expense at
   Applicable Statutory Rate                 131,060       132,528      159,888
Future Net Cash Flows                        321,913       316,253      394,475
Less:
  10% Annual Discount for Estimated
   Timing of Cash Flows                      106,647       106,598      154,184
Standardized Measure of Discounted Future
Net Cash Flows                              $215,266      $209,655     $240,291
<PAGE 88>
ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
         (Continued)


   The principal sources of change in the standardized measure of discounted 
future net cash flows were as follows:

Year Ended September 30 (in thousands)          1994         1993         1992

  Standardized Measure of Discounted Future
    Net Cash Flows at Beginning of Year     $209,655     $240,291     $183,512
     Sales, Net of Production Costs          (52,933)     (44,170)     (25,168)
     Net Changes in Prices, Net of
      Production Costs                       (48,149)     (52,266)      41,322 
     Purchases of Minerals in Place            2,793           61          398
     Sales of Minerals in Place                  (29)      (7,286)      (6,454)
     Extensions and Discoveries               96,134       61,476       38,874
     Changes in Estimated Future
      Development Costs                      (36,466)     (30,555)     (15,186)
     Previously Estimated Development
      Costs Incurred                          22,941       30,888       17,793
     Net Change in Income Taxes at
      Applicable Statutory Rate                3,098        5,476      (11,662)
     Revisions of Previous Quantity
      Estimates                              (11,042)     (25,891)      (8,893)
     Accretion of Discount and Other          29,264       31,631       25,755 
  Standardized Measure of Discounted
    Future Net Cash Flows at End of Year    $215,266     $209,655     $240,291
<PAGE 89>
ITEM 8.  FINANCIAL STATEMENT AND SUPPLEMENTAL DATA
         (Continued)

                      NATIONAL FUEL GAS COMPANY AND SUBSIDIARIES

                  SCHEDULE V - Property, Plant and Equipment (Note 1)

                                (THOUSANDS OF DOLLARS)



                Balance at                                           Balance at
                Beginning of  Additions               Other Charges  End of
Classification  Period        at Cost    Retirements  Add (Deduct)   Period   

                             Year Ended September 30, 1994

Utility
 Operation       $  983,417   $ 59,652     $ 6,844       $     -   $1,036,225
Pipeline and
 Storage (Note 2)   618,917     20,380       4,132         4,959      640,124
Exploration and
 Production         415,642     52,181       3,098             -      464,725
Other Nonregulated   21,237      4,033         332             -       24,938
Corporate               223         21           -             -          244
                 $2,039,436   $136,267     $14,406        $4,959   $2,166,256

                             Year Ended September 30, 1993

Utility
 Operation       $  929,601   $ 60,001      $6,185        $    -   $  983,417
Pipeline and
 Storage (Note 2)   594,580     27,004       2,667             -      618,917
Exploration and
 Production         378,815     37,145         318             -      415,642
Other Nonregulated   15,170      6,235         168             -       21,237
Corporate               223          -           -             -          223
                 $1,918,389   $130,385      $9,338        $    -   $2,039,436


                             Year Ended September 30, 1992

Utility
 Operation       $  871,102    $ 64,624     $ 6,125        $    -   $  929,601
Pipeline and
 Storage (Note 2)   539,904      58,210       3,534             -      594,580
Exploration and
 Production         353,090      25,769          44             -      378,815
Other Nonregulated    8,202       7,222         254             -       15,170
Corporate               216           7           -             -          223
                 $1,772,514    $155,832     $ 9,957        $    -   $1,918,389

Notes to Schedule V and VI appear on page 91 of this report.
<PAGE 90>
ITEM 8.  FINANCIAL STATEMENT AND SUPPLEMENTAL DATA
         (Continued)

                      NATIONAL FUEL GAS COMPANY AND SUBSIDIARIES

          SCHEDULE VI - Accumulated Depreciation, Depletion and Amortization
                           of Property, Plant and Equipment

                                (THOUSANDS OF DOLLARS)

                            Additions
                Balance at  Charged to
                Beginning   Costs and                               Balance at
                of          Expenses                 Other Changes  End of
Description     Period      (Note 3)    Retirements  Add (Deduct)   Period    

                             Year Ended September 30, 1994

Utility
 Operation         $228,951    $28,270    $ 8,790      $      -     $248,431
Pipeline and
 Storage            185,181     18,436      4,304             -      199,313
Exploration and
 Production         142,172     27,443        308             -      169,307
Other Nonregulated    5,028      1,531        200             -        6,359
Corporate               101          6          -             -          107
                   $561,433    $75,686    $13,602      $      -     $623,517

                             Year Ended September 30, 1993

Utility
 Operation         $209,846    $27,209    $ 8,104       $     -     $228,951
Pipeline and
 Storage            171,197     17,479      3,495             -      185,181
Exploration and
 Production         117,369     24,250        119           672      142,172
Other Nonregulated    3,500      1,685        157             -        5,028
Corporate                95          6          -             -          101
                   $502,007    $70,629    $11,875      $    672     $561,433

                             Year Ended September 30, 1992

Utility
 Operation         $192,169    $25,076    $ 7,399      $      -     $209,846
Pipeline and
 Storage            159,896     16,900      5,599             -      171,197
Exploration and
 Production         104,303     13,264          -          (198)     117,369
Other Nonregulated    2,306      1,260         66             -        3,500
Corporate                89          6          -             -           95
                   $458,763    $56,506    $13,064      $   (198)    $502,007

Notes to Schedule V and VI appear on page 91 of this report.
<PAGE 91>
ITEM 8.  FINANCIAL STATEMENT AND SUPPLEMENTAL DATA
         (Continued)


                      NATIONAL FUEL GAS COMPANY AND SUBSIDIARIES

Notes to Schedules V and VI:

   (1)  Because of the variety of properties and the large number of 
        depreciation rates utilized by System companies, it is considered 
        impractical to set forth the rates used in computing provisions.  
        However, the total provisions for depreciation, depletion and 
        amortization of System property, plant and equipment for the three 
        years ended September 30, 1994, including amounts charged to accounts 
        other than depreciation, depletion and amortization expense, were 
        equivalent to approximately 3.9% in 1994, 3.8% in 1993 and 3.3% in 
        1992 of average depreciable property, plant and equipment for the 
        respective years.

   (2)  Includes gas stored underground costing $80,942,000 at September 30, 
        1994, and $75,983,000 at September 30, 1993 and 1992.  The cost of gas 
        stored underground in the amount of $4,959,000 was transferred to 
        property, plant and equipment from deferred changes in 1994.

   (3)  Additions Charged to Costs and Expenses differs from Depreciation, 
        Depletion and Amortization (D,D & A) as reported in the Consolidated 
        Statement of Income, due to D,D & A provisions charged to other income 
        and expense accounts.
<PAGE 92>
ITEM 8.  FINANCIAL STATEMENT AND SUPPLEMENTAL DATA
         (Continued)


                  NATIONAL FUEL GAS COMPANY AND SUBSIDIARIES


        SCHEDULE VIII - Valuation and Qualifying Accounts and Reserves


                            (THOUSANDS OF DOLLARS)


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

                        Year Ended September 30, 1994

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



                        Year Ended September 30, 1993

Reserve for Doubtful
 Accounts             $ 5,900     $ 8,713     $    -      $8,874       $ 5,739



                        Year Ended September 30, 1992

Reserve for Doubtful
 Accounts             $ 5,876     $ 9,723     $    -      $9,699       $ 5,900



















Note - Amounts represent net accounts receivable written-off.
<PAGE 93>
ITEM 8.  FINANCIAL STATEMENT AND SUPPLEMENTAL DATA
         (Continued)


                  NATIONAL FUEL GAS COMPANY AND SUBSIDIARIES

                     SCHEDULE IX - Short-Term Borrowings

                            (THOUSANDS OF DOLLARS)

                                        Maximum      Average      Weighted
                Balance at    Weighted  Amount       Amount       Average
Category        End of        Average   Outstanding  Outstanding  Interest
of Aggregate    Period        Interest  During the   During the   Rate During
Short-Term      September 30  Rate      Period       Period       the Period
Borrowings      (Note 1)      (Note 2)  (Note 3)     (Note 4)     (Note 5)    

  Year 1994

Bank Loans         $102,500      5.13%    $ 182,100     $107,907       3.75%

Commercial Paper   $ 10,000      5.09%    $  76,000     $ 42,000       3.67%

  Year 1993

Bank Loans         $125,800       3.29%    $ 217,000    $115,159       3.58%

Commercial Paper   $ 71,000       3.32%    $ 128,000    $ 87,427       3.56%

  Year 1992

Bank Loans         $149,100      3.60%    $ 207,200     $165,191       4.81%

Commercial Paper   $127,900      3.52%    $ 127,900     $ 84,096       4.62%


Notes:

(1)   At September 30, 1992, the Company reclassified $50,000,000 of 
      short-term borrowings on the Consolidated Balance Sheet to "Long-Term 
      Debt, Net of Current Portion" because the Company, on November 5, 1992, 
      issued $50,000,000 of medium-term notes and used the proceeds to reduce 
      outstanding short-term borrowings.

(2)   The interest rate for bank loans is the weighted average of the rates in 
      effect at the respective banks at September 30 of each year.  The 
      interest rate for commercial paper is the weighted average of the 
      discount rate on those commercial paper notes outstanding at September 
      30 of each year.

(3)   Represents the maximum amount outstanding during any month of the period.

(4)   Represents the average amount outstanding on a daily basis.

(5)   Represents the weighted average interest rate on a daily basis.
<PAGE 94>
ITEM 8.  FINANCIAL STATEMENT AND SUPPLEMENTAL DATA
         (Concluded)


                  NATIONAL FUEL GAS COMPANY AND SUBSIDIARIES


           SCHEDULE X - Supplementary Income Statement Information


                            (THOUSANDS OF DOLLARS)



                                                 Charged to Costs and Expenses

         Item        Year Ended September 30     1994        1993         1992


1.  Maintenance and Repairs                    $30,979     $24,312     $22,439

2.  Depreciation and Amortization of
    Intangible Assets, Preoperating Costs
    and Similar Deferrals                          (1)          (1)        (1)


3.  Taxes, other than Payroll and Income Taxes:
      Gross Receipts Taxes                     $53,271     $48,876     $44,400

      Real and Other Property Taxes             35,287      33,216      31,320

      Other                                      7,017       5,500       6,127

                                               $95,575     $87,592     $81,847

4.  Royalties                                      (1)         (1)         (1)


5.  Advertising Costs                              (1)         (1)         (1)









Note (1) Amount is not in excess of one percent of total operating revenues as
         reported in the Consolidated Statements of Income and Earnings
         Reinvested in the Business.
<PAGE 95>
ITEM 9.  CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
         FINANCIAL DISCLOSURE

     None


                                    PART III


ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

      The information required by this item concerning the directors of the 
Company is omitted pursuant to Instruction G of Form 10-K since the Company's 
definitive Proxy Statement for its February 16, 1995 Annual Meeting of 
Shareholders will be filed with the SEC not later than 120 days after 
September 30, 1994.  The information provided in such definitive Proxy 
Statement is incorporated herein by reference.

      Information concerning the Company's executive officers can be found in 
Part I, Item 1, of this report.

ITEM 11.  EXECUTIVE COMPENSATION

      The information required by this item is omitted pursuant to Instruction 
G of Form 10-K since the Company's definitive Proxy Statement for its February 
16, 1995 Annual Meeting of Shareholders will be filed with the SEC not later 
than 120 days after September 30, 1994.  The information provided in such 
definitive Proxy Statement is incorporated herein by reference.

ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

      The information required by this item is omitted pursuant to Instruction 
G of Form 10-K since the Company's definitive Proxy Statement for its February 
16, 1995 Annual Meeting of Shareholders will be filed with the SEC not later 
than 120 days after September 30, 1994.  The information provided in such 
definitive Proxy Statement is incorporated herein by reference.

ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

      At September 30, 1994, the Company knows of no relationships or 
transactions required to be disclosed pursuant to Item 404 of Regulation S-K.
<PAGE 96>
                                    PART IV

ITEM 14.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K

     (a)  Financial Statement Schedules
              All financial statement schedules filed as part of this report 
              are included in Item 8 and reference is made to the index on 
              page 52 of this report.

     (b)  Reports on Form 8-K
              None
         
     (c)  Exhibits.

            Exhibit
            Number             Description of Exhibits

             3(i) Articles of Incorporation:

                 *  Restated Certificate of Incorporation of National Fuel Gas 
                    Company, dated March 15, 1985  (Exhibit 10-OO, Form 10-K 
                    for fiscal year ended September 30, 1991)

                 *  Certificate of Amendment of Restated Certificate of 
                    Incorporation of National Fuel Gas Company, dated March 9, 
                    1987 (Exhibit A-3 in File No. 70-7334)

                 *  Certificate of Amendment of Restated Certificate of 
                    Incorporation of National Fuel Gas Company, dated February 
                    22, 1988 (Exhibit B-5 in File No. 70-7478)

                 *  Certificate of Amendment of Restated Certificate of 
                    Incorporation, dated March 17, 1992 (Exhibit EX-3(a), Form 
                    10-K for fiscal year ended September 30, 1992)

             3(ii)  By-Laws:

             3.1    National Fuel Gas Company By-Laws as amended through June 
                    9, 1994

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

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

               *    Eighth Supplemental Indenture dated as of July 1, 1989, to 
                    Indenture dated as of October 15, 1974, between the 
                    Company and The Bank of New York (formerly Irving Trust 
                    Company)  (Exhibit EX-4.3, Form 10-K for fiscal year ended 
                    September 30, 1992) (The Debentures issued thereunder were 
                    redeemed on March 16, 1993, July 7, 1993 and July 1, 1994)
<PAGE 97>
ITEM 14.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K
          (Continued)


               *    Ninth Supplemental Indenture dated as of January 1, 1990, 
                    to Indenture dated as of October 15, 1974, between the 
                    Company and The Bank of New York (formerly Irving Trust 
                    Company)  (Exhibit EX-4.4, Form 10-K for fiscal year ended 
                    September 30, 1992)

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

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

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

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

               *    Fourteenth Supplemental Indenture dated as of July 1, 
                    1993, to Indenture dated as of October 15, 1974, between 
                    the Company and The Bank of New York (formerly Irving 
                    Trust Company) (Exhibit 4.1, Form 10-K for fiscal year 
                    ended September 30, 1993)

       (10)   Material Contracts:

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

          10.1      Service Agreement with Columbia Gas Transmission 
                    Corporation under Rate Schedule FTS, dated November 1, 
                    1993 and executed February 13, 1994.

          10.2      Service Agreement with Columbia Gas Transmission 
                    Corporation under Rate Schedule FSS, dated November 1, 
                    1993 and executed February 13, 1994.

<PAGE 98>
ITEM 14.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K
          (Continued)


          10.3      Service Agreement with Columbia Gas Transmission 
                    Corporation under Rate Schedule SST, dated November 1, 
                    1993 and executed February 13, 1994.

             *      Gas Transportation Agreement with Tennessee Gas Pipeline 
                    Company under rate schedule FT-A (Zone 4), dated September 
                    1, 1993 (Exhibit 10.1, Form 10-K for fiscal year ended 
                    September 30, 1993)

             *      Gas Transportation Agreement with Tennessee Gas Pipeline 
                    Company under rate schedule FT-A (Zone 5), dated September 
                    1, 1993 (Exhibit 10.2, Form 10-K for fiscal year ended 
                    September 30, 1993)

             *      Service Agreement with Texas Eastern Transmission 
                    Corporation under rate schedule CDS, dated June 1, 1993 
                    (Exhibit 10.3, Form 10-K for fiscal year ended September 
                    30, 1993)

             *      Service Agreement with Texas Eastern Transmission 
                    Corporation under rate schedule FT-1, dated June 1, 1993 
                    (Exhibit 10.4, Form 10-K for fiscal year ended September 
                    30, 1993)

             *      Service Agreement with CNG Transmission Corporation under 
                    Rate Schedule FT, dated October 1, 1993 (Exhibit 10.5, 
                    Form 10-K for fiscal year ended September 30, 1993)

             *      Service Agreement with CNG Transmission Corporation under 
                    Rate Schedule GSS, dated October 1, 1993 (Exhibit 10.6, 
                    Form 10-K for fiscal year ended September 30, 1993)



           (iii)    Compensatory plans for officers:

          10.4      Employment Agreement, dated September 17, 1981, with
                    Bernard J. Kennedy.

                *   National Fuel Gas Company 1983 Incentive Stock Option 
                    Plan, as amended and restated through February 18, 1993.  
                    (Exhibit 10.2, Form 10-Q for the quarterly period ended 
                    March 31, 1993)

                *   National Fuel Gas Company 1984 Stock Plan, as amended and 
                    restated through February 18, 1993 (Exhibit 10.3, Form 
                    10-Q for the quarterly period ended March 31, 1993)

                *   National Fuel Gas Company 1993 Award and Option Plan, 
                    dated February 18, 1993.  (Exhibit 10.1, Form 10-Q for the 
                    quarterly period ended March 31, 1993)
<PAGE 99>
ITEM 14.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K
          (Continued)


                *   Change in Control Agreement, dated May 1, 1992, with
                    Philip C. Ackerman.  (Exhibit EX-10.4, Form 10-K for 
                    fiscal year ended September 30, 1992)


                *   Change in Control Agreement, dated May 1, 1992, with
                    Richard Hare.  (Exhibit EX-10.5, Form 10-K for fiscal year 
                    ended September 30, 1992)

                *   Change in Control Agreement, dated May 1, 1992 with
                    William J. Hill.  (Exhibit EX-10.6, Form 10-K for fiscal
                    year ended September 30, 1992)

                *   Agreement, dated August 1, 1989, with Richard Hare.
                    (Exhibit 10-Q, Form 10-K for fiscal year ended
                    September 30, 1989)

                *   Executive Death Benefits Agreement dated April 1, 1991 
                    with William J. Hill.  (Exhibit EX-10.8, Form 10-K for 
                    fiscal year ended September 30, 1992)

          10.5      Amendment to Death Benefits Agreement dated March 15, 1994 
                    with Richard Hare.

          10.6      Amendment to Death Benefits Agreement dated March 15, 1994 
                    with Philip C. Ackerman.

          10.7      National Fuel Gas Company Deferred Compensation Plan, as
                    amended and restated through May 1, 1994.

          10.8      National Fuel Gas Company and Participating Subsidiaries 
                    Executive Retirement Plan as amended and restated through 
                    February 17, 1994
       
          10.9      Split Dollar Death Benefits Agreement dated April 1, 1991 
                    with Richard Hare (errata).

          10.10     Split Dollar Death Benefits Agreement dated April 1, 1991 
                    with Philip C. Ackerman (errata)

                *   Eighth Extension to Employment Agreement with Bernard J. 
                    Kennedy, dated September 20, 1991.  (Exhibit 10-SS, Form 
                    10-K for fiscal year ended September 30, 1991)

                *   Executive Death Benefits Agreement dated August 28, 1991 
                    with Bernard J. Kennedy.  (Exhibit 10-TT, Form 10-K for 
                    fiscal year ended September 30, 1991)
<PAGE 100>
ITEM 14.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K
          (Continued)


                *   Summary of Annual at Risk Compensation Incentive Program 
                    (Exhibit 10.10, Form 10-K for fiscal year ended September 
                    30, 1993)

                *   Excerpts of Minutes from the National Fuel Gas Company 
                    Board of Directors Meeting of December 5, 1991.  (Exhibit 
                    10-UU, Form 10-K for fiscal year ended September 30, 1991)

         (12)       Computation of Ratio of Earnings to Fixed Charges

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

                    Consents of Experts and Counsel:
          23.1            Consent of Ralph E. Davis Associates, Inc.
          23.2            Consent of Independent Accountants

         (27)       Financial Data Schedule

                    Additional Exhibits:
          99.1           Report of Ralph E. Davis Associates, Inc.
          99.2           System Maps (Not included in EDGAR filing.  See
                         narrative description in the Appendix to this
                         report.)

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

*Incorporated herein by reference as indicated.

<PAGE 101>
                                  SIGNATURES


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

                                                     NATIONAL FUEL GAS COMPANY
                                                            (Registrant)      



                                                     By/s/B. J. Kennedy       
                                                          B. J. Kennedy
                                              Chairman of the Board, President
Date  December 22, 1994                           and Chief Executive Officer


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

        Signature                                             Title



   /s/ B. J. Kennedy                                 Chairman of the Board,
       B. J. Kennedy                               President,  Chief Executive
                                                        Officer and Director
   Date  December 22, 1994


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

   Date  December 22, 1994


   /s/ J. M. Brown                                          Director
       J. M. Brown

   Date  December 22, 1994


   /s/ D. N. Campbell                                       Director
       D. N. Campbell

   Date  December 22, 1994


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

   Date  December 22, 1994
<PAGE 102>

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

   Date  December 22, 1994


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

   Date  December 22, 1994


   /s/ L. Rochwarger                                        Director
       L. Rochwarger

   Date  December 22, 1994


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

   Date  December 22, 1994


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

   Date  December 22, 1994


   /s/ R. M. DiValerio                                     Secretary
       R. M. DiValerio

   Date  December 22, 1994


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

   Date  December 22, 1994
<PAGE 103>
APPENDIX TO ITEM 2 - PROPERTIES

      Three maps outlining the System's operating areas at September 30, 1994, 
      are inlcuded in the paper format version of this Form 10-K as exhibit 
      99.2 and are not included in this electronic filing.  The first map 
      identifies the System's Utility Operating area (i.e., Distribution 
      Corporation's service area).  The second map identified the System's 
      Pipeline and Storage operating area (i.e., Supply Corporation's storage 
      areas and pipelines).  The third map identifies the System's Exploration 
      and Production operating area (i.e., Seneca Resources' operating area).

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


A.  The Revenue Dollar - 1994

      Two pie graphs detailing the revenue dollar in 1994; where it came from 
      and where it went to, broken down as follows:

      Where it came from:

          $ .592 Residential Sales
            .182 Commercial and Industrial Sales
            .060 Transportaion Revenues
            .053 Oil and Gas Revenues
            .044 Natural Gas Marketing Revenues
            .034 Storage Service Revenues
            .035 Other Revenues
          $1.000 Total


      Where it went to:

          $ .435 Gas Purchased
            .165 Wages, Including Benefits
            .128 Taxes
            .091 Other Materials and Services
            .065 Depreciation
            .051 Dividends - Common Stock
            .041 Interest
            .024 Reinvested in the Business
          $1.000 Total

<PAGE 104>
APPENDIX TO ITEM 7 - MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL 
CONDITION AND RESULTS OF OPERATION - GRAPHS (Concluded)


B.  Book Value Per Common Share

    A bar graph detailing book value per common share (dollars) for the years 
    1990 through 1994, broken down as follows:

          1990 - $16.97
          1991 -  17.53
          1992 -  18.68
          1993 -  20.08
          1994 -  20.93

C.  Capital Expenditures

    A bar graph detailing capital expenditures (millions of dollars) for the 
    years 1990 through 1994, broken down as follows:

                                         1990    1991    1992    1993    1994
    Other Nonregulated                 $  2.6  $  1.0  $  7.2  $  6.2  $  3.6
    Pipeline and Storage                 42.0    58.6    58.7    27.4    20.5
    Exploration and Production           50.8    31.7    26.3    36.5    52.5
    Utility Operation                    66.1    64.9    65.7    61.8    61.7
                                       $161.5  $156.2  $157.9  $131.9  $138.3

D.  Embedded Cost of Long-Term Debt

    A line graph detailing the embedded cost of long-term debt for the years 
    1990 through 1994, broken down as follows:

                Percent
          1990    9.4
          1991    9.3
          1992    8.1
          1993    7.3
          1994    7.3

E.  Capitalization Ratios

    A bar graph detailing capitalization (percentage) for the years 1990 
    through 1994, broken down as follows:
                                              Debt (%)      Equity (%)
          1990                                  56.2           43.8
          1991                                  55.0           45.0
          1992                                  54.5           45.5
          1993                                  47.8           52.2
          1994                                  46.2           53.8