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, 1997

                          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, and                        New York Stock Exchange
Common Stock Purchase Rights

           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 $1,707,884,000 as of November 30, 1997.

         Common Stock, $1 Par Value, outstanding as of November 30, 1997:
38,216,910 shares.

                       DOCUMENTS INCORPORATED BY REFERENCE
         Portions of the registrant's Annual Report to Shareholders for 1997 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 26, 1998 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, 1997

                                Table of Contents
                                                                         Page
                                                                         ----
Part I
- ------
Item  1.  Business
            The Company and its Subsidiaries                               19
            Rates and Regulation                                           21
            The Utility Segment                                            21
            The Pipeline and Storage Segment                               22
            The Exploration and Production Segment                         22
            The Other Nonregulated Segment                                 23
            Sources and Availability of Raw Materials                      23
            Competition                                                    23
            Seasonality                                                    25
            Capital Expenditures                                           25
            Environmental Matters                                          25
            Miscellaneous                                                  25
            Executive Officers of the Company                              26

Item  2.  Properties
            General Information on Facilities                              27
            Exploration and Production Activities                          27

Item  3.  Legal Proceedings                                                28

Item  4.  Submission of Matters to a Vote of Security Holders              28

Part II
- -------
Item  5.  Market for the Registrant's Common Stock and Related
          Shareholder Matters                                              29

Item  6.  Selected Financial Data                                          30

Item  7.  Management's Discussion and Analysis of Financial
          Condition and Results of Operations                              31

Item  7A. Quantitative and Qualitative Disclosures About
          Market Risk                                                      49

Item  8.  Financial Statements and Supplementary Data                      49

Item  9.  Changes in and Disagreements with Accountants on
          Accounting and Financial Disclosure                              78

Part III
- --------
Item 10.  Directors and Executive Officers of the Registrant               78

Item 11.  Executive Compensation                                           78

Item 12.  Security Ownership of Certain Beneficial Owners and
          Management                                                       78

Item 13.  Certain Relationships and Related Transactions                   78

Part IV
- -------
Item 14.  Exhibits, Financial Statement Schedules and Reports on
          Form 8-K                                                         79

Signatures                                                                 82
- ----------




This combined Annual Report to Shareholders/Form 10-K contains  "forward-looking
statements" as defined by the Private Securities  Litigation Reform Act of 1995.
Forward-looking  statements  should  be  read  with  the  cautionary  statements
included in this  combined  Annual  Report to  Shareholders/Form  10-K at Item 7
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations"   (MD&A),   under  the  heading  "Safe  Harbor  for  Forward-Looking
Statements." Forward-looking statements are all statements other than statements
of historical fact,  including,  without  limitation,  those statements that are
designated with a "1" following the statement,  as well as those statements that
are identified by the use of the words  "anticipates,"  "estimates,"  "expects,"
"intends," "plans," "predicts," "projects," and similar expressions.

                                     PART I
                                     ------
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  segment  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,  and by Seneca
Independence Pipeline Company (SIP), a Delaware 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.  SIP has agreed to purchase,  upon receipt of regulatory  approval, a
one-third  general  partnership   interest  in  Independence   Pipeline  Company
(Independence),  a Delaware general partnership.  Independence, after receipt of
regulatory approvals,  plans to construct and operate the Independence Pipeline,
a 370-mile  interstate  pipeline  system  which would  transport  about  900,000
dekatherms  per day  (Dth/day)  of  natural  gas from  Defiance,  Ohio to Leidy,
Pennsylvania.

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, Louisiana,  and Alabama, in California,  in
Wyoming, and in the Appalachian region of the United States.

         The  Other  Nonregulated  segment  is  carried  out  by  the  following
subsidiaries:

* 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 Beheer-en-




Beleggingsmaatschappij Bruwabel B.V. (Bruwabel), a Dutch company whose principal
asset is an equity  investment in Severoceske  Teplarny,  a.s.  (SCT), a company
with district  heating and power generation  operations  located in the northern
part of the Czech  Republic.  Bruwabel  also  owns and  operates  an  additional
district heating plant and a power development group in the Czech Republic.

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

* Niagara Energy Trading Inc. (NET), a New York corporation  formed in July 1997
to engage in wholesale natural gas trading and other energy-related activities;

* Niagara Independence Marketing Company (NIM), a Delaware corporation formed in
September 1997 to own a one-third general partnership interest in DirectLink Gas
Marketing Company (DirectLink), a Delaware general partnership which will engage
in natural gas marketing and related businesses, in part by subscribing for firm
transportation  capacity on the Independence  Pipeline (see Pipeline and Storage
segment discussion below);

* 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.
(Enerchange)  (a  Delaware  limited   liability   company  which  in  turn  owns
QuickTrade, L.L.C., another Delaware limited liability company);

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

* Highland Land & Minerals,  Inc. (Highland),  a Pennsylvania  corporation which
operates  a sawmill  and kiln in Kane,  Pennsylvania  and a sawmill  in  Kersey,
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 business 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 1997. 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 in the
Letter to Shareholders,  which is included on pages 4 to 16 of the paper copy of
the Company's combined Annual Report to  Shareholders/Form  10-K, is included in
this electronic filing as Exhibit 13 and is 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 legislation to repeal conditionally 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. 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. In
addition,  recent SEC rule  changes  have  reduced  the  number of  applications
required  to be filed under the  Holding  Company  Act,  exempted  some  routine
financings and expanded diversification opportunities.  The Company is unable to
predict at this time what the ultimate outcome of legislative  and/or regulatory
changes will be, and therefore what the impact on the Company might be.1

         The Utility  segment'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 segment'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).  SIP is not
itself  regulated by the FERC, but its sole business will be the ownership of an
interest in  Independence,  whose  rates,  services  and other  matters  will be
regulated by the 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.

         The discussion under Item 8 at Note  B-Regulatory  Matters,  includes a
description of the regulatory assets and liabilities  reflected on the Company's
consolidated balance sheets in accordance with applicable  accounting standards.
To the extent that the criteria set forth in such  accounting  standards are not
met by the  operations  of the  Utility  segment  or the  Pipeline  and  Storage
segment, as the case may be, the related regulatory assets and liabilities would
be eliminated from the Company's consolidated balance sheets and such accounting
treatment would be discontinued.

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

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

         The Company's current operations other than the Utility segment and the
Pipeline  and  Storage  segment  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  segment as the
Nonregulated Operations.

The Utility Segment

The Utility segment  contributed  approximately  52% of the Company's  operating
income before income taxes in 1997.

         Additional  discussion of the Utility  segment appears in the Letter to
Shareholders contained in this combined Annual Report to Shareholders/Form 10-K,
below  under the  headings  "Sources  and  Availability  of Raw  Materials"  and
"Competition,"  in Item 7 "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 31% of the Company's
operating income before income taxes in 1997.

         Supply  Corporation  currently has service agreements for substantially
all of its  firm  transportation  capacity,  which  totals  approximately  1,893
million  cubic feet (MMcf) per day.  The  Utility  segment  has  contracted  for
approximately  1,126  MMcf  per  day or 59% of  that  capacity  until  2003  and
continuing  year-to-year  thereafter.  An  additional  25% of that  capacity  is
subject to firm contracts with nonaffiliated customers until 2003 or later.






         Supply  Corporation  has available for sale to customers  approximately
60.9 billion cubic feet (Bcf) of firm storage capacity.  The Utility segment has
contracted  for 26.0 Bcf or 43% of that  capacity,  in service  agreements  with
remaining   initial  terms  of   approximately  6  to  9  years  and  continuing
year-to-year  thereafter:  23.3 Bcf - 6 years; 2.0 Bcf - 9 years and 0.7 Bcf - 7
years. Nonaffiliated customers have contracted for the remaining 34.9 Bcf or 57%
of  firm  storage  capacity;  12.1  Bcf or  20% of  total  storage  capacity  is
contracted by nonaffiliated customers until 2003 or later.

         The  primary   terms  of  current  firm  storage   service   agreements
representing 23.3 Bcf of Supply  Corporation's firm storage capacity  contracted
for by nonaffiliated  customers expired in 1995. Service continues  year-to-year
and can be terminated or reduced by the customer on one year's notice. When such
terminations or reductions occur,  Supply  Corporation has been able to remarket
the storage service under firm contracts,  at discounted rates.  Currently,  the
Pipeline and Storage segment is actively  marketing 3.3 Bcf of available storage
capacity.

             Independence  has filed with the FERC signed  precedent  agreements
providing for firm  transportation  service  totalling about 530,000 Dth/day for
ten  years,  out of total  proposed  transportation  capacity  of about  900,000
Dth/day. The customer for 500,000 Dth/day of that total is DirectLink,  which is
owned by the sponsors of the Independence Pipeline.

         Additional  discussion of the Pipeline and Storage  segment  appears in
the  Letter  to  Shareholders  contained  in  this  combined  Annual  Report  to
Shareholders/Form  10-K,  below under the headings  "Sources and Availability of
Raw  Materials"  and  "Competition,"   Item  7  "MD&A,"  and  Item  8  at  Notes
B-Regulatory Matters and I-Business Segment Information.

The Exploration and Production Segment

The  Exploration and Production  segment  contributed  approximately  18% of the
Company's operating income before income taxes in 1997.

         Additional discussion of the Exploration and Production segment appears
in the  Letter to  Shareholders  contained  in this  combined  Annual  Report to
Shareholders/Form  10-K, 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.

The Other Nonregulated Segment

The Other  Nonregulated  segment reduced the Company's  operating  income before
income taxes slightly (less than 1%) in 1997.  Corporate  operations reduced the
Company's operating income before income taxes by approximately 1%.

         Additional  discussion of the Other Nonregulated segment appears in the
Letter  to   Shareholders   contained  in  this   combined   Annual   Report  to
Shareholders/Form  10-K,  below under the headings  "Sources and Availability of
Raw Materials" and "Competition," Item 7 "MD&A," and Item 8 at Notes F-Financial
Instruments and I-Business Segment Information.

Sources and Availability of Raw Materials

Natural gas is the  principal  raw material for the Utility  segment and some of
the subsidiaries in the Other Nonregulated  segment,  as discussed below. Supply
Corporation  transports  and  stores  gas  owned  by its  customers,  whose  gas
originates  in the  southwestern  United  States,  Canada and  Appalachia.  SIP,
through  Independence,  proposes to transport natural gas produced in Canada and
in the midwestern United States. Highland and Seneca's timber operations rely to
a large  degree  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 Letter to Shareholders contained in this combined Annual




Report to  Shareholders/Form  10-K, Item 7 "MD&A" and Item 8 at Notes I-Business
Segment  Information and L  Supplementary  Information for Oil and Gas Producing
Activities.

         In 1997, the Utility segment  purchased 138.8 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 74% 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%, 21% and 2%, respectively,
of  the  Utility  segment's  1997  gas  purchases.  Gas  purchases  from  Vastar
Resources,  Inc.  and  Natural  Gas  Clearinghouse  (both  southwest  gas  under
long-term contracts)  represented 14% and 21%,  respectively,  of total 1997 gas
purchases by the Utility  segment.  No other  producer or marketer  provided the
Utility segment with 10% or more of its gas requirements in 1997.

         The Other Nonregulated  segment needs natural gas for its marketing and
Leidy's hub services, but is relatively indifferent as to the source.

Competition

Competition in the natural gas industry  exists among  providers of natural gas,
as well as between  natural  gas and other  sources of  energy.  The  continuing
deregulation of the natural gas industry should 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.1 In
addition, the environmental  advantages of natural gas compared with other fuels
should increase the role of natural gas as an energy source.1 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  various  states.  It is unclear at this point what  impact this
restructuring will have on the Company.1

         The Company  competes on the basis of price,  service 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 Segment

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.  The PSC  issued  an  order in 1995  providing  for the
Utility segment to implement unbundling of its services. The Utility segment has
implemented  most of the provisions  contained in the PSC's 1995 order,  and now
offers  unbundled,   flexible  services  to  its  residential,   commercial  and
industrial customers.  At present,  these provisions are not advantageous to the
residential customers because of high cost and the resulting lack of interest by
gas marketers in offering residential gas sales. In large part, the high cost is
due to the significant customer protections required of utilities which are then
passed  along  in  rates.  Such  protections  include  sufficient  contracts  to
purchase,  transport  and store  natural  gas in the event  that it is needed by
residential customers.

         Competition for large-volume customers continues,  with local producers
or pipeline companies  attempting to sell or transport gas directly to end-users
located within the Utility  segment's service  territories  (i.e.,  bypass).  In
addition,  competition continues with fuel oil suppliers,  and may increase with
electric utilities making retail energy sales.1

         The  Utility  segment  is now  better  able  to  compete,  through  its
unbundled  flexible  services,   in  its  most  vulnerable  markets  (the  large
commercial and industrial markets). The Utility segment 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
Supply  Corporation  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.  Supply Corporaton 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 eastern 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.1

             SIP,  through  Independence,  is competing for customers with other
proposed  pipeline  projects which would bring natural gas from the Chicago area
to the growing  Northeast and  Mid-Atlantic  U.S.  markets.  In combination with
expansion  projects  of  Transcontinental  Gas  Pipe  Line  Corporation  and ANR
Pipeline Company,  Independence  intends to provide the least-cost path for this
service and will access the storage and market hub at Leidy,  Pennsylvania.1  It
is likely that not all of the proposed  pipelines will go forward,  and that the
first  project  built  will have an  advantage  over other  proposed  projects.1
Independence is attempting to be the first of the proposed  projects approved by
the FERC and the first built.1  Independence will also create  opportunities for
increased transportation and storage services by Supply Corporation.1

Competition:  The Exploration and Production Segment
The Exploration and Production segment competes with other gas and oil producers
and  marketers  with  respect to its sales of oil and gas. The  Exploration  and
Production  segment also competes,  by competitive  bidding and otherwise,  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:  The Other Nonregulated Segment
In the Other Nonregulated segment, NFR, NET and NIM, through DirectLink, compete
with other 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  segment,  as  virtually  all of its  residential  and
commercial  customers  use gas for space  heating.  The  effect  on the  Utility
segment in New York is  mitigated  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.

         Volumes   transported  and  stored  by  Supply   Corporation  may  vary
materially  depending on weather,  without  materially  affecting  its earnings.
Supply  Corporation'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

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

Miscellaneous

The Company had 2,524  full-time  employees at September 30, 1997, a decrease of
11.2% from the 2,843 employed at September 30, 1996.

         Agreements  covering  employees in collective  bargaining  units in New
York were  renegotiated  in November  1997,  effective  December  1997,  and are
scheduled to expire in February  2001.  Agreements  covering  most  employees in
collective  bargaining units in Pennsylvania were renegotiated,  effective April
and May 1996, and are scheduled to expire in April and May 1999.

         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.1








Executive Officers of the Company*

                                    Age as of        Current Company                           Date Elected To
         Name                        9/30/97            Positions                             Current Positions
         ----                       ---------        ---------------                          -----------------
                                                                                     

Bernard J. Kennedy                      66           Chairman of the
                                                     Board of Directors.                      March 21, 1989
                                                     Chief Executive
                                                     Officer.                                 August 1, 1988
                                                     President.                               January 1, 1987
                                                     Director.                                March 29, 1978

Philip C. Ackerman                      53           Director.                                March 16, 1994
                                                     Senior Vice President.                   June 1, 1989
                                                     President of
                                                      Distribution Corporation.               October 1, 1995
                                                     Executive Vice President
                                                      of Supply Corporation.                  October 1, 1994
                                                     President of Horizon.                    September 13, 1995
                                                     President of certain
                                                      other subsidiaries of
                                                      the Company from prior
                                                      to 1992.

Richard Hare                            59           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
                                                     President of SIP.                        September 22, 1997

James A. Beck                           50           President of Seneca.                     October 1, 1996**
                                                     President of NET.                        July 18, 1997
                                                     President of NIM.                        September 22, 1997

Joseph P. Pawlowski                     56           Treasurer.                               December 11, 1980
                                                     Senior Vice President of
                                                      Distribution Corporation.               February 20, 1992
                                                     Treasurer of
                                                      Distribution Corporation.               January 1, 1981
                                                     Treasurer of
                                                      Supply Corporation.                     June 1, 1985
                                                     Secretary of
                                                      Supply Corporation.                     October 1, 1995
                                                     Treasurer of SIP.                        September 22, 1997
                                                     Officer of certain other
                                                      subsidiaries of the
                                                      Company from prior
                                                      to 1992.

Gerald T. Wehrlin                       59           Controller.                              December 11, 1980
                                                     Senior Vice President of
                                                      Distribution Corporation.               April 1, 1991
                                                     Controller of Seneca.                    September 1, 1981
                                                     Secretary and Treasurer
                                                      of Leidy.                               September 1, 1993
                                                     Vice President
                                                      of Horizon.                             February 21,
                                                                                                  1997 ***
                                                     Officer  of  certain  other
                                                      subsidiaries     of    the
                                                      Company   from   prior  to
                                                      1992.






                                    Age as of        Current Company                           Date Elected To
         Name                        9/30/97            Positions                             Current Positions
         ----                       ---------        ---------------                          -----------------
                                                                                     
Walter E. DeForest                      56           Senior Vice President of
                                                      Distribution Corporation.               August 1, 1993
                                                     President of Leidy.                      September 1, 1993

Bruce H. Hale                           48           Senior Vice President of                 February 21, 1997,
                                                      Supply Corporation.                      and from February
                                                                                               21, 1992 through
                                                                                               December 31,
                                                                                               1992.****
                                                     Vice President of Horizon.               September 13, 1995

Dennis J. Seeley                        54           Senior Vice President of
                                                      Distribution Corporation.               February 21, 1997
                                                                                               and from April 1,
                                                                                               1991 through
                                                                                               February 18,
                                                                                               1993 *****
David F. Smith                          44           Senior Vice President of
                                                      Distribution Corporation.               January 1, 1993
                                                     Secretary of
                                                      Distribution Corporation.               June 20, 1986
                                                     Officer of certain other
                                                      subsidiaries of the
                                                      Company from prior
                                                      to 1992.



  *     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.

 **     Vice  President of Seneca from  January 1, 1994 through  April 30, 1995,
        Executive  Vice  President of Seneca from May 1, 1995 through  September
        30, 1996.

***     Secretary  and  Treasurer  of Horizon  from  September  13, 1995 through
        February 21, 1997.

****    Senior Vice  President of  Distribution  Corporation  from April 1, 1991
        through  February  20,  1992,  and again from  January  1, 1993  through
        February 21, 1997.

*****   Senior Vice President of Supply Corporation from January 1, 1993 through
        February 21, 1997.


ITEM 2  PROPERTIES

General Information on Facilities

The investment of the Company in net property,  plant and equipment was $1,819.4
million at September 30, 1997.  Approximately  74% of this  investment is in the
Utility  and  Pipeline  and Storage  segments,  which are  primarily  located in
western New York and western Pennsylvania. The remaining investment in property,
plant and equipment is mainly in the Exploration and Production  segment,  which
is primarily  located in the Gulf Coast,  southwestern,  western and Appalachian
regions of the United States.  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 $403.0 million,
or 28%, since 1992.

         The Utility  segment 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  14,762  miles  of
distribution  pipeline) and its services  represent  approximately  58% and 28%,
respectively, of the Utility segment's net investment of $899.2 million.






         The Pipeline and Storage segment  represents a net investment of $450.9
million  in  transmission   and  storage   facilities  at  September  30,  1997.
Transmission pipeline, with a net cost of $145.1 million, represents 32% of this
segment's total net investment and includes 2,677 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  494  miles  of  pipeline.  Included  in  the  storage
facilities net investment is $82.1 million of gas stored underground-noncurrent,
representing the cost of the gas required to maintain pressure levels for normal
operating  purposes as well as gas  maintained  for system  balancing  and other
purposes,  including  that  needed for  no-notice  transportation  service.  The
Pipeline and Storage  segment has 31 compressor  stations with 70,550  installed
compressor horsepower.

         The  Exploration  and  Production  segment  had  a  net  investment  in
properties  amounting to $443.2  million at September  30, 1997. Of this amount,
Seneca's net investment in oil and gas properties in the Gulf  Coast/West  Coast
regions  was  $388.7  million,  and  Seneca's  net  investment  in oil  and  gas
properties in the Appalachian region aggregated $45.5 million.

         The Regulated Operations'  facilities provided the capacity to meet its
1997 peak day sendout,  including  transportation  service, of 2,047 MMcf, which
occurred on January 17, 1997.  Withdrawals from storage  provided  approximately
41% of the requirements on that day.

         Company maps,  which are included on pages 1 and 2 of the paper copy of
the 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.  A  further
discussion  of oil and gas  producing  activities  is  included  in Item 8, Note
L-Supplementary  Information for Oil and Gas Producing  Activities.  Note L sets
forth proved developed and undeveloped  reserve  information for Seneca.  Supply
Corporation  holds  reserves  related  to held for  future  use  storage  wells.
Information on such reserves is included on Supply  Corporation's Form 2 "Annual
Report of Natural Gas Companies" filed with the FERC.

         Seneca is not  regulated by the FERC,  and thus is not required to file
Form 2.  Seneca's  oil and gas reserves  reported in Note L as of September  30,
1997,  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                    1997      1996      1995
- -------------------------------                    ----      ----      ----

Average Sales Price per Mcf of Gas                $ 2.60    $ 2.35    $ 1.67

Average Sales Price per Barrel of Oil             $20.63    $19.50    $16.16

Average Production (Lifting) Cost per Mcf
  Equivalent of Gas and Oil Produced              $ 0.35    $ 0.31    $ 0.44

Productive Wells

At September 30, 1997                     Gas          Oil
- ---------------------                     ---          ---

Productive Wells - gross                 1,806         269
                 - net                   1,718         221





Developed and Undeveloped Acreage

At September 30, 1997
- ---------------------

Developed Acreage   - gross     612,932
                    - net       538,368

Undeveloped Acreage - gross     886,398
                    - net       682,520

Drilling Activity
                                          Productive              Dry
                                      ------------------   ------------------
For the Year Ended September 30       1997   1996   1995   1997   1996   1995
                                      ----   ----   ----   ----   ----   ----

Net Wells Completed - Exploratory     4.21   4.22   4.32   3.49   7.35   0.27
                    - Development     1.84   8.02   6.16   1.60      0      0

Present Activities

At September 30, 1997
- -----------------------------------------------------------------------------
Wells in Process of Drilling - gross     11.00
                             - net        7.23

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

ITEM 3  Legal Proceedings

None

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 1997.


                                     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
combined Annual Report to Shareholders/Form 10-K, and reference is made thereto.

         On July 1, 1997, the Company issued 700 unregistered  shares of Company
common stock to the seven non-employee  directors of the Company,  100 shares to
each such director.  These shares were issued as partial  consideration  for the
directors'  service as directors  during the quarter  ended  September 30, 1997,
pursuant to the Company's  Retainer  Policy for  Non-Employee  Directors.  These
transactions were exempt from registration by Section 4(2) of the Securities Act
of 1933, as amended, as transactions not involving any public offering.





ITEM 6  Selected Financial Data



Year Ended September 30:              1997        1996        1995       1994        1993
- -----------------------               ----        ----        ----       ----        ----
Summary of Operations (Thousands)
                                                                   
Operating Revenues                $1,265,812  $1,208,017    $975,496  $1,141,324  $1,020,382
                                  ----------  ----------    --------  ----------  ----------
Operating Expenses:
  Purchased Gas                      528,610     477,357     351,094     497,687     409,005
  Operation and Maintenance          288,026     309,206     292,505     291,390     283,230
  Property, Franchise and Other
    Taxes                            100,549      99,456      91,837     103,788      95,393
  Depreciation, Depletion and
    Amortization                     111,650      98,231      71,782      74,764      69,425
  Income Taxes - Net                  68,674      66,321      43,879      47,792      41,046
                                   ---------   ---------    --------  ----------  ----------
                                   1,097,509   1,050,571     851,097   1,015,421     898,099
                                   ---------   ---------    --------  ----------  ----------
Operating Income                     168,303     157,446     124,399     125,903     122,283
Other Income                           3,196       3,869       5,378       3,656       4,833
                                   ---------   ---------    --------  ----------  ----------
Income Before Interest Charges       171,499     161,315     129,777     129,559     127,116
Interest Charges                      56,811      56,644      53,883      47,124      51,899
                                   ---------   ---------    --------  ----------  ----------
Income Before Cumulative Effect      114,688     104,671      75,894      82,435      75,217
Cumulative Effect of Changes in
  Accounting                               -           -           -       3,237           -
                                   ---------    --------  ----------  ----------    --------
Net Income Available for Common
  Stock                             $114,688    $104,671    $ 75,894  $   85,672  $   75,217
                                    ========    ========    ========  ==========  ==========
Per Common Share Data
  Earnings                             $3.01       $2.78       $2.03      $2.32*       $2.15
  Dividends Declared                   $1.71       $1.65       $1.60      $1.56        $1.52
  Dividends Paid                       $1.70       $1.64       $1.59      $1.55        $1.51
  Dividend Rate at Year-End            $1.74       $1.68       $1.62      $1.58        $1.54

At September 30:
- ---------------

Number of Common Shareholders         20,267      21,640      21,429      22,465      22,893
                                      ======      ======    ========  ==========  ==========
Net Property, Plant and Equipment (Thousands)
Regulated:
  Utility                         $  889,216  $  855,161  $  822,764  $  787,794  $  754,466
  Pipeline and Storage               450,865     452,305     463,647     443,622     436,547
                                  ----------  ----------  ----------  ----------  ----------
                                   1,340,081   1,307,466   1,286,411   1,231,416   1,191,013
                                  ----------  ----------  ----------  ----------  ----------
Nonregulated:
  Exploration and Production         443,164     375,958     339,950     295,418     273,470
  Other                               36,110      26,167      22,690      18,579      16,209
                                  ----------  ----------  ----------  ----------  ----------
                                     479,274     402,125     362,640     313,997     289,679
                                  ----------  ----------  ----------  ----------  ----------
Corporate                                 11          15         131         137         122
                                  ----------  ----------  ----------  ----------  ----------
Total Net Plant                   $1,819,366  $1,709,606  $1,649,182  $1,545,550  $1,480,814
                                  ==========  ==========  ==========  ==========  ==========

Total Assets (Thousands)          $2,267,331  $2,149,772  $2,036,823  $1,980,806  $1,801,540
                                  ==========  ==========  ==========  ==========  ==========
Capitalization (Thousands)
Common Stock Equity               $  913,704  $  855,998  $  800,588  $  780,288  $  736,245
Long-Term Debt, Net of Current
  Portion                            581,640     574,000     474,000     462,500     478,417
                                  ----------  ----------  ----------  ----------  ----------
Total Capitalization              $1,495,344  $1,429,998  $1,274,588  $1,242,788  $1,214,662
                                  ==========  ==========  ==========  ==========  ==========

* 1994  includes  Cumulative  Effect of Changes in  Accounting  of $0.09,  which
resulted from the adoption of SFAS 109,  "Accounting  for Income Taxes" and SFAS
112, "Employers' Accounting for Postemployment Benefits".

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

Results of Operations

1997 Compared with 1996
National  Fuel's  earnings were $114.7  million,  or $3.01 per common share,  in
1997. This compares with earnings of $104.7 million,  or $2.78 per common share,
in 1996.




         The earnings  increase in 1997 was  attributable  to higher earnings of
the Company's Utility and Pipeline and Storage segments,  as well as a reduction
in losses of its Other Nonregulated segment,  partly offset by lower earnings of
the Exploration and Production segment.

         Utility  earnings  increased  as a result  of new  rates  effective  in
October 1996 and lower operation and maintenance(O&M) expense. Partly offsetting
these  positive  impacts to earnings was warmer  weather in 1997  compared  with
1996,  as well as the  inclusion  in 1996  earnings  of a downward  revision  of
estimated  purchased  gas costs for  1995.  The  Pipeline  and  Storage  segment
earnings  increase was  attributable  to higher revenue from unbundled  pipeline
sales and open access transportation, as well as lower O&M expense for the year.
In the Other  Nonregulated  segment,  net losses in 1997 were significantly less
than in 1996. The 1996 losses  included  expenses  associated with the Company's
withdrawal from participation in an international power project. Exploration and
Production  earnings  decreased as a result of higher  operation  and  depletion
expense,  which more than offset  increased  revenues  resulting  from increased
prices and the slight increase in production.

1996 Compared with 1995
National  Fuel's  earnings were $104.7  million,  or $2.78 per common share,  in
1996.  This compares with earnings of $75.9 million,  or $2.03 per common share,
in 1995.

         The earnings  increase in 1996 was  attributable  to higher earnings of
the Company's  Exploration  and  Production,  Utility,  and Pipeline and Storage
segments.  The Other  Nonregulated  segment  incurred losses in 1996 as compared
with earnings in 1995.

         Exploration and Production  earnings  increased  because of significant
increases  in natural gas and oil  production  combined  with higher gas and oil
prices.  The  earnings  increase of the Utility  segment  reflects  the positive
impact of colder weather,  new rates that became  effective in September 1995 in
both  the  New  York  and  Pennsylvania   jurisdictions,   and  the  results  of
management's  emphasis on  controlling  O&M expense.  Also,  purchased  gas cost
adjustments  in the  Utility  segment's  New York  jurisdiction  increased  1996
earnings.  The Pipeline and Storage segment's earnings increase was attributable
to a retroactive  rate  increase  combined with the recording of a reserve for a
storage  project  in 1995.  Partly  offsetting  the  increased  earnings  of the
Pipeline and Storage segment were lower revenues  related to unbundled  pipeline
sales and open  access  transportation.  An early  retirement  offer to  certain
salaried,  non-union hourly and union employees of both the Utility and Pipeline
and Storage segments resulted in a reduction to 1996 earnings for both segments.
The 1996 losses of the Other  Nonregulated  segment were mainly  attributable to
withdrawal from an international power project.





Operating Revenues
Year Ended September 30 (Thousands)           1997         1996       1995
- -----------------------------------------------------------------------------
Utility
  Retail Revenues:
    Residential                            $  709,968  $  678,395    $569,603
    Commercial                                167,338     165,824     137,869
    Industrial                                 22,412      25,648      18,269
- -----------------------------------------------------------------------------
                                              899,718     869,867     725,741
  Off-System Sales                             43,857      30,907      18,255
  Transportation                               49,285      49,180      37,183
  Other                                        (1,494)      4,372       4,885
- -----------------------------------------------------------------------------
                                              991,366     954,326     786,064
- -----------------------------------------------------------------------------
Pipeline and Storage
  Storage Service                              64,221      67,975      59,826
  Transportation                               92,858      92,401      88,766
  Other                                        15,615      16,177      15,995
- -----------------------------------------------------------------------------
                                              172,694     176,553     164,587
- -----------------------------------------------------------------------------
Exploration and Production                    119,260     114,462      56,232
Other Nonregulated                             83,915      68,930      57,075
- -----------------------------------------------------------------------------
                                              203,175     183,392     113,307
- -----------------------------------------------------------------------------
Less:  Intersegment Revenues                  101,423     106,254      88,462
- -----------------------------------------------------------------------------

Total Operating Revenues                   $1,265,812  $1,208,017    $975,496
=============================================================================

Operating Income (Loss) Before Income
  Taxes
Year Ended September 30 (Thousands)            1997        1996        1995
- ------------------------------------------------------------------------------
Utility                                      $123,856    $115,257    $ 83,774
Pipeline and Storage                           73,523      72,914      67,884
Exploration and Production                     42,694      46,408      16,404
Other Nonregulated                               (743)     (8,581)      3,021
Corporate                                      (2,353)     (2,231)     (2,805)
- ------------------------------------------------------------------------------

Total Operating Income Before Income
  Taxes                                      $236,977    $223,767    $168,278
==============================================================================

System Natural Gas Volumes
Year Ended September 30 (billion cubic feet)     1997      1996      1995
- -------------------------------------------------------------------------
Regulated Gas Sales
   Residential                                   85.7      90.7      79.9
   Commercial                                    22.6      24.9      22.2
   Industrial                                     5.1       6.0       4.8
   Off-System                                    14.1      11.1       9.4
- -------------------------------------------------------------------------
                                                127.5     132.7     116.3
- -------------------------------------------------------------------------
Nonregulated Gas Sales
   Gas Sales for Resale                             -         -       0.4
   Production (equivalent billion cubic feet)    50.0      49.2      25.4
- -------------------------------------------------------------------------
                                                 50.0      49.2      25.8
- -------------------------------------------------------------------------
Total Gas Sales                                 177.5     181.9     142.1
- -------------------------------------------------------------------------
Transportation
  Utility                                        59.6      58.2      52.8
  Pipeline and Storage                          309.3     325.0     290.8
  Nonregulated                                    0.5       0.6       2.5
- -------------------------------------------------------------------------
                                                369.4     383.8     346.1
- -------------------------------------------------------------------------
Marketing Volumes                                21.0      20.2      18.8
- -------------------------------------------------------------------------
Less Intra and Intersegment Volumes:
  Transportation                                160.4     157.7     154.2
  Production                                      4.3       4.8       5.0
  Gas Sales                                         -       0.8         -
  Marketing                                         -       0.1         -
- -------------------------------------------------------------------------
                                                164.7     163.4     159.2
- -------------------------------------------------------------------------
Total System Natural Gas Volumes                403.2     422.5     347.8
=========================================================================






Utility

Operating Revenues

1997 Compared with 1996
Operating  revenues  increased $37.0 million in 1997 compared with 1996. Despite
lower sales volumes for residential, commercial and industrial customers (mainly
due to weather that was, on average,  5.6% warmer than the prior year)  revenues
increased because of the pass through of increased gas costs,  higher off-system
sales and the  general  base  rate  increase  of $7.2  million  in  Distribution
Corporation's New York jurisdiction effective October 1, 1996. Gas costs were up
due to a 7% increase in the average  costs of purchased  gas (see  discussion of
purchased  gas  below  under the  heading  "Purchased  Gas").  The  increase  in
off-system sales reflects the continued emphasis by Distribution  Corporation to
utilize available capacity on various upstream pipelines. While off-system sales
contributed to the revenue  increase,  the margins on such sales,  after sharing
with customers,  are minimal. Other operating revenues in 1997 were reduced by a
$3.0 million  cumulative  refund provision to the Utility's  customers for a 50%
sharing of earnings over a predetermined  amount in accordance with the New York
rate settlement of July 1996.

1996 Compared with 1995
Operating  revenues  increased  $168.3 million in 1996 compared with 1995.  This
increase  reflects general rate increases in the New York and Pennsylvania  rate
jurisdictions, effective in September 1995, pass through of increased gas costs,
higher  transportation  volumes  and  higher  off-system  sales.  The base  rate
increases   amounted  to  $14.2  million  and  $6.0  million  in  New  York  and
Pennsylvania,  respectively.  The  recovery  of  increased  gas costs was due to
higher gas sales  volumes  (mainly due to weather  that was,  on average,  16.7%
colder than 1995 as well as a 25% increase in the average cost of purchased  gas
(see  discussion  of  purchased  gas below under the heading  "Purchased  Gas").
Higher transportation volumes due to colder weather, new customers and increases
in production at various  manufacturing  facilities  also  contributed to higher
operating  revenues.  The increase in  off-system  sales  reflects the continued
utilization of Distribution Corporation's available capacity on various upstream
pipelines. As noted above, the margins on such sales are minimal.

Operating Income

1997 Compared with 1996
Operating  income  before income taxes  increased  $8.6 million in 1997 compared
with 1996.  The increase  resulted  primarily from the increases in 1997 revenue
discussed  above  combined  with  lower O&M  expense  partly  offset by  certain
purchased gas costs  adjustments,  totalling $4.2 million,  associated with lost
and  unaccounted-for  gas in the New York Division of  Distribution  Corporation
that lowered purchased gas expense in 1996. O&M expense decreased primarily as a
result of an early  retirement offer to certain  salaried,  non-union hourly and
union employees of Distribution  Corporation that was effective October 1, 1996.
The 1996 results  included  expenses for this retirement  offer of $6.4 million.
The 1997 results include $0.9 million of operating  expenses  associated with an
early  retirement  offer to certain  Pennsylvania  operating  union employees in
1997. O&M expense also decreased as a result of management's  continued emphasis
on controlling costs.

         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 pre-tax  operating  income and  earnings for the New York
rate jurisdiction.  In addition,  in periods of colder than normal weather,  the
WNC benefits Distribution  Corporation's New York customers. In 1997, the WNC in
New York resulted in a benefit to customers of $0.2 million as weather, overall,
was colder than normal for the period of October  1996  through May 1997.  Since
the Pennsylvania rate jurisdiction does not have a




WNC,  uncontrollable weather variations directly impact pre-tax operating income
and earnings.  In the Pennsylvania  service  territory,  weather was 5.5% warmer
than last year and 2.8% colder than normal.  The warmer weather in 1997 compared
with 1996 lowered pre-tax operating income by approximately $3.2 million.

1996 Compared with 1995
Operating  income before income taxes  increased  $31.5 million in 1996 compared
with 1995. The increase reflects higher gas revenue, as discussed above. It also
reflects  certain  purchased  gas  cost  adjustments  associated  with  lost and
unaccounted-for gas in Distribution Corporation's New York jurisdiction having a
net impact of reducing purchased gas expense by $4.2 million.  Partly offsetting
the above  increases  was the  impact of an early  retirement  offer to  certain
salaried,  non-union  hourly and union  employees  of  Distribution  Corporation
resulting  in  additional  operating  expenses  in the  Utility  segment of $6.4
million in 1996. This offer was undertaken as a means to reduce future costs.

         In 1996,  the WNC in New York  resulted  in a benefit to  customers  of
$10.6  million as  weather,  overall,  was colder  than normal for the period of
October 1995 through May 1996. In the Pennsylvania service territory, weather in
1996 was 17.1%  colder  than in 1995 and 8.1%  colder  than  normal.  The colder
weather in 1996  compared  with 1995 had a positive  impact on the  Pennsylvania
rate jurisdiction's pre-tax operating income of approximately $7.6 million.

Degree Days
                                                        Percent (Warmer) Colder
                                                            in 1997    Than
                                                        -----------------------
Year Ended September 30         Normal     Actual          Normal      1996
- -------------------------------------------------------------------------------
  1997:  Buffalo                6,690      6,793            1.5%      (5.7%)
         Erie                   6,223      6,395            2.8%      (5.5%)
- -------------------------------------------------------------------------------
  1996:  Buffalo                6,728      7,203            7.1%      16.5%
         Erie                   6,258      6,764            8.1%      17.1%
- -------------------------------------------------------------------------------
  1995:  Buffalo                6,693      6,181           (7.6%)    (11.4%)
         Erie                   6,128      5,774           (5.8%)    (14.2%)
- -------------------------------------------------------------------------------

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.

         Currently,  Distribution  Corporation has contracted for long-term firm
transportation  capacity with Supply Corporation and six other upstream pipeline
companies,  for  long-term  gas supplies  with a  combination  of producers  and
marketers   and  for  storage   service  with  Supply   Corporation   and  three
nonaffiliated  companies.  In addition,  Distribution  Corporation can satisfy a
portion  of its gas  requirements  through  spot  market  purchases.  Changes in
wellhead prices have a direct impact on the cost of purchased gas.  Distribution
Corporation's   average  cost  of   purchased   gas,   including   the  cost  of
transportation and storage,  was $4.26 per thousand cubic feet (Mcf) in 1997, an
increase of 7% from the average cost of $3.98 per Mcf in 1996.  The average cost
of purchased gas in 1996 was 25% higher than the $3.19 per Mcf in 1995.

Pipeline and Storage

Operating Revenues

1997 Compared with 1996
Operating  revenues  decreased  $3.9  million in 1997  compared  with  1996.  As
discussed below,  1996 revenues  reflected a rate increase which was retroactive
to June 1, 1995.  The  retroactive  rates added  approximately  $2.0  million to
revenues  in 1996 that  related  to 1995.  The  corresponding  decrease  in 1997
primarily impacted storage service revenues, which decreased by $3.8 million. In
addition to the retroactive rate impact, storage service revenues decreased as a
result of customers  opting for more flexible  services at discounted  rates.  A
slight increase in  transportation  revenues  primarily  reflects an increase in
surcharge adjustments. Other operating revenues decreased slightly as higher




revenues  from  unbundled  pipeline  sales and open  access  transportation  (an
increase of $3.3 million) was more than offset by lower cashout  revenue (a cash
resolution of a gas imbalance whereby a customer pays Supply Corporation for gas
it receives in excess of amounts delivered into Supply  Corporation's  system by
the customer's  shipper).  Cashout revenue  decreased by $3.7 million.  However,
there is no earnings  impact as cashout  revenue is offset by an equal amount of
purchased gas expense.

         While  transportation  volumes in this segment  decreased 15.7 Bcf, the
decrease in volumes did not have a significant impact on earnings as a result of
Supply Corporation's straight fixed-variable (SFV) rate design.

1996 Compared with 1995
Operating  revenues  increased $12.0 million in 1996 compared with 1995.  Higher
transportation  and storage  revenues  reflect the impact of a $6.0 million rate
increase effective on April 1, 1996 retroactive to June 1, 1995. The retroactive
rates added  approximately $2.0 million to revenues in 1996 that relate to 1995.
Higher volumes of gas transported as well as certain surcharge  adjustments also
increased  revenues in 1996. Other operating  revenues  increased only slightly,
but include an increase of approximately $4.6 million related to cashout revenue
mostly offset by a decrease of  approximately  $4.4 million related to unbundled
pipeline sales and open access transportation.

Operating Income

1997 Compared with 1996
Operating  income  before income taxes  increased  $0.6 million in 1997 compared
with 1996. This slight increase primarily reflects lower O&M expenses (including
labor)  combined with higher  revenues  related to unbundled  pipeline sales and
open access  transportation.  The cost of an early  retirement  offer to certain
Pennsylvania  operating  union  employees  in 1997  resulted in $1.0  million of
additional  operating  expenses.  However,  such expenses were $0.8 million less
than the expenses  associated with the 1996 early retirement offer, as discussed
below.  Partly  offsetting  these  increases  was the  retroactive  rate  effect
recorded in 1996 and lower storage service revenues, as discussed above.

1996 Compared with 1995
Operating  income  before income taxes  increased  $5.0 million in 1996 compared
with 1995. This increase  reflects the revenue increase  discussed above as well
as the  recording  of a $3.7 million  reserve in the fourth  quarter of 1995 for
previously deferred  preliminary survey and investigation  charges for a storage
project.  Partly  offsetting  the  increase  was the impact of higher  operating
expenses,  including an early  retirement offer to certain  salaried,  non-union
hourly  and  union  employees  of Supply  Corporation  resulting  in  additional
operating  expenses in the Pipeline and Storage segment of $1.8 million in 1996.
This offer was undertaken as a means to reduce future costs.

Exploration and Production

Operating Revenues

1997 Compared with 1996
Operating  revenues  increased  $4.8  million in 1997  compared  with 1996.  Gas
revenues  increased  $9.4  million as a result of higher  prices  (the  weighted
average gas price increased $0.25 per Mcf) slightly offset by decreased  natural
gas production.  Oil revenues increased $5.3 million as a result of increases in
oil production and prices.  The weighted  average oil price  increased $1.13 per
barrel (bbl) (See tables below). The increase in oil production is the result of
a full year of  production  in 1997 at Vermilion  252  compared  with only seven
months in 1996.  Partly  offsetting  the increase in gas and oil revenue was the
recognition of a pre-tax loss on hedging of approximately $21.5 million compared
with a  pre-tax  loss of $11.8  million  in 1996.  Gains or  losses  on  hedging
activities are offset by lower or higher prices  received for actual natural gas
and crude oil production.  Refer to further  discussion of the Company's hedging
activities under "Financing Cash Flow" and in Note F - Financial  Instruments in
Item 8 of this report.






1996 Compared with 1995
Operating  revenues  increased  $58.2 million in 1996  compared  with 1995.  Gas
revenues  increased  $56.2 million as a result of an 85% increase in natural gas
production  and an increase in the weighted  average gas price of $0.68 per Mcf.
Oil revenues  increased $22.0 million as a result of production,  which was more
than twice the prior year, and an increase in the weighted  average oil price of
$3.34 per bbl (See tables  below).  In 1995,  natural gas and oil production was
delayed  when  prices  were low in order to  preserve  the  value  received  for
reserves.  Increased  production reflects offshore finds at West Cameron 552 and
Vermilion 252 and the  acquisition of West Delta Block 30 in September  1995, as
well as production  from the 1995 Hamp Lease  acquisition in California.  Partly
offsetting the above  increases in gas and oil revenues was the recognition of a
pre-tax loss on hedging of  approximately  $11.8 million in 1996 compared with a
pre-tax  gain of $6.9  million  in 1995.  Refer  to  further  discussion  of the
Company's  hedging  activities  under  "Financing  Cash  Flow"  and in  Note F -
Financial Instruments in Item 8 of this report.

Production Volumes
Year Ended September 30           1997      1996      1995
- -----------------------------------------------------------

Gas Production
(million cubic feet)
  Gulf Coast                     32,377    32,355    14,294
  West Coast                      1,135       990       840
  Appalachia                      5,074     5,422     5,808
- -----------------------------------------------------------
                                 38,586    38,767    20,942
===========================================================

Oil Production
(thousands of barrels)
  Gulf Coast                      1,404     1,195       287
  West Coast                        490       533       433
  Appalachia                          8        14        19
- -----------------------------------------------------------
                                  1,902     1,742       739
===========================================================

Weighted Average Prices*
Year Ended September 30           1997      1996      1995
- -----------------------------------------------------------

Weighted Average Gas Price/Mcf
  Gulf Coast                      $2.60     $2.33     $1.56
  West Coast                      $1.79     $1.25     $1.33
  Appalachia                      $2.79     $2.65     $2.01
  Weighted Average Price          $2.60     $2.35     $1.67
- -----------------------------------------------------------

Weighted Average Oil Price/bbl
  Gulf Coast                     $21.37    $20.45    $16.94
  West Coast                     $18.49    $17.41    $15.66
  Appalachia                     $21.28    $18.43    $15.72
  Weighted Average Price         $20.63    $19.50    $16.16

*Weighted average prices do not reflect gains or losses from hedging activities.

Operating Income

1997 Compared with 1996
Operating  income  before income taxes  decreased  $3.7 million in 1997 compared
with 1996. This decrease  reflects higher depletion expense and higher operating
expenses (lease operating expenses, salary expenses and production taxes) due to
increased activities, which more than offset the increase in revenues, discussed
above.

1996 Compared with 1995
Operating  income before income taxes  increased  $30.0 million in 1996 compared
with 1995. This increase reflects the higher operating revenues discussed above,
partly offset by higher depletion  expense and higher operating  expenses (lease
operating expenses and production taxes) due to increased production.






Other Nonregulated

Operating Revenues

1997 Compared with 1996
Operating  revenues  increased  $15.0 million in 1997  compared  with 1996.  The
increase  primarily  reflects higher operating  revenues from NFR, the Company's
gas  marketing  subsidiary,  and  Highland,  the  Company's  sawmill  and timber
subsidiary. NFR's operating revenues increased largely because of higher natural
gas prices and an increase in marketing volumes.  Also, NFR recognized a pre-tax
gain on futures contracts of approximately  $1.4 million during 1997 compared to
a  pre-tax  gain of  approximately  $1.0  million  in  1996.  Refer  to  further
discussion of the Company's  hedging  activities under "Financing Cash Flow" and
in Note F - Financial Instruments in Item 8 of this report. Highland's operating
revenues  increased as a result of increased  lumber  sales  resulting  from the
operation of a new lumber mill beginning in January 1997.

1996 Compared with 1995
Operating  revenues  increased  $11.9 million in 1996  compared  with 1995.  The
increase  primarily reflects higher operating revenues from NFR, largely because
of higher  natural gas prices and an increase in marketing  volumes.  Also,  NFR
recognized a pre-tax gain on futures  contracts  of  approximately  $1.0 million
during 1996  compared to a pre-tax gain of  approximately  $0.2 million in 1995.
Offsetting  this  increase  was a decrease in operating  revenues  from UCI, the
Company's discontinued pipeline construction subsidiary.

Operating Income

1997 Compared with 1996
The Other Nonregulated segment experienced an operating loss before income taxes
of $0.7 million in 1997 as compared  with an operating  loss before income taxes
of $8.6 million in 1996.  The decrease in  operating  loss relates  primarily to
expenses  incurred  in the prior year by  Horizon,  the  Company's  foreign  and
domestic   energy   projects   subsidiary,   relating  to  its  withdrawal  from
participation in an international power project in August 1996. In 1997, Horizon
sold its rights to this power project for approximately $2.8 million,  including
cash proceeds and the assumption of certain  liabilities  by the  purchaser.  As
discussed below, the entire project was written off in 1996.  Partly  offsetting
the lower losses of Horizon was increased  depletion  expenses in this segment's
timber operations related to cutting timber with a higher cost.

1996 Compared with 1995
The Other Nonregulated segment experienced an operating loss before income taxes
of $8.6 million in 1996  compared with  operating  income before income taxes of
$3.0 million in 1995. Expenses incurred by Horizon were the main factors in this
decrease. In August 1996, Horizon withdrew from participation in the development
of a 151 megawatt power plant near Kabirwala,  Punjab Province,  in east-central
Pakistan  (Kabirwala  Project).   As  a  result  of  this  withdrawal,   certain
pre-operating  costs were charged to  earnings.  Total  pre-tax  charges in 1996
associated with the Kabirwala Project were approximately $9.0 million.  UCI also
experienced a significant  decrease in operating income before income taxes as a
result of discontinuing its pipeline  construction  operations late in 1995. NFR
experienced an increase in operating  income before income taxes based primarily
on increased volumes marketed.

Income Taxes, Other Income and Interest Charges

Income Taxes
Income  taxes  increased  $2.4  million  and  $22.4  million  in 1997 and  1996,
respectively, mainly because of an increase in pre-tax income.

Other Income
Other  income  decreased  $0.7  million  and  $1.5  million  in 1997  and  1996,
respectively.  The 1997 decrease  resulted,  in part, from certain  nonrecurring
items recorded in 1996 for Supply  Corporation,  including a gain on disposition
of  property,  as  well  as  interest  income  related  to  a  retroactive  rate
settlement.  In addition,  the 1997  decrease  reflects  losses from Leidy Hub's
equity investment in various gas hub partnerships and losses from Horizon's




equity investment in Severoceske Teplarny,  a.s. (SCT). The SCT losses relate to
the period April 1997 (when Horizon made its initial  equity  investment in SCT)
through  September  30,  1997.  Since SCT is a  heating  utility,  it  typically
experiences  losses  during  the  summer  months.  The  1996  decrease  resulted
primarily  because 1995  included a gain of $2.5 million  recorded by UCI on the
sale of its  pipeline  construction  equipment.  This was  partly  offset by the
nonrecurring items, noted above, that were recorded in 1996.

Interest Charges
Interest on long-term debt increased $1.3 million in 1997;  however,  it did not
change  significantly  in 1996 compared  with 1995.  The increase in 1997 can be
attributed to a higher  average  amount of long-term  debt  outstanding in 1997,
offset  slightly by a lower average  interest rate.  Although there was a higher
average  amount of long-term debt  outstanding in 1996 compared with 1995,  this
was almost completely offset by a lower average interest rate.

         Other  interest  charges  decreased  $1.1 million in 1997 and increased
$2.8  million  in 1996.  The  decrease  in 1997  resulted  primarily  from lower
interest  expense  on  Amounts  Payable  to  Customers  offset in part by higher
interest on short-term borrowings because of higher average amounts outstanding.
The  increase  in 1996  resulted  primarily  from a higher  average  balance  of
outstanding  short-term  borrowings  offset partly by a lower  weighted  average
interest rate on such borrowings.  Additionally, 1996 experienced an increase in
interest expense as a result of higher interest on Amounts Payable to Customers.

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)      1997      1996     1995
- --------------------------------------------------------------------
Provided by Operating Activities          $294.7    $168.5   $174.4
Capital Expenditures                      (214.0)  (171.6)   (182.8)
Short-Term Debt, Net Change               (107.3)    52.1      35.1
Long-Term Debt, Net Change                  98.2     11.2       3.1
Issuance of Common Stock                     7.1      9.0       2.5
Common Dividends                           (64.3)   (61.2)    (59.2)
Investment in Unconsolidated
  Foreign Subsidiary                       (21.1)       -         -
Other Investing Activities                   1.4     (1.4)     10.6
- --------------------------------------------------------------------
Net Increase (Decrease) in Cash
  and Temporary Cash Investments           $(5.3)    $6.6    $(16.3)
====================================================================

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.

         Cash  provided by operating  activities in the Utility and Pipeline and
Storage segments may vary  substantially from year to year because of the impact
of  rate  cases.   In  the  Utility   segment,   supplier   refunds,   over-  or
under-recovered  purchased gas costs and weather also significantly  impact cash
flow. The Company considers  supplier refunds and  over-recovered  purchased gas
costs as a substitute for short-term  borrowings.  The impact of weather on cash
flow is tempered in the Utility  segment's New York rate jurisdiction by its WNC
and in the Pipeline and Storage segment by Supply Corporation's SFV rate design.

         Net cash provided by operating  activities  totalled  $294.7 million in
1997, an increase of $126.2 million compared with the $168.5 million provided by
operating  activities  in 1996.  The majority of this  increase  occurred in the
Utility  segment as a result of an increase in cash  receipts from gas sales and
transportation service, a net increase in cash received as refunds from upstream
pipelines,  and lower O&M costs.  Lower O&M costs in the  Pipeline  and  Storage
segment also  contributed  to the  increase as did an increase in cash  receipts
from gas and oil sales in the Exploration and Production segment.





Investing Cash Flow

Capital Expenditures
Capital  expenditures  represent the Company's additions to property,  plant and
equipment  and are  exclusive  of  equity  investments  in  corporations  and/or
partnerships. The Company's cash outlay for capital expenditures totalled $214.0
million in 1997.  Noncash  capital  expenditures  totalled  $12.3 million in the
Other  Nonregulated  segment and related to Seneca's issuance of long-term notes
to third parties in exchange for land and timber. The table below presents these
expenditures by business segment:

Year Ended September 30 (in millions)   1997
- ---------------------------------------------
Utility                                $ 66.9
Pipeline and Storage                     22.6
Exploration and Production              120.3
Other Nonregulated                       16.5
- ---------------------------------------------
                                       $226.3
=============================================

         Most  of the  Utility  segment'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.

         The bulk of the Pipeline  and Storage  segment's  capital  expenditures
were  made  for  additions,  improvements  and  replacements  to this  segment's
transmission and storage systems.

         The  Exploration  and  Production  segment  spent  approximately  $96.6
million  on its  offshore  program  in the Gulf of  Mexico,  including  offshore
drilling expenditures,  geological expenditures and lease acquisitions. Offshore
exploratory  and  development  drilling  was  concentrated  on Ship  Shoal  258,
Vermilion  225, High Island 194, Main Pass 256, Main Pass 257, West Cameron 182,
West Delta 30, West Cameron 540,  Vermilion 309, Galveston 210, High Island A364
and High Island 179.  Offshore  lease  acquisitions  included South Marsh Island
122, Mustang Island 796 and 818 in Texas state waters and Eugene Island 9 and 91
in Louisiana state waters. Other offshore acquisitions included East Cameron 36,
Visca Knowl 564, Oxy-High Island A356,  Barrett-High  Island A364 and Shell-High
Island 179.

         Approximately $23.7 million was spent on the Exploration and Production
segment's onshore program,  including  horizontal  drilling in central Texas and
developmental and exploratory drilling in California. In addition,  acquisitions
included leases in California and Wyoming.

         Other  Nonregulated   capital   expenditures   consisted  primarily  of
timberland purchases.

         The Company's  estimated capital  expenditures for the next three years
are:1

Year Ended September 30 (in millions)      1998       1999      2000
- --------------------------------------------------------------------
Utility                                   $51.9      $56.9     $55.9
Pipeline and Storage                       28.0       20.5      20.5
Exploration and Production                132.2      143.9     139.6
Other Nonregulated                          0.3        0.3       0.3
- --------------------------------------------------------------------
                                         $212.4     $221.6    $216.3
====================================================================

         Estimated  expenditures  for the Utility  segment 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.1

         Estimated  expenditures  for the Pipeline  and Storage  segment in 1998
will be concentrated in the  reconditioning of storage wells and the replacement
of storage and transmission  lines.1  Approximately  $6.4 million is included in
the  1998  budget  for  the  Niagara  Expansion  Project,  which  would  provide
approximately  25,000  Dekatherms (Dth) per day of firm year-round  capacity and
23,000 Dth per day of firm winter only capacity from the Niagara Falls, New York
import point to interconnections at Leidy and Wharton, Pennsylvania.1




Supply  Corporation began  transportation  service for the additional 25,000 Dth
per day in November 1997 and has filed for Federal Energy Regulatory  Commission
(FERC) approval  concerning the 23,000 Dth per day expansion of firm winter only
capacity.  Supply Corporation  anticipates receiving such FERC approval by April
or May of 1998.1

         Supply  Corporation also has a proposed 1999 Niagara  Expansion Project
(1999 Expansion),  which would expand transportation  capacity from the Canadian
border at Niagara Falls, New York, to Leidy,  Pennsylvania.  Given the uncertain
status of the 1999  Expansion,  no amount has been  included in the 1998 or 1999
budget as the  timing of the "go ahead" for the 1999  Expansion  will  depend on
several factors,  including  signed  precedent  agreements and FERC approval.1 A
timetable has not been set for filing with the FERC.

         Estimated  capital   expenditures  in  1998  for  the  Exploration  and
Production segment are approximately  10.0% higher than capital spending in 1997
as the Company sees significant opportunities for growth in this segment.1 These
expenditures  will be directed mainly toward  developing  Seneca's  offshore and
onshore prospects,  reserve acquisitions and significantly expanding exploration
activities.1 Approximately 75% of these expenditures will be directed offshore.1

         In  November  1997,  the  Company  signed a letter of  intent  with the
Whittier Trust Company to purchase for cash properties in the  Midway-Sunset and
Lost  Hills  field  in the San  Joaquin  Basin  of  California.  This  potential
acquisition  will complement the Exploration  and Production  segment's  reserve
mix,  bringing  its new  potential  reserve  base to 58% oil and 42% gas.1  This
potential  acquisition would also provide the Exploration and Production segment
with  the  opportunity  to  continue  its  focus of  growth  by  increasing  its
activities  in  the  domestic  onshore  areas.1  The  purchase  price  of  these
properties is expected to be in the range of $130 million to $150 million and is
dependent upon various factors,  including  acceptance by Trust participants and
swapping of certain Coalinga field  properties for additional  properties in the
Midway-Sunset  fields.1 The Company  anticipates  financing  this  purchase with
long-term  debt.1 No amount for this potential  acquisition has been included in
the estimated capital expenditure table above.

         The Company's capital  expenditure  program is under continuous review.
The  amounts  are  subject  to  modification  for  opportunities   such  as  the
acquisition of attractive oil and gas properties,  timber or storage  facilities
and the expansion of transmission line capacities. While the majority of capital
expenditures in the Utility  segment are  necessitated by the continued need for
replacement  and upgrading of mains and service  lines,  the magnitude of future
capital  expenditures in the Company's  other business  segments  depends,  to a
large degree, upon market conditions.1

Investment in Unconsolidated Foreign Subsidiary
In 1997,  Horizon's wholly owned subsidiary,  Bruwabel,  acquired a 36.8% equity
interest in SCT. SCT is a company  with  district  heating and power  generation
operations  located in the  northern  part of the Czech  Republic.  For calendar
1996, SCT reported  profits of approximately  $5.0 million.  Bruwabel paid $22.0
million,  including  legal and  finders  fees,  for its 36.8%  equity  interest.
Bruwabel  received a dividend of $0.9 million from its  investment in SCT during
1997.

         In December 1997,  Bruwabel  acquired an additional 34% equity interest
in SCT for  approximately  $22.0  million,  thus raising its total  ownership to
70.8%.  As such,  Bruwabel  will  begin to  consolidate  SCT into its  financial
statements  during the first quarter of 1998. The  acquisition was financed with
short-term borrowings.

         Bruwabel's  investment in SCT is valued in Czech Korunas,  and as such,
this investment is subject to currency  exchange risk when the Czech Korunas are
translated into U.S. Dollars. During 1997, the Czech Koruna devalued in




relation to the U.S. Dollar,  resulting in a negative adjustment to stockholders
equity in the amount of approximately $2.0 million. This amount is reported as a
Cumulative  Translation  Adjustment  in Common Stock Equity on the  Consolidated
Balance  Sheet.  If the Czech Koruna  increases in value in relation to the U.S.
Dollar,  the $2.0 million  Cumulative  Translation  Adjustment could reverse and
potentially  become a positive  adjustment  to Common Stock  Equity.  Management
cannot  predict  whether  the Czech  Koruna  will  increase or decrease in value
against the U.S. Dollar.1

Other Investing Activities
Other cash provided by or used in investing activities reflects cash received on
the sale of the Company's  investment in property,  plant and equipment and cash
used for other investments.

         In June 1997,  the Company  announced its intention to join as an equal
partner in the  Independence  Pipeline  Project,  which is designed to bring gas
from  Defiance,  Ohio to  Leidy,  Pennsylvania  and is  expected  to  cost  $675
million.1 The Independence  Pipeline Project as filed with the FERC will consist
of approximately  370 miles of 36-inch diameter pipe with an initial capacity of
approximately  900,000 Dth per day. In September  1997, the Company formed a new
subsidiary,  Seneca  Independence  Pipeline  Company (SIP),  which has agreed to
purchase,  upon receipt of regulatory  approval, a one-third general partnership
interest in Independence  Pipeline Company, a Delaware general  partnership.  If
the  Independence  Pipeline  Project  is not  constructed,  SIP's  share  of the
development  costs is estimated not to exceed $6.0 million to $8.0  million.1 It
is expected that SIP will invest  approximately  $6.8 million in the partnership
during 1998.1 SIP will most likely use  short-term  borrowings for the projected
investments in 1998.1

         In November  1996,  Supply  Corporation  entered into a  Memorandum  of
Understanding  (the MOU) with Green Canyon Gathering Company, a subsidiary of El
Paso Energy, regarding a project to develop, construct, finance, own and operate
natural gas gathering and processing  facilities offshore and onshore Louisiana,
at an  estimated  total cost of about $200  million.1  The MOU has been  amended
several times since then,  and  currently  provides for the parties to (i) share
past and future development costs for the Project through December 31, 1998, and
(ii) negotiate toward  definitive  agreements to form one or more 50-50 entities
and to finance,  develop,  build, own and operate the Project. The FERC ruled in
March  1997 that most of the  Project  would be  jurisdictional,  so  additional
regulatory filings would be necessary to construct and operate the Project.  The
parties  will  prepare and make those  filings  whenever  justified  by customer
demand.  If the MOU expires without any additional  filings at the FERC,  Supply
Corporation's  share of the  development  costs  through  December  31,  1998 is
unlikely to exceed $1.2 million, of which Supply Corporation had paid about $0.9
million as of  September  30,  1997.1  These paid costs are recorded in Deferred
Charges  on the  Consolidated  Balance  Sheet  at  September  30,  1997.  Supply
Corporation is currently using short-term borrowings to finance the Project.

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.1

         In August 1997, the Company issued $100.0 million of 6.214% medium-term
notes  due  in  August  2027.  After  reflecting   underwriting   discounts  and
commissions, the net proceeds to the Company amounted to $99.5 million.
Such proceeds were used to reduce short-term borrowings.

         In  November  1997,   the  Company   retired  $50.0  million  of  6.42%
medium-term notes. Short-term borrowings were used to retire these notes.

         The  Company's  embedded  cost of  long-term  debt was 6.9% and 7.0% at
September 30, 1997 and 1996, respectively.

         Consolidated  short-term debt decreased $107.3 million during 1997. 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.  In addition,  the
Company considers supplier refunds and  over-recovered  purchased gas costs as a
substitute  for  short-term  debt.  Fluctuations  in  these  items  can  have  a
significant impact on the amount and timing of short-term debt.

         The Company's present liquidity  position is believed to be adequate to
satisfy known demands.1 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 $504.0 million in additional long-term
unsecured indebtedness at September 30, 1997, in light of then current long-term
interest  rates. In addition,  at September 30, 1997,the  Company had regulatory
authorizations  and unused  short-term credit lines that would have permitted it
to borrow an additional $507.6 million of short-term debt.

         The amounts and timing of the issuance  and sale of debt and/or  equity
securities will depend on market conditions,  regulatory  authorizations and the
requirements of the Company.1

         The  Company,  through  Seneca,  has entered  into  certain  price swap
agreements to manage 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 1997, Seneca utilized natural gas and
crude oil price swap agreements with notional amounts of 24.9 equivalent Bcf and
1,371,500 equivalent bbl, respectively. These hedging activities resulted in the
recognition  of a pre-tax loss of  approximately  $21.5  million.  This loss was
offset  by  higher  prices  received  for  actual  natural  gas  and  crude  oil
production.

         At  September  30, 1997,  Seneca had natural gas price swap  agreements
outstanding  with a notional  amount of  approximately  36.3  equivalent  Bcf at
prices  ranging from $1.77 per Mcf to $2.55 per Mcf. The weighted  average fixed
price of these swap agreements is  approximately  $2.15 per Mcf. Seneca also had
crude oil  price  swap  agreements  outstanding  at  September  30,  1997 with a
notional  amount of 1,026,000  equivalent  bbl at prices ranging from $17.50 per
bbl to $20.56 per bbl. The weighted average fixed price of these swap agreements
is approximately $18.96 per bbl.

         The  Company,  through  NFR,  participates  in the  natural gas futures
market to manage a portion of the market risk  associated  with  fluctuations in
the price of natural gas. Such futures are not held for trading purposes. During
1997, NFR  recognized a pre-tax gain of  approximately  $1.4 million  related to
such futures  contracts.  Since these  futures  contracts  qualify and have been
designated as hedges,  any gains or losses  resulting  from market price changes
are substantially offset by the related commodity transaction.

         At September  30, 1997,  NFR had long  positions in the futures  market
amounting to a notional  amount of 7.4 Bcf at prices  ranging from $2.04 per Mcf
to $3.49 per Mcf. The weighted average contract price of these futures contracts
is  approximately  $2.61 per Mcf. NFR had short  positions in the futures market
amounting to a notional  amount of 2.3 Bcf at prices  ranging from $2.06 per Mcf
to $3.61 per Mcf. The weighted average contract price of these futures contracts
is approximately $2.97 per Mcf.

         In  addition,  the  Company  has SEC  authority  to enter into  certain
interest  rate  swap  agreements.   For  further  discussion  of  the  Company's
derivative  financial  instruments,   see  disclosure  in  Note  F  -  Financial
Instruments under the heading  "Derivative  Financial  Instruments" in Item 8 of
this report.

         The  Company's  credit risk is the risk of loss that the Company  would
incur as a result of nonperformance  by counterparties  pursuant to the terms of
their  contractual  obligations  related to investments,  such as temporary cash
investments,  cash  surrender  values of  insurance  contracts,  and  derivative
financial  instruments.  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.1  See further  discussion in Note F-Financial
Instruments under the heading "Credit Risk" 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 nor have a material adverse effect on the financial
condition of the Company at this time.1

Rate Matters

Utility

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%. A two-year  settlement with the parties in this rate proceeding
was approved by the Public  Service  Commission  of the State of New York (PSC).
Effective October 1, 1996 and October 1, 1997, Distribution Corporation received
annual base rate  increases of $7.2 million.  The  settlement  did not specify a
rate of return  on  equity.  Generally,  earnings  above a 12%  return on equity
(excluding  certain items and  determined  on a cumulative  basis over the three
years ending September 30, 1998) will be shared equally between shareholders and
ratepayers.  As a result of this  sharing  mechanism,  Distribution  Corporation
recorded an  estimated  cumulative  refund  provision  to its  customers of $3.0
million ($2.0 million  after-tax)  during the fourth  quarter of 1997. The final
amount owed to customers,  if any, will not be known until the conclusion of the
settlement period.

         In  June  1997,  the  PSC  issued  an  order  requiring  jurisdictional
utilities to file plans to offer heating  customers a fixed price service option
for the coming winter heating  season.  The order also directed the utilities to
submit  proposals for increased  supply  diversity with a view toward  fostering
price stability. In August 1997, Distribution  Corporation filed in its New York
jurisdiction  a plan to  comply  with the PSC's  order and the PSC  subsequently
approved  the plan in October  1997.  The fixed  price  service  option that was
approved gives heating  customers the  opportunity to be guaranteed a fixed unit
price for natural gas during the billing  period of December  1997 through April
1998.  The option was made  available on a first-come,  first-served  basis to a
maximum of 100,000 heating  customers.  Approximately  11,000 heating  customers
chose the fixed price service option,  which will fix the monthly gas adjustment
at $.13832  per  hundred  cubic  feet,  which is 20% less than the  average  gas
adjustment experienced during the 1996 - 1997 heating season. However, this rate
is higher than the gas  adjustment  experienced  during the 1995 - 1996  heating
season.  Distribution  Corporation  locked in commodity prices for approximately
30% of the New York  jurisdiction's  planned  purchases  during  the  period  of
November 1997 through March 1998.  Other  components of heating  customers rates
will remain unchanged.

         New York's gas industry  restructuring effort continues to develop at a
slow pace. As of the end of September 1997, 14,000 small volume customers across
the  state  chose  aggregator  services  over  their  utility.  In  Distribution
Corporation's  service  territory,  1,500 small  volume  customers  (out of over
500,000) are purchasing gas from eight  aggregators,  for a total annual load of
just over 1 Bcf.  At the urging of the PSC,  Distribution  Corporation  began to
offer  storage  release  service to  aggregators  on June 27,  1997.  Currently,
Distribution's  is the only actual release storage service available in New York
State.  Whether  aggregators  find the  service  attractive  enough to  increase
marketing activity remains to be seen.






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

         In April 1997, Distribution Corporation filed a proposal for a customer
choice pilot program,  called Energy Select,  with the PaPUC. The PaPUC approved
Energy  Select in June 1997 and  service  commenced  on October 1, 1997.  Energy
Select,  which will last one and one-half  years,  allows  approximately  19,000
small  commercial and residential  customers of Distribution  Corporation in the
greater  Sharon,  Pennsylvania  area to purchase  gas supplies  from  qualified,
participating   non-utility   suppliers  (or  marketers)  of  gas.  Distribution
Corporation  is not a  supplier  of gas in  this  pilot.  Under  Energy  Select,
Distribution Corporation will continue to deliver the gas to the customer's home
or business and will remain  responsible for reading customer meters, the safety
and  maintenance of its pipeline system and responding to gas  emergencies.  The
Company's  marketing  affiliate,  NFR,  is a  participating  supplier  in Energy
Select.

         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.

State Regulatory Environment
The New  York  and  Pennsylvania  regulatory  commissions  continue  to  address
restructuring  of the  gas  industry  in  response  to  the  FERC's  Order  636.
Distribution   Corporation  is  working   closely  with  the  state   regulatory
commissions  to  resolve  issues   consistent  with   Distribution   Corporation
objectives.   Current   proceedings   and  other   regulatory  and   legislative
developments are discussed below:

New York
Generic Restructuring  Proceeding.  This proceeding is examining the appropriate
retail  or  end-use  impacts  resulting  from  the  FERC's  Order  636  pipeline
restructuring.  On March 28, 1996, the PSC issued an order directing the state's
local distribution companies (LDCs), including Distribution Corporation, to file
additional  tariff  amendments  regarding  this  proceeding.  On April 30, 1996,
Distribution  Corporation  submitted  a  filing,  effective  May  1,  1996  on a
temporary  basis,  proposing  to amend its  services to provide a framework  for
small  customer  aggregation  in compliance  with the PSC's March 28, 1996 Order
(Distribution  Corporation  already offers  unbundled,  flexible  service to its
commercial and  industrial  customers).  The changes  provide the option for all
customers to choose from whom they want to buy gas, which could be  Distribution
Corporation,  another  utility,  or a  non-utility  supplier or  marketer.  If a
customer purchases gas from a supplier other than Distribution Corporation,  the
supplier  would  obtain  and  transport  the gas to  Distribution  Corporation's
pipeline system and Distribution  Corporation  would then deliver the gas to the
customer.   Distribution  Corporation  would  continue  to  be  responsible  for
maintaining its pipelines and responding to safety calls,  but billing and other
traditional  services would be assumed by the alternate  supplier.  On September
12, 1996, the PSC issued an order  approving the April 30, 1996 filing,  subject
to additional changes. Further revisions were filed as directed for an effective
date of October 1, 1996. On June 27, 1997, Distribution Corporation's tariff was
further amended to provide  unbundled  storage capacity to qualified  marketers.
Filed and  approved  in  compliance  with the PSC's  restructuring  orders,  the
service allows marketers to take release of Distribution  Corporation's  storage
and  transmission  capacity  in order to serve  retail  end  users  through  the
aggregation  services  described  above.  The  service  includes,  to the extent
necessary, inventory transfers at pre-determined prices.

         On  September  4,  1997,  the PSC issued an order  addressing  upstream
capacity  requirements  for LDCs.  In the PSC's March 28, 1996 order,  the LDCs,
including Distribution Corporation,  were authorized to require converting sales
customers (or their marketers) to take an allocation of upstream capacity for up
to a three year period. The PSC stated that prior to the start of the third year
(April  1998),  each utility  would be required to  demonstrate  "its efforts to
relieve  itself of excess  capacity." The PSC further held that "we will address
any issues of stranded costs then." The




September  4, 1997 order  implements  the third  year  review by  directing  the
state's LDCs to, no later than April 1, 1998,  submit plans addressing  upstream
capacity issues including stranded costs.  Distribution Corporation is currently
reviewing its portfolio of upstream  capacity  consistent with the provisions of
the September 4, 1997 order.

         Also, on September 4, 1997, the PSC issued a notice  inviting  comments
on a report  prepared  by the PSC Staff  for the  Department  of Public  Service
entitled   "The  Future  of  the  Natural  Gas   Industry"   (Position   Paper).
Acknowledging that customer choice has not evolved as expected under the Generic
Restructuring  orders,  the PSC Staff reaches the "fundamental  conclusion" that
"the most effective way to establish a robustly competitive market in gas supply
is to separate the merchant and  distribution  functions."  Toward that end, the
Position Paper sets forth a variety of recommendations addressing issues such as
upstream  capacity,  rate design,  system  reliability,  market power,  customer
communication,  social  programs and taxes.  The PSC Staff  believes that a five
year period is necessary for LDCs to transition out of the merchant business. On
November 20, 1997,  Distribution  Corporation filed initial comments  supporting
the PSC  Staff's  proposal  that LDCs  exit the  merchant  function.  Additional
comments consistent with Distribution  Corporation's  objectives were offered on
other issues raised in the Position Paper.

Pennsylvania
The PaPUC has not issued a generic rulemaking for industry restructuring, opting
instead  for  a  case-by-case  approach  promoting  small  customer  aggregation
programs  including  Distribution's  Energy Select pilot  described  above.  Two
issues dealt with generically,  however, are affiliate transactions and supplier
fitness  standards,  for which the PaPUC adopted policy statements in June 1997.
To  the  extent  required,  Distribution  Corporation  has  already  implemented
procedures consistent with those policy statements.

         On the legislative  front, a gas  restructuring  bill was introduced in
1997  proposing  to amend the Public  Utility Code to require that LDCs exit the
merchant  function in three years.  Modeled after the 1996 electric  competition
law,  House Bill 1068  (introduced  in the Senate as S.943)  would,  if enacted,
provide direct access to competitive  markets for all retail gas customers.  The
Company is not able to predict the outcome of the bill.
However, it appears that the bill would not become law earlier than 1998.1

Pipeline and Storage

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%. In February 1996, the
FERC approved a settlement  authorizing an annual rate increase of approximately
$6.0  million  with a return on equity  of  11.3%.  The new rates  were put into
effect on April 1,  1996,  retroactive  to June 1, 1995.  With this  settlement,
Supply  Corporation  agreed not to seek recovery for  increased  cost of service
until April 1, 1998.  Supply  Corporation  also  agreed not to seek  recovery of
revenues  related to certain  terminated  service from other  storage  customers
until  April  1,  2000,  as long  as the  terminations  were  not  greater  than
approximately 30% of the terminable  service.  Management has been successful in
marketing and obtaining  executed  contracts for such terminated storage service
and does not anticipate a problem in obtaining executed contracts for additional
terminated storage service as it arises. 1

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 $9.3
million to $9.9 million.1 At September 30, 1997,  Distribution  Corporation  has
recorded  the  minimum   liability  of  $9.3  million.   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 potentially responsible parties at each
site and the portion,  if any,  attributed  to  Distribution  Corporation.1  The
Company  is  currently  not  aware  of  any  material   additional  exposure  to
environmental liabilities. However, adverse changes in environmental regulations
or other factors could impact the Company.

         In New York and  Pennsylvania,  Distribution  Corporation is recovering
site investigation and remediation costs in rates. For further  discussion,  see
disclosure  in  Note  H  -  Commitments  and  Contingencies  under  the  heading
"Environmental Matters" in Item 8 of this report.

New Accounting  Pronouncements.  During 1997, the Financial Accounting Standards
Board issued three new accounting  pronouncements  that will impact the Company:
Statement  of  Financial  Accounting  Standards  (SFAS) No. 128,  "Earnings  per
Share"; SFAS 130, "Reporting  Comprehensive  Income"; and SFAS 131, "Disclosures
about  Segments  of  an  Enterprise  and  Related   Information."   For  further
discussion,  see  disclosure  in  Note A -  Summary  of  Significant  Accounting
Policies in Item 8 of this report.

Year 2000
As the  millennium  approaches,  the Company is  preparing  all of its  computer
systems to be Year 2000 compliant.  Management is in the process of finalizing a
comprehensive  review of its computer systems to identify the systems that could
be affected and is developing a conversion  plan to resolve the issue.  The cost
of upgrading  systems will be expensed as incurred.  Management  estimates  that
such costs will be approximately $1.0 million.1

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 its
capital  spending  and  the  regulated  nature  of two of  its  major  operating
segments.

Safe Harbor for Forward-Looking Statements

The Company is including  the  following  cautionary  statement in this combined
Annual Report to Shareholders/Form 10-K to make applicable and take advantage of
the safe harbor  provisions of the Private  Securities  Litigation Reform Act of
1995 for any  forward-looking  statements made by, or on behalf of, the Company.
Forward-looking  statements  include  statements  concerning plans,  objectives,
goals, strategies,  future events or performance, and underlying assumptions and
other statements which are other than statements of historical  facts. From time
to time,  the Company may publish or otherwise  make  available  forward-looking
statements  of this  nature.  All such  subsequent  forward-looking  statements,
whether  written or oral and whether  made by or on behalf of the  Company,  are
also expressly  qualified by these  cautionary  statements.  Certain  statements
contained  herein,  including  those  which  are  designated  with  a  "1",  are
forward-looking statements and accordingly involve risks and uncertainties which
could cause actual results or outcomes to differ materially from those expressed
in the  forward-looking  statements.  The forward-looking  statements  contained
herein are based on various assumptions,  many of which are based, in turn, upon
further  assumptions.  The Company's  expectations,  beliefs and projections are
expressed  in good faith and are  believed by the  Company to have a  reasonable
basis,  including  without  limitation,  management's  examination of historical
operating  trends,  data  contained  in the  Company's  records  and other  data
available  from third parties,  but there can be no assurance that  management's
expectations, beliefs




or projections will result or be achieved or accomplished.  In addition to other
factors and matters  discussed  elsewhere  herein,  the  following are important
factors that, in the view of the Company,  could cause actual  results to differ
materially from those discussed in the forward-looking statement:

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

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

 3.    Inability to obtain new customers or retain existing ones

 4.    Significant changes in competitive factors affecting the Company

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

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

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

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

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

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

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

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

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

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

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

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

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


ITEM 7A  Quantitative and Qualitative Disclosure About Market Risk

Not Applicable.





ITEM 8  Financial Statements and Supplementary Data

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

  Report of Independent Accountants                                       50

  Consolidated Statements of Income and Earnings Reinvested
   in the Business, three years ended September 30, 1997                  51

  Consolidated Balance Sheets at September 30, 1997 and 1996             52-53

  Consolidated Statement of Cash Flows, three years ended
   September 30, 1997                                                     54

  Notes to Consolidated Financial Statements                             55-57

  Financial Statement Schedules:
   For the three years ended September 30, 1997

     II-Valuation and Qualifying Accounts                                 77

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.

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.






                        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, 1997 and 1996,
and the results of their  operations  and their cash flows for each of the three
years in the period ended  September  30, 1997,  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.




PRICE WATERHOUSE LLP

Buffalo, New York
October 24, 1997






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



Year Ended September 30 (Thousands of
  Dollars, Except Per Common Share
  Amounts)                                     1997         1996         1995
                                               ----         ----         ----
Income
Operating Revenues                          $1,265,812   $1,208,017   $  975,496
                                            ----------   ----------   ----------

Operating Expenses
   Purchased Gas                               528,610      477,357      351,094
   Operation                                   262,328      282,795      266,786
   Maintenance                                  25,698       26,411       25,719
   Property, Franchise and Other Taxes         100,549       99,456       91,837
   Depreciation, Depletion and Amortization    111,650       98,231       71,782
   Income Taxes - Net                           68,674       66,321       43,879
                                            ----------   ----------   ----------
                                             1,097,509    1,050,571      851,097
                                            ----------   ----------   ----------

Operating Income                               168,303      157,446      124,399
Other Income                                     3,196        3,869        5,378
                                            ----------   ----------   ----------
Income Before Interest Charges                 171,499      161,315      129,777
                                            ----------   ----------   ----------

Interest Charges
   Interest on Long-Term Debt                   42,131       40,872       40,896
   Other Interest                               14,680       15,772       12,987
                                            ----------   ----------   ----------
                                                56,811       56,644       53,883
                                            ----------   ----------   ----------

Net Income Available for Common Stock          114,688      104,671       75,894

Earnings Reinvested in the Business
Balance at Beginning of Year                   422,874      380,123      363,854
                                            ----------   ----------   ----------
                                               537,562      484,794      439,748

Dividends on Common Stock                       64,967       61,920       59,625
                                            ----------   ----------   ----------

Balance at End of Year                      $  472,595   $  422,874   $  380,123
                                            ==========   ==========   ==========


Earnings Per Common Share                        $3.01        $2.78        $2.03
                                            ==========   ==========   ==========

Weighted Average Common Shares Outstanding  38,083,514   37,613,305   37,396,875
                                            ==========   ==========   ==========


                 See Notes to Consolidated Financial Statements





                            National Fuel Gas Company
                            -------------------------
                           Consolidated Balance Sheets
                           ---------------------------



At September 30 (Thousands of Dollars)                  1997            1996
                                                        ----            ----
Assets
Property, Plant and Equipment                        $2,668,478      $2,471,063
  Less - Accumulated Depreciation,
  Depletion and Amortization                            849,112         761,457
                                                     ----------      ----------
                                                      1,819,366       1,709,606
                                                     ----------      ----------
Current Assets
  Cash and Temporary Cash Investments                    14,039          19,320
  Receivables - Net                                     107,417          96,740
  Unbilled Utility Revenue                               20,433          20,778
  Gas Stored Underground                                 29,856          34,727
  Materials and Supplies - at average cost               19,115          21,544
  Prepayments                                            17,807          27,872
                                                     ----------      ----------
                                                        208,667         220,981
                                                     ----------      ----------

Other Assets
  Recoverable Future Taxes                               91,011          88,832
  Unamortized Debt Expense                               23,394          25,193
  Other Regulatory Assets                                48,350          57,086
  Investment in Unconsolidated Foreign Subsidiary        18,887               -
  Deferred Charges                                       12,025           7,377
  Other                                                  45,631          40,697
                                                     ----------      ----------
                                                        239,298         219,185
                                                     ----------      ----------

                                                     $2,267,331      $2,149,772
                                                     ==========      ==========


                 See Notes to Consolidated Financial Statements





                            National Fuel Gas Company
                            -------------------------
                           Consolidated Balance Sheets
                           ---------------------------



At September 30 (Thousands of Dollars)                  1997            1996
                                                        ----            ----
Capitalization and Liabilities
Capitalization:
Common Stock Equity
  Common Stock, $1 Par Value
    Authorized  - 100,000,000 Shares; Issued and
    Outstanding - 38,165,888 Shares and 37,851,655
    Shares, Respectively                             $   38,166      $   37,852
  Paid In Capital                                       405,028         395,272
  Earnings Reinvested in the Business                   472,595         422,874
  Cumulative Translation Adjustment                      (2,085)              -
                                                     ----------      ----------
Total Common Stock Equity                               913,704         855,998
Long-Term Debt, Net of Current Portion                  581,640         574,000
                                                     ----------      ----------
Total Capitalization                                  1,495,344       1,429,998
                                                     ----------      ----------

Current and Accrued Liabilities
  Notes Payable to Banks and
    Commercial Paper                                     92,400         199,700
  Current Portion of Long-Term Debt                     103,359               -
  Accounts Payable                                       74,105          64,610
  Amounts Payable to Customers                           10,516           4,618
  Other Accruals and Current Liabilities                 83,793          82,520
                                                     ----------      ----------
                                                        364,173         351,448
                                                     ----------      ----------
Deferred Credits
  Accumulated Deferred Income Taxes                     288,555         281,207
  Taxes Refundable to Customers                          19,427          21,005
  Unamortized Investment Tax Credit                      12,041          12,711
  Other Deferred Credits                                 87,791          53,403
                                                     ----------      ----------
                                                        407,814         368,326
                                                     ----------      ----------
Commitments and Contingencies                                 -               -
                                                     ----------      ----------

                                                     $2,267,331      $2,149,772
                                                     ==========      ==========


                 See Notes to Consolidated Financial Statements







                            National Fuel Gas Company
                            -------------------------
                      Consolidated Statement of Cash Flows
                      ------------------------------------



Year Ended September 30 (Thousands of Dollars)                 1997       1996       1995
                                                               ----       ----       ----
                                                                          
Operating Activities
  Net Income Available for Common Stock                      $114,688   $104,671   $ 75,894
  Adjustments to Reconcile Net Income to Net Cash
    Provided by Operating Activities
      Depreciation, Depletion and Amortization                111,650     98,231     71,782
      Deferred Income Taxes                                     3,800      3,907      8,452
      Other                                                     8,030      4,540        275
      Change in:
        Receivables and Unbilled Utility Revenue              (10,332)   (20,747)    16,034
        Gas Stored Underground and Materials and Supplies       7,300     (6,308)     5,733
        Prepayments                                            10,065      1,881     (9,144)
        Accounts Payable                                        9,495     10,768    (14,451)
        Amounts Payable to Customers                            5,898    (46,383)    12,287
        Other Accruals and Current Liabilities                 (2,120)    18,200     (1,305)
        Other Assets and Liabilities - Net                     36,188       (291)     8,804
                                                             --------   --------   --------

Net Cash Provided by Operating Activities                     294,662    168,469    174,361
                                                             --------   --------   --------

Investing Activities
  Capital Expenditures                                       (214,001)  (171,567)  (182,826)
  Investment in Unconsolidated Foreign Subsidiary             (21,075)         -          -
  Other                                                         1,429     (1,366)    10,646
                                                            ---------   --------   --------

Net Cash Used in Investing Activities                        (233,647)  (172,933)  (172,180)
                                                            ---------   --------   --------

Financing Activities
  Change in Notes Payable to Banks and Commercial
    Paper                                                    (107,300)    52,100     35,100
  Net Proceeds from Issuance of Long-Term Debt                 99,500     99,650     99,099
  Reduction of Long-Term Debt                                  (1,310)   (88,500)   (96,000)
  Proceeds from Issuance of Common Stock                        7,074      8,956      2,555
  Dividends Paid on Common Stock                              (64,260)   (61,179)   (59,194)
                                                             --------   --------   --------

Net Cash Provided by (Used in) Financing Activities           (66,296)    11,027    (18,440)
                                                             --------   --------   --------

Net Increase (Decrease) in Cash and
  Temporary Cash Investments                                   (5,281)     6,563    (16,259)

Cash and Temporary Cash Investments at Beginning of Year       19,320     12,757     29,016
                                                             --------   --------   --------

Cash and Temporary Cash Investments at End of Year           $ 14,039   $ 19,320   $ 12,757
                                                             ========   ========   ========


                 See Notes to Consolidated Financial Statements





                            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 significant  intercompany  balances and transactions have
been eliminated where appropriate.

         The Company  currently  uses the equity  method of  accounting  for its
investment in Severoceske Teplarny,  a.s. (SCT). In 1997, Horizon's wholly-owned
subsidiary,  Beheer-En Beleggingsmaatschappij Bruwabel, B.V. (Bruwabel) acquired
a 36.8% equity interest in SCT.

         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 - Regulatory Matters for further discussion.

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.

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 maintained
for system  balancing and other  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 full-cost ceiling). The present value of estimated future
net revenues is computed  based on  end-of-year  prices  adjusted for contracted
price  changes.  At September  30, 1997,  Seneca's  capitalized  costs under the
full-cost method of accounting were well below the full-cost ceiling.  There are
certain  factors,  including  price  declines,  which could lower the  full-cost
ceiling and 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
computation.  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, as a percentage of average depreciable
property were 4.6% in 1997, 4.4% in 1996 and 3.5% in 1995.

Gas Stored Underground - Current
Gas stored  underground  - current  is carried at lower of cost or market,  on a
last-in,  first-out  (LIFO)  method.  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  1997,
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 $47.6 million at September 30, 1997.

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.

Foreign Currency Translation
The  functional  currency  for the  Company's  foreign  operations  is the Czech
Koruna.  The translation from the Czech Koruna to U. S. Dollars is performed for
balance sheet accounts by using current exchange ratios in effect at the balance
sheet date,  and for revenue and expense  accounts by using an average  exchange
rate during the period.  The resultant  translation  adjustment is reported as a
Cumulative Translation Adjustment, a separate component of Common Stock Equity.






Income Taxes
The Company and its domestic subsidiaries file a consolidated federal income tax
return.  Investment Tax Credit, prior to its repeal in 1986, was deferred and is
being  amortized  over the estimated  useful lives of the related  property,  as
required by regulatory authorities having jurisdiction.

Financial Instruments
The Company, in its Exploration and Production segment and natural gas marketing
operations utilizes price swap agreements and natural gas futures, respectively,
to manage a portion of the market risk associated with fluctuations in the price
of natural gas and crude oil. Gains or losses from the price swap agreements are
accrued in  operating  revenues on the  Consolidated  Statement of Income at the
contract settlement dates. Gains or losses from natural gas futures are recorded
in Other  Deferred  Credits on the  Consolidated  Balance Sheet until the hedged
commodity  transaction  occurs,  at which point they are  reflected in operating
revenues on the Consolidated Statement of Income.  Reference is made to Note F -
Financial Instruments for further discussion.

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 1997, 1996 and 1995 was
$52.4 million, $54.8 million and $53.5 million,  respectively.  Net income taxes
paid in 1997, 1996 and 1995 were $69.2 million, $60.8 million and $34.6 million,
respectively.

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 Pronouncements

Earnings Per Share
In February  1997,  the  Financial  Accounting  Standards  Board  (FASB)  issued
Statement of Financial  Accounting Standards No. 128, "Earnings per Share" (SFAS
128).  SFAS  128  replaces  the  standards  for  computing  earnings  per  share
previously  found in Accounting  Principles  Board Opinion No. 15, "Earnings per
Share"  (APB 15).  SFAS 128  requires  dual  presentation  of basic and  diluted
earnings  per share (EPS) on the face of the income  statement  for all entities
with  complex  capital  structures.  Basic EPS is computed  by  dividing  income
available to common stockholders by the weighted-average number of common shares
outstanding  for the period.  Diluted EPS reflects the  potential  dilution that
could  occur  if  securities  or other  contracts  to issue  common  stock  were
exercised or converted into common stock.  Such  additional  shares are added to
the denominator of the basic EPS calculation in order to calculate diluted EPS.

         The Company is required to adopt SFAS 128 in the first quarter of 1998.
Earlier  application  is not permitted and  restatement  of all prior period EPS
data  presented  is  required.  The Company  does not believe  that common stock
equivalents in the form of stock options will have a material dilutive effect on
its EPS under SFAS 128.  However,  since SFAS 128  eliminated the 3% materiality
threshold of APB 15, diluted EPS will be disclosed as required by SFAS 128.

Comprehensive Income
In June 1997, the FASB issued SFAS 130, "Reporting  Comprehensive  Income" (SFAS
130). SFAS 130 establishes  standards for reporting and display of comprehensive
income  in a full set of  general-purpose  financial  statements.  Comprehensive
income, as described in SFAS 130, includes Net Income Available




for Common Stock as well as items under existing  accounting  standards that are
reported  as  adjustments  to   stockholders'   equity.   Such   adjustments  to
stockholders' equity include foreign currency translation  adjustments,  minimum
pension  liability  adjustments  and  unrealized  gains and  losses  on  certain
investments in debt and equity securities.

         The Company is required to adopt SFAS 130 in the first quarter of 1999.
However,  earlier  application  is  permitted.  The Company is  currently in the
process  of  determining  how it  will  present  comprehensive  income  and  its
components  within the  guidelines  established  by SFAS 130.  SFAS 130 requires
restatement of prior period financial statements for comparability.

Business Segment Information
In June 1997,  the FASB  issued  SFAS 131,  "Disclosures  about  Segments  of an
Enterprise and Related  Informtion"  (SFAS 131). SFAS 131 establishes  standards
for the way that public business  enterprises report information about operating
segments in annual  financial  statements  and requires  that those  enterprises
report  selected  information  about  operating  segments  in interim  financial
reports  issued to  shareholders.  It also  establishes  standards  for  related
disclosures about products and services,  geographic areas, and major customers.
Generally,  SFAS 131 requires  reporting segment  information under a management
approach.  The management approach is based on the way that management organizes
the segments within the enterprise for making operating  decisions and assessing
performance. SFAS 131 supersedes SFAS 14, "Financial Reporting for Segments of a
Business  Enterprise," but retains the requirement to report  information  about
major customers.

         The  Company is  required  to adopt  SFAS 131 in its annual  report for
1999.  However,  earlier  application  is  permitted.  In  the  second  year  of
application,  SFAS 131 will be  applied  to  interim  periods.  The  Company  is
currently  in the  process of  determining  how SFAS 131 will impact its segment
reporting.  SFAS  131  would  require  restatement  of  prior  period  financial
statements for comparability.

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:

At September 30 (Thousands)                                 1997       1996
                                                            ----       ----

Regulatory Assets:
Recoverable Future Taxes (Note C)                         $ 91,011   $ 88,832
Unamortized Debt Expense (Note A)                           18,603     20,319
Pension and Post-Retirement Benefit Costs (Note G)          24,200     22,259
Order 636 Transition Costs*                                  5,015     14,256
Gathering Plant                                              7,675      9,868
Environmental Clean-up (Note H)                              8,697      8,144
Other                                                        2,763      2,559
                                                          --------   --------
     Total Regulatory Assets                               157,964    166,237
                                                          --------   --------

Regulatory Liabilities:
Amounts Payable to Customers (Note A)                       10,516      4,618
New York Rate Settlement                                    22,232      1,675
Taxes Refundable to Customers (Note C)                      19,427     21,005
Pension and Post-Retirement
  Benefit Costs (Note G)                                    10,446      4,665
Other                                                        1,538        541
                                                          --------   --------
     Total Regulatory Liabilities                           64,159     32,504
                                                          --------   --------

Net Regulatory Position                                   $ 93,805   $133,733
                                                          ========   ========

* 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.

New York Rate Settlement
The New  York  jurisdiction  of  Distribution  Corporation  entered  into a rate
settlement  with the Public  Service  Commission  of the State of New York (PSC)
during 1996. The settlement acknowledged that Distribution Corporation may incur
expenses above those included in the current rate structure for certain specific
items. The settlement allows Distribution Corporation to utilize certain refunds
from upstream  pipeline  companies and certain credits to offset such additional
expenses.  At September  30, 1997 and 1996,  such  refunds and credits  combined
amounted to $19.2  million  and $1.7  million,  respectively.  At the end of the
settlement  period,  if such refunds or credits exceed the specified  additional
expenses, the excess amount would be passed back to the customers.

         The settlement also provided that earnings above a 12% return on equity
(excluding  certain items and  determined  on a cumulative  basis over the three
years ending September 30, 1998) will be shared equally between shareholders and
ratepayers.  As a result of this  sharing  mechanism,  Distribution  Corporation
recorded an  estimated  cumulative  refund  provision  to its  customers of $3.0
million  during  the  fourth  quarter  of 1997  related  to the two years  ended
September  30, 1997.  The final amount owed to  customers,  if any,  will not be
known until the conclusion of the settlement period.






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 (Thousands)                  1997     1996     1995
                                                     ----     ----     ----

Operating Expenses:
  Current Income Taxes -
    Federal                                         $57,807  $55,148  $30,522
    State                                             7,067    7,266    4,905

  Deferred Income Taxes                               3,800    3,907    8,452
                                                    -------  -------  -------
                                                     68,674   66,321   43,879

Other Income:
  Deferred Investment Tax Credit                       (665)    (665)    (672)
                                                    -------  -------  -------

Total Income Taxes                                  $68,009  $65,656  $43,207
                                                    =======  =======  =======

         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 (Thousands)              1997       1996       1995
                                                 ----       ----       ----

Net Income Available for Common Stock          $114,688   $104,671   $ 75,894
Total Income Taxes                               68,009     65,656     43,207
                                               --------   --------   --------

Income Before Income Taxes                     $182,697   $170,327   $119,101
                                               ========   ========   ========

Income Tax Expense, Computed at Federal
  Statutory Rate of 35%                         $63,944    $59,614    $41,685
Increase (Reduction) in Taxes Resulting from:
  Current State Income Taxes,
    Net of Federal Income Tax Benefit             4,594      4,723      3,188
  Depreciation                                    2,560      2,499      2,397
  Miscellaneous                                  (3,089)    (1,180)    (4,063)
                                                -------    -------    -------

Total Income Taxes                              $68,009    $65,656    $43,207
                                                =======    =======    =======

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

At September 30 (Thousands)                        1997            1996
                                                   ----            ----
Deferred Tax Liabilities:
  Excess of Tax Over Book Depreciation           $190,913        $182,271
  Exploration and Intangible Well
    Drilling Costs                                117,759          98,293
  Other                                            62,189          67,030
                                                 --------        --------
    Total Deferred Tax Liabilities                370,861         347,594
                                                 --------        --------

Deferred Tax Assets:
  Overheads Capitalized for Tax Purposes          (19,406)        (16,289)
  Other                                           (62,900)        (50,098)
                                                 --------        --------
    Total Deferred Tax Assets                     (82,306)        (66,387)
                                                 --------        --------

    Total Net Deferred Income Taxes              $288,555        $281,207
                                                 ========        ========






         SFAS 109,  "Accounting  for Income  Taxes"  (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 $19.4 million and
$21.0  million at  September  30, 1997 and 1996,  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 $91.0 million and $88.8 million at September 30,
1997 and 1996, respectively.






Note D - Capitalization

Summary of Changes in Common Stock Equity
                                                     Earnings
                                            Paid    Reinvested  Cumulative
(Thousands, Except       Common   Stock      In       in the    Translation
Per Share Amounts)       Shares   Amount   Capital   Business   Adjustment
                         ------   ------   -------  ----------  -----------

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
  Under Stock and
  Benefit Plans             156      156     3,875
                         ------  -------  --------   --------       -------

Balance at
  September 30, 1995     37,434   37,434   383,031    380,123             -
Net Income Available
  for Common Stock                                    104,671
Dividends Declared
  on Common Stock
  ($1.65 Per Share)                                   (61,920)
Common Stock Issued
  Under Stock and
  Benefit Plans             418      418    12,241
                         ------  -------  --------   --------       -------

Balance at
  September 30, 1996     37,852   37,852   395,272    422,874             -
Net Income Available
  for Common Stock                                    114,688
Dividends Declared
  on Common Stock
  ($1.71 Per Share)                                   (64,967)
Cumulative Translation
  Adjustment                                                         (2,085)
Common Stock Issued
  Under Stock and
  Benefit Plans             314      314     9,756
                         ------  -------  --------   --------       -------

Balance at
  September 30, 1997     38,166  $38,166  $405,028   $472,595*      $(2,085)
                         ======  =======  ========   ========       =======

*   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,  1997,  $398.2  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.

         The Company also has a Director Stock Plan under which it issues shares
of Company common stock to its non-employee  directors as partial  consideration
for service as directors.






Shareholder Rights Plan
In 1996, the Company's Board of Directors adopted a shareholder  rights plan and
declared a dividend of one right  (Right) for each share of common stock held by
the  shareholders of record on July 31, 1996. The Rights become  exercisable ten
days after actions that result or could result in the acquisition by a person or
entity  of 10% or more of the  Company's  voting  stock.  If the  Rights  become
exercisable,  each  Company  stockholder,  except an  acquirer,  will be able to
exercise a Right and receive common stock (or, in certain cases, cash,  property
or other securities) of the Company,  or common stock of the acquirer,  having a
market value equal to twice the Right's then current  purchase price. If a Right
were currently exercisable,  it would entitle a Company stockholder,  other than
an acquirer, to purchase $130 worth of Company common stock (or the common stock
of the acquirer) for $65.

         The Company is able to exchange the Rights at an exchange  ratio of one
share of common stock per Right. It also is able to redeem,  in whole but not in
part,  the Rights at a price of $0.01 per Right  anytime until ten days after an
acquirer  announces that it has acquired or has the right to acquire 10% or more
of the Company's voting stock. All Rights expire on July 31, 2006.

Stock Option and Stock Award Plans
The Company's  1997 Award and Option Plan (1997 Plan)  provides for the issuance
of incentive  stock  options,  nonqualified  stock options,  stock  appreciation
rights,  restricted  stock,  performance  units  and  performance  shares to key
employees.  The 1993 Award and Option Plan (1993 Plan) provided for the issuance
of the same type of awards  and  options as the 1997  Plan.  The 1983  Incentive
Stock  Option Plan (1983 Plan)  provided  for the  issuance of  incentive  stock
options to key employees. 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 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.

         In October 1995, the FASB issued SFAS 123,  "Accounting for Stock-Based
Compensation" (SFAS 123). In 1996, the Company adopted the disclosure  provision
of SFAS 123 but opted to remain under the expense recognition  provisions of APB
Opinion No. 25,  "Accounting  for Stock Issued to  Employees," in accounting for
its stock option and stock award plans.  For the years ended September 30, 1997,
1996 and 1995, no compensation  expense was recognized for options granted under
these  plans.  Compensation  expense  related to stock  appreciation  rights and
restricted stock under these stock plans was $8.1 million, $6.7 million and $1.4
million for the years ended September 30, 1997, 1996 and 1995, respectively. Had
compensation  expense for stock options  granted under the Company's stock plans
been  determined  based on fair  value at the grant  dates  consistent  with the
method of SFAS 123, the  Company's  net income and earnings per share would have
been reduced to the pro forma amounts below:

                                      1997                          1996
- -----------------------------------------------------------------------------
Net Income (Thousands):
     As reported                      $114,688                      $104,671
     Pro Forma                        $110,506                      $104,322

Earnings per Common Share:
     As reported                      $3.01                         $2.78
     Pro Forma                        $2.90                         $2.77

         The above 1996 pro forma amount  relates only to options  granted since
the beginning of 1996. Had SFAS 123 been effective prior to 1996, the fair value
of options  granted in 1995 but vesting in 1996 would have further  reduced 1996
pro  forma  net  income  and  earnings  per  share by $1.0  million  and  $0.03,
respectively.






         Transactions involving option shares for all three plans are summarized
as follows:

                                           Number of
                                         Shares Subject     Weighted Average
                                           to Option         Exercise Price
- ----------------------------------------------------------------------------
Outstanding at September 30, 1994          1,167,337             $26.80
Granted in 1995                              362,100             $27.94
Exercised in 1995*                           (17,615)            $19.46
Forfeited in 1995                            (11,532)            $31.00
- ----------------------------------------------------------------------------
Outstanding at September 30, 1995          1,500,290             $27.13
Granted in 1996                              487,750             $34.44
Exercised in 1996*                          (195,321)            $22.72
Forfeited in 1996                            (19,468)            $27.90
- ----------------------------------------------------------------------------
Outstanding at September 30, 1996          1,773,251             $29.62
Granted in 1997                              678,750             $39.61
Exercised in 1997*                          (274,655)            $25.80
Forfeited in 1997                             (3,000)            $36.81
- ----------------------------------------------------------------------------
Outstanding at September 30, 1997          2,174,346             $33.21
- ----------------------------------------------------------------------------
Option shares exercisable
  at September 30, 1997                    1,495,596             $30.31
Option shares available for future
  grant at September 30, 1997**            1,401,270
- ----------------------------------------------------------------------------

*    In connection with exercising  these options,  117,326;  77,679;  and 3,192
     shares  were   surrendered   and  canceled  during  1997,  1996  and  1995,
     respectively.
**   Including shares available for restricted stock grants.

         The weighted  average  fair value per share of options  granted in 1997
and 1996 was $7.66 and $5.58,  respectively.  These weighted average fair values
were estimated on the date of grant using a binomial  option pricing model which
is a modification of the Black-Scholes  option pricing model, with the following
weighted average assumptions for 1997 and 1996, respectively: quarterly dividend
yield of 1.06% and 1.22%,  annual expected  return of 16.25% and 12.83%,  annual
standard  deviation  (volatility) of 16.76% and 15.62%,  risk free rate of 6.58%
and 6.28%, and expected term of 5.0 years and 5.5 years.

         The following table summarizes information about options outstanding at
September 30, 1997:






                     Options Outstanding                             Options Exercisable
- --------------------------------------------------------------  -----------------------------
                   Number     Weighted Average    Weighted        Number
   Range of      Outstanding     Remaining         Average      Exercisable  Weighted Average
Exercise Prices  at 9/30/97   Contractual Life  Exercise Price  at 9/30/97    Exercise Price
- ---------------  -----------  ----------------  --------------  -----------  ----------------
                                                                   
$18.00 - $25.19     307,941     3.90 years          $24.03         307,941        $24.03
$27.94 - $41.63   1,866,405     8.25 years          $34.73       1,187,655        $31.94



         Restricted   stock  is  subject   to   restrictions   on  vesting   and
transferability.  Restricted  stock  awards  entitle  the  participants  to full
dividend and voting rights.  The market value of restricted stock on the date of
the award is being  recorded as  compensation  expense  over the periods  during
which the vesting  restrictions  exist.  Certificates  for shares of  restricted
stock awarded  under the  Company's  1984 and 1993 Plans are held by the Company
during the periods in which the restrictions on vesting are effective.

         The following table  summarizes the awards of restricted stock over the
past three years:

                                         1997        1996        1995 
- -----------------------------------------------------------------------
Shares of Restricted Stock Awarded       6,300       8,000       8,000

Weighted Average Market Price of
  Stock on Award Date                    $40.875     $36.81      $26.00
- -----------------------------------------------------------------------






         As of September 30, 1997, 121,962 shares of non-vested restricted stock
were outstanding.  Vesting restrictions will lapse on 107,662 of these shares on
January 2 of each year as follows:  1998 - 18,916 shares;  1999 - 20,916 shares;
2000 - 22,916 shares;  2001 - 24,914 shares;  2002 - 8,000 shares;  2003 - 6,000
shares;  2004 - 4,000 shares;  and 2005 - 2,000  shares.  For  restricted  stock
awarded before 1996, generally, the restrictions on transferability do not lapse
until the  earliest  of (a) six  years  from the date the  vesting  restrictions
lapse; (b) the recipient's  attainment of age 65; or (c) the recipient's  death.
For the 8,000 shares of restricted stock awarded in 1996, all restrictions  will
lapse on one-fourth of such shares on each  September 26, 2003 through 2006. For
the  6,300  shares  of  restricted  stock  awarded  in  1997,  all  restrictions
respecting  5,300  shares will lapse on December  13, 1999 and all  restrictions
respecting 1,000 shares will lapse on December 13, 2003.

Redeemable Preferred Stock
As of  September  30,  1997,  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 (Thousands)                  1997        1996
                                             ----        ----
Debentures:
  7-3/4% due February 2004                 $125,000    $125,000

Medium-Term Notes:
  6.42% due November 1997                    50,000      50,000
  6.08% due July 1998                        50,000      50,000
  5.58% due March 1999                      100,000     100,000
  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      50,000
  6.214% due August 2027**                  100,000           -
                                           --------    --------

                                            674,000     574,000
Other Notes                                  10,999           -
                                           --------    --------
                                            684,999     574,000
Less Current Portion                        103,359           -
                                           --------    --------

                                           $581,640    $574,000
                                           ========    ========
* Callable beginning July 1999.
** Putable beginning August 2002.

Other  Notes In January  and April  1997,  Seneca  issued  three  notes to third
parties  totaling  $12.3 million in connection  with its  acquisition  of timber
properties.  As shown in the table above, the remaining principal amount on such
notes is  approximately  $11.0 million at September 30, 1997.  All notes have an
interest rate of 6.75%. The principal  amount will be paid in installments  over
the term of the notes which mature in January 1999, October 1999 and June 2001.

         The aggregate principal amounts of long-term debt maturing for the next
five years are: $103.4 million in 1998, $153.7 million in 1999, $52.2 million in
2000,  $1.6  million  in  2001  and  none in  2002  (subject  to the put of $100
million).

         The amounts and timing of the issuance and sale of debt securities will
depend on market conditions, regulatory authorizations,  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 $600.0  million
thereunder.  These  credit  lines,  which  are  callable  at the  option  of the
financial institutions, are reviewed on an annual basis.

         The Company also has  authorization  to issue as much as $300.0 million
of  commercial  paper  from time to time,  but is not  likely  to exceed  $130.0
million  because  of the terms of the  revolving  credit  arrangement  discussed
below.  Unless  the  Company  receives  additional  regulatory  authority,   its
borrowings under its  discretionary  lines of credit, or through the issuance of
commercial paper, may not exceed $600.0 million in the aggregate.

         Additionally,   the  Company  has  entered  into  an   agreement   that
establishes  a  364-day  committed   revolving  credit   arrangement  with  five
commercial  banks,  under  which it may borrow as much as $130.0  million.  This
arrangement may be utilized for general corporate purposes, primarily 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 $600.0  million
available   for   borrowing   under  the   discretionary   lines  of  credit  is
correspondingly  reduced.  No borrowings were made under this arrangement during
the fiscal year ended September 30, 1997.

         At September  30, 1997,  the Company had  outstanding  notes payable to
banks and commercial paper of $32.4 million and $60.0 million,  respectively. At
September  30,  1996,  the Company had  outstanding  notes  payable to banks and
commercial paper of $109.7 million and $90.0 million, respectively.

         The weighted  average interest rate on notes payable to banks was 6.12%
and 5.63% at September  30, 1997 and 1996,  respectively.  The weighted  average
interest rate on commercial  paper was 5.64% and 5.56% at September 30, 1997 and
1996, respectively.

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 (Thousands)               1997                    1996
                                  -------------------     -------------------
                                  Carrying     Fair       Carrying     Fair
                                   Amount      Value       Amount      Value
                                  --------     -----      --------     -----

Long-Term Debt                    $684,999   $704,409     $574,000   $572,001
                                  ========   ========     ========   ========

         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
$35.7 million and $31.6  million at September  30, 1997 and 1996,  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 segment, has entered into certain
price swap  agreements  to manage a portion of the market risk  associated  with
fluctuations in the price of natural gas and crude oil,  thereby  providing more
stability to the operating  results of that business  segment.  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." These
variable  prices are highly  correlated  with the market prices  received by the
Company for its natural gas and crude oil production.

         The following  summarizes  the Company's  settlements  under price swap
agreements during 1997, 1996 and 1995:




Year Ended September 30                 1997             1996             1995
                                   ---------------  ---------------  ---------------
                                                              
Natural Gas Swap Agreements:
  Notional Amount - Equivalent
    Billion Cubic Feet (Bcf)                  24.9             23.0             16.3
  Range of Fixed Prices per
    Thousand Cubic Feet (Mcf)        $1.71 - $2.10    $1.71 - $3.05    $1.74 - $2.39
  Weighted Average Fixed Price
    per Mcf                                  $1.92            $1.91            $2.03
  Range of Variable Prices
    per Mcf                          $1.77 - $4.11    $1.67 - $3.43    $1.36 - $1.77
  Weighted Average Variable Price
    per Mcf                                  $2.57            $2.31            $1.59
  Gain (Loss)                         $(16,387,000)     $(9,231,000)      $7,157,000

Crude Oil Swap Agreements:
  Notional Amount - Equivalent
    Barrels (bbl)                        1,371,500        1,071,000          686,000
  Range of Fixed Prices per bbl    $17.40 - $18.71  $17.40 - $19.25  $16.68 - $19.60
  Weighted Average Fixed Price
    per bbl                                 $18.00           $18.22           $18.01
  Range of Variable Prices per
    bbl                            $19.22 - $25.18  $17.40 - $23.93  $17.16 - $19.89
  Weighted Average Variable Price
    per bbl                                 $21.69           $20.72           $18.35
  Loss                                 $(5,090,000)     $(2,606,000)       $(221,000)



         The Company had the following swap agreements  outstanding at September
30, 1997:

Natural Gas Swap Agreements:
                 Notional Amount    Range of Fixed   Weighted Average Fixed
      Year       (Equivalent Bcf)   Prices per Mcf       Price per Mcf
      ----       ----------------   --------------   ----------------------
      1998             24.5         $1.77 - $2.55            $2.11
      1999             10.5         $2.00 - $2.35            $2.22
      2000              1.3         $2.29                    $2.29
                       ----
                       36.3
                       ====

Crude Oil Swap Agreements:
                 Notional Amount    Range of Fixed   Weighted Average Fixed
      Year       (Equivalent bbl)   Prices per bbl        Price per bbl
      ----       ----------------   ---------------  ----------------------
      1998            891,000       $17.50 - $20.56         $18.83
      1999            135,000       $19.30 - $20.56         $19.86
                    ---------
                    1,026,000
                    =========

         At  September  30,  1997,  the  Company  had  unrecognized   losses  of
approximately $16.3 million related to price swap agreements which are offset by
corresponding  unrecognized gains from the Company's anticipated natural gas and
crude oil production over the terms of the price swap agreements.






         The Company, through its natural gas marketing operations, participates
in the  natural  gas  futures  market  to manage a portion  of the  market  risk
associated  with  fluctuations in the price of natural gas. Such futures are not
held for trading purposes.  At September 30, 1997, the Company had the following
futures contracts outstanding:

Long "Buy" Positions:

                Notional Amount       Contract Price      Weighted Average
Year            (Equivalent Bcf)      Range Per Mcf    Contract Price Per Mcf
- ----            ----------------      --------------   ----------------------

1998                 6.6              $2.04 - $3.49             $2.64
1999                 0.8              $2.04 - $2.57             $2.37
                     ---
                     7.4
                     ===

Short "Sell" Positions:

                Notional Amount       Contract Price      Weighted Average
Year            (Equivalent Bcf)      Range Per Mcf    Contract Price Per Mcf
- ----            ----------------      --------------   ----------------------

1998                 2.3              $2.06 - $3.61             $2.97
                     ===

         At  September   30,  1997,   the  Company  had   unrealized   gains  of
approximately  $2.9  million  related to these  futures  contracts.  The Company
recorded  gains of  approximately  $1.4  million,  $1.0 million and $0.2 million
related to futures  contracts  during 1997, 1996 and 1995,  respectively.  Since
these futures contracts qualify and have been designated as hedges, any gains or
losses  resulting  from market  price  changes are  substantially  offset by the
related commodity transaction.

         The Company has SEC  authority to enter into interest rate and currency
exchange  agreements  associated  with  short-term  borrowings  covering a total
principal amount of $300.0 million.  No such agreements were entered into during
the year ended September 30, 1997 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.  The Company is exposed to credit risk
from its derivative  financial  instruments when fluctuations in natural gas and
crude oil market prices result in the Company  realizing gains on the price swap
agreements  and futures  contracts  that it has entered  into.  When credit risk
arises,   such  risk  to  the  Company  is   mitigated  by  the  fact  that  the
counterparties,  or the parent companies of such counterparties,  are investment
grade  financial  institutions.   As  for  the  Company's  derivative  financial
instruments,  in those instances where the Company is not dealing  directly with
the parent company,  the Company has obtained guarantees from the parent company
of the counterparty that has issued the price swap agreements.  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-Retirement 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.






         For financial reporting purposes, the regulated subsidiaries record the
difference  between the  amounts of pension  cost  recoverable  in rates and the
amounts of pension cost  determined  by the actuary  under SFAS 87,  "Employers'
Accounting for Pensions," as deferred  pension assets.  The amounts deferred are
expected to be recovered in rates as contributions are made to the Plan. Pension
cost in 1997 and 1996  reflects  the amount  recovered  from  customers in rates
during the year. Under the PSC's policies,  Distribution  Corporation segregates
the amount of pension cost  collected in rates,  but not yet  contributed to the
pension  plan,  into a regulatory  liability  account.  This  liability  accrues
interest at the PSC mandated interest rate and this interest cost is included in
pension cost.  For purposes of  disclosure,  the  liability  also remains in the
disclosed pension liability amount because it has not yet been contributed.

         In June 1997, the Company  completed an early  retirement offer for the
Pennsylvania  operating union  employees of Distribution  Corporation and Supply
Corporation.  As a result,  the Company  recorded  expense of $1.9 million ($1.2
million after tax) related to special termination benefits, which is included in
1997 pension cost.

         In  1996,  the  Company  had an  early  retirement  offer  for  certain
salaried,  non-union  hourly  and  New  York  union  employees  of  Distribution
Corporation and Supply Corporation. The Company recorded related expense in 1996
of $8.2 million  ($5.2  million  after-tax),  comprised  of special  termination
benefits and  severance  pay. The special  termination  benefits  portion of the
expense is included in 1996 pension cost.

         The components of pension cost were as follows:

Year Ended September 30 (Thousands)               1997       1996       1995
                                                  ----       ----       ----

Service Cost                                    $ 9,988    $11,049    $ 9,680
Interest Cost                                    33,532     31,422     28,338
Actual Return on Plan Assets                    (65,791)   (48,022)   (47,591)
Net Amortization and Deferral                    28,643     10,414      9,722
Special Termination Benefits                      1,904      6,986          -
                                                -------    -------    -------
Pension Cost                                    $ 8,276    $11,849    $   149
                                                =======    =======    =======

         The  projected  benefit  obligation  was  determined  using an  assumed
discount  rate of 7.75% for 1997,  and 8% for 1996 and 1995.  The  effect of the
discount rate change in 1997 was to increase the projected benefit obligation by
$12.8 million.  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.

         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 (Thousands)                              1997          1996
                                                         ----          ----

Actuarial Present Value of:
  Vested Benefit Obligation                            $341,859      $317,049
                                                       ========      ========

  Accumulated Benefit Obligation                       $394,605      $367,612
                                                       ========      ========

  Projected Benefit Obligation                         $462,377      $432,753

Plan Assets at Fair Value                               473,205       431,828
                                                       --------      --------
Funded Status                                            10,828          (925)
Unrecognized Net Asset                                  (22,296)      (26,278)
Unrecognized Prior Service Cost                          12,435        11,947
Unrecognized Net Gain                                   (38,687)      (15,111)
                                                       --------      --------
Pension Liability                                      $(37,720)     $(30,367)
                                                       =========     ========

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  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.

         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   Federal   Energy   Regulatory   Commission   (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
under SFAS 106, "Employers'  Accounting for Post-retirement  Benefits Other Than
Pensions,"  are deferred in each  jurisdiction  as either a regulatory  asset or
liability, as appropriate.  The PSC policy regarding amounts collected in rates,
but not  contributed,  described under the Retirement Plan section in this note,
also applies to other post-retirement benefits.

         The Company has elected to amortize the initial  accumulated  liability
at October 1, 1993 to post-retirement benefit cost on a straight-line basis over
a 20-year period.

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

Year Ended September 30 (Thousands)                 1997     1996     1995
                                                    ----     ----     ----

Service Cost                                       $ 4,056  $ 3,926  $ 3,394
Interest Cost                                       16,594   14,391   13,027
Actual Return on Post-Retirement Plan Assets       (13,618)  (9,072)  (4,613)
Net Amortization and Deferral                       14,115   11,830   12,592
                                                   -------  -------  -------
Post-Retirement Benefit Cost                       $21,147  $21,075  $24,400
                                                   =======  =======  =======

         The weighted  average  assumed  discount rate used in  determining  the
accumulated post-retirement benefit obligation (APBO) was 7.75% for 1997, and 8%
for 1996 and  1995.  The  effect  of the  discount  rate  change  in 1997 was to
increase the APBO by $7.0  million.  The average  assumed  annual rate of salary
increase for the applicable life insurance plans was 5% for all three years. The
expected  long-term rate of return on  Post-Retirement  Plan assets was 8.5% for
all three years.

         The annual rate of  increase in the per capita cost of covered  medical
care  benefits  was  assumed to be 12% for 1995,  11% for 1996 and 10% for 1997;
this rate was assumed to decrease  gradually to 5.5% by the year 2003 and remain
at that level thereafter.  The annual rate of increase for medical care benefits
provided by Healthcare Maintenance Organizations (HMO) was assumed to be 7.5% in
1998 and gradually decline to 5.5% by the year 2003 and remain level thereafter.
The annual rate of increase in the per capita cost of covered  prescription drug
benefits was assumed to be 10% for 1995 and 1996,  and 8.5% for 1997.  This rate
was  assumed to  decrease  gradually  to 5.5% by the year 2003 and remain  level
thereafter.  The  annual  rate  increase  in  the  per  capita  Medicare  Part B
Reimbursement  was assumed to be 12.2% for 1995, 12% for 1996 and 3.1% for 1997.
This rate was assumed to be 9% for 1998 and  decrease  gradually  to 5.5% by the
year 2003 and remain level thereafter.  These trend assumptions  reflect various
changes made for fiscal 1998, the impact of the changes was to increase the APBO
by $6.9 million. Medicare Risk HMO's for retirees over age 65 were introduced by
the HMO providers serving the Company.  The effect of this plan amendment was to
reduce the APBO by $10.3  million.  Since no  unrecognized  prior  service  cost
exists,  this plan  amendment  was used to reduce  the  unrecognized  transition
obligation as of September 30, 1997.






         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 (Thousands)                               1997        1996
                                                          ----        ----

Accumulated Post-Retirement Benefit Obligation:
  Inactives                                            $118,465     $111,970
  Actives Fully Eligible                                 26,528       25,363
  Actives Not Yet Fully Eligible                         73,377       74,715
                                                       --------     --------
                                                        218,370      212,048
Fair Value of Post-Retirement Plan Assets                98,639       73,059
                                                       --------     --------
Funded Status                                          (119,731)    (138,989)
Unrecognized Transition Obligation                      114,034      132,055
Unrecognized Net Loss                                       505        4,510
                                                       --------     --------
Post-Retirement Liability                              $ (5,192)    $ (2,424)
                                                       =========    ========

         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, 1996,  would be increased by $31.0 million.
This 1% change  would also have  increased  the  aggregate  of the  service  and
interest cost components of net periodic  post-retirement  benefit cost for 1997
by $3.5 million.

Note H - Commitments and Contingencies

Leases
System companies have 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.  While certain of these leases are capital leases, had
they been  capitalized,  the  effect on  results  of  operations  and  financial
position would not be material.  Total lease expense  approximated $16.0 million
in 1997, $16.9 million in 1996 and $16.3 million in 1995. At September 30, 1997,
the future minimum  payments under the Company's  lease  agreements for the next
five years are:  $11.7  million in 1998,  $8.4 million in 1999,  $6.6 million in
2000,  $5.2  million in 2001 and $4.1  million  in 2002.  The  aggregate  future
minimum lease payments attributable to later years is $12.4 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 several  former  manufactured  gas plant sites in New York and  Pennsylvania.
Distribution  Corporation  has been  designated  by the New York  Department  of
Environmental  Conservation (DEC) as a potentially  responsible party (PRP) with
respect to one of these  sites in New York,  and is also  engaged in  litigation
with the DEC and the party who bought the site from  Distribution  Corporation's
predecessor.

         Distribution  Corporation  recently received an informal inquiry from a
DEC staff member as to whether  Distribution  Corporation  or a predecessor  had
used a former  manufactured  gas  plant  site in New  York in a way  that  could
account  for  a  complaint  the  DEC  received  from  a  neighboring  landowner.
Distribution  Corporation  has begun an  investigation  at that site but has not
incurred  any  clean-up  costs nor has it been able to  reasonably  estimate the
probability or extent of potential liability.






         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.

         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 the above noted sites are in the range
of $9.3 million to $9.9 million. At September 30, 1997, Distribution Corporation
has recorded the minimum liability of $9.3 million. The Company is currently not
aware of any material additional exposure to environmental liabilities. However,
adverse changes in  environmental  regulations or other factors could impact the
Company.

         In New York and  Pennsylvania,  Distribution  Corporation is recovering
site investigation and remediation costs in rates. Accordingly, the Consolidated
Balance Sheet at September 30, 1997,  includes related  regulatory assets in the
amount of approximately $8.7 million.

Other
The Company has entered into  contractual  commitments in the ordinary course of
business including commitments by Distribution  Corporation to purchase capacity
on  nonaffiliated  pipelines to meet customer gas supply needs.  The majority of
these contracts  (representing 80% of current contracted demand capacity) expire
within the next five years.  Costs incurred under these  contracts are purchased
gas costs,  subject  to state  commission  review,  and are being  recovered  in
customer rates through inclusion in Distribution Corporation's rate schedules.

         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 and
Pipeline and Storage.  The nonregulated  operations  consist  principally of the
Exploration and Production  business  segment.  The Other  Nonregulated  segment
consists primarily of the Company's sawmill and dry kiln operations, natural gas
marketing operations,  natural gas hub operations,  investment in foreign energy
projects and pipeline  construction  operations (which were discontinued  during
1995, the effect of which was immaterial to the Company).

         The  Utility  segment  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). The
Pipeline  and  Storage  segment is  regulated  by the FERC and is carried out by
Supply Corporation and SIP. Supply Corporation transports and stores natural gas
for utilities and pipeline companies in the northeastern  United States markets.
In 1997, 1996 and 1995, 52%, 51% and 48%,




respectively,  of Supply  Corporation's  revenue was from affiliated  companies,
mainly  Distribution  Corporation.  SIP has agreed to purchase,  upon receipt of
regulatory  approval,  a one-third general partnership  interest in Independence
Pipeline Company.

         Seneca is engaged in exploration  for, and development and purchase of,
oil and natural gas  reserves in the Gulf Coast areas of Texas,  Louisiana,  and
Alabama,  and in California,  Wyoming,  and the Appalachian region of the United
States. Seneca's production is, for the most part, sold to purchasers located in
the  vicinity of its wells.  Highland  operates  two  sawmills  and one dry kiln
operation in  Pennsylvania.  NFR is engaged in the  marketing  and  brokerage of
natural  gas  and  electricity  and  performs  energy  management  services  for
utilities  and end-users in the  northeastern  United  States  markets.  Leidy's
activities center around its investment in 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  is engaged in the
investigation  and development of foreign and domestic energy projects.  Horizon
has an  equity  interest  in SCT,  a company  with  district  heating  and power
generation  operations  located in the northern part of the Czech  Republic.  It
also  owns  and  operates  an  additional  district  heating  plant  and a power
development  group in the Czech Republic.  NET was formed in July 1997 to engage
in wholesale natural gas trading and other  energy-related  activities.  NIM was
formed in  September  1997 to own a one-third  general  partnership  interest in
DirectLink Gas Marketing Company, which will engage in natural gas marketing and
related  business.  UCI  was  engaged  in the  Company's  pipeline  construction
operations prior to the  discontinuance  of its business 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 three years ended September 30, 1997.
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 (Thousands)       1997          1996          1995
                                          ----          ----          ----
Operating Revenues
Regulated:
  Utility                              $  991,366    $  954,326      $786,064
  Pipeline and Storage                    172,694       176,553       164,587
                                       ----------    ----------      --------
                                        1,164,060     1,130,879       950,651
                                       ----------    ----------      --------

Nonregulated:
  Exploration and Production              119,260       114,462        56,232
  Other                                    83,915        68,930        57,075
                                       ----------    ----------      --------
                                          203,175       183,392       113,307
                                       ----------    ----------      --------

  Intersegment Revenues*                 (101,423)     (106,254)      (88,462)
                                       ----------    ----------      --------
                                       $1,265,812    $1,208,017      $975,496
                                       ==========    ==========      ========

* Represents primarily Pipeline and Storage revenue from the Utility segment.


Year Ended September 30 (Thousands)       1997          1996          1995
                                          ----          ----          ----

Operating Income (Loss) Before
  Income Taxes

Regulated:
  Utility                                $123,856      $115,257      $ 83,774
  Pipeline and Storage                     73,523        72,914        67,884
                                         --------      --------      --------
                                          197,379       188,171       151,658
                                         --------      --------      --------

Nonregulated:
  Exploration and Production               42,694        46,408        16,404
  Other                                      (743)       (8,581)        3,021
                                         --------      --------      --------
                                           41,951        37,827        19,425
                                         --------      --------      --------

Corporate                                  (2,353)       (2,231)       (2,805)
                                         --------      --------      --------

                                         $236,977      $223,767      $168,278
                                         ========      ========      ========

Identifiable Assets
At September 30 (Thousands)
Regulated:
  Utility                              $1,163,702    $1,154,364    $1,098,757
  Pipeline and Storage                    510,109       515,569       512,546
                                       ----------    ----------    ----------
                                        1,673,811     1,669,933     1,611,303
                                       ----------    ----------    ----------

Nonregulated:
  Exploration and Production              466,208       396,077       351,262
  Other                                    75,187        38,955        33,734
                                       ----------    ----------    ----------
                                          541,395       435,032       384,996
                                       ----------    ----------    ----------

Corporate                                  52,125        44,807        40,524
                                       ----------    ----------    ----------

                                       $2,267,331     $2,149,772    $2,036,823
                                       ==========     ==========    ==========

Year Ended September 30 (Thousands)

Depreciation, Depletion and Amortization
Regulated:
  Utility                                 $32,972       $31,491       $30,052
  Pipeline and Storage                     21,459        19,942        19,320
                                          -------        ------       -------
                                           54,431        51,433        49,372
                                          -------       -------       -------

Nonregulated:
  Exploration and Production               51,117        46,042        21,201
  Other                                     6,099           752         1,203
                                          -------       -------       -------
                                           57,216        46,794        22,404
                                          -------       -------       -------

Corporate                                       3             4             6
                                          -------       -------       -------

                                          $111,650      $98,231       $71,782
                                          ========      =======       =======





Capital Expenditures
Regulated:
  Utility                                $ 66,908      $ 63,730      $ 64,844
  Pipeline and Storage                     22,562        22,260        38,678
                                         --------      --------      --------
                                           89,470        85,990       103,522
                                         --------      --------      --------

Nonregulated:
  Exploration and Production              120,282        83,554        69,741
  Other                                    16,558         3,189         9,563
                                         --------      --------      --------
                                          136,840        86,743        79,304
                                         --------      --------      --------

Intersegment Elimination                        -        (1,166)            -
                                         --------      --------      --------

                                         $226,310      $171,567      $182,826
                                         ========      ========      ========


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.

         Financial  data for the quarter  ended  September  30, 1997 reflects an
after tax charge of $2.0  million,  or $0.05 per share,  related to an estimated
cumulative refund provision to Distribution  Corporation's  customers, for a 50%
sharing of earnings over a predetermined  amount in accordance with Distribution
Corporation's New York rate settlement of July 1996.

         Financial  data for the quarter  ended  September 30, 1996 reflects the
after-tax net benefit of gas cost reconciliation  adjustments of $2.7 million or
$0.07 per  share,and  the reversal of  estimated  lost and  unaccounted-for  gas
accrued  in prior  quarters  of 1996 of $4.6  million,  after-tax,  or $0.12 per
share.  These  items were  offset by an  after-tax  charge to  earnings  of $5.2
million,  or $0.14 per share,  related to an early  retirement  offer to certain
salaried,  non-union hourly and union employees of Distribution  Corporation and
Supply Corporation.  In addition,  Horizon recognized a fourth quarter after-tax
charge to earnings of $3.8 million, or $0.10 per share,  related to its decision
to withdraw from  participation in the development of a 151 megawatt power plant
near Kabirwala, Punjab Province, in east-central Pakistan.

                                                 Net Income     Earnings
                                                    (Loss)       (Loss)
                                                 Available for    Per
Quarter                    Operating  Operating     Common       Common
 Ended                     Revenues    Income       Stock         Share
- -------                    ---------  ---------  -------------  --------

1997   (Thousands, except earnings per common share)
- ------------------------------------------------------------------------

12/31/96                    $363,492   $52,153      $38,590      $1.02
 3/31/97                    $498,704   $70,812      $57,109      $1.50
 6/30/97                    $246,051   $31,283      $18,905      $ .50
 9/30/97                    $157,565   $14,055      $    84      $   -

1996   (Thousands, except earnings per common share)
- ------------------------------------------------------------------------

12/31/95                    $316,328   $46,344      $32,392      $ .87
 3/31/96                    $492,376   $69,631      $55,692      $1.48
 6/30/96                    $239,330   $29,687      $17,310      $ .46
 9/30/96                    $159,983   $11,784      $  (723)     $(.02)






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

At September  30, 1997,  there were 20,267  holders of National Fuel Gas Company
common  stock.  The  common  stock is listed  and  traded on the New York  Stock
Exchange. Information related to restrictions on the payment of dividends can be
found in Note D -  Capitalization.  The  quarterly  price  ranges and  quarterly
dividends  declared for the fiscal years ended  September 30, 1997 and 1996, are
shown below:

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

    1997
    ----

  12/31/96                            $44-1/8    $36-5/8         $.42
   3/31/97                            $44-7/8    $39-3/8         $.42
   6/30/97                            $44-1/8    $40-5/8         $.435
   9/30/97                            $45-7/16   $40-1/8         $.435

    1996
    ----

  12/31/95                            $33-7/8    $28-1/2         $.405
   3/31/96                            $34-7/8    $31-3/8         $.405
   6/30/96                            $36-3/8    $33-3/4         $.42
   9/30/96                            $38        $33-3/8         $.42

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 (Thousands)                          1997           1996
                                                     ----           ----

Capitalized Costs Subject to Amortization          $658,327       $570,815
Capitalized Acquisition Costs Excluded
  from Amortization                                  64,597         35,627
                                                   --------       --------
                                                    722,924        606,442

Less - Accumulated Depreciation, Depletion
  and Amortization                                  284,429        233,743
                                                   --------       --------

                                                   $438,495       $372,699
                                                   ========       ========

         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 1997,
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 (Thousands)              1997       1996       1995
                                                 ----       ----       ----

Property Acquisition Costs:
  Proved                                      $  4,154     $ 4,632    $13,186
  Unproved                                      23,120      12,879     12,119
Exploration Costs                               76,703      33,191     18,588
Development Costs                               15,583      32,747     25,161
Other                                                -         230        559
                                              --------     -------    -------
                                              $119,560     $83,679    $69,613
                                              ========     =======    =======






Results of Operations for Producing Activities

Year Ended September 30 (Thousands)              1997       1996       1995
                                                 ----       ----       ----

Operating Revenues:
  Natural Gas (includes revenues from sales
    to affiliates of $10,682, $11,872 and
    $8,650, respectively)                     $100,411    $ 91,018    $ 34,849
  Oil, Condensate and Other Liquids             39,237      33,978      11,948
                                              --------    --------     -------

Total Operating Revenues*                      139,648     124,996      46,797

Production/Lifting Costs                        17,335      15,196      11,215

Depreciation, Depletion and Amortization
  ($0.36, $0.36 and $0.44, respectively, per
  dollar of operating revenues)                 50,687      45,502      20,528

Income Tax Expense                              24,699      22,069       4,301
                                              --------    --------    --------

Results of Operations for Producing
  Activities (excluding corporate overheads
  and interest charges)                       $ 46,927    $ 42,229    $ 10,753
                                              ========    ========    ========

*Exclusive  of hedging  gains and  losses.  See further  discussion  in Note F -
Financial Instruments.

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.

                                      Gas                        Oil
Year Ended                            MMcf                       Mbbl
                             ----------------------      ---------------------
September 30                 1997     1996     1995      1997    1996    1995
                             ----     ----     ----      ----    ----    ----

Proved Developed and
Undeveloped Reserves:

  Beginning of Year         207,082  221,459  247,447   25,749  22,865  17,495

    Extensions and
      Discoveries            47,951   29,161    9,912      359   5,701   3,863

    Revisions of
      Previous Estimates     20,820   (3,442) (21,046)  (6,224) (1,173)    (60)

    Production              (38,586) (38,767) (20,942)  (1,902) (1,742)   (739)

    Sales of Minerals in
      Place                  (5,464)  (1,532)  (4,685)      (1)   (27)    (474)

    Purchases of Minerals
      in Place and Other        646      203   10,773        -     125   2,780
                            -------  -------  -------   ------  ------  ------

  End of Year               232,449  207,082  221,459   17,981  25,749  22,865
                            =======  =======  =======   ======  ======  ======

Proved Developed Reserves:

  Beginning of Year         163,537  162,504  179,291   14,043  14,937  10,110
                            =======  =======  =======   ======  ======  ======

  End of Year               194,454  163,537  162,504   11,354  14,043  14,937
                            =======  =======  =======   ======  ======  ======






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

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

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

Year Ended September 30 (Thousands)             1997         1996       1995
                                                ----         ----       ----

Future Cash Inflows                           $1,072,375  $1,003,280  $738,711
Less:
  Future Production and Development Costs        252,205     294,778   272,268
  Future Income Tax Expense at
    Applicable Statutory Rate                    257,172     221,956   129,055
                                              ----------  ----------   -------
Future Net Cash Flows                            562,998     486,546   337,388
Less:
  10% Annual Discount for Estimated
    Timing of Cash Flows                         179,798     157,302    92,120
                                              ----------  ----------  --------
Standardized Measure of Discounted Future
    Net Cash Flows                            $  383,200  $  329,244  $245,268
                                              ==========  ==========  ========

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

Year Ended September 30 (Thousands)              1997       1996       1995
                                                 ----       ----       ----

Standardized Measure of Discounted Future
  Net Cash Flows at Beginning of Year          $329,244   $245,268   $215,266
    Sales, Net of Production Costs             (122,313)  (109,801)   (35,582)
    Net Changes in Prices, Net of
      Production Costs                           78,499    147,330     10,757
    Purchases of Minerals in Place                1,138        770     18,602
    Sales of Minerals in Place                   (9,632)    (1,141)    (5,688)
    Extensions and Discoveries                   88,228     93,864     47,236
    Changes in Estimated Future
      Development Costs                         (20,785)   (53,630)   (50,366)
    Previously Estimated Development
      Costs Incurred                             43,731     42,780     39,833
    Net Change in Income Taxes at
      Applicable Statutory Rate                 (24,797)   (52,613)    (6,838)
    Revisions of Previous Quantity
      Estimates                                 (27,317)   (15,491)   (20,934)
    Accretion of Discount and Other              47,204     31,908     32,982
                                               --------   --------   --------
Standardized Measure of Discounted
  Future Net Cash Flows at End of Year         $383,200   $329,244   $245,268
                                               ========   ========   ========






                   NATIONAL FUEL GAS COMPANY AND SUBSIDIARIES


                 Schedule II - Valuation and Qualifying Accounts


                                   (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, 1997
- -----------------------------

Reserve for Doubtful
 Accounts             $7,672     $16,586      $    -      $15,967     $8,291
                      ======     =======      ======      =======     ======


Year Ended September 30, 1996
- -----------------------------

Reserve for Doubtful
 Accounts             $5,924     $15,191      $    -      $13,443     $7,672
                      ======     =======      ======      =======     ======


Year Ended September 30, 1995
- -----------------------------

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


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 26, 1998 Annual Meeting of Shareholders will be
filed  with the SEC not  later  than 120 days  after  September  30,  1997.  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 26,
1998 Annual  Meeting of  Shareholders  will be filed with the SEC not later than
120 days after September 30, 1997. The  information  provided in such definitive
Proxy Statement is incorporated herein by reference.

ITEM 12  Security Ownership of Certain Beneficial Owners and Management

The  information  required by this item is omitted  pursuant to Instruction G of
Form 10-K since the Company's  definitive  Proxy  Statement for its February 26,
1998 Annual  Meeting of  Shareholders  will be filed with the SEC not later than
120 days after September 30, 1997. The  information  provided in such definitive
Proxy Statement is incorporated herein by reference.





ITEM 13  Certain Relationships and Related Transactions

At September 30, 1997,  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)

              *          Certificate  of  Amendment of Restated  Certificate  of
                         Incorporation of National Fuel Gas Company, dated March
                         9, 1987  (Exhibit  3.1, Form 10-K for fiscal year ended
                         September 30, 1995 in File No. 1-3880)

              *          Certificate  of  Amendment of Restated  Certificate  of
                         Incorporation  of  National  Fuel  Gas  Company,  dated
                         February 22, 1988  (Exhibit  3.2,  Form 10-K for fiscal
                         year ended September 30, 1995 in File No. 1-3880)

              *          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:

            3.1          National  Fuel Gas Company  By-Laws as amended  through
                         September 18, 1997

            (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)

              *          Third  Supplemental  Indenture  dated as of December 1,
                         1982,  to  Indenture  dated  as of  October  15,  1974,
                         between the Company and The Bank of New York  (formerly
                         Irving  Trust  Company)  (Exhibit  4(a)(4)  in File No.
                         33-49401)

              *          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)

              *          Fifteenth  Supplemental Indenture dated as of September
                         1, 1996 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,  1996 in  File  No.
                         1-3880)

              *          Rights Agreement  between National Fuel Gas Company and
                         Marine  Midland Bank dated June 12, 1996 (Exhibit 99.1,
                         Form 8-K dated June 13, 1996 in File No. 1-3880)

           (10)          Material Contracts:

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

              *          Service   Agreement   No.  830016  with  Texas  Eastern
                         Transmission  Corporation,  under Rate  Schedule  FT-1,
                         dated  November 2, 1995  (Exhibit  10.1,  Form 10-K for
                         fiscal  year  ended  September  30,  1996 in  File  No.
                         1-3880)

              *          Service   Agreement   No.  830017  with  Texas  Eastern
                         Transmission  Corporation,  under Rate  Schedule  FT-1,
                         dated  November 2, 1995  (Exhibit  10.2,  Form 10-K for
                         fiscal  year  ended  September  30,  1996 in  File  No.
                         1-3880)

              *          Service  Agreement  with  Texas  Eastern   Transmission
                         Corporation, under Rate Schedule CDS, dated November 2,
                         1995  (Exhibit  10.3,  Form 10-K for fiscal  year ended
                         September 30, 1996 in File No. 1-3880)

              *          Service    Agreement    between   National   Fuel   Gas
                         Distribution  Corporation  and National Fuel Gas Supply
                         Corporation,  under Rate Schedule  FSS,  dated April 3,
                         1996   [Portions  of  this  agreement  are  subject  to
                         confidential treatment under Rule 24b-2] (Exhibit 10.4,
                         Form 10-K for fiscal year ended  September  30, 1996 in
                         File No. 1-3880)






              *          Service  Agreement with St. Clair Pipelines Ltd., dated
                         January  29,  1996  [Portions  of  this  agreement  are
                         subject to  confidential  treatment  under Rule  24b-2]
                         (Exhibit   10.5,   Form  10-K  for  fiscal  year  ended
                         September 30, 1996 in File No. 1-3880)

              *          Service Agreement with Empire State Pipeline under Rate
                         Schedule FT, dated  December 15, 1994 [Portions of this
                         agreement are subject to  confidential  treatment under
                         Rule 24b-2]  (Exhibit  10.1,  Form 10-K for fiscal year
                         ended September 30, 1995, in File No. 1-3880)

              *          Service    Agreement    between   National   Fuel   Gas
                         Distribution  Corporation  and National Fuel Gas Supply
                         Corporation  under Rate  Schedule  ESS dated  August 1,
                         1993  (Exhibit  10.2,  Form 10-K for fiscal  year ended
                         September 30, 1995, in File No. 1-3880)

              *          Service    Agreement    between   National   Fuel   Gas
                         Distribution  Corporation  and National Fuel Gas Supply
                         Corporation under Rate Schedule ESS dated September 19,
                         1995  (Exhibit  10.3,  Form 10-K for fiscal  year ended
                         September 30, 1995, in File No. 1-3880)

              *          Service    Agreement    between   National   Fuel   Gas
                         Distribution  Corporation  and National Fuel Gas Supply
                         Corporation  under Rate  Schedule  EFT dated  August 1,
                         1993  (Exhibit  10.4,  Form 10-K for fiscal  year ended
                         September 30, 1995, in File No. 1-3880)

              *          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 (Exhibit  10.5,  Form
                         10-K for fiscal year ended  September 30, 1995, in File
                         No. 1-3880)

              *          Service Agreement with  Transcontinental  Gas Pipe Line
                         Corporation under Rate Schedule FT dated August 1, 1993
                         (Exhibit   10.6,   Form  10-K  for  fiscal  year  ended
                         September 30, 1995, in File No. 1-3880)

              *          Service Agreement with  Transcontinental  Gas Pipe Line
                         Corporation  under Rate  Schedule  FT dated  October 1,
                         1993  (Exhibit  10.7,  Form 10-K for fiscal  year ended
                         September 30, 1995, in File No. 1-3880)

              *          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 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)

          (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)

              *          Ninth Extension to Employment Agreement with Bernard J.
                         Kennedy,  dated  September 19, 1996 (Exhibit 10.6, Form
                         10-K for fiscal year ended  September  30, 1996 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)

              *          Amendment to the  National  Fuel Gas Company 1984 Stock
                         Plan,  dated December 11, 1996 (Exhibit 10.7, Form 10-K
                         for fiscal  year ended  September  30, 1996 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)

              *          Amendment  to National  Fuel Gas Company 1993 Award and
                         Option Plan,  dated December 18, 1996 (Exhibit 10, Form
                         10-Q for the quarterly  period ended  December 31, 1996
                         in File No. 1-3880)

              *          Amendment  to National  Fuel Gas Company 1993 Award and
                         Option Plan,  dated  December 11, 1996  (Exhibit  10.8,
                         Form 10-K for fiscal year ended  September  30, 1996 in
                         File No. 1-3880)

              *          Amendment  to National  Fuel Gas Company 1993 Award and
                         Option Plan, dated October 27, 1995 (Exhibit 10.8, Form
                         10-K for fiscal year ended  September  30, 1995 in File
                         No. 1-3880)






              *          National  Fuel Gas  Company  1997 Award and Option Plan
                         (Exhibit   10.9,   Form  10-K  for  fiscal  year  ended
                         September 30, 1996 in File No. 1-3880)


              *          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)

              *          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)

           10.1          Agreement   dated  August  1,  1986,   with  Joseph  P.
                         Pawlowski

           10.2          Agreement dated August 1, 1986, with Gerald T. Wehrlin

              *          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)

              *          Amendment  to the  National  Fuel Gas Company  Deferred
                         Compensation  Plan,  dated  September 19, 1996 (Exhibit
                         10.10,  Form 10-K for fiscal year ended  September  30,
                         1996 in File No. 1-3880)

              *          Amendment  to  National   Fuel  Gas  Company   Deferred
                         Compensation  Plan,  dated  September 27, 1995 (Exhibit
                         10.9,  Form 10-K for fiscal  year ended  September  30,
                         1995 in File No. 1-3880)

           10.3          National Fuel Gas Company Deferred  Compensation  Plan,
                         as amended and restated through March 20, 1997

           10.4          Amendment  to  National   Fuel  Gas  Company   Deferred
                         Compensation Plan dated June 16, 1997

              *          National Fuel Gas Company Tophat Plan,  effective March
                         20,  1997  (Exhibit  10,  Form  10-Q for the  quarterly
                         period ended June 30, 1997 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)

              *          Amendment  to Death  Benefit  Agreement  of August  28,
                         1991,  with  Bernard J.  Kennedy,  dated March 15, 1994
                         (Exhibit  10.11,   Form  10-K  for  fiscal  year  ended
                         September 30, 1995 in File No. 1-3880)

           10.5          Amended and Restated  Split Dollar  Insurance and Death
                         Benefit  Agreement dated September 17, 1997 with Philip
                         C. Ackerman

           10.6          Amended and Restated  Split Dollar  Insurance and Death
                         Benefit Agreement dated September 15, 1997 with Richard
                         Hare






           10.7          Amended and Restated  Split Dollar  Insurance and Death
                         Benefit  Agreement dated September 15, 1997 with Joseph
                         P. Pawlowski

           10.8          Amended and Restated  Split Dollar  Insurance and Death
                         Benefit  Agreement dated September 15, 1997 with Gerald
                         T. Wehrlin

              *          National    Fuel   Gas   Company   and    Participating
                         Subsidiaries  Executive  Retirement Plan as amended and
                         restated through November 1, 1995 (Exhibit 10.10,  Form
                         10-K for fiscal year ended  September  30, 1995 in File
                         No. 1-3880)

              *          National    Fuel   Gas   Company   and    Participating
                         Subsidiaries  1996  Executive   Retirement  Plan  Trust
                         Agreement (II) dated May 10, 1996 (Exhibit 10.13,  Form
                         10-K for fiscal year ended  September  30, 1996 in File
                         No. 1-3880)

           10.9          Amendments   to   National   Fuel   Gas   Company   and
                         Participating  Subsidiaries  Executive  Retirement Plan
                         dated September 18, 1997

              *          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)

              *          Administrative  Rules with  Respect  to at Risk  Awards
                         under the 1993 Award and Option  Plan  (Exhibit  10.14,
                         Form 10-K for fiscal year ended  September  30, 1996 in
                         File No. 1-3880)

              *          Administrative  Rules of the Compensation  Committee of
                         the Board of Directors of National  Fuel Gas Company as
                         amended through December 11, 1996 (Exhibit 10.15,  Form
                         10-K for fiscal year ended  September  30, 1996 in File
                         No. 1-3880)

              *          Excerpts of Minutes from the National  Fuel Gas Company
                         Board  of   Directors   Meeting  of  December  5,  1991
                         regarding  change in control  agreements,  non-employee
                         director   retirement   plan,   and   restrictions   on
                         restricted  stock (Exhibit 10-UU,  Form 10-K for fiscal
                         year ended September 30, 1991 in File No. 1-3880)

              *          Excerpts  from  Minutes  from  the  National  Fuel  Gas
                         Company  Board of Directors  Meeting of  September  19,
                         1996 regarding  compensation of non-employee  directors
                         and related  amendments  of By-Laws  (Exhibit 3.1, Form
                         10-K for fiscal year ended  September  30, 1996 in File
                         No. 1-3880)

          10.10          Excerpts of Minutes from the National  Fuel Gas Company
                         Board  of  Directors   Meeting  of  February  20,  1997
                         regarding  the  Retirement   Benefits  for  Bernard  J.
                         Kennedy

          10.11          Excerpts of Minutes from the National  Fuel Gas Company
                         Board of Directors  Meeting of March 20, 1997 regarding
                         the Retainer Policy for Non-Employee Directors

              *          Form of Change in Control Agreement, dated May 1, 1992,
                         with  Walter  E.  DeForest,  Bruce H.  Hale,  Joseph P.
                         Pawlowski,  Dennis J. Seeley, David F. Smith and Gerald
                         T.  Wehrlin,  and dated March 16,  1995,  with James A.
                         Beck  (Exhibit  10.16,  Form 10-K for fiscal year ended
                         September 30, 1996 in File No. 1-3880)






           (12)          Computation of Ratio of Earnings to Fixed Charges

           (13)          Letter to  Shareholders as contained in the 1997 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.





                                   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 11, 1997                        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 11, 1997
          -----------------


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

   Date:  December 11, 1997
          -----------------


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

   Date:  December 11, 1997
          -----------------


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

   Date:  December 11, 1997
          -----------------


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

   Date:  December 11, 1997
          -----------------


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

   Date:  December 11, 1997
          -----------------


   /s/ G. L. Mazanec       
  -------------------------                               Director
       G. L. Mazanec

   Date:  December 11, 1997
          -----------------








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

   Date:  December 11, 1997
          -----------------


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

   Date:  December 11, 1997
          -----------------


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

   Date:  December 11, 1997
          -----------------


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

   Date:  December 11, 1997
          -----------------



APPENDIX TO ITEM 2 - PROPERTIES

      Four maps  outlining the Company's  operating  areas at September 30, 1997
      are included on pages 1 and 2 of the paper format version of the Company's
      combined Annual Report to Shareholders/Form 10-K. The first map identifies
      the  Company's   Pipeline  and  Storage   operating  area  (i.e.,   Supply
      Corporation's storage areas and pipelines).  The second map identifies the
      Company's Utility Operating area (i.e., Distribution Corporation's service
      area).  The third map identifies the Company's  Exploration and Production
      operating area (i.e.,  Seneca  Resources'  operating area). The fourth map
      identifies the  geographic  location of the Company's  Other  Nonregulated
      operating areas (i.e., NFR's marketing  offices,  Horizon's Czech Republic
      operations and Highland's sawmill operations).

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

A.  The Revenue Dollar - 1997

      Two pie graphs  detailing the revenue  dollar in 1997:  where it came from
      and where it went to, broken down as follows:

      Where it came from:

      $ .560 Residential Sales
        .184 Commercial, Industrial and Off-System Sales
        .101 Oil and Gas Revenues
        .065 Transportation Revenues
        .055 Marketing Revenues
        .029 Storage Service Revenues
        .006 Other Revenues
      $1.000 Total

      Where it went to:

      $ .417 Gas Purchased
        .141 Wages,  Including Benefits
        .133 Taxes 
        .088 Depreciation                 
        .086 Other Materials and Services
        .051 Dividends - Common Stock
        .045 Interest 
        .039 Reinvested in the Business
      $1.000 Total

B.  Capital Expenditures

      A bar graph detailing capital  expenditures  (millions of dollars) for the
      years 1993 through 1997, broken down as follows:

                                     1993     1994     1995     1996     1997
                                     ----     ----     ----     ----     ----
      Other Nonregulated            $  6.2   $  3.6   $  9.6   $  3.2   $ 16.5
      Pipeline and Storage            27.4     20.5     38.7     22.2     22.6
      Utility                         61.8     61.7     64.8     62.6     66.9
      Exploration and Production      36.5     52.5     69.7     83.6    120.3
                                    ------   ------   ------   ------   ------
                                    $131.9   $138.3   $182.8   $171.6   $226.3





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


C.  Capitalization Ratios

      A bar graph  detailing  capitalization  (percentage)  for the  years  1993
through 1997, broken down as follows:

                  Debt (%)        Equity (%)
      1993          47.8             52.2
      1994          46.2             53.8
      1995          47.0             53.0
      1996          47.5             52.5
      1997          46.0             54.0

D.  Book Value Per Common Share

      A bar graph  detailing book value per common share (dollars) for the years
1993 through 1997, as follows:

      1993 -  20.08
      1994 -  20.93
      1995 -  21.39
      1996 -  22.61
      1997 -  23.94




                                 Exhibit Index


            3.1     National  Fuel  Gas  Company   By-Laws  as  amended  through
                    September 18, 1997

           10.1     Agreement dated August 1, 1986, with Joseph P. Pawlowski

           10.2     Agreement dated August 1, 1986, with Gerald T. Wehrlin

           10.3     National  Fuel Gas Company  Deferred  Compensation  Plan, as
                    amended and restated through March 20, 1997

           10.4     Amendment to National Fuel Gas Company Deferred Compensation
                    Plan dated June 16, 1997

           10.5     Amended  and  Restated  Split  Dollar  Insurance  and  Death
                    Benefit  Agreement  dated  September 17, 1997 with Philip C.
                    Ackerman

           10.6     Amended  and  Restated  Split  Dollar  Insurance  and  Death
                    Benefit Agreement dated September 15, 1997 with Richard Hare

           10.7     Amended  and  Restated  Split  Dollar  Insurance  and  Death
                    Benefit  Agreement  dated  September 15, 1997 with Joseph P.
                    Pawlowski

           10.8     Amended  and  Restated  Split  Dollar  Insurance  and  Death
                    Benefit  Agreement  dated  September 15, 1997 with Gerald T.
                    Wehrlin

           10.9     Amendments  to National  Fuel Gas Company and  Participating
                    Subsidiaries  Executive  Retirement Plan dated September 18,
                    1997

          10.10     Excerpts of Minutes from the National Fuel Gas Company Board
                    of  Directors  Meeting of February  20, 1997  regarding  the
                    Retirement Benefits for Bernard J. Kennedy

          10.11     Excerpts of Minutes from the National Fuel Gas Company Board
                    of  Directors  Meeting  of  March  20,  1997  regarding  the
                    Retainer Policy for Non-Employee Directors

           (12)     Computation of Ratio of Earnings to Fixed Charges

           (13)     Letter  to  Shareholders  as  contained  in the 1997  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)     Financial  Data Schedule for 12 months ending  September 30,
                    1997

           99.1     Report of Ralph E. Davis Associates, Inc.