United States
                       Securities and Exchange Commission
                             Washington, D.C. 20549

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

                  For the Fiscal Year Ended September 30, 1995

                         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 and (2) has been  subject to such  filing
requirements for the past 90 days. YES X   NO
                                      ---    ---
         Indicate by check mark if disclosure of delinquent  filers  pursuant to
Item 405 of Regulation S-K is not contained  herein,  and will not be contained,
to the best of the  registrant's  knowledge,  in definitive proxy or information
statements  incorporated  by  reference  in Part  III of this  Form  10-K or any
amendment to this Form 10-K. [ X ]

         The aggregate market value of the voting stock held by nonaffiliates of
the registrant amounted to $1,164,782,000 as of November 30, 1995.

         Common stock, $1 par value, outstanding as of November 30, 1995:
37,437,663 shares.

                      DOCUMENTS INCORPORATED BY REFERENCE
         Portions of the registrant's Annual Report to Shareholders for 1995 are
incorporated  by  reference  into  Part  I  of  this  report.  Portions  of  the
registrant's  definitive  Proxy Statement for the Annual Meeting of Shareholders
to be held February 15, 1996 are incorporated by reference into Part III of this
report.






NATIONAL FUEL GAS COMPANY
FORM 10-K ANNUAL REPORT
For the Fiscal Year Ended September 30, 1995

                               TABLE OF CONTENTS
                                                                         Page
PART I
ITEM  1.  BUSINESS                                                         
            THE COMPANY AND ITS SUBSIDIARIES                               1
            RATES AND REGULATION                                           2
            THE UTILITY OPERATION                                          3
            THE PIPELINE AND STORAGE SEGMENT                               3
            THE EXPLORATION AND PRODUCTION SEGMENT                         3
            OTHER NONREGULATED OPERATIONS                                  4
            SOURCES AND AVAILABILITY OF RAW MATERIALS                      4
            COMPETITION                                                    5
            SEASONALITY                                                    7
            CAPITAL EXPENDITURES                                           7
            ENVIRONMENTAL MATTERS                                          7
            MISCELLANEOUS                                                  8
            EXECUTIVE OFFICERS OF THE COMPANY                              8

ITEM  2.  PROPERTIES                                                       
            GENERAL INFORMATION ON FACILITIES                              9
            EXPLORATION AND PRODUCTION ACTIVITIES                          9

ITEM  3.  LEGAL PROCEEDINGS                                               
            PARAGON/TGX PROCEEDINGS                                       10

ITEM  4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS             12

PART II
ITEM  5.  MARKET FOR THE REGISTRANT'S COMMON STOCK AND RELATED
          SHAREHOLDER MATTERS                                             12

ITEM  6.  SELECTED FINANCIAL DATA                                         13

ITEM  7.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
          CONDITION AND RESULTS OF OPERATIONS                             14

ITEM  8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA                     28

ITEM  9.  CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON
          ACCOUNTING AND FINANCIAL DISCLOSURE                             59

PART III
ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT              59

ITEM 11.  EXECUTIVE COMPENSATION                                          59

ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND
          MANAGEMENT                                                      60

ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS                  60

PART IV
ITEM 14.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON
          FORM 8-K                                                        60

SIGNATURES                                                                65


<PAGE 1>


                                     PART I
ITEM 1  Business

The Company and its Subsidiaries

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

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

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

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

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

        Other  Nonregulated  operations  are carried  out by the  following
subsidiaries:

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

* Leidy Hub, Inc. (Leidy),  a New York corporation  engaged in providing various
natural gas hub services to customers in the northeastern, mid-Atlantic, Chicago
and Los Angeles  areas of the United  States and  Ontario,  Canada,  through (i)
Leidy's 50% ownership of  Ellisburg-Leidy  Northeast Hub Company (a Pennsylvania
general  partnership) and (ii) Leidy's 14.5% ownership of Enerchange,  L.L.C. (a
Delaware limited liability company which in turn owns 50% of QuickTrade, L.L.C.,
another Delaware limited liability company);

* Horizon Energy Development,  Inc. (Horizon),  a New York corporation formed in
1995 to engage in foreign and domestic energy projects  through  investment as a
sole or partial  owner in various  business  entities  including  Sceptre  Power
Company,  a partnership  which includes a team with  considerable  experience in
developing such energy projects;

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


<PAGE 2>


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

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

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

        Financial information about each of the Company's industry segments
can be found in Item 8 at Note I -  "Business  Segment  Information."  No single
customer,  or group of customers under common  control,  accounted for more than
10% of the Company's  consolidated  revenues in 1995. All references to years in
this report are to the Company's fiscal year ended September 30 unless otherwise
noted.

        The  discussion  of the  Company's  business  segments as contained
under  the  headings   "Exploration   and  Production  and  Other   Nonregulated
Activities," "Utility Operation," and "Pipeline and Storage," which are included
in the paper copy of the Company's combined Annual Report to Shareholders/Form
10-K, are included in this electronic filing as Exhibit 13 and incorporated
herein by reference.

Rates and Regulation

The Company is subject to regulation by the Securities and Exchange Commission
(SEC) under the broad regulatory provisions of the Holding Company Act,
including provisions relating to issuance of securities, sales and acquisitions
of securities and utility assets, intra-Company transactions and limitations on
diversification.  The SEC has recommended to Congress the conditional  repeal of
the Holding Company Act, in conjunction with  legislation  which would allow the
various state regulatory commissions to have access to such books and records of
companies in a holding  company  system  as would be  necessary  for  effective
regulation,  and allow for federal  audit  authority  and oversight of affiliate
transactions.  The effect of these changes if  implemented,  combined with other
recent  SEC rule  changes,  would  be to  significantly  reduce  the  number  of
applications  filed under the Holding Company Act, exempt routine financings and
expand diversification opportunities. However, the additional proposed access to
Company books and records by state regulatory  commissions would correspondingly
increase  the amount of  regulatory  burden at the state  level.  The Company is
unable to  predict at this time what type of  regulatory  changes,  if any,  may
result from this  proposal,  and therefore  what the impact on the Company might
be.

        The  Utility  Operation's  rates,  services  and other  matters are
regulated by the Public  Service  Commission of the State of New York (PSC) with
respect to services  provided  within New York, and by the  Pennsylvania  Public
Utility  Commission   (PaPUC)   with  respect  to  services   provided   within
Pennsylvania.  For additional  discussion of the Utility  Operation's  rates and
regulation,  see Item 7 under the  heading  "Rate  Matters,"  and Item 8 at Note
B-Regulatory Matters.

        The  Pipeline  and  Storage  segment's  rates,  services  and other
matters are regulated by the Federal Energy Regulatory  Commission  (FERC).  For
additional   discussion  of  the  Pipeline  and  Storage   segment's  rates  and
regulation,  see Item 7 under the heading "Rate  Matters," and Item 8 at Note B-
Regulatory Matters.

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

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


<PAGE 3>


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

The Utility Operation

The Utility Operation  contributed  approximately 50% of the Company's operating
income before income taxes in 1995.

        Additional  discussion of the Utility  Operation  industry  segment
appears in the forepart of the paper copy of the Company's combined Annual
Report to Shareholders/Form 10-K under the heading "Utility Operation," which is
included in this electronic filing as Exhibit 13, below under the headings
"Sources and Availability of Raw Materials" and "Competition," in Item 7
"Management's Discussion and Analysis of Financial Condition and Results of
Operations" (MD&A), and in Item 8 at Notes B-Regulatory Matters, H-Commitments
and Contingencies and I-Business Segment Information.

The Pipeline and Storage Segment

The Pipeline and Storage segment contributed  approximately 40% of the Company's
operating income before income taxes in 1995.

        The Pipeline and Storage segment  currently has service  agreements
for  substantially  all  of  its  firm  transportation  capacity,  which  totals
approximately 1,860 million cubic feet (MMcf) per day. The Utility Operation has
contracted  for  approximately  1,120 MMcf per day or 60% of that capacity until
2003 and continuing year-to-year thereafter.

        The  Pipeline  and  Storage  segment  has  available  for  sale  to
customers  approximately 60.8 billion cubic feet (Bcf) of firm storage capacity.
The Utility  Operation has contracted  for 25.3 Bcf or 42% of that capacity,  in
service  agreements with initial terms of  approximately 10 years and continuing
year-to-year  thereafter,  effective  beginning in 1993 (23.3 Bcf) and 1996 (2.0
Bcf).  Nonaffiliated  customers were contracted for 35.5 Bcf of storage capacity
throughout 1995.

        The  primary   terms  of  current   storage   service   agreements,
representing   23.3  Bcf  of  the  firm  storage  capacity   contracted  for  by
nonaffiliated customers, expired in 1995. Service continues year-to-year and can
be  terminated by the customer on one year's  notice.  Six such  customers  have
given notice of termination or reduction  effective  March 31, 1996,  accounting
for a reduction of 4.2 Bcf of contracted firm storage capacity at that time. The
Pipeline and Storage segment is actively marketing this available capacity.

        Additional discussion of the Pipeline and Storage segment appears in the
forepart  of  the  paper  copy  of  the  Company's  combined  Annual  Report  to
Shareholders/Form  10-K  under the  heading  "Pipeline  and  Storage,"  which is
included  in this  electronic  filing as Exhibit 13,  below  under the  headings
"Sources and Availability of Raw Materials,"  "Competition"  and  "Environmental
Matters," Item 7 "MD&A," and Item 8 at Notes B-Regulatory Matters, H-Commitments
and Contingencies and I-Business Segment Information.

The Exploration and Production Segment

The  Exploration and Production  segment  contributed  approximately  10% of the
Company's operating income before income taxes in 1995.

        Additional discussion of the Exploration and Production segment appears
in the forepart of the paper copy of the Company's combined Annual Report to
Shareholders/Form  10-K under the heading  "Exploration and Production and Other
Nonregulated Activities," which is included in this electronic filing as Exhibit
13,  below under the heading  "Competition,"  Item 7 "MD&A," and Item 8 at Notes
F-Financial  Instruments,  I-Business  Segment  Information and  L-Supplementary
Information for Oil and Gas Producing Activities.


<PAGE 4>


Other Nonregulated Operations

Other  Nonregulated  operations  contributed  approximately  2% of the Company's
operating income before income taxes in 1995.  Corporate  operations reduced the
Company's operating income before income taxes by approximately 2%.

        Horizon was formed in 1995 to engage in foreign and domestic energy
projects, including foreign utility companies and exempt wholesale generators of
electricity.  The  SEC in 1995  authorized  the  Company  (through  Horizon  and
intermediate  companies)  to (i)  invest up to an  aggregate  of $150.0  million
through  December  2001 in such  activities,  and (ii)  issue  debt and  equity,
provide  guarantees and assume liabilities up to that amount in order to finance
such activities.  The Company  contributed $1.0 million in capital to Horizon in
1995.  Horizon was at year-end  1995  considering  investment  opportunities  in
eastern  Europe,  South  America  and Asia,  and is the  controlling  partner in
Sceptre Power Company,  a partnership  which  includes a team with  considerable
experience in developing such energy projects.

        NFR is  seeking  to add the  brokering  of  electric  power  to its
existing gas marketing  business.  In 1995, NFR obtained  authorization from the
FERC to become an electric power broker in connection with the FERC's  announced
restructuring   of  the  electric  power   industry.   NFR's   application   for
authorization  from the SEC to engage in such activities was pending at year-end
1995.

        Leidy  recognized  a loss of less  than $1.0  million  in 1995 from
writing  off  Leidy's  equity  investment  in  Metscan,  Inc.,  a  developer  of
electronic gas meter reading  devices,  which ceased  operations and liquidated.
Leidy's business now consists  exclusively of activities  related to natural gas
hubs as described below.

        The SEC in 1995 authorized Leidy to enter into a transaction (which
was  consummated in October 1995) by which Leidy invested less than $1.0 million
to acquire a 14.5% ownership interest in Enerchange,  L.L.C. (Enerchange).  This
investment  effectively  gave Leidy (i) a somewhat larger portion of the profits
or  losses of  Ellisburg-Leidy  Northeast  Hub  Company,  (ii) a portion  of the
profits or losses of natural gas hubs in Chicago and Los Angeles, (iii) 14.5% of
Enerchange's  profits or losses in buying and  selling  gas at all three  market
hubs,  and (iv)  14.5% of  Enerchange's  profits  or  losses  as a 50%  owner of
QuickTrade,  L.L.C.,  which is developing an on-line  computer  service on which
subscribers will buy and sell gas at hubs and obtain related services.

        Additional discussion of the Other Nonregulated operations appears in
the forepart of the paper copy of the Company's combined Annual Report to
Shareholders/Form  10-K under the heading  "Exploration and Production and Other
Nonregulated  Activities," subheading "Other Nonregulated  Activities," which is
included  in this  electronic  filing as Exhibit 13,  below  under the  headings
"Sources and  Availability of Raw Materials" and  "Competition,"  Item 7 "MD&A,"
and Item 8 at Note I-Business Segment Information.

Sources and Availability of Raw Materials

Natural gas is the principal raw material for the Utility  Operation and some of
the Other Nonregulated operations,  as discussed below. The Pipeline and Storage
segment  transports and stores gas owned by its customers,  whose gas originates
in the  southwestern  United States,  Canada and  Appalachia.  Some of the Other
Nonregulated  operations  rely upon timber  located on Seneca's  lands,  so that
source and availability are not issues.  The Exploration and Production  segment
seeks to discover and produce raw materials  (natural  gas, oil and  hydrocarbon
liquids) as described  in the  forepart of the paper copy of the  Company's
combined Annual Report to Shareholders/Form  10-K under the heading "Exploration
and Production  and Other  Nonregulated  Activities,"  which is included in this
electronic  filing as Exhibit 13, Item 7 "MD&A," and Item 8 at Notes  I-Business
Segment Information and L - Supplementary  Information for Oil and Gas Producing
Activities.

<PAGE 5>


        In 1995,  the Utility  Operation  purchased  130.8 Bcf of gas.  Gas
purchases from various producers and marketers in the southwestern United States
under  long-term  (two years or  longer)  contracts  accounted  for 77% of these
purchases.  Purchases of gas in Canada under long-term  contracts,  purchases of
gas in Canada and the United States on the spot market (contracts of less than a
year) and purchases  from  Appalachian  producers  accounted for 3%, 15% and 5%,
respectively,  of the Utility Operation's 1995 gas purchases. Gas purchases from
Vastar  Resources,  Inc.  and Natural  Gas  Clearinghouse  (southwest  gas under
long-term  contract)  represented 13% and 12%,  respectively,  of total 1995 gas
purchases by the Utility  Operation.  No other producer or marketer provided the
Utility Operation with 10% or more of its gas requirements in 1995.

        To move its gas from the  point  of  purchase  to its  distribution
system  in New York and  Pennsylvania,  the  Utility  Operation  purchases  firm
transportation and storage services from various  interstate  pipeline companies
including Supply Corporation.  See Item 8, Note H-Commitments and Contingencies,
for a discussion of the Utility Operation's  obligations under its nonaffiliated
pipeline capacity, gas purchase and gas storage contracts.

        The  Utility   Operation  also   transports  gas  owned  by  others
(principally  industrial and commercial end-users).  Gas produced by Appalachian
producers, especially in Pennsylvania and New York, remained an important source
of  supply  for the  Utility  Operation's  transportation  customers,  who  also
purchased gas from the southwestern United States and Canadian suppliers.

        Other Nonregulated  operations need natural gas for NFR's marketing
and Leidy's hub services, but are relatively indifferent as to the source.

Competition

The natural gas industry was  competitive in 1995 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, so that opportunities  exist for
increased  sales.  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,  competitive prices and technological  developments.  The
long-term  trend in  natural  gas will  depend  upon the  balance  of supply and
demand, as well as weather (colder weather  generally  increases demand and thus
price).  As noted,  demand is expected to increase over the longer term.  Supply
will be impacted by the  potential  increase  in domestic  supplies  due to more
efficient  exploration and production  technology and the amount of gas imported
into the United States from Canada and Mexico.

        The continuing deregulation of the natural gas industry should also
enhance the competitive position of natural gas relative to other energy sources
by  removing  some  of  the  regulatory  impediments  to  adding  customers  and
responding  to market  forces.  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 passage of the federal Clean Air Act Amendments of 1990,  which United States
industries have not completed implementing.  Moreover, natural gas is abundantly
available in North America,  which makes it a dependable alternative to imported
oil.

        The  electric   industry  is  moving  toward  a  more   competitive
environment as a result of the federal Energy Policy Act of 1992 and initiatives
undertaken by the FERC and others to restructure the electric  industry much the
same as the FERC restructured the gas industry. It is unclear at this point what
impact this restructuring will have on the natural gas industry.


<PAGE 6>


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

Competition:  the Utility Operation
The changes  precipitated  by the FERC's  restructuring  of the gas  industry in
Order No. 636 are redefining the roles of the gas utility industry and the state
regulatory commissions. Competition has arrived for utilities. The PSC issued an
order in 1995 providing for the Utility Operation to be the first gas utility in
New York to implement unbundling of its services pursuant to a 1994 PSC order on
restructuring.  The Utility Operation now offers unbundled  flexible services to
its large commercial and industrial  customers.  This unbundling is an important
step  toward  the  Utility  Operation's  goal  of  opening  its  market  area to
competition   for  all  customers,   including   residential.   Competition  for
large-volume   customers   continues,   with  pipeline  companies   increasingly
attempting  to sell or transport  gas directly to end-users  located  within the
Utility  Operation's  service  territories  (i.e.,  bypass).  The  FERC  remains
unwilling to shield local distribution  companies from such bypass. In addition,
competition  continues with fuel oil  suppliers,  and may increase with electric
utilities making retail energy sales.

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

Competition:  the Pipeline and Storage Segment
The Pipeline and Storage  segment  competes for market growth in the natural gas
market with other pipeline companies transporting gas in the northeastern United
States and with other companies providing gas storage services. The Pipeline and
Storage  segment has some unique  characteristics  which enhance its competitive
position.  Its  facilities are located  adjacent to Canada and the  northeastern
United States, and provide part of the link between gas-consuming regions of the
northeastern  United  States  and  gas-producing   regions  of  Canada  and  the
southwestern,  southern  and  midwestern  regions  of the  United  States.  This
location  offers  the  opportunity  for  increased  transportation  and  storage
services in the  future.  The  Pipeline  and Storage  segment  will  continue to
evaluate  ways to take  advantage of its location to open new markets and expand
existing ones, especially in the gas storage business.

        There is, however, increased competition to provide services to the
northeastern  market  in the  form of other  proposed  pipeline  expansions  and
proposed storage  projects.  The northeastern  utilities which are currently the
largest  customers  of  transportation  and storage  services  are showing  some
hesitance to enter into new  long-term  transportation  or storage  arrangements
while their state commissions are considering significant restructuring of their
bundled sales services.


<PAGE 7>


Competition:  the Exploration and Production Segment
The  Exploration  and  Production  segment  competes  with  other  gas  and  oil
producers,  and with fuel oil and electricity  wholesalers  and producers,  with
respect to its sales of oil and gas. The Exploration and Production segment also
competes with other oil and gas exploration and production  companies of various
sizes for leases and drilling rights for exploration and development prospects.

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

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

Seasonality

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

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

Capital Expenditures

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

Environmental Matters

Supply Corporation was 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.  Before 1995,
Supply  Corporation  voluntarily  replugged  27 wells which were  believed to be
venting small amounts of natural gas to the  atmosphere.  In November  1995, the
NYDEC informed  Supply  Corporation  that it had accepted  Supply  Corporation's
proposed  monitoring  program and would not require the previously  contemplated
replugging of wells unless those wells started to vent gas to the atmosphere.

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


<PAGE 8>


Miscellaneous

The Company had 2,925  full-time  employees at September 30, 1995, a decrease of
7% from the 3,148 employed at September 30, 1994.

        Agreements covering employees in collective bargaining units in New
York were last  renegotiated  in  October  1994 and are  scheduled  to expire in
February 1998. Agreements covering most employees in collective bargaining units
in Pennsylvania  were  renegotiated in calendar 1993 and are scheduled to expire
in April  and May 1996.  The  Company  expects  to begin  negotiations  with the
Pennsylvania unions early in calendar 1996.

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

Executive Officers of the Company (1)


                                    Age as of         Company Position                         Date Elected
      Name                           9/30/95              Since 1990                            To Position
      ----                          --------              ----------                            -----------
                                                                                     
Bernard J. Kennedy                     64            Chairman of the
                                                     Board of Directors.                      March 21, 1989
                                                     Chief Executive
                                                     Officer.                                 August 1, 1988
                                                     President.                               January 1, 1987
                                                     Director.                                March 29, 1978
                                                     Chairman of the Board
                                                      of certain subsidiaries
                                                      of the Company.                         August 1, 1988

Philip C. Ackerman                     51            Director.                                March 16, 1994
                                                     Senior Vice President.                   June 1, 1989
                                                     President of
                                                      Distribution Corporation.               October 1, 1995
                                                     President of Seneca.                     June 1, 1989
                                                     Executive Vice President
                                                      of Supply Corporation.                  October 1, 1994
                                                     President of Horizon.                    September 13, 1995
                                                     President of certain other
                                                      of the Company's
                                                      subsidiaries from
                                                      prior to 1990.

Richard Hare                           57            President of Supply
                                                      Corporation.                            June 1, 1989
                                                     Senior Vice President of
                                                      Penn-York Energy Corpor-
                                                      ation until its merger
                                                      into Supply Corporation
                                                      on July 1, 1994.                        June 1, 1989

William J. Hill                        65            Director.                                September 20, 1995
                                                     President of
                                                      Distribution
                                                      Corporation until
                                                      October 1, 1995.                        June 1, 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 9>


ITEM 2  PROPERTIES

General Information on Facilities

The investment of the Company in net property,  plant and equipment was $1,649.2
million at September 30, 1995.  Approximately  78% of this  investment is in the
Utility Operation 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 Company's  other business  segments.  Its net
investment  in  its  gas  distribution   network   (including  14,666  miles  of
distribution  pipeline) and its services  represent  approximately  58% and 27%,
respectively, of the Utility Operation's net investment of $822.8 million.

        The Pipeline and Storage segment  represents a net investment of $463.6
million  in  transmission   and  storage   facilities  at  September  30,  1995.
Transmission pipeline, with a net cost of $145.1 million, represents 31% of this
segment's total net investment and includes 2,778 miles of pipeline  required to
move large  volumes of gas  throughout  its  service  area.  Storage  facilities
consist of 34 storage  fields,  4 of which are  jointly  operated  with  certain
pipeline  suppliers,  and  511  miles  of  pipeline.  Included  in  the  storage
facilities net investment is $85.6 million of base gas. The Pipeline and Storage
segment has 31 compressor stations with 73,450 installed compressor horsepower.

        The  Exploration  and  Production  segment  had  a  net  investment  in
properties  amounting to $340.0  million at September  30, 1995. Of this amount,
Seneca's net investment in oil and gas properties in the Gulf  Coast/West  Coast
regions  was  $285.2  million,  and  Seneca's  net  investment  in oil  and  gas
properties in the Appalachian region aggregated $54.8 million.

        During the past five years, the Company has made significant  additions
to plant in order to expand and improve transmission and distribution facilities
for both retail and transportation  customers and to augment the reserve base of
oil and gas. Net plant has increased $442.8 million, or 37%, since 1990.

        The Regulated Operation's  facilities provided the capacity to meet its
1995 peak day sendout,  including  transportation  service, of 1,847 MMcf, which
occurred on February 5, 1995.  Withdrawals from storage  provided  approximately
45% of the requirements on that day.

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

Exploration and Production Activities

The information  that follows is disclosed in accordance  with SEC  regulations,
and relates to the  Company's oil and gas  producing  activities.  For a further
discussion of oil and gas producing  activities,  refer to Note  L-Supplementary
Information  for Oil and Gas  Producing  Activities,  under  Item 8 of this Form
10-K.

        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, 1994,  and represent
reserves  related to Supply  Corporation's  held for future use  storage  wells.
These reserves are appropriately not included in reserves reported in Note L.


<PAGE 10>


        Seneca is not  regulated by the FERC,  and thus is not required to file
Forms 2 and 15. Seneca's oil and gas reserves reported in Note L as of September
30, 1995, were estimated by Seneca's qualified geologists and engineers and were
audited by independent petroleum engineers from Ralph E. Davis, Inc.

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

Production


For the Year Ended September 30                     1995      1994      1993
- -------------------------------                     ----      ----      ----
                                                             
Average Sales Price per Mcf of Gas                $ 1.67    $ 2.18    $ 2.20

Average Sales Price per Barrel of Oil             $16.16    $14.86    $16.78

Average Production (Lifting) Cost per Mcf
  Equivalent of Gas and Oil Produced              $  .44    $  .45    $  .54


Productive Wells



At September 30, 1995                     Gas          Oil
- ---------------------                     ---          ---
                                                 
Productive Wells - gross                 2,115         257
                 - net                   1,941         202


Developed and Undeveloped Acreage


At September 30, 1995
- ---------------------
                             
Developed Acreage   - gross     595,787
                    - net       520,849

Undeveloped Acreage - gross     624,085
                    - net       588,431


Drilling Activity


                                          Productive              Dry
                                      ------------------   ------------------

For the Year Ended September 30       1995   1994   1993   1995   1994   1993
                                      ----   ----   ----   ----   ----   ----
                                                         
Net Wells Completed - Exploratory       5      5      9      0      4      6
                    - Development       6      8     16      0      0      3


Present Activities


At September 30, 1995
- ---------------------
                                     
Wells in Process of Drilling - gross    7
                             - net      6


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

ITEM 3  Legal Proceedings

Paragon/TGX Proceedings

A.  New York Litigation

Since  November 30, 1984,  Distribution  Corporation  has been  involved in
litigation 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). Distribution Corporation


<PAGE 11>


sought 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 $4.4
million 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,  and  continuing  through
December  1993,  when  Paragon/TGX  purported  to assign the  Paragon  Contract,
Distribution  Corporation  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.

        On December 3, 1991,  the United States Court of Appeals for the Second
Circuit  (the Second  Circuit)  issued an opinion  regarding  a partial  summary
judgment granted by the District Court. The Second Circuit essentially held that
the  Disapproval  Order  had  "voided  the  Contract's  price  term,"  but  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.  The Second  Circuit also remanded the case to the
District Court for further proceedings.

        In a letter dated  December 13, 1991,  TGX demanded  that  Distribution
Corporation pay it $21.9 million (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.

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

        Various  motions have been heard before the  District  Court.  A United
States Magistrate Judge is now handling other preliminary  matters and discovery
issues before the case is ultimately set for trial.

B.  State Commission Proceedings

In 1992, Distribution Corporation filed two petitions with the PSC that involved
the Paragon Contract.  Distribution Corporation sought authority from the PSC to
defer, and ultimately  recover through rates, a partial  settlement payment made
to TGX.  Distribution  Corporation  also  requested the PSC to review the prices
charged by TGX in the context of the "just and  reasonable"  standard of Section
110(4)  of the New  York  Public  Service  Law and  issue  a  declaratory  order
regarding its findings.

        The PSC consolidated  the  proceedings,  and, in an order issued on
May 5, 1995, (i) authorized  Distribution  Corporation to recover  through rates
the  amounts   previously   paid  to  TGX,  and  (ii)   dismissed   Distribution
Corporation's  petition regarding the New York Public Service Law Section 110(4)
issues because the PSC determined  there was no "properly  reviewable  contract"
that had been filed with it.


<PAGE 12>


        In September 1995,  Distribution  Corporation filed a petition with
the New York Supreme Court (Albany County, Special Term) seeking judicial review
of  the  PSC's  May  1995  order   regarding  the   dismissal  of   Distribution
Corporation's petition for a declaratory order.

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 1995.


                                    PART II

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

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



<PAGE 13>


ITEM 6  Selected Financial Data



Year Ended September 30                1995       1994        1993         1992        1991
- -----------------------                ----       ----        ----         ----        ----
                                                                    
Summary of Operations (Thousands)
Operating Revenues                   $975,496  $1,141,324  $1,020,382    $920,450    $865,131
                                     --------  ----------  ----------    --------    --------
Operating Expenses:
  Purchased Gas                       351,094     497,687     409,005     363,690     364,246
  Operation Expense and Maintenance   292,505     291,390     283,230     263,084     245,253
  Property, Franchise and Other
    Taxes                              91,837     103,788      95,393      89,158      83,095
  Depreciation, Depletion and
    Amortization                       71,782      74,764      69,425      55,726      50,805
  Income Taxes - Net                   43,879      47,792      41,046      35,231      23,285
                                     --------  ----------  ----------    --------    --------
                                      851,097   1,015,421     898,099     806,889     766,684
                                     --------  ----------  ----------    --------    --------
Operating Income                      124,399     125,903     122,283     113,561      98,447
Other Income                            5,378       3,656       4,833       5,790      11,793
                                     --------  ----------  ----------    --------    --------
Income Before Interest Charges        129,777     129,559     127,116     119,351     110,240
Interest Charges                       53,883      47,124      51,899      59,041      61,250
                                     --------  ----------  ----------    --------    --------
Income Before Cumulative Effect        75,894      82,435      75,217      60,310      48,990
Cumulative Effect of Changes in
  Accounting                                -       3,237           -           -           -
                                     --------  ----------  ----------    --------    --------
Net Income Available for Common
  Stock                              $ 75,894  $   85,672  $   75,217    $ 60,310    $ 48,990
                                     ========  ==========  ==========    ========    ========
Per Common Share Data
  Earnings                              $2.03      $2.32*       $2.15       $1.94       $1.63
  Dividends Declared                    $1.60      $1.56        $1.52       $1.48       $1.44
  Dividends Paid                        $1.59      $1.55        $1.51       $1.47       $1.43
  Dividend Rate at Year-End             $1.62      $1.58        $1.54       $1.50       $1.46
Number of Common Shareholders at
  Year-End                             21,429      22,465      22,893      23,218      22,662
                                     ========  ==========  ==========    ========    ========
Net Property, Plant and Equipment (Thousands)
Regulated:
  Utility Operation                $  822,764  $  787,794  $  754,466  $  719,755  $  678,933
  Pipeline and Storage                463,647     443,622     436,547     423,383     380,008
                                   ----------  ----------  ----------  ----------  ----------
                                    1,286,411   1,231,416   1,191,013   1,143,138   1,058,941
                                   ----------  ----------  ----------  ----------  ----------
Nonregulated:
  Exploration and Production          339,950     295,418     273,470     261,446     248,787
  Other                                22,690      18,579      16,209      11,670       5,896
                                   ----------  ----------  ----------  ----------  ----------
                                      362,640     313,997     289,679     273,116     254,683
                                   ----------  ----------  ----------  ----------  ----------
Corporate                                 131         137         122         128         127
                                   ----------  ----------  ----------  ----------  ----------
Total Net Plant                    $1,649,182  $1,545,550  $1,480,814  $1,416,382  $1,313,751
                                   ==========  ==========  ==========  ==========  ==========

Total Assets (Thousands)           $2,038,302  $1,981,657  $1,801,540  $1,760,830  $1,560,834
                                   ==========  ==========  ==========  ==========  ==========
Capitalization (Thousands)
Common Stock Equity                $  800,588  $  780,288  $  736,245  $  632,333  $  542,109
Long-Term Debt, Net of Current
  Portion                             474,000     462,500     478,417     479,500     442,071
                                   ----------  ----------  ----------  ----------  ----------
Total Capitalization               $1,274,588  $1,242,788  $1,214,662  $1,111,833  $  984,180
                                   ==========  ==========  ==========  ==========  ==========

* 1994 includes Cumulative Effect of Changes in Accounting of $.09.  See Notes A
  and G to Consolidated Financial Statements.




<PAGE 14>


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

Results of Operations

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

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

        Exploration and Production  earnings declined because of low gas prices
coupled with management's decision, based on those low gas prices, to delay Gulf
Coast activity  causing  reduced levels of gas and oil  production.  The Utility
Operation's  earnings  suffered  from the warm  weather  and the impact of lower
normalized  usage per  residential  and commercial  account.  Additionally,  the
Utility  Operation's New York jurisdiction  annual  reconciliation of gas costs,
performed   in  August  of  each  year,   determined   an  amount  of  lost  and
unaccounted-for  gas in excess of that  allowed  to be  recovered  by the Public
Service  Commission  of the State of New York (PSC).  The  Pipeline  and Storage
segment  earnings  reflect the application of a final rule issued by the Federal
Energy  Regulatory  Commission  (FERC) in September  1995,  which  addresses and
clarifies  financial  reporting  aspects of the current  practices for unbundled
pipeline sales and open access transportation. The increase in earnings from the
application  of this rule was partly  offset by higher  operating  and  interest
expense  as  well  as  the  recording  of  a  reserve  for  previously  deferred
preliminary  survey and  investigation  charges  for the Laurel  Fields  Storage
Project.  An open season held during August and September  1995 for  nominations
for firm storage  capacity  for this  proposed  underground  natural gas storage
development  project failed to produce  sufficient  interest to proceed with the
project at this time. Accordingly,  this project has been delayed until at least
1997. Increased earnings in the Company's Other Nonregulated operations resulted
mainly from a gain on the sale of  equipment,  net of accrued  expenses,  by the
Company's pipeline construction  subsidiary.  This sale pertained to a strategic
decision to  discontinue  the operations of this  subsidiary.  The Company's gas
marketing subsidiary also increased earnings on a year-to-year basis as a result
of  increased  margins and an  increase in  customers.  In  addition,  Corporate
operations  benefited  from cost saving  measures,  including the  relocation of
corporate headquarters.

1994 Compared with 1993
National  Fuel's  earnings  (before  the  cumulative  effect of the  changes  in
accounting for income taxes and post-employment benefits,  discussed above) were
$82.4  million,  or  $2.23  per  common  share,  in  1994.  This  represents  an
approximate  10% increase  over 1993 earnings of $75.2 million and a 4% increase
from 1993 earnings per common share of $2.15.  Share  amounts  reflect a greater
number of weighted average shares  outstanding in 1994,  principally  because of
the sale of 2.5 million shares of common stock in May 1993.

        The earnings  increase in 1994 was  attributable  to higher earnings in
the  Company's  Nonregulated  and  Utility  operations,  offset in part by lower
earnings in the Pipeline and Storage  segment.  The increase in the Nonregulated
operations  consisted  of higher  earnings  in the  Exploration  and  Production
segment as a result of record oil and gas production, more than compensating for
a  decline  in oil  and gas  prices.  Furthermore,  the  Company's  natural  gas
marketing,  pipeline  construction and timber operations had improved  earnings.
The Utility Operation's earnings increased slightly


<PAGE 15>


because  of colder  weather  and the  impact of rate  increases  in New York and
Pennsylvania.  These increases were partly offset by an earnings decrease in the
Pipeline and Storage segment,  which resulted 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 increased 1993 earnings.


Operating Revenues
Year Ended September 30 (in thousands)        1995        1994        1993
- -----------------------------------------------------------------------------
                                                          
Utility Operation
  Retail Revenues:
    Residential                           $  569,603  $  677,068   $  613,039
    Commercial                               137,869     177,249      156,851
    Industrial                                18,269      31,096       31,609
- -----------------------------------------------------------------------------
                                             725,741     885,413      801,499
  Off-System Sales                            18,255       6,930          945
  Transportation                              37,183      34,419       30,213
  Other                                        4,885       4,911        3,961
- -----------------------------------------------------------------------------
                                             786,064     931,673      836,618
- -----------------------------------------------------------------------------
Pipeline and Storage
  Wholesale Revenues                               -           -      444,142
  Storage Service                             59,826      58,971       41,041
  Transportation                              88,766      90,416       45,313
  Other                                       15,995       3,734        4,072
- -----------------------------------------------------------------------------
                                             164,587     153,121      534,568
- -----------------------------------------------------------------------------
Exploration and Production                    56,232      70,261       58,636
Other Nonregulated                            57,075      72,036       42,099
- -----------------------------------------------------------------------------
                                             113,307     142,297      100,735
- -----------------------------------------------------------------------------
Less:  Intersegment Revenues                  88,462      85,767      451,539
- -----------------------------------------------------------------------------

Total Operating Revenues                  $  975,496  $1,141,324   $1,020,382
=============================================================================

Operating Income (Loss) Before Income
  Taxes
Year Ended September 30 (in thousands)        1995        1994         1993
- -----------------------------------------------------------------------------
Utility Operation                           $ 83,774    $ 90,584     $ 86,690
Pipeline and Storage                          67,884      62,302       67,375
Exploration and Production                    16,404      21,767       12,980
Other Nonregulated                             3,021       2,505         (986)
Corporate                                     (2,805)     (3,463)      (2,730)
- ----------------------------------------------------------------------------- 

Total Operating Income Before Income
  Taxes                                     $168,278    $173,695     $163,329
=============================================================================


<PAGE 16>



System Natural Gas Volumes
Year Ended September 30 (in billion cubic feet)  1995      1994      1993
- -------------------------------------------------------------------------
                                                          
Regulated Gas Sales
   Residential                                   79.9      90.6      86.9
   Commercial                                    22.2      26.9      25.6
   Industrial                                     4.8       6.5       6.5
   Wholesale *                                      -         -     118.7
   Off-System                                     9.4       3.3       0.3
- -------------------------------------------------------------------------
                                                116.3     127.3     238.0
- -------------------------------------------------------------------------
Nonregulated Gas Sales
   Gas Sales for Resale                           0.4       0.3         -
   Production (in equivalent billion cubic feet) 25.4      29.5      24.9
- -------------------------------------------------------------------------
                                                 25.8      29.8      24.9
- -------------------------------------------------------------------------
Total Gas Sales                                 142.1     157.1     262.9
- -------------------------------------------------------------------------
Transportation
  Utility Operation                              52.8      52.2      48.9
  Pipeline and Storage *                        290.8     296.6     138.6
  Nonregulated                                    2.5       1.4         -
- -------------------------------------------------------------------------
                                                346.1     350.2     187.5
- -------------------------------------------------------------------------
Marketing Volumes                                18.8      18.2       7.3
- -------------------------------------------------------------------------
Less Intersegment Volumes:
  Transportation                                154.2     164.8      40.1
  Production                                      5.0       2.5       4.3
  Gas Sales                                         -       0.1     112.2
- -------------------------------------------------------------------------
                                                159.2     167.4     156.6
- -------------------------------------------------------------------------
Total System Natural Gas Volumes                347.8     358.1     301.1
=========================================================================

* The  elimination  of  wholesale   volumes,   as  well  as  the  increase  in
  transportation  volumes  from  1993 to 1994  reflects  Supply  Corporation's
  adoption of FERC Order 636, effective on August 1, 1993.


Utility Operation

Operating Revenues

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

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

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 gas
sales,  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.

        Higher  residential and commercial sales of 5.0 Bcf resulted  primarily
from  weather in  Distribution  Corporation's  service  territory  that was,  on
average, 6.5% colder than the prior year.


<PAGE 17>


Operating Income

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

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

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.

        In 1994, the WNC in New York resulted in a benefit to customers of $5.8
million. In the Pennsylvania service territory, weather was 9.6% colder than the
prior 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.


Degree Days
                                                             Percent Colder
                                                             (Warmer) Than
Year Ended September 30         Normal     Actual          Normal    Last Year
- ------------------------------------------------------------------------------
                                                         
  1995:  Buffalo                6,693      6,181           (7.6%)    (11.4%)
         Erie                   6,128      5,773           (5.8%)    (14.2%)
- ----------------------------------------------------------------------------
  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%
- ---------------------------------------------------------------------------


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 18>


        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 and storage,
was $3.19 per  thousand  cubic  feet (Mcf) in 1995,  a decrease  of 15% from the
average cost of $3.74 per Mcf in 1994. The average cost of purchased gas in 1994
was 3% lower than the $3.84 per Mcf in 1993.

Pipeline and Storage

Operating Revenues

1995 Compared with 1994
Operating  revenues  increased  $11.5 million in 1995  compared  with 1994.  The
increase  reflects  the  application  of a  final  rule  issued  by the  FERC in
September 1995, which addresses and clarifies financial reporting aspects of the
current practices for unbundled  pipeline sales and open access  transportation.
The Company restated interim operating  revenues,  operating income,  net income
and  earnings  per share in the first  three  quarters of fiscal 1995 to conform
with the new  requirements.  For  further  details,  refer to Note J - Quarterly
Financial Data (unaudited),  in Item 8 of this report. Management cannot predict
as to whether or not comparable revenue relating to unbundled pipeline sales and
open access  transportation would be generated in the future, since much depends
on the efficiency of transporting gas through Supply Corporation's system.

1994 Compared with 1993
Operating  revenues  decreased  $381.4 million in 1994 compared with 1993.  This
decline reflects Supply Corporation's  restructured  operations under 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.

Operating Income

1995 Compared with 1994
Operating  income  before income taxes  increased  $5.6 million in 1995 compared
with 1994. This increase reflects the increase in operating  revenues  discussed
above,  offset in part by higher  operating  expense and the  recording,  in the
fourth  quarter  of  1995,  of a  reserve  in the  amount  of $3.7  million  for
previously deferred preliminary survey and investigation  charges for the Laurel
Fields Storage Project, as discussed above.

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. A rate case 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 straight  fixed-variable  (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.


<PAGE 19>


Exploration and Production

Operating Revenues

1995 Compared with 1994
Operating  revenues  decreased  $14.0 million in 1995  compared with 1994.  This
decrease  reflects lower natural gas prices and  management's  decision to delay
production  activity  in its Gulf  Coast  operations  based on the  decrease  in
prices.  Natural gas  production  decreased  2.3 Bcf,  or 10%,  2.0 Bcf of which
occurred in the Gulf Coast operations.  In addition,  the weighted average price
received  for natural gas in fiscal 1995  decreased  $0.51 per Mcf, or 23%.  Oil
production  was  down  291,000  barrels,  or 28%.  This  drop  reflects  natural
depletion and lower condensate  production  related to decreased gas production.
Although the weighted  average price  received for oil in fiscal 1995  increased
9%, this was not enough to offset the lower  production  level. The fluctuations
in prices denoted above do not reflect  revenue from hedging  activities,  which
contributed approximately $7.0 million in revenues during 1995.

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

        The weighted  average price received for gas and oil production in 1994
as  compared  to 1993  decreased  $0.02  per Mcf and  $1.92  per  barrel  (bbl),
respectively.   Nonetheless,   efforts  to  stabilize   prices  through  hedging
activities contributed  approximately $1.6 million of operating revenues for the
year.


Production Volumes
Year Ended September 30           1995      1994      1993
- ----------------------------------------------------------

                                            
Gas Production
(million cubic feet)
  Gulf Coast                     14,294    16,296    12,134
  West Coast                        840       706     1,059
  Appalachia                      5,808     6,271     6,681
- -----------------------------------------------------------
                                 20,942    23,273    19,874
===========================================================

Oil Production
(thousands of barrels)
  Gulf Coast                        287       615       387
  West Coast                        433       404       431
  Appalachia                         19        11        13
- -----------------------------------------------------------
                                    739     1,030       831
===========================================================


<PAGE 20>



Weighted Average Prices
Year Ended September 30           1995      1994      1993
- ----------------------------------------------------------
                                            
Weighted Average Gas Price/Mcf
  Gulf Coast                      $1.56     $2.03     $1.99
  West Coast                      $1.33     $1.58     $1.62
  Appalachia                      $2.01     $2.65     $2.67
  Weighted Average Price          $1.67     $2.18     $2.20
- ------------------------------------------------------------

Weighted Average Oil Price/bbl
  Gulf Coast                     $16.94    $15.54    $17.84
  West Coast                     $15.66    $13.79    $15.76
  Appalachia                     $15.72    $15.92    $18.81
  Weighted Average Price         $16.16    $14.86    $16.78


Operating Income

1995 Compared with 1994
Operating  income  before income taxes  decreased  $5.4 million in 1995 compared
with 1994. This decrease  reflects the lower revenues  discussed  above,  partly
offset by lower depletion expense,  which is directly related to lower revenues.
Lower  operation and maintenance (O & M) expense also partly offset the decrease
in revenues. The decrease in O & M was a result of decreased production.

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  substantially 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.

Other Nonregulated

Operating Revenues

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

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 as its gas marketing
volumes more than doubled to 18.2 Bcf in 1994 from 7.3 Bcf in 1993.

Operating Income

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


<PAGE 21>


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.

Income Taxes, Other Income and Interest Charges

Income Taxes
Income taxes  decreased in 1995,  mainly because of a decrease in pretax income.
The opposite was true in 1994 as income taxes  increased  because of an increase
in pretax income.  Income taxes in 1995 reflect lower Section 29 nonconventional
fuel tax credits.  These credits,  which relate to production from qualified gas
wells,  decreased  to $0.9  million  in 1995 from $1.7  million in 1994 and $2.6
million in 1993. These credits are a direct reduction of income tax expense.

Other Income
Other income increased $1.7 million in 1995, primarily because of a gain of $2.5
million recorded by UCI on the sale of its pipeline construction equipment.  The
sale of the equipment  resulted from  management's  decision to discontinue  its
pipeline construction operations.

        Other income  decreased $1.2 million in 1994. A portion of the decrease
in 1994  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.

Interest Charges
Interest on long-term  debt  increased  $4.2 million in 1995 and decreased  $1.8
million in 1994.  The  increase in 1995 can be  attributed  to a higher  average
amount of long-term  debt balance in 1995 compared to 1994. The decrease in 1994
was mainly due to refinancing activities, whereby higher-interest long-term debt
was replaced with lower-interest long-term debt.

        Other  interest  charges  increased  $2.6 million in 1995 and decreased
$3.0 million in 1994.  The increase in 1995 resulted  primarily from an increase
in the weighted average interest rate on short-term borrowings, partly offset by
lower  average  outstanding  balances.  In addition,  interest in 1995  includes
increased interest expense on Amounts Payable to Customers.  The decline in 1994
reflects  lower  interest  on  short-term  borrowings  because of lower  average
amounts  outstanding,  offset in part by an  increase  in the  weighted  average
interest rate.

Capital Resources and Liquidity

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


Sources (Uses) of Cash
Year Ended September 30 (in millions)      1995     1994     1993
- -----------------------------------------------------------------
                                                   
Provided by Operating Activities          $173.5   $199.2   $123.7
Capital Expenditures                      (182.8)  (135.1)  (131.9)
Short-Term Debt, Net Change                 35.1    (84.3)   (30.2)
Long-Term Debt, Net Change                   4.0     80.1    (51.1)
Issuance of Common Stock                     2.5      9.1     78.8
Common Dividends                           (59.2)   (57.2)   (52.2)
All Other-Net                               10.6      3.6      0.2
- ------------------------------------------------------------------
Net Increase (Decrease) in Cash
  and Temporary Cash Investments          $(16.3)  $ 15.4   $(62.7)
================================================================== 


<PAGE 22>


Operating Cash Flow

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

        Cash  provided by operating  activities  in the Utility  Operation  and
Pipeline and Storage segment may vary substantially from year to year because of
supplier  refunds,  the impact of rate  cases,  and for the  Utility  Operation,
fluctuations in weather and 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.

        Net cash provided by operating  activities  totalled  $173.5 million in
1995, a decrease of $25.7 million  compared with the $199.2 million  provided by
operating activities in 1994. This decrease reflects lower revenues and earnings
in  the  Exploration  and  Production  segment,   mainly  from  its  Gulf  Coast
operations,  coupled  with lower  payable  balances.  This was partly  offset by
higher cash flow from the Utility  Operation  because of an over-recovery of gas
costs, an increase in supplier  refunds received during the year, a reduction in
stored gas inventory, and a decrease in receivable balances.

Investing Cash Flow

Capital Expenditures
Capital  expenditures  totalled $182.8 million in 1995. The table below presents
these expenditures by business segment:


                                                   1995
Year Ended September 30 (in millions)   Amount               Percentage
- -----------------------------------------------------------------------
                                                        
Utility Operation                       $ 64.8                 35.4%
Pipeline and Storage                      38.7                 21.2
Exploration and Production                69.7                 38.1
Other Nonregulated                         9.6                  5.3
- --------------------------------------------------------------------
                                        $182.8                100.0%
====================================================================

        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, to a minor extent, the installation of new services.

        Pipeline and Storage capital expenditures  included  approximately $5.0
million in  connection  with its link with the Empire  State  Pipeline  at Grand
Island,  New York and  approximately  $5.1 million related to compressor  engine
emission controls  necessary to comply with the Clean Air Amendments of 1990. In
addition,  capital  expenditures  were  made  for  additions,  improvements  and
replacements to this segment's transmission and storage systems.

        The  Exploration  and  Production  segment  spent  approximately  $49.0
million on its offshore program in the Gulf of Mexico,  including offshore lease
acquisitions  and  drilling  expenditures.  Lease  acquisitions  included  a 30%
working  interest  in an oil and gas field in West  Delta  Blocks 31 and 32. The
majority of offshore drilling  expenditures were spent on West Cameron 552, West
Cameron 522, West Delta 17 and Vermillion 252.

        Approximately $21.0 million was spent on the Exploration and Production
segment's  onshore  program,  including  horizontal  onshore drilling in central
Texas and the  acquisition  of a 240-acre oil field located in the  Silverthread
Field in California.


<PAGE 23>


        Other  Nonregulated   capital   expenditures   consisted  primarily  of
timberland purchases.

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




Year Ended September 30 (in millions)       1996     1997       1998
- --------------------------------------------------------------------
                                                     
Utility Operation                         $ 60.7   $ 58.9     $ 57.9
Pipeline and Storage                        21.5     20.5       20.5
Exploration and Production                  90.4     91.3       95.0
Other Nonregulated                           0.3      0.3        0.3
- --------------------------------------------------------------------
                                          $172.9   $171.0     $173.7
====================================================================


        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.

        Estimated  expenditures  for the Pipeline  and Storage  segment in 1996
will be concentrated in the  reconditioning of storage wells and the replacement
of storage and transmission lines.

        Estimated  capital   expenditures  in  1996  for  the  Exploration  and
Production segment are approximately 30% higher than capital spending in 1995 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, reserve acquisitions and significantly expanding exploration
activities.

        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
facilities and the expansion of transmission line capacities. While the majority
of  capital  expenditures  in the  Utility  Operation  are  necessitated  by the
continued need for  replacement  and upgrading of mains and service  lines,  the
magnitude  of  future  capital  expenditures  in the  Company's  other  business
segments depends, to a large degree, upon market conditions. Expenditures in the
Regulated Operations are also dependent on 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
$4.0  million of cash was  received  during  fiscal 1995  related to the sale of
certain gas reserves in the Gulf of Mexico.  Proceeds of this sale were credited
to  property,  plant and  equipment in  accordance  with the full cost method of
accounting.  During the third quarter of fiscal 1995, approximately $6.2 million
of cash  was  received  related  to the  sale  of  UCI's  pipeline  construction
equipment.

        On August 29, 1995, the Company received SEC approval to acquire all of
the issued and  outstanding  common stock of Horizon  Energy  Development,  Inc.
(Horizon),  a New York  corporation  formed to engage in  foreign  and  domestic
energy  projects,  including  foreign  utility  companies  and exempt  wholesale
generators of electricity.  The SEC authorized the Company  (through Horizon and
intermediate  companies) to invest up to an aggregate of $150.0 million  through
December 2001 in such  activities.  On September 15, 1995, the Company  acquired
500 shares of Horizon $1 par common stock for $1.0 million.  Currently,  Horizon
is considering  investment  opportunities  in eastern Europe,  South America and
Asia, and is the  controlling  partner in Sceptre Power  Company,  a partnership
which  includes a team with  considerable  experience in developing  such energy
projects.


<PAGE 24>


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 May 1, 1995, the Company retired $55.0 million of 6.07%  medium-term
notes and $20.0  million of 6.10%  medium-term  notes,  both of which matured on
that date.

        On June 8, 1995 and June 23, 1995, the Company retired $20.0 million of
9.32%  medium-term   notes  and  $1.0  million  of  6.10%   medium-term   notes,
respectively, which matured on those dates.

        On  June  12,  1995,   the  Company  issued  $50.0  million  of  7.375%
medium-term notes due in June 2025. After reflecting  underwriting discounts and
commissions, the proceeds to the Company amounted to $49.3 million.

        On July 3, 1995, the Company issued $50.0 million of 6.08%  medium-term
notes due in July 1998. After reflecting underwriting discounts and commissions,
the proceeds to the Company amounted to $49.8 million.

        The  Company's  embedded  cost  of  long-term  debt  was  7.3%  at both
September 30, 1995 and 1994.

        At September 30, 1995, the Company has registered  under the Securities
Act of 1933, as amended,  and has  authority  under the Public  Utility  Holding
Company  Act of 1935,  as  amended,  to issue and sell up to $120.0  million  of
debentures and/or  medium-term notes. The amounts and timing of the issuance and
sale of  these  debentures  and/or  medium-term  notes  will  depend  on  market
conditions and the requirements of the Company.

        Consolidated  short-term  debt increased $35.1 million during 1995. 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's present liquidity  position is believed to be adequate to
satisfy known demands.  Under the Company's covenants contained in its indenture
covering its long-term  debt, as amended,  the Company would have been permitted
to issue up to a maximum of approximately $483.0 million in additional long-term
unsecured indebtedness at September 30, 1995, in light of then current long-term
interest rates.  In addition,  at September 30, 1995, the Company had regulatory
authorizations  and unused  short-term credit lines that would have permitted it
to borrow an  additional  $252.4  million of  short-term  debt.  The Company has
recently filed with the SEC for  authorization  to borrow on a short-term  basis
for a five-year  period.  With this request,  the Company is seeking to increase
its short-term  borrowing limits.  The filing,  if approved,  would increase the
Company's  limit on commercial  paper from $105.0  million to $300.0 million and
would  increase the aggregate  maximum  short-term  borrowing  level from $400.0
million to $600.0 million.

        The  Company,   through  Seneca,  is  engaged  in  certain  price  swap
agreements  as a means of hedging a portion of the market risk  associated  with
fluctuations  in the market price of natural gas and crude oil. These price swap
agreements  are not held for trading  purposes.  During  1995,  Seneca  utilized
natural  gas and  crude  oil  swap  agreements  with  notional  amounts  of 16.3
equivalent Bcf and 711,000 equivalent bbl, respectively.  This activity resulted
in net revenues of approximately $7.0 million.


<PAGE 25>


        At  September  30,  1995,   Seneca  had  natural  gas  swap  agreements
outstanding  with a notional  amount of  approximately  23.8  equivalent  Bcf at
prices  ranging  from $1.70 per Mcf to $2.16 per Mcf.  Seneca also had crude oil
swap  agreements  outstanding  at September  30, 1995 with a notional  amount of
1,780,000  equivalent  bbl at prices  ranging  from $17.40 per bbl to $19.00 per
bbl. In addition,  the Company has SEC authority to enter into certain  interest
rate  swap  agreements.  For  further  discussion,  see  disclosure  in Note F -
Financial  Instruments under the heading "Derivative  Financial  Instruments" in
Item 8 of this report.

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

Rate Matters

Utility Operation

New York Jurisdiction
In November 1995, Distribution  Corporation filed in its New York jurisdiction a
request for an annual rate increase of $28.9 million with a requested  return on
equity of 11.5%. Proceedings in this rate case are ongoing and management cannot
predict  their  outcome.  New rates are expected to become  effective in October
1996. Prior to this filing,  Distribution  Corporation  entered into proceedings
concerning  a multi-year  settlement,  the outcome of which is uncertain at this
time.

        In  October  1994,  Distribution  Corporation  filed  in its  New  York
jurisdiction  a request for an annual  rate  increase  of $56.5  million  with a
requested return on equity of 12.85%. In September 1995, the PSC issued an order
authorizing  a base rate  increase of $14.2  million  with a return on equity of
10.4%. The new rates became effective as of September 20, 1995.

Pennsylvania Jurisdiction
On  March  15,  1995,   Distribution   Corporation  filed  in  its  Pennsylvania
jurisdiction  a request for an annual  rate  increase  of $22.0  million  with a
return on equity of 13.25%.  In September 1995, the Pennsylvania  Public Utility
Commission  (PaPUC)  approved a settlement  authorizing  a base rate increase of
$6.0 million with no  specified  rate of return on equity.  The new rates became
effective as of September 27, 1995.

        On March 8, 1994,  Distribution  Corporation  filed in its Pennsylvania
jurisdiction  a request for an annual  rate  increase  of $16.0  million  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 with a return on equity of 11.0% and without a WNC. The
new rates became effective as of December 7, 1994.

        General  rate   increases  in  both  the  New  York  and   Pennsylvania
jurisdictions do not reflect the recovery of purchased gas costs. Such costs are
recovered through operation of the purchased gas adjustment clauses.


<PAGE 26>


State Regulatory Environment
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  similar  to what was done in the  pipeline  sector  of the
natural gas  industry,  regulators  are  requiring  utilities to unbundle  their
services. Details of these recent developments are described below.

        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
proposed several customer  service  performance  incentives in its New York rate
case filed in October 1994. In its September  1995 order  concerning the October
1994 rate filing,  the PSC adopted  incentive  mechanisms  that will allow it to
administer  penalties  determined  by  Distribution   Corporation's  ability  to
maintain required performance levels. The 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.  Distribution  Corporation is working  closely
with the state  regulatory  commissions to resolve the  complexities of industry
restructuring. The more significant proceedings, all of which are still pending,
are discussed below:

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

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

Generic Restructuring  Proceeding.  This proceeding is examining the appropriate
retail  or  end-use  impacts  resulting  from  the  FERC's  Order  636  pipeline
restructuring.  In  December  1994,  the PSC issued an Opinion and Order in this
docket  instructing  the  state's  local  distribution  companies  (LDC) to file
tariffs that would,  among other things,  unbundle retail services,  provide for
small-customer  aggregation,  adopt flexible,  market-based rates and divide the
LDC's market into core and non-core  segments.  In connection with its 1994 rate
case,  Distribution  Corporation implemented many of the policies and guidelines
contained  in the  December  1994  Order,  and now  offers  unbundled,  flexible
services  to  its  commercial  and  industrial  customers.   In  November  1995,
Distribution  Corporation submitted a filing designed to further comply with the
December  1994 Order by (i) offering  transportation  service to all  customers,
including residential;  and (ii) surcharging  transportation customers for Order
636 transition costs. These latter changes are subject to approval by the PSC.

Generic   Affordability/Gas  Cost  Incentive  Proceeding.   This  proceeding  is
investigating the development of guidelines for "affordable" natural gas utility
service and, on a separate track,  an appropriate gas cost incentive  mechanism.
For the  Affordability  track,  it is expected  that the PSC will issue an order
adopting   guidelines   for,  among  other  things,   rates  for  low-income  or
payment-troubled  customers.  The Gas Cost Incentive track is expected to result
in guidelines  for designing and applying  performance-based  incentives for the
LDC's gas purchasing  function.  Among the various  incentives being studied are
so-called  "hard"  price  caps  and  mechanisms  that  would  allow  the  PSC to
administer  rewards or penalties based on the LDC's gas purchasing  practices as
measured against benchmarks such as a published gas cost index.


<PAGE 27>


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

Chairman Quain's Legislative  Collaborative.  In the latter part of fiscal 1995,
the  Chairman of the PaPUC  convened a  collaborative  among the  Commonwealth's
LDCs,  Staff for the  PaPUC,  intervenors  and  marketers/producers  to  examine
existing public utility laws to determine whether they should be amended to meet
the requirements of the post-Order 636 environment.  Under  consideration by the
parties are changes to existing laws governing utility practices and development
of  new  legislation  that  would  allow  utilities  to  seek   deregulation  of
traditional  services.  Distribution  Corporation has expressed its support for,
and  participated   in,  the  drafting  of  many  of  the  proposals.   However,
Distribution  Corporation  cannot determine the outcome of these  proceedings at
this time.

Pipeline and Storage

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

        On  October  31,  1994,  Supply  Corporation  filed for an annual  rate
increase  of  $21.0  million,  with a  requested  return  on  equity  of  12.6%.
Settlement  discussions to resolve the various issues have achieved a settlement
in principle.  This settlement in principle will increase  Supply  Corporation's
revenues by  approximately  $6.4 million  annually from current  levels,  with a
return on equity of 11.3%. The former Penn-York Energy  Corporation  (Penn-York)
services, which were merged into Supply Corporation effective July 1, 1994, will
be rolled-in for  ratemaking  purposes.  Approximately  two-thirds of the former
Penn-York  service is now on year-to-year  contracts and Supply  Corporation has
agreed not to seek recovery of revenues related to terminated  Penn-York service
from other storage customers for five years, as long as the terminations are not
greater than approximately 30% of the terminable service.  Supply Corporation is
marketing  and  will  actively  market  available   storage   capacity.   Supply
Corporation  also agreed not to seek recovery for increased  cost of service for
three years.  A  Stipulation  and  Agreement  incorporating  the  settlement  in
principle was filed with the FERC in September 1995 and the  Administrative  Law
Judge  certified the  settlement as uncontested to the FERC on November 6, 1995.
Approval  is  expected  in early  calendar  year 1996 and rates are  expected to
become effective retroactive to June 1, 1995.

Other Matters

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

        It is the Company's policy to accrue estimated  environmental  clean-up
costs when such amounts can  reasonably be estimated and it is probable that the
Company  will be  required  to incur such costs.  Distribution  Corporation  has
estimated that clean-up costs related to several former  manufactured  gas plant
sites and several other waste disposal sites are in the range of $8.1 million to
$9.5 million. At September 30, 1995,  Distribution  Corporation has recorded the
minimum  liability of $8.1  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.

<PAGE 28>

        In New York, Distribution  Corporation is recovering site investigation
and remediation  costs over a three-year  period for each site. In Pennsylvania,
Distribution  Corporation  expects to recover such costs in rates,  as the PaPUC
has allowed  recovery of other  environmental  clean-up costs in rate cases. For
further  discussion,  see disclosure in Note H - Commitments  and  Contingencies
under the heading "Environmental Matters" in Item 8 of this report.

Accounting for Stock Based Compensation
In October  1995,  the  Financial  Accounting  Standards  Board issued SFAS 123,
"Accounting for Stock Based  Compensation," which establishes a fair value based
method of accounting for employee  stock options or similar  equity  instruments
and encourages all companies to adopt that method of accounting for all of their
employee stock  compensation  plans.  For a further  discussion of what this new
accounting  standard  entails,  see  Note D -  Capitalization  in Item 8 of this
report.

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

ITEM 8.      Financial Statements and Supplementary Data

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

  Report of Independent Accountants                                         30

  Consolidated  Statements  of Income and Earnings Reinvested
   in the Business, three years ended September 30, 1995                    31

  Consolidated Balance Sheets at September 30, 1995 and 1994              32-33

  Consolidated Statement of Cash Flows, three years ended
   September 30, 1995                                                       34

  Notes to Consolidated Financial Statements                              35-58

  Financial Statement Schedules:
   For the three years ended September 30, 1995

     II-Valuation and Qualifying Accounts                                   59

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

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

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


<PAGE 29>


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

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

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

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



<PAGE 30>


                       Report of Independent Accountants


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

In our opinion, the consolidated financial statements listed in the accompanying
index  present  fairly,  in all material  respects,  the  financial  position of
National Fuel Gas Company and its  subsidiaries  at September 30, 1995 and 1994,
and the results of their  operations  and their cash flows for each of the three
years in the period ended  September  30, 1995,  in  conformity  with  generally
accepted   accounting   principles.   These   financial   statements   are   the
responsibility of the Company's management;  our responsibility is to express an
opinion on these  financial  statements  based on our audits.  We conducted  our
audits of these  statements  in  accordance  with  generally  accepted  auditing
standards which require that we plan and perform the audit to obtain  reasonable
assurance   about  whether  the  financial   statements  are  free  of  material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the  amounts  and  disclosures  in  the  financial  statements,   assessing  the
accounting  principles  used and significant  estimates made by management,  and
evaluating the overall  financial  statement  presentation.  We believe that our
audits provide a reasonable basis for the opinion expressed above.

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




PRICE WATERHOUSE LLP

Buffalo, New York
October 27, 1995



<PAGE 31>



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



Year Ended September 30 (Thousands of Dollars) 1995         1994         1993
                                               ----         ----         ----
                                                             
Income
Operating Revenues                          $  975,496   $1,141,324   $1,020,382
                                            ----------   ----------   ----------

Operating Expenses
   Purchased Gas                               351,094      497,687      409,005
   Operation Expense                           266,786      260,411      258,918
   Maintenance                                  25,719       30,979       24,312
   Property, Franchise and Other Taxes          91,837      103,788       95,393
   Depreciation, Depletion and Amortization     71,782       74,764       69,425
   Income Taxes - Net                           43,879       47,792       41,046
                                            ----------   ----------   ----------
                                               851,097    1,015,421      898,099
                                            ----------   ----------   ----------

Operating Income                               124,399      125,903      122,283
Other Income                                     5,378        3,656        4,833
                                            ----------   ----------   ----------
Income Before Interest Charges                 129,777      129,559      127,116
                                            ----------   ----------   ----------

Interest Charges
   Interest on Long-Term Debt                   40,896       36,699       38,507
   Other Interest                               12,987       10,425       13,392
                                            ----------   ----------   ----------
                                                53,883       47,124       51,899
                                            ----------   ----------   ----------

Income Before Cumulative Effect                 75,894       82,435       75,217
Cumulative Effect of Changes in
 Accounting                                          -        3,237            -
                                            ----------   ----------   ----------

Net Income Available for Common Stock           75,894       85,672       75,217

Earnings Reinvested in the Business
Balance at Beginning of Year                   363,854      335,907      314,334
                                            ----------   ----------   ----------
                                               439,748      421,579      389,551

Dividends on Common Stock                       59,625       57,725       53,644
                                            ----------   ----------   ----------

Balance at End of Year                      $  380,123   $  363,854   $  335,907
                                            ==========   ==========   ==========


Earnings Per Common Share
Income Before Cumulative Effect                  $2.03        $2.23        $2.15
Cumulative Effect of Changes in
 Accounting                                          -          .09            -
                                            ----------   ----------   ----------

Net Income Available for Common Stock            $2.03        $2.32        $2.15
                                            ==========   ==========   ==========

Weighted Average Common Shares Outstanding  37,396,875   37,046,249   34,938,722
                                            ==========   ==========   ==========

                See Notes to Consolidated Financial Statements


<PAGE 32>



                           National Fuel Gas Company
                          Consolidated Balance Sheets



At September 30 (Thousands of Dollars)                  1995            1994
                                                        ----            ----
                                                               
Assets
Property, Plant and Equipment                        $2,322,335      $2,169,067
  Less - Accumulated Depreciation,
  Depletion and Amortization                            673,153         623,517
                                                     ----------      ----------
                                                      1,649,182       1,545,550
                                                     ----------      ----------
Current Assets
  Cash and Temporary Cash Investments                    12,757          29,016
  Receivables - Net                                      75,933          95,494
  Unbilled Utility Revenue                               20,838          17,311
  Gas Stored Underground                                 25,589          31,900
  Materials and Supplies - at average cost               24,374          23,796
  Prepayments                                            29,753          20,609
                                                     ----------      ----------
                                                        189,244         218,126
                                                     ----------      ----------
Other Assets
  Recoverable Future Taxes                               94,053          99,742
  Unamortized Debt Expense                               26,976          28,396
  Other Regulatory Assets                                37,040          47,737
  Deferred Charges                                        8,653          15,797
  Other                                                  33,154          26,309
                                                     ----------      ----------
                                                        199,876         217,981
                                                     ----------      ----------
                                                     $2,038,302      $1,981,657
                                                     ==========      ==========

                 See Notes to Consolidated Financial Statements



<PAGE 33>



                           National Fuel Gas Company
                          Consolidated Balance Sheets



At September 30 (Thousands of Dollars)                  1995            1994
                                                        ----            ----
                                                               
Capitalization and Liabilities
Capitalization:
Common Stock Equity
  Common Stock, $1 Par Value
    Authorized  - 100,000,000 Shares; Issued and
    Outstanding - 37,434,363 Shares and 37,278,409
    Shares, Respectively                             $   37,434      $   37,278
  Paid In Capital                                       383,031         379,156
  Earnings Reinvested in the Business                   380,123         363,854
                                                     ----------      ----------
Total Common Stock Equity                               800,588         780,288
Long-Term Debt, Net of Current Portion                  474,000         462,500
                                                     ----------      ----------
Total Capitalization                                  1,274,588       1,242,788
                                                     ----------      ----------

Current and Accrued Liabilities
  Notes Payable to Banks and
    Commercial Paper                                    147,600         112,500
  Current Portion of Long-Term Debt                      88,500          96,000
  Accounts Payable                                       53,842          68,293
  Amounts Payable to Customers                           51,001          38,714
  Other Accruals and Current Liabilities                 52,118          59,742
                                                     ----------      ----------
                                                        393,061         375,249
                                                     ----------      ----------
Deferred Credits
  Accumulated Deferred Income Taxes                     288,763         273,560
  Taxes Refundable to Customers                          23,080          31,688
  Unamortized Investment Tax Credit                      13,380          14,057
  Other Deferred Credits                                 45,430          44,315
                                                     ----------      ----------
                                                        370,653         363,620
                                                     ----------      ----------
Commitments and Contingencies                                 -               -
                                                     ----------      ----------

                                                     $2,038,302      $1,981,657
                                                     ==========      ==========

                 See Notes to Consolidated Financial Statements


<PAGE 34>



                            National Fuel Gas Company
                      Consolidated Statement of Cash Flows



Year Ended September 30 (Thousands of Dollars)                 1995       1994       1993
                                                               ----       ----       ----
                                                                          
Operating Activities
  Net Income Available for Common Stock                      $ 75,894   $ 85,672   $ 75,217
  Adjustments to Reconcile Net Income to Net Cash
    Provided by Operating Activities
      Cumulative Effect of Changes in Accounting                    -     (3,237)         -
      Depreciation, Depletion and Amortization                 71,782     74,764     69,425
      Deferred Income Taxes                                     8,452      4,853     16,919
      Other                                                       275      5,780      5,574
      Change in:
        Receivables and Unbilled Utility Revenue               16,034        863    (21,531)
        Gas Stored Underground and Materials and Supplies       5,733    (15,539)     7,156
        Unrecovered Purchased Gas Costs                             -     20,772     (7,739)
        Prepayments                                            (9,144)    (3,017)    (1,489)
        Accounts Payable                                      (14,451)    23,774     (2,579)
        Amounts Payable to Customers                           12,287     (2,062)   (18,808)
        Other Accruals and Current Liabilities                 (1,305)     3,072     15,249
        Other Assets and Liabilities - Net                      7,903      3,534    (13,691)
                                                             --------   --------   -------- 

Net Cash Provided by Operating Activities                     173,460    199,229    123,703
                                                             --------   --------   --------

Investing Activities
  Capital Expenditures                                       (182,826)  (135,084)  (131,926)
  Other                                                        10,646      3,586        225
                                                             --------   --------   --------

Net Cash Used in Investing Activities                        (172,180)  (131,498)  (131,701)
                                                             --------   --------   -------- 

Financing Activities
  Change in Notes Payable to Banks and Commercial
    Paper                                                      35,100    (84,300)   (30,200)
  Proceeds from Issuance of Long-Term Debt                    100,000    100,000    129,000
  Reduction of Long-Term Debt                                 (96,000)   (19,917)  (180,083)
  Proceeds from Issuance of Common Stock                        2,555      9,064     78,822
  Dividends Paid on Common Stock                              (59,194)   (57,157)   (52,224)
                                                             --------   --------   -------- 

Net Cash Used in Financing Activities                         (17,539)   (52,310)   (54,685)
                                                             --------   --------   -------- 

Net Increase (Decrease) in Cash and
  Temporary Cash Investments                                  (16,259)    15,421    (62,683)

Cash and Temporary Cash Investments at Beginning of Year       29,016     13,595     76,278
                                                             --------   --------   --------

Cash and Temporary Cash Investments at End of Year           $ 12,757   $ 29,016   $ 13,595
                                                             ========   ========   ========


                 See Notes to Consolidated Financial Statements


<PAGE 35>


                           National Fuel Gas Company
                   Notes to Consolidated Financial Statements


Note A - Summary of Significant Accounting Policies

Principles of Consolidation
The consolidated  financial  statements  include the accounts of the Company and
its subsidiaries,  all of which are wholly-owned.  All significant  intercompany
balances  and  transactions   have  been  eliminated  where   appropriate.   The
preparation  of  the  consolidated   financial  statements  in  conformity  with
generally accepted  accounting  principles requires management to make estimates
and assumptions  that affect the reported  amounts of assets and liabilities and
disclosure of  contingent  assets and  liabilities  at the date of the financial
statements  and the  reported  amounts  of  revenues  and  expenses  during  the
reporting period. Actual results could differ from those estimates.

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

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

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

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

        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 as well as gas volumes

<PAGE 36>


maintained for system balancing  purposes,  including those needed for no-notice
transportation service.

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

        Oil and gas exploration and development costs are capitalized under the
full-cost  method of accounting as  prescribed  by the  Securities  and Exchange
Commission  (SEC).  All costs  directly  associated  with property  acquisition,
exploration  and  development  activities  are  capitalized,  with the principal
limitation  that such  capitalized  amounts  not  exceed  the  present  value of
estimated future net revenues from the production of proved gas and oil reserves
plus the lower of cost or  market  of  unevaluated  properties,  net of  related
income tax effect.  The  present  value of  estimated  future net  revenues  was
computed based on end-of-year  prices adjusted for contracted price changes.  At
September 30, 1995,  Seneca did not  experience an impairment of its oil and gas
assets  under the SEC full cost  accounting  rules.  There are certain  factors,
including  price  declines,  which could cause an impairment of Seneca's oil and
gas assets.

Depreciation, Depletion and Amortization
Depreciation,  depletion and  amortization are computed by application of either
the straight-line  method or the gross revenue method, in amounts  sufficient to
recover costs over the estimated  service lives of property in service,  and for
oil and gas properties,  over the period of estimated gross revenues from proved
reserves. The costs of unevaluated oil and gas properties are excluded from this
calculation.  For timber  properties,  depletion,  determined  on a property  by
property  basis,  is charged to operations  based on the annual amount of timber
cut in relation to the total amount of  recoverable  timber.  The provisions for
depreciation,  depletion and  amortization,  including  amounts  capitalized  or
charged to other operating  accounts,  were $73.1 million in 1995, $75.7 million
in 1994 and $70.6 million in 1993, and were  equivalent to 3.5% in 1995, 3.9% in
1994 and 3.8% in 1993 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 1995,  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  $19.2 million at September 30,
1995.

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  Statement of Financial
Accounting Standards No. 109, "Accounting for Income Taxes" (SFAS 109), which
changed the method of accounting for income taxes. The cumulative effect of

<PAGE 37>


this change increased net income for the fiscal year ended September 30, 1994 by
$3.8 million as a result of the  reduction in deferred  income taxes  associated
with the Company's nonregulated operations.

Financial Instruments
The Company,  in its  Exploration  and Production  segment,  utilizes price swap
agreements that  effectively  hedge a portion of the market risk associated with
fluctuations  in the price of natural  gas and crude oil.  Gains or losses  from
these  price  swap  agreements  are  reflected  in  operating  revenues  on  the
Consolidated  Statement  of  Income  at the time of  settlement  with the  other
parties.  Reference  is made  to Note F -  Financial  Instruments,  for  further
discussion of financial instruments.

Consolidated Statement of Cash Flows
For purposes of the Consolidated  Statement of Cash Flows, the Company considers
all highly liquid debt instruments  purchased with a maturity of generally three
months or less to be cash equivalents.  Interest paid in 1995, 1994 and 1993 was
$53.5 million, $46.2 million and $48.3 million,  respectively.  Net income taxes
paid in 1995, 1994 and 1993 were $34.6 million, $37.6 million and $19.9 million,
respectively.

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

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

New Accounting Pronouncement
In March 1995, the Financial  Accounting  Standards Board (FASB) issued SFAS No.
121,  "Accounting  for the  Impairment of Long-Lived  Assets and for  Long-Lived
Assets to be Disposed  Of" (SFAS 121).  This  statement  establishes  accounting
standards  for  the  impairment  of  long-lived  assets,   certain  identifiable
intangibles  and  goodwill  related to those  assets to be held and used and for
long-lived  assets and  certain  identifiable  intangibles  to be  disposed  of.
Essentially,  SFAS 121 requires  review of these assets for impairment  whenever
events or changes in circumstances  indicate that the carrying amount may not be
recoverable.  SFAS 121 also requires that a rate-regulated  enterprise recognize
an impairment for the amount of costs excluded when a regulator  excludes all or
part of a cost from an enterprise's  rate base or when regulatory  assets are no
longer probable of recovery.  The Company has adopted SFAS 121 with no impact on
its results of operations for 1995.

Note B  -  Regulatory Matters

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


<PAGE 38>




At September 30 (in thousands)                              1995       1994
                                                            ----       ----
                                                               
Regulatory Assets:
Recoverable Future Taxes (Note C)                         $ 94,053   $ 99,742
Unamortized Debt Expense (Note A)                           22,035     23,751
Pension and Post-Retirement Benefit Costs (Note G)          18,412     17,199
Order 636 Transition Costs*                                 12,358      8,417
Environmental Clean-up (Note H)                              7,475      7,310
Other                                                       (1,205)    14,811
                                                          --------   --------
     Total Regulatory Assets                               153,128    171,230
                                                          --------   --------

Regulatory Liabilities:
Amounts Payable to Customers (Note A)                       51,001     38,714
Taxes Refundable to Customers (Note C)                      23,080     31,688
Other                                                        8,628      9,513
                                                          --------   --------
     Total Regulatory Liabilities                           82,709     79,915
                                                          --------   --------

Net Regulatory Position                                   $ 70,419   $ 91,315
                                                          ========   ========

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


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

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

        As of September 30, 1995,  Distribution  Corporation's  estimate of its
exposure to outstanding  transition  cost claims is in the range of $7.1 million
to $71.0  million.  The  estimated  maximum  exposure is declining as transition
costs are incurred and paid. At September 30, 1995, Distribution Corporation has
recorded  the  minimum  liability  and  corresponding  regulatory  asset of $7.1
million.

        Distribution  Corporation is currently recovering transition costs from
its sales  customers in New York and its sales and  transportation  customers in
Pennsylvania.  Recovery of the allocable  portion of transition costs related to
Distribution  Corporation's  transportation customers in New York is expected to
begin  upon the  Public  Service  Commission  of the State of New  York's  (PSC)
acceptance of a compliance filing made in November 1995. It is expected that the
compliance filing will be accepted by the Spring of 1996.

        Distribution  Corporation will continue to actively  challenge relevant
FERC filings made by upstream  pipeline  companies to ensure the eligibility and
prudency of all transition cost claims.  Management believes that any transition
costs resulting from the  implementation of Order 636 which have been determined
to be both  eligible and prudently  incurred  should be fully  recoverable  from
customers.

Gathering Rates
Supply  Corporation  has  approximately  $20.0  million  of net  production  and
gathering  facilities  used, in part, to gather natural gas of local  producers,
including  the  Company's   production  in  the  Appalachian   Region.   In  its

<PAGE 39>

restructuring orders, the FERC has directed Supply Corporation to fully unbundle
the  production  and  gathering  cost of service from the  transmission  cost of
service, and to establish a separate gathering rate. A Stipulation and Agreement
complying  with the FERC's  directives was filed with the FERC in September 1995
and the  Administrative  Law  Judge  certified  it as  uncontested  to the FERC.
Approval is expected early in calendar 1996. If approved,  it will permit Supply
Corporation to fully recover its  investment in production and gathering  plant,
as well as its gathering cost of service.

Note C - Income Taxes

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


Year Ended September 30 (in thousands)             1995     1994       1993
                                                   ----     ----       ----
                                                             
Operating Expenses:
  Current Income Taxes -
    Federal                                       $30,522  $36,630    $21,148
    State                                           4,905    6,309      2,979

  Deferred Income Taxes                             8,452    4,853     16,919
                                                  -------   ------     ------
                                                   43,879   47,792     41,046

Other Income:
  Deferred Investment Tax Credit                     (672)    (682)      (693)

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

Total Income Taxes                                $43,207  $42,859    $40,353
                                                  =======  =======    =======


        Prior to the adoption of SFAS 109 in 1994,  deferred income tax expense
resulted  from timing  differences  between  the  recognition  of  revenues  and
expenses  for income  tax and  financial  reporting  purposes  except  where not
permitted by regulatory authorities. The sources of these timing differences and
the related income tax effect of each are as follows:


Year Ended September 30 (in thousands)                                 1993
                                                                       ----
                                                                   
Unrecovered Purchased Gas Costs                                       $11,641
Excess of Tax Over Book Depreciation                                    6,717
Exploration and Intangible Well Drilling Costs                          7,377
Revenue Refunds Payable to Customers                                   (2,994)
Debt Retirement Costs                                                   3,780
Tax Credit Carryforward                                                (2,608)
Miscellaneous                                                          (6,994)
                                                                      ------- 
Total Deferred Income Taxes                                           $16,919
                                                                      =======



<PAGE 40>


        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)           1995       1994       1993
                                                 ----       ----       ----
                                                            
Net Income Available for Common Stock          $ 75,894   $ 85,672   $ 75,217
Total Income Taxes                               43,207     42,859     40,353
                                               --------   --------   --------

Income Before Income Taxes                     $119,101   $128,531   $115,570
                                               ========   ========   ========

Income Tax Expense, Computed at
  Statutory Rate of 35% in 1995 and 1994
   and 34.75% in 1993                           $41,685   $ 44,986    $40,161
Increase (Reduction) in Taxes Resulting from:
  Current State Income Taxes                      3,188      4,101      1,944
  Depreciation                                    2,397      2,174      2,221
  Production Tax Credits                           (899)    (1,658)    (2,608)
  Adoption of SFAS 109                                -     (3,826)         -
  Miscellaneous                                  (3,164)    (2,918)    (1,365)
                                                -------    -------     ------ 

Total Income Taxes                              $43,207    $42,859    $40,353
                                                =======    =======    =======

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


At September 30 (in thousands)                   1995                      1994
                                       ------------------------- -------------------------
                                       Accumulated    Deferred   Accumulated    Deferred
                                         Deferred   Income Taxes   Deferred   Income Taxes
                                       Income Taxes   Current*   Income Taxes   Current*
                                       ------------ ------------ ------------ ------------
                                                                    
Deferred Tax Liabilities:
  Excess of Tax Over Book Depreciation   $185,595     $     -     $ 174,006     $     -
  Exploration and Intangible Well
    Drilling Costs                         84,380           -        78,224           -
  Other                                    67,831           -        64,181           -
                                         --------     -------     ---------     -------
    Total Deferred Tax Liabilities        337,806           -       316,411           -
                                         ========     =======     =========     =======

Deferred Tax Assets:
  Deferred Investment Tax Credits          (7,860)          -        (8,388)          -
  Overheads Capitalized for Tax Purposes  (11,766)          -        (9,238)          -
  Unrecovered Purchased Gas Costs               -      (8,322)            -      (4,448)
  Other                                   (29,417)          -       (25,225)          -
                                         --------     -------     ---------     -------
    Total Deferred Tax Assets             (49,043)     (8,322)      (42,851)     (4,448)
                                         ========     =======     =========     ======= 

    Total Net Deferred Income Taxes      $288,763     $(8,322)    $ 273,560     $(4,448)
                                         ========     =======     =========     ======= 

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


        SFAS  109   requires  the   recognition   of   regulatory   liabilities
representing  the  reduction  of  previously   recorded  deferred  income  taxes
associated with rate-regulated  activities that are expected to be refundable to
customers.  These  amounted to $23.1  million and $31.7 million at September 30,
1995  and  1994,  respectively.  Also,  SFAS 109  requires  the  recognition  of
additional  deferred  income  taxes not  previously  recorded  because  of prior
ratemaking  practices.  Substantially  all of these  deferred  taxes  relate  to
property,  plant and  equipment and related  investment  tax credits and will be
amortized  consistent with the  depreciation and amortization of these accounts.
The additional deferred taxes and corresponding regulatory assets,  representing
future amounts collectible from customers in the ratemaking process, amounted to
$94.1 million and $99.7 million at September 30, 1995 and 1994, respectively.


<PAGE 41>


Note D - Capitalization


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, 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
  Stock Options and Stock Award Plans        50      50      832
  401(k) Plans                              115     115    3,423
  Customer Stock Purchase Plan              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
  Stock Options and Stock Award Plans       164     164    1,163
  401(k) Plans                              136     136    4,234
  Customer Stock Purchase Plan              209     209    6,559
                                         ------ ------- --------   --------

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

Balance at September 30, 1995            37,434 $37,434 $383,031   $380,123*
                                         ====== ======= ========   =========

* 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, 1995, $305.7 million of accumulated  earnings
  was free of such limitations.


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

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

<PAGE 42>

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.  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, 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
Granted in 1995              362,100                 $27.94
Forfeited in 1995            (11,532)                $25.19 to  $31.63
Exercised in 1995*           (17,615)                $15.59 to  $23.88
- ----------------------------------------------------------------------
Outstanding at
  September 30, 1995       1,500,290                 $18.00 to  $31.63
======================================================================

Shares Exercisable at
  September 30, 1995       1,138,190

Shares Reserved for
  Future Grant at
  September 30, 1995         795,148
- -------------------------------------------------------------------------
* In connection with exercising these options,  3,192,  18,088 and 36,797 shares
  were surrendered and/or canceled during 1995, 1994 and 1993, respectively.


        On October 4, 1995,  an  additional  140,000  stock option  shares were
granted at an option price per share of $28.56.

        During 1995,  8,000 shares of  restricted  stock were awarded under the
1993 Plan,  bringing the total,  as of September 30, 1995, to 294,308  shares of
restricted  stock  awarded under the 1984 Plan and 1993 Plan,  since  inception.
Restrictions  have lapsed  respecting  148,814 of these shares. Of the remaining
145,494 shares of restricted  stock,  restrictions  on 113,494 shares will lapse
respecting  one-sixth  of such  shares on each  January  2, 1996  through  2001.
Restrictions on 8,000 shares will lapse respecting  one-fourth of such shares on
each  January 2, 1999  through  2002.  Restrictions  on 8,000  shares will lapse
respecting  one-fourth  of such  shares on each  January 2, 2000  through  2003.
Restrictions on 8,000 shares will lapse respecting  one-fourth of such shares on
each  January 2, 2001  through  2004.  Restrictions  on 8,000  shares will lapse
respecting  one-fourth of such shares on each January 2, 2002 through 2005.  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 43>

        In October 1995, the FASB issued SFAS 123,  "Accounting for Stock Based
Compensation"  (SFAS 123). This statement  establishes a fair value based method
of accounting  for employee  stock  options or similar  equity  instruments  and
encourages  all  companies to adopt that method of  accounting  for all of their
employee stock compensation plans.

        SFAS 123 allows companies to continue to measure  compensation cost for
employee  stock  options  or  similar  equity  instruments  using the  method of
accounting prescribed by Accounting Principles Board Opinion No. 25, "Accounting
for Stock Issued to  Employees."  Companies  electing to remain with this method
are required to make pro forma  disclosures of net income and earnings per share
as if SFAS 123 accounting had been applied.

        The Company is required to adopt the  disclosure  requirements  of SFAS
123 for its fiscal year ending  September 30, 1997.  Measurement of compensation
cost under SFAS 123, if adopted,  is effective for all awards  granted after the
beginning of the fiscal year in which that method is first  applied.  Management
is  currently  reviewing  the  provisions  of SFAS 123.  If the fair  value base
measurement  provisions  are  adopted,  they are not expected to have a material
impact on the results of operations or financial condition of the Company.

Redeemable Preferred Stock
As of  September  30,  1995,  there  were  3,200,000  shares  of $25  par  value
Cumulative Preferred Stock authorized but unissued.

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


At September 30 (in thousands)               1995        1994
                                             ----        ----
                                                 
Debentures:
  7-3/4% due February 2004                 $125,000    $125,000

Medium-Term Notes:
  6.07% due May 1995                              -      55,000
  6.10% due May 1995                              -      20,000
  6.10% due June 1995                             -       1,000
  9.32% due June 1995                             -      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
  6.08% due July 1998                        50,000           -
  7.25% due July 1999                        50,000      50,000
  6.60% due February 2000                    50,000      50,000
  7.395% due March 2023                      49,000      49,000
  8.48% due July 2024*                       50,000      50,000
  7.375% due June 2025                       50,000           -
                                           --------    --------

                                            562,500     558,500
Less Current Portion                         88,500      96,000
                                           --------    --------

                                           $474,000    $462,500
                                           ========    ========
* 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: $88.5 million in 1996, none in 1997,  $100.0 million in 1998, $50.0 million
in 1999 and $50.0 million in 2000.


<PAGE 44>


        During  1995,  the  Company  issued  an  aggregate  $100.0  million  of
medium-term  notes. In June 1995, $50.0 million of 7.375%  medium-term notes due
in  June  2025  were  issued.  After  reflecting   underwriting   discounts  and
commissions,  the proceeds to the Company from this  issuance  amounted to $49.3
million. In July 1995, $50.0 million of 6.08% medium-term notes due in July 1998
were issued.  After  reflecting  underwriting  discounts  and  commissions,  the
proceeds to the Company from this issuance amounted to $49.8 million.

        The Company has authority  remaining under a shelf registration and has
authority under the Public Utility  Holding Company Act of 1935, as amended,  to
issue and sell up to $120.0 million of debentures and/or  medium-term notes. The
amounts  and  timing  of the  issuance  and  sale  of  these  debentures  and/or
medium-term  notes will depend on market  conditions and the requirements of the
Company.

Note E - Short-Term Borrowings

The Company maintains  uncommitted or discretionary lines of credit with certain
financial institutions for general corporate purposes.  These lines are utilized
primarily as a means of financing,  on an interim basis, various working capital
requirements  and capital  expenditures of the Company,  including the Company's
oil and gas exploration and development  program and the purchase and storage of
gas. Borrowings under these lines of credit are made at competitive money market
rates,  and the Company  currently is authorized to borrow up to $400.0  million
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 throughout 1996.

        The  Company  may also issue as much as $105.0  million  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 $400.0 million 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 $105.0  million.  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 $400.0  million
available   for   borrowing   under  the   discretionary   lines  of  credit  is
correspondingly  reduced.  No borrowings under this arrangement were outstanding
at September 30, 1995.  The  arrangement  expires on September 19, 1996, and the
Company expects to renew or replace all or most of this arrangement before then.

        The Company has  recently  filed with the SEC to borrow on a short-term
basis for a five year  period.  With this  request  the  Company  is  seeking to
increase  its  short-term  borrowing  limits.  The filing,  if  approved,  would
increase the Company's  limit on commercial  paper from $105.0 million to $300.0
million and would increase the aggregate maximum short-term borrowing level from
$400.0 million to $600.0 million.

        At September  30, 1995,  the Company had  outstanding  notes payable to
banks and commercial paper of $52.6 million and $95.0 million,  respectively. At
September  30,  1994,  the Company had  outstanding  notes  payable to banks and
commercial paper of $102.5 million and $10.0 million, respectively.

        The weighted  average interest rate on notes payable to banks was 6.15%
and 5.13% at September  30, 1995 and 1994,  respectively.  The weighted  average
interest rate on commercial  paper was 5.85% and 5.09% at September 30, 1995 and
1994, respectively.


<PAGE 45>


Note F - Financial Instruments

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


At September 30 (in thousands)            1995                     1994
                                  ----------------------    ------------------
                                  Carrying       Fair       Carrying   Fair
                                   Amount        Value       Amount    Value
                                  --------       -----      --------   -----
                                                          
Long-Term Debt                    $562,500      $570,236    $558,500  $541,327
                                  ========      ========    ========  ========


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

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

Investments
Other  assets  consist   principally  of  cash  surrender  values  of  insurance
contracts.  The cash surrender values of these insurance  contracts  amounted to
$28.2 million and $21.3  million at September  30, 1995 and 1994,  respectively.
The insurance  contracts  were  established  as a funding  mechanism for various
benefit obligations the Company has to certain employees.

Derivative Financial Instruments
The Company,  in its  Exploration  and Production  operations,  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 the Company to receive monthly payments from (or make payment to) other
parties  based  upon the  difference  between  a fixed and a  variable  price as
specified  by the  agreement.  The  variable  price is  either a crude oil price
quoted on the New York  Mercantile  Exchange  or a quoted  natural  gas price in
"Inside FERC."

        The following  summarizes the Company's  activity under swap agreements
during 1995 and 1994:


Year Ended September 30                      1995                  1994
                                        ---------------         -------------
                                                          
Natural Gas Swap Agreements:
  Notional Amount - Equivalent
    Billion Cubic Feet (Bcf)                       16.3                   8.0
  Fixed Prices per Thousand Cubic
    Feet (Mcf)                            $1.73 - $2.38         $2.16 - $2.38
  Variable Prices per Mcf                 $1.35 - $1.76         $1.44 - $2.44
  Gain                                       $7,157,000            $1,986,000

Crude Oil Swap Agreements:
  Notional Amount - Equivalent
    Barrels (bbl)                               711,000              -
  Fixed Prices per bbl                  $16.68 - $19.60              -
  Variable Prices per bbl               $17.16 - $19.89              -
  Loss                                        $(221,000)             -



<PAGE 46>


         The Company had the following swap agreements  outstanding at September
30, 1995:


Natural Gas Swap Agreements:
                           Notional Amount
   Fiscal Year             (Equivalent Bcf)                Fixed Price per Mcf
   -----------             ----------------                -------------------
                                                        
      1996                       17.6                         $1.70 - $2.16
      1997                        3.9                         $1.70 - $1.98
      1997                        1.7                              (1)
      1998                        0.6                              (1)
                                 ----                                 
                                 23.8
                                 ====




Crude Oil Swap Agreements:
                           Notional Amount
   Fiscal Year             (Equivalent bbl)                Fixed Price per bbl
   -----------             ----------------                -------------------
                                                       
      1996                      946,000                      $17.40 - $19.00
      1997                      738,000                      $17.40 - $18.33
      1998                       96,000                      $18.31
                              ---------
                              1,780,000
                              =========

(1)  Price to be set according to market prices at a future date.


        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.  Based upon the September 30, 1995 variable
prices  of  these  price  swap  agreements,  there  is an  unrecognized  gain of
approximately $6.7 million.  The actual gain or loss realized upon settlement of
these price swap  agreements  will depend upon the variable price at the time of
settlement.

        The  Company  has SEC  authority  to enter  into  interest  rate  swaps
associated with  short-term and long-term  borrowings up to a notional amount of
$350.0 million.  However, within this combined limitation,  the Company may only
enter into interest rate swaps  associated  with  short-term  borrowings up to a
notional amount of $200.0 million.  No such agreements were entered into in 1995
and none are currently outstanding.

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

Note G - Retirement Plan and Other Post-Employment Benefits

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

        The Company's policy is to fund at least an amount necessary to satisfy
the minimum funding requirements of applicable laws and regulations and not more
than the maximum amount deductible for federal income tax purposes. Plan funding
is subject to annual  review by  management  and its  consulting  actuary.  Plan
assets  primarily  consist of equity and fixed income  investments  and units in
commingled  funds.  In 1994, a plan  amendment was adopted which provided for

<PAGE 47>

an early retirement window program which was 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
actuarial  valuation  funding  report  for the 1996 Plan year  indicates  that a
contribution  to the  Plan is  required.  Rate  recovery  for  the  Distribution
Corporation  portion of pension  costs began with rates that went into effect on
September  20,  1995  and  September  27,  1995 in New  York  and  Pennsylvania,
respectively.

        The components of net periodic pension expense were as follows:


Year Ended September 30 (in thousands)            1995       1994       1993
                                                  ----       ----       ----
                                                             
Service Cost                                    $ 9,680    $10,441    $ 9,181
Interest Cost                                    28,338     26,532     24,258
Actual Return on Plan Assets                    (47,591)   (16,212)   (35,657)
Net Amortization and Deferral                    13,570    (16,603)     4,287
Early Retirement Window                               -      2,855          -
                                                -------    -------    -------
Net Periodic Pension Cost                         3,997      7,013      2,069
Deferred for Regulatory Purposes                 (3,848)    (6,875)    (2,012)
                                                -------    -------    ------- 
Pension Cost Recognized in
  Consolidated Statement of Income              $   149    $   138    $    57
                                                =======    =======    =======


        The  projected  benefit  obligation  was  determined  using an  assumed
discount rate of 8% in 1995, 8.5% in 1994 and 7.75% in 1993. 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.  In 1995,  in
addition to the  decrease in the  discount  rate from 8.5% to 8%, the  mortality
assumption  was  changed by using a more  current  mortality  table and rates of
assumed  retirement  were revised to more accurately  reflect actual  retirement
experience. The effect of the discount rate change was to increase the projected
benefit  obligation  (PBO) by $22.8  million.  The effect of the  mortality  and
retirement rate changes was to increase the PBO by $15.4 million.

        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)                           1995          1994
                                                         ----          ----
                                                               
Actuarial Present Value of:
  Vested Benefit Obligation                            $287,470      $245,095
                                                       ========      ========

  Accumulated Benefit Obligation                       $333,597      $282,340
                                                       ========      ========

  Projected Benefit Obligation                         $404,157      $342,050

Plan Assets at Fair Value                               399,608       370,150
                                                       --------      --------
Funded Status                                            (4,549)       28,100
Unrecognized Net Asset                                  (33,335)      (37,502)
Unrecognized Prior Service Cost                          12,446        13,339
Unrecognized Net Loss (Gain)                              5,419       (19,959)
                                                       --------      -------- 
Pension Liability                                       (20,019)      (16,022)
Deferred for Regulatory Purposes                         18,849        15,001
                                                       --------      --------
Pension Liability Recognized on Consolidated
  Balance Sheets                                       $ (1,170)     $ (1,021)
                                                       ========      ======== 



<PAGE 48>


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

        The Company 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.  Post-Retirement  Plan assets primarily consist of equity and
fixed income investments and money market funds.

        The Company has elected to amortize the initial  accumulated  liability
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 $24.4
million  and $23.5  million in 1995 and 1994,  respectively,  compared  with the
costs based on cash payments for retiree health care and life insurance benefits
of $6.0 million in 1993.

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


Year Ended September 30 (in thousands)                    1995        1994
                                                          ----        ----
                                                               
Service Cost                                             $ 3,394     $ 3,974
Interest Cost                                             13,027      13,714
Actual Return on Post-Retirement Plan Assets              (4,613)     (1,035)
Net Amortization and Deferral                              8,739       8,628
                                                         -------     -------
Net Periodic Post-Retirement Benefit Cost                 20,547      25,281
Deferred for Regulatory Purposes, Net                      3,853      (1,751)
                                                         -------     ------- 
Post-Retirement Benefit Cost
  Recognized in Consolidated Statement of Income         $24,400     $23,530
                                                         =======     =======


        The  weighted-average  assumed  discount rate used in  determining  the
accumulated  post-retirement benefit obligation was 8% in 1995 and 8.5% in 1994.
The average  assumed  annual rate of salary  increase  for the  applicable  life
insurance plans was 5% for both years. The expected  long-term rate of return on
Post-Retirement Plan assets was 8.5% for both years.

        The annual rate of  increase in the per capita cost of covered  medical
care benefits for the active  participants  and medical  plans  available to new
retirees was assumed to be 13% for 1994 and 12% for 1995;  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 to be 14% for 1994 and 10% for 1995.  This rate was
assumed  to  decrease  gradually  to 5.5% by the  year  2005  and  remain  level
thereafter.  The  annual  rate  increase  in  the  per  capita  Medicare  Part B
Reimbursement  was assumed to be 12.3% in 1994,  12.2% in 1995, 12% for 1996 and
5.5% for each year after  1996.  In 1995,  in  addition  to the  decrease in the
discount rate from 8.5% to 8%, there were plan changes to the prescription  drug
and life insurance post-retirement benefits. The effect of


<PAGE 49>


the discount rate change was to increase the accumulated post-retirement benefit
obligation  (APBO) by $25.8  million.  The net effect of the plan changes was to
reduce the APBO by $6.4 million.

        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)                            1995        1994
                                                          ----        ----
                                                              
Accumulated Post-Retirement Benefit Obligation:
  Inactives                                            $ 76,272     $ 63,934
  Actives Fully Eligible                                 36,223       31,983
  Actives Not Yet Fully Eligible                         70,620       60,059
                                                       --------     --------
                                                        183,115      155,976
Fair Value of Post-Retirement Plan Assets                48,678       29,035
                                                       --------     --------
Funded Status                                          (134,437)    (126,941)
Unrecognized Transition Obligation                      141,561      156,210
Unrecognized Net Gain                                    (8,930)     (31,776)
                                                       --------     -------- 
Post-Retirement Liability                                (1,806)      (2,507)
Deferred for Regulatory Purposes, Net                    (2,102)       1,751
                                                       ---------    --------
Post-Retirement Benefit Liability Recognized
  on Consolidated Balance Sheets                       $ (3,908)    $   (756)
                                                       ========     ======== 


        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 APBO as of October 1, 1994,  would be increased by $23.3 million.
This 1% change  would also  increase  the  aggregate of the service and interest
cost  components of net periodic  post-retirement  benefit cost for 1995 by $2.8
million.

        Distribution Corporation and Supply Corporation represent virtually all
of the Company's total post-retirement benefit costs.  Distribution  Corporation
and Supply  Corporation are fully recovering their net periodic  post-retirement
benefit costs in accordance  with the PSC and the  Pennsylvania  Public  Utility
Commission  (PaPUC) and FERC  authorization,  respectively.  In accordance  with
regulatory  guidelines,  the difference  between the amounts of  post-retirement
benefit costs  recoverable in rates and the amounts of  post-retirement  benefit
costs  determined by the actuary are deferred in each  jurisdiction  as either a
regulatory asset or liability, as appropriate.

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

Note H - Commitments and Contingencies

Leases
The Company has entered into lease agreements, principally for the use of office
space,  business  machines,  transportation  equipment and meters. The Company's
policy is to treat all  leases  as  operating  leases  for both  accounting  and
ratemaking  purposes.  Total lease expense  approximated  $16.3 million in 1995,
$17.2  million in 1994 and $16.9  million in 1993.  At September  30, 1995,  the
future minimum  payments under the Company's lease  agreements for the next five
years are: $13.9 million in 1996,  $10.9 million in 1997,  $7.6 million in 1998,
$5.1 million in 1999 and $3.6 million in 2000. The future minimum lease payments
attributable to later years is $9.7 million.


<PAGE 50>


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, 1995, the projected  aggregate amounts of
such required future payments,  based on current FERC-approved rates and current
indices,  where applicable,  are approximately $97.7 million,  $12.7 million and
$2.0  million  annually  for the next five years,  for  pipeline  capacity,  gas
purchases and storage service, respectively. Additionally, these agreements call
for the  payment of  commodity  charges  based upon actual  quantities  shipped,
purchased and stored.

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

        For the  fiscal  year ended  September  30,  1995,  total  gross  costs
incurred under these contracts, including commodity charges on actual quantities
shipped, purchased and stored, amounted to $270.7 million.

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

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

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

        It is the Company's policy to accrue estimated  environmental  clean-up
costs when such amounts can  reasonably be estimated and it is probable that the
Company  will be  required  to incur such costs.  Distribution  Corporation  has
estimated that clean-up costs related to all of the above noted sites are in the
range of $8.1  million to $9.5  million.  At September  30,  1995,  Distribution
Corporation has recorded the minimum  liability of $8.1 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.


<PAGE 51>


        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 expects to recover such costs
in rates as the PaPUC has allowed recovery of other environmental clean-up costs
in rate cases.  Accordingly,  the  Consolidated  Balance Sheets at September 30,
1995,  include related  regulatory  assets in the amount of  approximately  $7.5
million.

        The Company is in  compliance  with the current  standards of the Clean
Air Act Amendments of 1990 (the Act). Supply  Corporation's  compressor stations
in New York and  Pennsylvania  were  affected  by the  nitrogen  oxide  emission
standards of the Act.  Supply  Corporation  incurred  capital  expenditures  for
emission controls of approximately $0.6 million in 1994 and $5.1 million in 1995
to bring its emission  controls into  compliance  with the Act. The Company does
not anticipate incurring  significant  additional capital expenditures to comply
with the current standards of the Act.

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

Note I - Business Segment Information

The  Company  includes  operations  which  are  rate-regulated  (regulated)  and
operations  which  are not  regulated  as to  their  rates  (nonregulated).  The
regulated  operations  fall  primarily  within two  business  segments:  Utility
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 sawmill and dry kiln
operations,  natural gas marketing  operations,  natural gas hub  operations and
pipeline  construction  operations  (which were  discontinued  during 1995,  the
effect of which was immaterial to the Company). Late in 1995, the Company formed
a  subsidiary  for the  purpose of  investing  in foreign  and  domestic  energy
projects.

        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.  It also provides off-system sales to customers located in regions
through  which the upstream  pipelines  serving  Distribution  Corporation  pass
(i.e.,  from the  southwestern  to  northeastern  regions of the United States).
Pipeline and Storage operations are regulated by the FERC and are carried out by
Supply  Corporation.  Supply  Corporation  transports and stores natural gas for
utilities and pipeline companies in the northeastern  United States markets.  In
1995, 48% of Supply Corporation's revenue was from affiliated companies,  mainly
Distribution Corporation.

        Seneca is engaged in exploration for, and development and purchase of,
oil and natural gas reserves in the Gulf Coast, and the southwestern, western
and Appalachian  regions of the United States.  Seneca's production is, for the
most part, sold to purchasers located in the vicinity of its wells.  Highland
Land & Minerals, Inc. operates a sawmill and dry kiln operation in Pennsylvania.
NFR is engaged in the marketing and brokerage of natural gas and performs energy
management  services for  utilities  and  end-users in the  northeastern  United
States  markets.  Leidy Hub,  Inc. is engaged in the

<PAGE 52>

Company's natural gas hub operations, providing services to customers in the
northeastern, mid-Atlantic, Chicago and Los Angeles areas of the United States
and Ontario, Canada. Horizon Energy  Development, Inc. was formed in 1995 to
engage in foreign and domestic energy  projects.  Utility  Constructors,  Inc.
was engaged in the Company's pipeline  construction  operations prior to the
discontinuance of its operations in the third quarter of fiscal 1995.

        The data presented in the tables below reflect the Company's  regulated
and nonregulated  business segments for the years ended September 30, 1995, 1994
and 1993.  Total  operating  revenues  by segment  include  both  revenues  from
nonaffiliated  customers and  intersegment  revenues.  Operating income is total
operating  revenues less operating  expenses,  not including  income taxes.  The
elimination  of  significant   intercompany   balances  and   transactions,   if
appropriate, is made in order to reconcile segment information with consolidated
amounts.  Identifiable assets of a segment are those assets that are used in the
operations of that segment.  Corporate assets are principally cash and temporary
cash  investments,  receivables,  deferred  charges and cash surrender values of
insurance contracts.


Year Ended September 30 (in thousands)    1995          1994          1993
                                          ----          ----          ----
                                                          
Operating Revenues
Regulated:
  Utility Operation                    $  786,064    $  931,673    $  836,618
  Pipeline and Storage                    164,587       153,121       534,568
                                       ----------    ----------    ----------
                                          950,651     1,084,794     1,371,186
                                       ----------    ----------    ----------

Nonregulated:
  Exploration and Production               56,232        70,261        58,636
  Other                                    57,075        72,036        42,099
                                       ----------    ----------    ----------
                                          113,307       142,297       100,735
                                       ----------    ----------    ----------

  Intersegment Revenues*                  (88,462)      (85,767)     (451,539)
                                       ----------    ----------    ---------- 
                                       $  975,496    $1,141,324    $1,020,382
                                       ==========    ==========    ==========

Operating Income (Loss) Before
  Income Taxes
Regulated:
  Utility Operation                    $   83,774      $ 90,584      $ 86,690
  Pipeline and Storage                     67,884        62,302        67,375
                                       ----------      --------      --------
                                          151,658       152,886       154,065
                                       ----------      --------      --------

Nonregulated:
  Exploration and Production               16,404        21,767        12,980
  Other                                     3,021         2,505          (986)
                                       ----------      --------      -------- 
                                           19,425        24,272        11,994
                                       ----------      --------      --------

Corporate                                  (2,805)       (3,463)       (2,730)
                                       ----------      --------      -------- 

                                       $  168,278      $173,695      $163,329
                                       ==========      ========      ========



<PAGE 53>



Identifiable Assets
At September 30 (in thousands)
                                                          
Regulated:
  Utility Operation                    $1,100,236    $1,106,053    $  961,990
  Pipeline and Storage                    512,546       498,798       491,291
                                       ----------    ----------    ----------
                                        1,612,782     1,604,851     1,453,281
                                       ----------    ----------    ----------

Nonregulated:
  Exploration and Production              351,262       311,037       290,346
  Other                                    33,734        33,357        27,867
                                       ----------    ----------    ----------
                                          384,996       344,394       318,213
                                       ----------    ----------    ----------
Corporate                                  40,524        32,412        30,046
                                       ----------    ----------    ----------

                                       $2,038,302    $1,981,657    $1,801,540
                                       ==========    ==========    ==========

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




Year Ended September 30 (in thousands)       1995         1994          1993
                                             ----         ----          ----
                                                              
Depreciation, Depletion and Amortization
Regulated:
  Utility Operation                        $ 30,052     $ 28,216       $27,137
  Pipeline and Storage                       19,320       17,516        16,347
                                           --------     --------       -------
                                             49,372       45,732        43,484
                                           --------     --------       -------

Nonregulated:
  Exploration and Production                 21,201       27,496        24,249
  Other                                       1,203        1,530         1,686
                                           --------     --------       -------
                                             22,404       29,026        25,935
                                           --------     --------       -------
Corporate                                         6            6             6
                                           --------     --------       -------

                                           $ 71,782     $ 74,764       $69,425
                                           ========     ========       =======

Capital Expenditures
Regulated:
  Utility Operation                        $ 64,844     $ 61,715      $ 61,803
  Pipeline and Storage                       38,678       20,472        27,420
                                           --------     --------      --------
                                            103,522       82,187        89,223
                                           --------     --------      --------

Nonregulated:
  Exploration and Production                 69,741       52,458        36,473
  Other                                       9,563        3,603         6,229
                                           --------     --------      --------
                                             79,304       56,061        42,702
                                           --------     --------      --------
Corporate                                         -           20             1
                                           --------     --------      --------

                                           $182,826     $138,268      $131,926
                                           ========     ========      ========


Note J - Quarterly Financial Data (unaudited)

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


<PAGE 54>


        Financial  data for the quarters  ended  December  31, 1994,  March 31,
1995, and June 30, 1995 have been restated to reflect the application of a final
rule  issued  by the FERC in  September  1995,  which  addresses  and  clarifies
financial  reporting  aspects of the current  practices for  unbundled  pipeline
sales and open access transportation.

        Financial  data for the quarter  ended  September 30, 1995 reflects the
recording of $4.3 million and $3.7 million of operating expenses by Distribution
Corporation  and  Supply  Corporation,  respectively.  Distribution  Corporation
recognized  an  additional  $4.3  million of gas cost expense as a result of the
annual  reconciliation  of gas  costs  in its New  York  jurisdiction,  which is
performed in August of each year.  This  reconciliation  determined an amount of
lost and  unaccounted-for  gas in excess of that  allowed to be recovered by the
PSC.  Supply  Corporation  recorded a reserve in the amount of $3.7  million for
previously  deferred  preliminary survey and investigation  charges related to a
storage project.

        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 $3.8 million. As discussed in Note
G - 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 $0.6 million.


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

1995   (in thousands, except earnings per common share)
- -------------------------------------------------------------------------------------
                                                               
12/31/94
 - As Previously Reported   $271,548   $38,578    $25,861       $25,861       $ .69
 - As Restated              $279,332   $43,288    $30,571       $30,571       $ .82

3/31/95
 - As Previously Reported   $376,680   $55,197    $42,047       $42,047       $1.12
 - As Restated              $378,762   $56,457    $43,307       $43,307       $1.16

6/30/95
 - As Previously Reported   $191,480   $17,789    $ 7,783       $ 7,783       $ .21
 - As Restated              $193,461   $18,987    $ 8,981       $ 8,981       $ .24

9/30/95                     $123,941   $ 5,667    $(6,965)      $(6,965)      $(.19)

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 *

* Includes Cumulative Effect of Changes in Accounting as discussed above.


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

At September  30, 1995,  there were 21,429  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

<PAGE 55>


in Note D - Capitalization.  The quarterly price ranges and quarterly  dividends
declared  for the fiscal  years ended  September  30,  1994 and 1995,  are shown
below:


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

    1995
    ----
  12/31/94                            $30        $25-1/4         $.395
   3/31/95                            $28-1/2    $25             $.395
   6/30/95                            $30-3/4    $27-1/2         $.405
   9/30/95                            $29-5/8    $26-1/2         $.405


Note L - Supplementary Information for Oil and Gas Producing Activities

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


Capitalized Costs Relating to Oil and Gas Producing Activities

At September 30 (in thousands)                       1995           1994
                                                     ----           ----
                                                            
Capitalized Costs Subject to Amortization          $495,802       $442,224
Capitalized Acquisition Costs Excluded
  from Amortization                                  28,565         16,636
                                                   --------       --------
                                                    524,367        458,860

Less - Accumulated Depreciation, Depletion
  and Amortization                                  188,241        167,592
                                                   --------       --------

                                                   $336,126       $291,268
                                                   ========       ========


        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 1995,
consist of  individually  insignificant  oil and gas leases still early in their
primary  terms and  individually  insignificant  unproved  perpetual oil and gas
rights.


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

Year Ended September 30 (in thousands)           1995       1994       1993
                                                 ----       ----       ----
                                                             
Property Acquisition Costs                      $25,305    $ 8,215    $ 9,027
Exploration Costs                                18,588     17,855     10,140
Development Costs                                25,161     25,102     16,258
Other                                               559        259         25
                                                -------    -------    -------
                                                $69,613    $51,431    $35,450
                                                =======    =======    =======



<PAGE 56>



Results of Operations for Producing Activities

Year Ended September 30 (in thousands)           1995       1994       1993
                                                 ----       ----       ----
                                                              
Operating Revenues:
  Natural Gas (includes revenues from sales
    to affiliates of $8,650, $5,456 and
    $11,474, respectively)                      $34,849    $50,803    $43,679
  Oil, Condensate and Other Liquids              11,948     15,307     13,943
                                                -------    -------    -------

Total Operating Revenues                         46,797     66,110     57,622

Production/Lifting Costs                         11,215     13,177     13,452

Depreciation, Depletion and Amortization
  ($0.44, $0.41 and $0.42, respectively, per
  dollar of operating revenues)                  20,528     26,992     23,995

Income Tax Expense                                4,301      7,907      4,311
                                                -------    -------    -------

Results of Operations for Producing
  Activities (excluding corporate overheads
  and interest charges)                         $10,753    $18,034    $15,864
                                                =======    =======    =======


Reserve Quantity Information (unaudited)

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


<PAGE 57>



                                      Gas                        Oil
Year Ended                            MMcf                       Mbbl
                           --------------------------   ----------------------
September 30                 1995     1994     1993      1995    1994    1993
                             ----     ----     ----      ----    ----    ----
                                                      
Proved Developed and
Undeveloped Reserves:

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

    Extensions and
      Discoveries             9,912   94,733   26,416    3,863   1,666   1,713

    Revisions of
      Previous Estimates    (21,046)  (2,075)  (3,962)     (60) (1,660) (1,995)

    Production              (20,942) (23,273) (19,874)    (739) (1,030)   (831)

    Sales of Minerals in
      Place                  (4,685)     (32)  (7,401)    (474)      -    (173)

    Purchases of Minerals
      in Place and Other     10,773    3,043       61    2,780       -       -
                            -------  -------  -------   ------  ------  ------

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

Proved Developed Reserves:

  Beginning of Year         179,291  134,712  126,176   10,110  10,801  11,437
                            =======  =======  =======   ======  ======  ======

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


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.


<PAGE 58>



Year Ended September 30 (in thousands)           1995       1994       1993
                                                 ----       ----       ----
                                                            
Future Cash Inflows                            $738,711   $705,874   $689,198
Less:
  Future Production and Development Costs       272,268    252,901    240,417
  Future Income Tax Expense at
    Applicable Statutory Rate                   129,055    131,060    132,528
                                               --------   --------   --------
Future Net Cash Flows                           337,388    321,913    316,253
Less:
  10% Annual Discount for Estimated
    Timing of Cash Flows                         92,120    106,647    106,598
                                               --------   --------   --------
Standardized Measure of Discounted Future
    Net Cash Flows                             $245,268   $215,266   $209,655
                                               ========   ========   ========


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


Year Ended September 30 (in thousands)           1995       1994       1993
                                                 ----       ----       ----
                                                            
Standardized Measure of Discounted Future
  Net Cash Flows at Beginning of Year          $215,266   $209,655   $240,291
    Sales, Net of Production Costs              (35,582)   (52,933)   (44,170)
    Net Changes in Prices, Net of
      Production Costs                           10,757    (48,149)   (52,266)
    Purchases of Minerals in Place               18,602      2,793         61
    Sales of Minerals in Place                   (5,688)       (29)    (7,286)
    Extensions and Discoveries                   47,236     96,134     61,476
    Changes in Estimated Future
      Development Costs                         (50,366)   (36,466)   (30,555)
    Previously Estimated Development
      Costs Incurred                             39,833     22,941     30,888
    Net Change in Income Taxes at
      Applicable Statutory Rate                  (6,838)     3,098      5,476
    Revisions of Previous Quantity
      Estimates                                 (20,934)   (11,042)   (25,891)
    Accretion of Discount and Other              32,982     29,264     31,631
                                               --------   --------   --------
Standardized Measure of Discounted
  Future Net Cash Flows at End of Year         $245,268   $215,266   $209,655
                                               ========   ========   ========



<PAGE 59>


                   NATIONAL FUEL GAS COMPANY AND SUBSIDIARIES



                Schedule II - Valuation and Qualifying Accounts


                                 (in thousands)
                                  ------------

                                       Additions
                                ----------------------    
                    Balance at  Charged to  Charged to              Balance at
                    Beginning   Costs and     Other     Deductions    End of
Description         of Period    Expenses    Accounts     (Note)      Period
- -----------         ----------  ----------  ----------  ----------  ---------- 
                                                                
Year Ended September 30, 1995
- -----------------------------

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



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

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



Year Ended September 30, 1993
- -----------------------------

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



Note - Amounts represent net accounts receivable written-off.

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

None


                                    PART III

ITEM 10  Directors and Executive Officers of the Registrant

The information required by this item concerning the directors of the Company is
omitted  pursuant to  Instruction G of Form 10-K since the Company's  definitive
Proxy Statement for its February 15, 1996 Annual Meeting of Shareholders will be
filed  with the SEC not  later  than 120 days  after  September  30,  1995.  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 15,
1996 Annual  Meeting of  Shareholders  will be filed with the SEC not later than
120 days after September 30, 1995. The  information  provided in such definitive
Proxy Statement is incorporated herein by reference.

<PAGE 60>


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 15,
1996 Annual  Meeting of  Shareholders  will be filed with the SEC not later than
120 days after September 30, 1995. The  information  provided in such definitive
Proxy Statement is incorporated herein by reference.

ITEM 13  Certain Relationships and Related Transactions

At September 30, 1995,  the Company knows of no  relationships  or  transactions
required to be disclosed pursuant to Item 404 of Regulation S-K.


                                    PART IV

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

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

         (b)    Reports on Form 8-K
                None

         (c)    Exhibits

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

                3(i)         Articles of Incorporation:

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

                 3.1         Certificate of Amendment of Restated Certificate of
                             Incorporation of National Fuel Gas Company, dated
                             March 9, 1987

                 3.2         Certificate of Amendment of Restated Certificate of
                             Incorporation of National Fuel Gas Company, dated
                             February 22, 1988

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

               3(ii)         By-Laws:

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

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

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


<PAGE 61>


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

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

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

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

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

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

                (10)         Material Contracts:

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

                10.1         Service Agreement with Empire State Pipeline under
                             Rate Schedule FT, dated December 15, 1994.
                             [Portions of this agreement are subject to a
                             request for confidential treatment under Rule
                             24b-2]

                10.2         Service Agreement between National Fuel Gas
                             Distribution Corporation and National Fuel Gas
                             Supply Corporation under Rate Schedule ESS dated
                             August 1, 1993

                10.3         Service Agreement between National Fuel Gas
                             Distribution Corporation and National Fuel Gas
                             Supply Corporation under Rate Schedule ESS dated
                             September 19, 1995

                10.4         Service Agreement between National Fuel Gas
                             Distribution Corporation and National Fuel Gas
                             Supply Corporation under Rate Schedule EFT dated
                             August 1, 1993


<PAGE62>


                10.5         Amendment dated as of May 1, 1995 to Service
                             Agreement between National Fuel Gas Distribution
                             Corporation and National Fuel Gas Supply
                             Corporation under Rate Schedule EFT dated August 1,
                             1993

                10.6         Service Agreement with Transcontinental Gas Pipe
                             Line Corporation under Rate Schedule FT dated
                             August 1, 1993

                10.7         Service Agreement with Transcontinental Gas Pipe
                             Line Corporation under Rate Schedule FT dated
                             October 1, 1993

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

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

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

                   *         Gas Transportation Agreement with Tennessee Gas
                             Pipeline Company under Rate Schedule FT-A (Zone 4),
                             dated September 1, 1993 (Exhibit 10.1, Form 10-K
                             for fiscal year ended September 30, 1993 in File
                             No. 1-3880)

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

                   *         Service Agreement with 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 in File No. 1-3880)

                   *         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 in File No. 1-3880)

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

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


<PAGE 63>


               (iii)    Compensatory plans for officers:

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

                   *     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 in
                         File No. 1-3880)

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

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

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

                10.8     Amendment to National Fuel Gas Company 1993 Award and
                         Option Plan, dated October 27, 1995

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

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

                   *     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 in File No. 1-3880)

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

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

                10.9     Amendment to National Fuel Gas Company Deferred
                         Compensation Plan, dated September 27, 1995

               10.10     National Fuel Gas Company and Participating
                         Subsidiaries Executive Retirement Plan as amended and
                         restated through November 1, 1995

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


<PAGE 64>


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

                   *     Amendment to Split Dollar Death Benefits Agreement,
                         dated March 15, 1994, with Richard Hare (Exhibit 10.5,
                         Form 10-K for fiscal year ended September 30, 1994 in
                         File No. 1-3880)

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

                   *     Amendment to Split Dollar Death Benefits Agreement,
                         dated March 15, 1994, with Philip C. Ackerman (Exhibit
                         10.6, Form 10-K for fiscal year ended September 30,
                         1994 in File No. 1-3880)

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

               10.11     Amendment to Death Benefit Agreement of August 28, 1991
                         with Bernard J. Kennedy, dated March 15, 1994

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

                   *     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 in File No. 1-3880)

                (12)     Computation of Ratio of Earnings to Fixed Charges

                (13)     Discussion of the Company's business segments as
                         contained in the 1995 Annual Report and incorporated by
                         reference into this Form 10-K

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

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

                (27)     Financial Data Schedules

                (99)     Additional Exhibits:
                99.1     Report of Ralph E. Davis Associates, Inc.

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


* Incorporated herein by reference as indicated.


<PAGE 65>


                                   Signatures

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

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


                                              By      /s/ B. J. Kennedy
                                                -------------------------------
                                                          B. J. Kennedy
                                               Chairman of the Board, President
Date  December 13, 1995                          and Chief Executive Officer
    -------------------                                                    


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

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


   /s/ B. J. Kennedy                               Chairman of the Board,
       B. J. Kennedy                             President, Chief Executive
                                                    Officer and Director
   Date:  December 13, 1995


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

   Date:  December 13, 1995


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

   Date:  December 13, 1995


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

   Date:  December 13, 1995


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

   Date:  December 13, 1995


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

   Date:  December 13, 1995


<PAGE 66>




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

   Date:  December 13, 1995


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

   Date:  December 13, 1995


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

   Date:  December 13, 1995


   /s/ L. Rochwarger                                      Director
       L. Rochwarger

   Date:  December 13, 1995


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

   Date:  December 13, 1995

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

   Date:  December 13, 1995

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

   Date:  December 13, 1995


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

   Date:  December 13, 1995


<PAGE 67>

APPENDIX TO ITEM 2 - PROPERTIES

      Three maps outlining the Company's  operating  areas at September 30, 1995
      are  included  on page 6 in the  paper  format  version  of the  Company's
      combined Annual Report to Shareholders/Form  10-K, but are not included in
      this  electronic  filing.  The first map identifies the Company's
      Exploration and Production operating area (i.e., Seneca Resources'
      operating area). The second map identifies the Company's  Utility
      Operating area (i.e., Distribution Corporation's service area).  The third
      map identifies the Company's Pipeline and Storage operating area (i.e.,
      Supply Corporation's storage areas and pipelines).

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

A.  The Revenue Dollar - 1995

      Two pie graphs  detailing the revenue  dollar in 1995:  where it came from
      and where it went to, broken down as follows:

      Where it came from:

      $ .581 Residential Sales
        .178 Commercial, Industrial and Off-System Sales
        .071 Transportation Revenues
        .048 Oil and Gas Revenues
        .042 Marketing Revenues
        .040 Storage Service Revenues
        .040 Other Revenues
      $1.000 Total

      Where it went to:

      $ .358 Gas Purchased
        .184 Wages, Including Benefits
        .138 Taxes
        .114 Other Materials and Services
        .073 Depreciation
        .061 Dividends - Common Stock
        .055 Interest
        .017 Reinvested in the Business
      $1.000 Total

B.  Capital Expenditures

      A bar graph detailing capital  expenditures  (millions of dollars) for the
      years 1991 through 1995, broken down as follows:

                                     1991     1992     1993     1994     1995
                                     ----     ----     ----     ----     ----
      Other Nonregulated            $  1.0   $  7.2   $  6.2   $  3.6   $  9.6
      Pipeline and Storage            58.6     58.7     27.4     20.5     38.7
      Exploration and Production      31.7     26.3     36.5     52.5     69.7
      Utility Operation               64.9     65.7     61.8     61.7     64.8
                                    ------   ------   ------   ------   ------
                                    $156.2   $157.9   $131.9   $138.3   $182.8

<PAGE 68>


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


C.  Book Value Per Common Share

      A bar graph  detailing book value per common share (dollars) for the years
      1991 through 1995, as follows:

      1991 - $17.53
      1992 -  18.68
      1993 -  20.08
      1994 -  20.93
      1995 -  21.39

D.  Capitalization Ratios

      A bar graph  detailing  capitalization  (percentage)  for the  years  1991
through 1995, broken down as follows:

                  Debt (%)        Equity (%)
      1991          55.0             45.0
      1992          54.5             45.5
      1993          47.8             52.2
      1994          46.2             53.8
      1995          47.0             53.0

<PAGE 69>

                                 Exhibit Index
                                 -------------

  3.1     Certificate of Amendment of Restated Certificate of Incorporation of
          National Fuel Gas Company, dated March 9, 1987

  3.2     Certificate of Amendment of Restated Certificate of Incorporation of
          National Fuel Gas Company, dated February 22, 1988
           
 10.1     Service Agreement with Empire State Pipeline under Rate Schedule FT,
          dated December 15, 1994.  [Portions of this agreement are subject to
          a request for confidential treatment under Rule 24b-2]

 10.2     Service Agreement between National Fuel Gas Distribution Corporation
          and National Fuel Gas Supply Corporation under Rate Schedule ESS
          dated August 1, 1993

 10.3     Service Agreement between National Fuel Gas Distribution Corporation
          and National Fuel Gas Supply Corporation under Rate Schedule ESS
          dated September 19, 1995

 10.4     Service Agreement between National Fuel Gas Distribution Corporation
          and National Fuel Gas Supply Corporation under Rate Schedule EFT
          dated August 1, 1993

 10.5     Amendment dated as of May 1, 1995 to Service Agreement between
          National Fuel Gas Distribution Corporation and National Fuel Gas
          Supply Corporation under Rate Schedule EFT dated August 1, 1993

 10.6     Service Agreement with Transcontinental Gas Pipe Line Corporation
          under Rate Schedule FT dated August 1, 1993

 10.7     Service Agreement with Transcontinental Gas Pipe Line Corporation
          under Rate Schedule FT dated October 1, 1993

 10.8     Amendment to National Fuel Gas Company 1993 Award and Option Plan,
          dated October 27, 1995

 10.9     Amendment to National Fuel Gas Company Deferred Compensation Plan,
          dated September 27, 1995

10.10     National Fuel Gas Company and Participating Subsidiaries Executive
          Retirement Plan as amended and restated through November 1, 1995

10.11     Amendment to Death Benefit Agreement of August 28, 1991 with Bernard
          J. Kennedy, dated March 15, 1994

 (12)     Computation of Ratio of Earnings to Fixed Charges

 (13)     Discussion of the Company's business segments as contained in the
          1995 Annual Report and incorporated by reference into this Form 10-K
 
 23.1     Consent of Ralph E. Davis Associates, Inc.

 23.2     Consent of Independent Accountants

 27.1     Financial Data Schedule for 12 months ending September 30, 1995

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

 27.3     Financial Data Schedule for 9 months ending June 30, 1995, Restated

 27.4     Financial Data Schedule for 6 months ending March 31, 1995, Restated

 27.5     Financial Data Schedule for 3 months ending December 31, 1994,
          Restated

 99.1     Report of Ralph E. Davis Associates, Inc.