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






                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                             ----------------------


                                    FORM 10-Q


                QUARTERLY REPORT PURSUANT TO SECTION 13 or 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934


                  For the Quarterly Period Ended March 31, 1999
                                                 --------------


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



                            NATIONAL FUEL GAS COMPANY
             (Exact name of registrant as specified in its charter)


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

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

                                 (716) 857-6980
                                 --------------
              (Registrant's telephone number, including area code)
              ----------------------------------------------------



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

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

              Common stock, $1 par value, outstanding at April 30, 1999:
              38,700,958 shares.

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






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

NATIONAL FUEL GAS COMPANY (Company or Registrant)

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

                                      INDEX

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

Item 1.  Financial Statements

             a.   Consolidated Statements of Income and Earnings
                  Reinvested in the Business - Three Months and
                  Six Months Ended March 31, 1999 and 1998             4 - 5

             b.   Consolidated Balance Sheets - March 31, 1999 and
                  September 30, 1998                                   6 - 7

             c.   Consolidated Statements of Cash Flows - Six
                  Months Ended March 31, 1999 and 1998                   8

             d.   Consolidated Statements of Comprehensive
                  Income - Three Months and Six Months
                  Ended March 31, 1999 and 1998                          9

             e.   Notes to Consolidated Financial Statements          10 - 16

Item 2.  Management's Discussion and Analysis of Financial
         Condition and Results of Operations                          17 - 39

Item 3.  Quantitative and Qualitative Disclosures About Market Risk     39

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

Item 1.  Legal Proceedings                                               *

Item 2.  Changes in Securities                                          39

Item 3.  Defaults Upon Senior Securities                                 *

Item 4.  Submission of Matters to a Vote of Security Holders          39 - 40

Item 5.  Other Information                                               *

Item 6.  Exhibits and Reports on Form 8-K                               40

Signature                                                               41

*   The Company has nothing to report under this item.






Reference to "the Company" in this report means the Registrant or the Registrant
and  its  subsidiaries  collectively,  as  appropriate  in  the  context  of the
disclosure.

This Form 10-Q 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  Form  10-Q at Item 2
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations"   (MD&A),   under  the  heading  "Safe  Harbor  for  Forward-Looking
Statements." Forward-looking statements are all statements other than statements
of historical fact,  including,  without  limitation,  those statements that are
designated with a "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. - Financial Information
- -------------------------------

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

                            National Fuel Gas Company
                            -------------------------
                 Consolidated Statements of Income and Earnings
                 ----------------------------------------------
                           Reinvested in the Business
                           --------------------------
                                   (Unaudited)
                                   -----------
                                                        Three Months Ended
                                                            March 31,         
                                                        -------------------
                                                        1999          1998
                                                        ----          ----
(Thousands of Dollars, Except Per
  Common Share Amounts)
INCOME
Operating Revenues                                     $483,404      $456,441
                                                       --------      --------

Operating Expenses
  Purchased Gas                                         201,818       188,874
  Fuel Used in Heat and Electric Generation              17,807        14,176
  Operation                                              77,151        86,323
  Maintenance                                             6,064         6,561
  Property, Franchise and Other Taxes                    30,683        30,680
  Depreciation, Depletion and Amortization               31,726        26,798
  Impairment of Oil and Gas Producing Properties              -       128,996
  Income Taxes - Net                                     34,680        (9,739)
                                                       --------      --------
                                                        399,929       472,669
                                                       --------      --------

Operating Income (Loss)                                  83,475       (16,228)
Other Income                                              1,575        25,594
                                                       --------      --------
Income Before Interest Charges and
  Minority Interest in Foreign Subsidiaries              85,050         9,366
                                                       --------      --------

Interest Charges
  Interest on Long-Term Debt                             16,083        11,115
  Other Interest                                          6,198        17,111
                                                       --------      --------
                                                         22,281        28,226
                                                       --------      --------

Minority Interest in Foreign Subsidiaries                (1,624)       (2,402)
                                                       --------      --------

Net Income (Loss) Available for Common Stock             61,145       (21,262)

EARNINGS REINVESTED IN THE BUSINESS

Balance at January 1                                    448,433       484,431
                                                       --------      --------
                                                        509,578       463,169
Dividends on Common Stock
 (1999 - $.45; 1998 - $.435)                             17,345        16,604
                                                       --------      --------

Balance at March 31                                    $492,233      $446,565
                                                       ========      ========

Earnings (Loss) Per Common Share:
  Basic                                                  $ 1.58        $(0.56)
                                                         ======        ======
  Diluted                                                $ 1.57           N/A
                                                         ======        ======

Weighted Average Common Shares Outstanding:
  Used in Basic Calculation                          38,609,655    38,263,632
                                                     ==========    ==========
  Used In Diluted Calculation                        38,876,685           N/A
                                                     ==========    ==========

N/A - Not applicable due to antidilution

                 See Notes to Consolidated Financial Statements





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

                            National Fuel Gas Company
                            -------------------------
                 Consolidated Statements of Income and Earnings
                 ----------------------------------------------
                           Reinvested in the Business
                           --------------------------
                                   (Unaudited)
                                   -----------
                                                          Six Months Ended
                                                              March 31,       
                                                         ------------------
                                                         1999          1998
                                                         ----          ----
(Thousands of Dollars, Except Per
  Common Share Amounts)
INCOME
Operating Revenues                                      $823,826      $827,462
                                                        --------      --------

Operating Expenses
  Purchased Gas                                          312,824       353,141
  Fuel Used in Heat and Electric Generation               37,781        18,510
  Operation                                              152,422       151,837
  Maintenance                                             11,647        12,907
  Property, Franchise and Other Taxes                     52,688        54,891
  Depreciation, Depletion and Amortization                63,575        57,918
  Impairment of Oil and Gas Producing Properties               -       128,996
  Income Taxes - Net                                      52,580        13,210
                                                        --------      --------
                                                         683,517       791,410
                                                        --------      --------
Operating Income                                         140,309        36,052
Other Income                                               6,317        26,762
                                                        --------      --------
Income Before Interest Charges and
  Minority Interest in Foreign Subsidiaries              146,626        62,814
                                                        --------      --------

Interest Charges
  Interest on Long-Term Debt                              33,450        22,562
  Other Interest                                          11,525        21,151
                                                        --------      --------
                                                          44,975        43,713
                                                        --------      --------
Minority Interest in Foreign Subsidiaries                 (2,888)       (2,829)
                                                        --------      --------

Income Before Cumulative Effect                           98,763        16,272
Cumulative Effect of Change in Accounting for Depletion        -        (9,116)
                                                        --------      --------
Net Income Available for Common Stock                     98,763         7,156

EARNINGS REINVESTED IN THE BUSINESS
Balance at October 1                                     428,112       472,595
                                                        --------      --------
                                                         526,875       479,751
Dividends on Common Stock
 (1999 - $.90; 1998 - $.87)                               34,642        33,186
                                                        --------      --------
Balance at March 31                                     $492,233      $446,565
                                                        ========      ========

Basic Earnings Per Common Share:
  Income Before Cumulative Effect                          $2.56        $ 0.43
  Cumulative Effect of Change in Accounting for Depletion      -         (0.24)
                                                           -----        ------
  Net Income Available for Common Stock                    $2.56        $ 0.19
                                                           =====        ======
Diluted Earnings Per Common Share:
  Income Before Cumulative Effect                          $2.54        $ 0.42
  Cumulative Effect of Change in Accounting for Depletion      -         (0.24)
                                                           -----        ------
  Net Income Available for Common Stock                    $2.54        $ 0.18
                                                           =====        ======

Weighted Average Common Shares Outstanding:
  Used in Basic Calculation                           38,568,349    38,230,331
                                                      ==========    ==========
  Used in Diluted Calculation                         38,911,856    38,673,312
                                                      ==========    ==========

                 See Notes to Consolidated Financial Statements





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


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

                                                     March 31,
                                                       1999    September 30,
                                                   (Unaudited)      1998
                                                   -----------  ------------
                                                     (Thousands of Dollars)
ASSETS
Property, Plant and Equipment                      $3,244,599    $3,186,853
   Less - Accumulated Depreciation, Depletion
     and Amortization                                 976,052       938,716
                                                   ----------    ----------
                                                    2,268,547     2,248,137
                                                   ----------    ----------
Current Assets
   Cash and Temporary Cash Investments                 34,572        30,437
   Receivables - Net                                  205,393        82,336
   Unbilled Utility Revenue                            38,366        15,403
   Gas Stored Underground                               9,567        31,661
   Materials and Supplies - at average cost            22,153        24,609
   Unrecovered Purchased Gas Costs                          -         6,316
   Prepayments                                         31,279        19,755
                                                   ----------    ----------
                                                      341,330       210,517
                                                   ----------    ----------

Other Assets
   Recoverable Future Taxes                            88,303        88,303
   Unamortized Debt Expense                            22,326        22,295
   Other Regulatory Assets                             41,760        41,735
   Deferred Charges                                     8,957         8,619
   Other                                               77,140        64,853
                                                   ----------    ----------
                                                      238,486       225,805
                                                   ----------    ----------

                                                   $2,848,363    $2,684,459
                                                   ==========    ==========


                 See Notes to Consolidated Financial Statements





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


                            National Fuel Gas Company
                           Consolidated Balance Sheets


                                                     March 31,
                                                       1999     September 30,
                                                   (Unaudited)      1998 
                                                   -----------  -------------
                                                     (Thousands of Dollars)

CAPITALIZATION AND LIABILITIES
Capitalization:
Common Stock Equity
   Common Stock, $1 Par Value
    Authorized  - 200,000,000 Shares; Issued
    and Outstanding - 38,640,515 Shares and
    38,468,795 Shares, Respectively                $   38,641    $   38,469
   Paid in Capital                                    424,240       416,239
   Earnings Reinvested in the Business                492,233       428,112
   Cumulative Translation Adjustment                  (11,780)        7,265
                                                   ----------    ----------
Total Common Stock Equity                             943,334       890,085
Long-Term Debt, Net of Current Portion                724,920       692,669
                                                   ----------    ----------
Total Capitalization                                1,668,254     1,582,754
                                                   ----------    ----------

Minority Interest in Foreign Subsidiaries              23,622        25,479
                                                   ----------    ----------

Current and Accrued Liabilities
   Notes Payable to Banks and
    Commercial paper                                  362,100       326,300
   Current Portion of Long-Term Debt                  160,111       216,929
   Accounts Payable                                    47,213        59,933
   Amounts Payable to Customers                         8,216         5,781
   Other Accruals and Current Liabilities             163,267        80,480
                                                   ----------    ----------
                                                      740,907       689,423
                                                   ----------    ----------

Deferred Credits
   Accumulated Deferred Income Taxes                  273,030       258,222
   Taxes Refundable to Customers                       18,404        18,404
   Unamortized Investment Tax Credit                   11,948        11,372
   Other Deferred Credits                             112,198        98,805
                                                   ----------    ----------
                                                      415,580       386,803
                                                   ----------    ----------
Commitments and Contingencies                               -             -
                                                   ----------    ----------

                                                   $2,848,363    $2,684,459
                                                   ==========    ==========


                 See Notes to Consolidated Financial Statements





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

                            National Fuel Gas Company
                            -------------------------
                      Consolidated Statements of Cash Flows
                      -------------------------------------
                                   (Unaudited)
                                   -----------

                                                          Six Months Ended
                                                              March 31,
                                                         ------------------
                                                         1999          1998
                                                         ----          ----
                                                       (Thousands of Dollars)
OPERATING ACTIVITIES
   Net Income Available for Common Stock               $ 98,763      $  7,156
   Adjustments to Reconcile Net Income to Net Cash
    Provided by Operating Activities:
         Cumulative Effect of Change in Accounting
           for Depletion                                      -         9,116
         Impairment of Oil and Gas Producing Properties       -       128,996
         Depreciation, Depletion and Amortization        63,575        57,918
         Deferred Income Taxes                           18,754       (48,890)
         Minority Interest in Foreign Subsidiaries        2,888         2,829
         Other                                            2,254        (1,074)
         Change in:
           Receivables and Unbilled Utility Revenue    (149,227)     (100,862)
           Gas Stored Underground and Materials and
            Supplies                                     23,778        23,518
           Unrecovered Purchased Gas Costs                6,316          (340)
           Prepayments                                  (11,539)      (19,134)
           Accounts Payable                             (11,436)      (18,249)
           Amounts Payable to Customers                   2,435        (6,812)
           Other Accruals and Current Liabilities        82,734        84,603
           Other Assets                                  (7,762)       (2,798)
           Other Liabilities                             13,531         6,680
                                                       --------      --------
Net Cash Provided by
 Operating Activities                                   135,064       122,657
                                                       --------      --------

INVESTING ACTIVITIES
   Capital Expenditures                                (116,350)     (220,889)
   Investment in Subsidiaries, Net of Cash
     Acquired                                                 -       (75,963)
   Other                                                 (3,543)          353
                                                       --------      --------
Net Cash Used in Investing Activities                  (119,893)     (296,499)
                                                       --------      --------

FINANCING ACTIVITIES
   Change in Notes Payable to Banks and Commercial
    Paper                                                35,800       281,593
   Net Proceeds from Issuance of Long-Term Debt          98,736             -
   Reduction of Long-Term Debt                         (114,334)      (52,323)
   Dividends Paid on Common Stock                       (34,559)      (33,131)
   Proceeds from Issuance of Common Stock                 4,761         2,387
                                                       --------      --------
Net Cash Provided by (Used in)
 Financing Activities                                    (9,596)      198,526
                                                      ---------      --------

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

Net Increase in Cash and
 Temporary Cash Investments                               4,135        24,684

Cash and Temporary Cash Investments at October 1         30,437        14,039
                                                       --------      --------

Cash and Temporary Cash Investments at March 31        $ 34,572      $ 38,723
                                                       ========      ========

                 See Notes to Consolidated Financial Statements





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


                            National Fuel Gas Company
                            -------------------------
                 Consolidated Statements of Comprehensive Income
                 -----------------------------------------------
                                   (Unaudited)
                                   -----------

                                                        Three Months Ended
                                                             March 31,
                                                        ------------------
                                                        1999          1998
                                                        ----          ----
                                                      (Thousands of Dollars)

Net Income (Loss) Available for Common Stock          $ 61,145      $(21,262)

Other Comprehensive Income (Loss), Net of Tax:
  Cumulative Translation Adjustment                    (19,175)        3,213
                                                      --------      --------

Comprehensive Income (Loss) Available for
  Common Stock                                        $ 41,970      $(18,049)
                                                      ========      ========



                                                          Six Months Ended
                                                              March 31, 
                                                         ------------------
                                                         1999          1998
                                                         ----          ----
                                                       (Thousands of Dollars)

Net Income Available for Common Stock                 $ 98,763      $  7,156

Other Comprehensive Income (Loss), Net of Tax:
  Cumulative Translation Adjustment                    (19,045)          910
                                                      --------      --------

Comprehensive Income Available for
  Common Stock                                        $ 79,718      $  8,066
                                                      ========      ========






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


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

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


Note 1 - Summary of Significant Accounting Policies

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

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

Quarterly Earnings.  The Company,  in its opinion,  has included all adjustments
that are  necessary for a fair  statement of the results of  operations  for the
reported  periods.  The  consolidated  financial  statements  and notes thereto,
included herein, should be read in conjunction with the financial statements and
notes for the years ended  September 30, 1998,  1997 and 1996, that are included
in the Company's combined Annual Report to Shareholders/Form  10-K for 1998. The
fiscal 1999 consolidated  financial statements will be examined by the Company's
independent accountants after the end of the fiscal year.

           The  earnings  for the six months  ended March 31, 1999 should not be
taken as a prediction  of earnings for the entire  fiscal year ending  September
30, 1999. Most of the Company's business is seasonal in nature and is influenced
by weather  conditions.  Because of the seasonal nature of the Company's heating
business,  earnings  during the winter months  normally  represent a substantial
part of earnings for the entire fiscal year.  The impact of abnormal  weather on
earnings  during the heating  season is partially  reduced by the operation of a
weather  normalization  clause included in Distribution  Corporation's  New York
tariff.  The weather  normalization  clause is effective for October through May
billings.  Distribution  Corporation's tariff for its Pennsylvania  jurisdiction
does not have a weather normalization clause. In addition,  Supply Corporation's
straight  fixed-variable rate design, which allows for recovery of substantially
all fixed costs in the demand or reservation charge, reduces the earnings impact
of weather fluctuations.

Cumulative  Effect of Change in Accounting.  Effective  October 1, 1997,  Seneca
changed  its  method  of  depletion  for oil and gas  properties  from the gross
revenue method to the units of production method. The units of production method
was applied  retroactively  to prior years to determine  the  cumulative  effect
through  October 1, 1997. This  cumulative  effect reduced  earnings for 1998 by
$9.1 million, net of income tax.






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


Oil and Gas Exploration and Development Costs. Oil and gas property acquisition,
exploration and development  costs are capitalized under the full-cost method of
accounting as prescribed by the Securities and Exchange Commission (SEC). Due to
significant declines in oil prices in 1998, Seneca's capitalized costs under the
full-cost method of accounting exceeded the full-cost ceiling at March 31, 1998.
Seneca was  required to  recognize an  impairment  of its oil and gas  producing
properties in the quarter ended March 31, 1998.  This charge  amounted to $129.0
million  (pretax)  and reduced  net income for the quarter and six months  ended
March 31, 1998 by $79.1 million ($2.07 per common share, basic; $2.05 per common
share, for the six months ended March 31, 1998, on a diluted basis).

Consolidated  Statements  of  Cash  Flows.  For  purposes  of  the  Consolidated
Statements  of  Cash  Flows,  the  Company  considers  all  highly  liquid  debt
instruments  purchased  with a maturity of generally  three months or less to be
cash  equivalents.  Cash interest payments during the six months ended March 31,
1999 and 1998, amounted to $45.5 million and $30.5 million, respectively. Income
taxes paid during the six months ended March 31, 1999 and 1998 amounted to $18.6
million and $40.4 million,  respectively.  During the six months ended March 31,
1999, the Company  received a $1.0 million refund of taxes and interest from the
Internal  Revenue Service (IRS) stemming from the final settlement of the audits
of years  1977-1994.  During the six months  ended March 31,  1998,  the Company
received a $6.2 million  refund of taxes and interest from the IRS stemming from
the aforementioned settlement.

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

Earnings  per Common  Share.  Basic  earnings  per common  share is  computed by
dividing  income  available for common stock by the weighted  average  number of
common  shares  outstanding  for the period.  Diluted  earnings per common share
reflects  the  potential  dilution  that  could  occur  if  securities  or other
contracts to issue common stock were  exercised or converted  into common stock.
Such  additional  shares are added to the  denominator of the basic earnings per
common  share  calculation  in order to  calculate  diluted  earnings per common
share. The only potentially  dilutive securities the Company has outstanding are
stock options.  The diluted  weighted  average shares  outstanding  shown on the
Consolidated  Statement of Income reflects the potential dilution as a result of
these stock  options.  Such  dilution was  determined  using the Treasury  Stock
Method as required by  Statement  of  Financial  Accounting  Standards  No. 128,
"Earnings per Share."






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


Note 2 - Income Taxes

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

                                                           Six Months Ended
                                                               March 31, 
                                                           ----------------
                                                           1999        1998
                                                           ----        ----

Operating Expenses:
  Current Income Taxes -
   Federal                                               $26,213     $52,235
   State                                                   4,513       5,242

  Deferred Income Taxes -
   Federal                                                16,861     (43,750)
   State                                                   1,700      (5,140)

  Foreign Income Taxes                                     3,293       4,623
                                                         -------     -------
                                                          52,580      13,210

Other Income:
  Deferred Investment Tax Credit                            (332)       (305)
Minority Interest in Foreign Subsidiaries                   (832)     (1,457)
Cumulative Effect of Change in Accounting                      -      (5,736)
                                                         -------     -------

Total Income Taxes                                       $51,416     $ 5,712
                                                         =======     =======

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

                                                           Six Months Ended
                                                               March 31, 
                                                           ----------------
                                                           1999        1998
                                                           ----        ----

Net income available for common stock                   $ 98,763    $  7,156
Total income taxes                                        51,416       5,712
                                                        --------    --------

Income before income taxes                              $150,179    $ 12,868
                                                        ========    ========

Income tax expense, computed at
 statutory rate of 35%                                  $ 52,563    $  4,504

Increase (reduction) in taxes resulting from:
  State income taxes                                       4,038          66
  Depreciation                                             1,037       1,225
  Prior years tax adjustment                              (1,309)      3,200
  Foreign tax in excess of (less than)
    statutory rate                                        (2,898)       (107)
  Miscellaneous                                           (2,015)     (3,176)
                                                        --------    --------

  Total Income Taxes                                    $ 51,416    $  5,712
                                                        ========    ========






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


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

                                At March 31, 1999     At September 30, 1998
                                -----------------     ---------------------

Deferred Tax Liabilities:
  Abandonments                       $ 18,797                 $ 15,545
  Excess of tax over book
   depreciation                       138,948                  132,138
  Exploration and
   intangible well
   drilling costs                     160,749                  147,795
  Other                                40,168                   42,109
                                     --------                 --------
    Total Deferred Tax
     Liabilities                      358,662                  337,587
                                     --------                 --------

Deferred Tax Assets:
  Overheads capitalized
   for tax purposes                   (23,999)                 (22,484)
  Other                               (61,633)                 (56,881)
                                     --------                 --------
    Total Deferred Tax
     Assets                           (85,632)                 (79,365)
                                     --------                 --------

    Total Net Deferred
     Income Taxes                    $273,030                 $258,222
                                     ========                 ========

           The primary issues related to Internal  Revenue Service audits of the
Company  for the  years  1977 - 1994 were  settled  during  March  1998 with the
settlement  of  remaining  issues  related to these  same  audits  occurring  in
December  1998. Net income for the six months ended March 31, 1999 and 1998 were
increased by approximately $3.9 and $5.0 million,  respectively,  as a result of
interest, net of tax and other adjustments, related to these settlements.

Note 3 - Capitalization

Common  Stock.  During the six months ended March 31, 1999,  the Company  issued
61,710 shares of common stock under the Company's  section 401(k) Plans,  56,560
shares to participants in the Company's  Dividend  Reinvestment  Plan and 17,568
shares  to  participants   in  the  Company's   Customer  Stock  Purchase  Plan.
Additionally,  35,882  shares of common  stock were issued  under the  Company's
stock option and award plans, including 6,580 shares of restricted stock.

           On December  10,  1998,  615,500  stock  options  were  granted at an
exercise price of $46.0625 per share.

Shareholder Rights Plan. The Company's  shareholder rights plan (the "Plan") was
adopted in 1996,  and is described in the  Company's  combined  Annual Report to
Shareholders/Form  10-K for the fiscal year ended  September  30, 1998 at Note D
(Capitalization) to the financial statements which are found in Item 8. The Plan
has since been  amended,  and is now embodied in an Amended and Restated  Rights
Agreement  which is included in this Form 10-Q as Exhibit 10-2. The amendment of
the Plan was  prompted in part by recent  legal  developments  which called into
question  special voting rights,  particularly in connection with the redemption
of rights issued under shareholder rights plans,  reserved for certain directors
(often  called   "Continuing   Directors"  or,  under  the  Plan,   "Independent
Directors").







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


           In September  1998, the Company's  Board of Directors  authorized the
amendment of the Plan in several  respects.  First,  all  provisions  conferring
special  voting  rights on  Independent  Directors  for any  decisions  would be
replaced by a requirement  that such decisions be made only upon the affirmative
vote of three-fourths of the entire Board.  Second,  certain  obligations of the
Company under the Plan which may require prior  regulatory  approval would be so
qualified.  Third, the original  ten-year term of the Plan would be extended for
an additional two years.  The Board also authorized the officers to make various
other amendments to the Plan.

           These plan amendments were  implemented  effective April 30, 1999, by
the execution of the Amended and Restated Rights Agreement.

Long-Term  Debt. In February  1999,  the Company  issued $100.0  million of 6.0%
medium-term  notes due to mature in March  2009.  After  deducting  underwriting
discounts  and  commissions,  the net proceeds to the Company  amounted to $98.7
million.  The proceeds of this debt issuance were used to redeem $100.0  million
of 5.58% medium-term notes which matured in March 1999.

           In March 1999,  the Company  redeemed $10.3 million of HarCor Energy,
Inc.'s  (HarCor)  14.875% Senior Secured Notes through an open market  purchase.
HarCor is a wholly-owned subsidiary of Seneca. The total cost of this redemption
was  $11.9  million,  which  included  a  redemption  price of 110% and  accrued
interest.

Note 4 - Derivative Financial Instruments

           Seneca  has  entered  into  certain  price swap  agreements  and call
options 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 its
operating results. These agreements are not held for trading purposes.

           The price swap agreements call for Seneca 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 Seneca for its  natural  gas and crude oil
production.  At March 31,  1999,  Seneca had natural  gas price swap  agreements
covering  a  notional  amount of 15.4 Bcf  extending  through  fiscal  2000 at a
weighted  average  fixed rate of $2.30 per Mcf.  Seneca also had crude oil price
swap agreements  covering a notional amount of 1,282,000 bbls extending  through
calendar  2000 at a fixed  rate of $18.00  per bbl.  On the crude oil price swap
agreements, any payments received by Seneca would be subject to a floor price of
$12.50 per bbl. For calendar  1999,  any payments made by Seneca under the crude
oil price swap agreements  would be calculated as the price  differential  above
$18.00  multiplied by two times the notional  quantity.  For calendar  2000, any
payments  made by Seneca  would  revert to the price  differential  above $18.00
multiplied by the notional quantity.






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


           At  March  31,  1999,  Seneca  had  natural  gas call  options  (sale
position)  covering a notional amount of 21.7 Bcf extending  through fiscal 2001
at a weighted  average strike price of $2.65 per Mcf.  Seneca had crude oil call
options (sale position)  covering a notional amount of 732,000 bbls for calendar
2000 at a strike price of $18.00 per bbl. Seneca also had crude oil call options
(purchase  position)  covering a notional  amount of  1,832,000  bbls  extending
through fiscal 2000 at a strike price of $20.00 per bbl.

           Seneca had unrecognized  gains of approximately  $1.1 million related
to its derivative financial instruments.

         Seneca recognized gains of $4.4 million and $5.9 million related to its
price swap  agreements  during the quarter and six months  ended March 31, 1999,
respectively.  During the quarter ended March 31, 1998,  Seneca  recognized  net
gains of $0.5 million related to its price swap  agreements.  For the six months
ended March 31, 1998,  Seneca  recognized net losses of $7.8 million  related to
its price swap agreements.  Gains or losses from these price swap agreements are
accrued in  operating  revenues on the  Consolidated  Statement of Income at the
contract settlement dates.

           The  Company is exposed to credit  risk on the price swap  agreements
that  Seneca has  entered  into as well as on the call  options  that Seneca has
purchased.  Credit risk relates to the risk of loss that the Company would incur
as a result of  nonperformance  by Seneca's  counterparties of their contractual
obligations pursuant to the price swap agreements. To mitigate such credit risk,
before entering into a price swap agreement with a new counterparty,  management
performs a credit  check and  prepares a report  indicating  the  results of the
credit  investigation.  This  report  must be  approved  by  Seneca's  board  of
directors after which a Master Swap Agreement is executed between Seneca and the
counterparty.  On an ongoing basis,  periodic reports are prepared by management
to monitor  counterparty  credit exposure.  In the case of the call options that
Seneca  purchased,  the counterparty  selected was one in which Seneca currently
has a  Master  Swap  Agreement,  meaning  that a credit  investigation  had been
completed and continues to be monitored.  Considering  the  procedures in place,
the Company does not anticipate any material  impact to its financial  position,
results  of  operations,  or  cash  flows  as  a  result  of  nonperformance  by
counterparties.

         NFR utilizes exchange-traded futures and options to manage a portion of
the market risk associated  with  fluctuations in the price of natural gas. Such
futures and options are not held for trading  purposes.  At March 31, 1999,  NFR
had natural gas futures  contracts  related to gas purchase and sale commitments
covering  11.8 Bcf of gas on a net  basis  extending  through  fiscal  2000 at a
weighted  average contract price of $2.22 per Mcf. NFR also had sold natural gas
options related to gas purchase and sale commitments  covering 0.3 Bcf of gas on
a net basis extending  through fiscal 2000 at a weighted average strike price of
$2.14 per Mcf.

           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 in
the Consolidated Statement of Income. At March 31, 1999, NFR had deferred losses
of $1.4 million related to these futures  contracts and options.  NFR recognized
net losses of $4.4 million  related to futures  contracts and options during the
quarter  ended  March 31,  1999.  For the  quarter  ended  March 31,  1998,  NFR
recognized a loss of $25,000.  NFR recognized net losses of $5.4 million related
to futures  contracts  and options for the six months ended March 31, 1999.  For
the six months ended March 31, 1998, NFR recognized net




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


gains of $1.4  million.  Since these futures  contracts and options  qualify and
have been  designated  as hedges  these net losses and gains were  substantially
offset by the related commodity transaction.

Note 5 - Commitments and Contingencies

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 ongoing 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  (investigation  and  remediation)  when such  amounts can  reasonably  be
estimated  and it is probable  that the  Company  will be required to incur such
costs.  Distribution  Corporation  has estimated  its clean-up  costs related to
former manufactured gas plant sites and third party waste disposal sites will be
in the range of $10.0 million to $11.0 million. At March 31, 1999,  Distribution
Corporation has recorded the minimum liability of $10.0 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 March 31, 1999 includes related regulatory assets in the amount
of approximately $12.0 million.

         The Company, in its international  operations in the Czech Republic, is
in the process of constructing new fluidized-bed boilers at the district heating
and power generation plant of Prvni  severozapadni  teplarenska,  a.s. (PSZT) to
comply  with  certain  clean  air  standards  mandated  by  the  Czech  Republic
government.  Capital expenditures related to this construction  incurred by PSZT
for the six months ended March 31, 1999 were  approximately  $13.3  million.  An
additional $19.7 million is budgeted for this  construction for the remainder of
fiscal 1999.

         For further discussion, refer to Note H - Commitments and Contingencies
under the heading  "Environmental  Matters" in Item 8 of the Company's 1998 Form
10-K.

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






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


RESULTS OF OPERATIONS

Earnings.

           The Company's earnings were $61.1 million,  or $1.58 per common share
($1.57 per common  share on a diluted  basis),  for the quarter  ended March 31,
1999. This compares with a loss of $21.3 million, or $0.56 per common share, for
the quarter ended March 31, 1998.  This loss  includes a non-cash  impairment of
Seneca's oil and gas assets in the amount of $79.1 million (after-tax).  Without
this item,  the earnings for the quarter  ended March 31, 1998,  would have been
$57.8  million,  or $1.51 per common  share ($1.49 per common share on a diluted
basis).

           The Company's earnings were $98.8 million,  or $2.56 per common share
($2.54 per common share on a diluted basis),  for the six months ended March 31,
1999.  This compares  with  earnings of $7.2 million,  or $0.19 per common share
($0.18 per common share on a diluted basis),  for the six months ended March 31,
1998.  Earnings for the six months  ended March 31,  1998,  include the non-cash
impairment  of Seneca's oil and gas assets,  noted above,  as well as a non-cash
cumulative  effect of a change in accounting.  Without these two non-cash items,
earnings for the six months  ended March 31, 1998 would have been $95.4  million
or $2.50 per  common  share  ($2.47 per common  share on a diluted  basis).  The
accounting  change was a change in  depletion  methods for  Seneca's oil and gas
assets,  which had a  negative  $9.1  million  (after-tax),  or $0.24 per common
share, non-cash cumulative effect through October 1, 1997.

Discussion of Quarter Earnings.

         Excluding the non-cash impairment noted above, the increase in earnings
for the current  year's  quarter  compared with the prior year's quarter was the
result of higher earnings in all segments, except the Exploration and Production
segment.

         The Utility segment's earnings are higher mainly due to weather,  which
was on  average  18%  colder  than the  prior  year,  and  lower  operating  and
maintenance  (O&M)  expense.  Despite a rate  reduction  in New York that became
effective  October 1, 1998, as well as a special  reserve to be applied  against
incremental   costs  resulting  from  the  State  of  New  York  Public  Service
Commission's (PSC) gas restructuring  efforts,  the New York Division maintained
earnings about the same as the prior year.  Last year's Utility  segment results
included  the  negative  impact  of  interest  expense  in  connection  with the
settlement of the primary issues of IRS audits of years 1977-1994.

         In the Pipeline and Storage  segment,  earnings are up because of lower
O&M expense and higher  revenue from  unbundled  pipeline  sales and open access
transportation.   The  decrease  in  O&M  expense  relates  mainly  to  reserves
established in the second quarter of fiscal 1998 for preliminary  costs incurred
on proposed pipeline projects,  to a storage loss recorded in the second quarter
of  fiscal  1998 and to lower  benefits  expense  in the  current  quarter.  The
settlement  of the primary  issues of the above noted IRS audits made a positive
contribution to this segment's earnings in the second quarter of last year.







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


         The  International  segment's  increased  earnings came from  Horizon's
investment  in Prvni  severozapadni  teplarenska,  a.s.  (PSZT),  a company with
district heating and power generation  operations located in the Czech Republic.
Horizon initially  invested in PSZT in February 1998, thus the second quarter of
fiscal 1998 reflected only two months of activity.

         The Other  Nonregulated  segment's  earnings  are up  because of higher
earnings in the timber  operations.  In  addition,  this  segment's  natural gas
marketing  operations  experienced  higher  margins  as a  result  of  increased
volumes.

         In the  Exploration  and  Production  segment,  (excluding the non-cash
impairment in the prior year's quarter)  earnings are down primarily  because of
this  segment's  portion of interest  income,  recognized  in last year's second
quarter, related to the previously mentioned settlement of the primary issues of
the IRS audits.  In addition,  earnings  this quarter were hurt again because of
low oil and gas  prices,  which,  after  hedging,  were below the prices for the
prior year's  quarter by $5.15 per barrel (a 32% decline) and $0.12 per thousand
cubic feet (Mcf) (a 5% decline), respectively.

Discussion of Six Month Earnings.

         Excluding both the non-cash  impairment and the cumulative  effect of a
change in accounting from the prior year's period,  the increase in earnings for
the six months ended March 31, 1999, as compared  with the prior year's  period,
was also the result of higher  earnings in all segments,  except the Exploration
and Production  segment.  Although earnings were up in the Utility segment,  the
main reason was because the  settlement  of the primary  issues of IRS audits of
years  1977-1994  had a  negative  impact on  earnings  in the prior  year while
adjustments made relating to the final settlement of these audits had a positive
impact to earnings in the current  year.  Absent the IRS audit items,  operating
results of the Utility segment are actually down from the prior year as slightly
colder weather (which mainly benefits the Pennsylvania  jurisdiction)  and lower
O&M expense were not enough to offset the effects of the New York rate decrease,
the special gas restructuring  reserve and the expense  associated with an early
retirement  offer  effective  in  December  1998.  In the  Pipeline  and Storage
segment, lower O&M expense, even after the early retirement charge, was the main
reason for higher earnings. The International  segment's higher earnings reflect
six months of results from its investment in PSZT, while the prior year's period
only includes two months. Similar to the discussion for the quarter, earnings in
the Other  Nonregulated  segment are higher and the earnings of the  Exploration
and Production segment are down for the year.

           A more detailed  discussion of current period results can be found in
the business segment information that follows.






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


OPERATING REVENUES
(in thousands)



                               Three Months Ended            Six Months Ended
                                   March 31,                     March 31,
                            -------------------------    -------------------------
                            1999      1998   % Change    1999      1998   % Change
                            ----      ----   --------    ----      ----   --------
                                                        

 Utility
  Retail Revenues:
   Residential            $255,452  $243,398    5.0    $420,533  $453,134   (7.2)
   Commercial               49,051    51,480   (4.7)     78,231    96,681  (19.1)
   Industrial                5,965     5,247   13.7       9,370    11,659  (19.6)
                          --------  --------           --------  --------
                           310,468   300,125    3.4     508,134   561,474   (9.5)
  Off-System Sales          10,647    16,021  (33.5)     17,496    30,771  (43.1)
  Transportation            27,713    22,337   24.1      46,665    37,514   24.4
  Other                     (3,324)    3,887 (185.5)     (4,641)    3,452 (234.4)
                          --------  --------           --------  --------
                           345,504   342,370    0.9     567,654   633,211  (10.4)
                          --------  --------           --------  --------

 Pipeline and Storage
  Storage Service           15,839    15,984   (0.9)     31,625    32,469   (2.6)
  Transportation            24,443    24,695   (1.0)     47,893    48,463   (1.2)
  Other                      3,830     1,653  131.7       6,688     7,257   (7.8)
                          --------  --------           --------  --------
                            44,112    42,332    4.2      86,206    88,189   (2.2)
                          --------  --------           --------  --------

 Exploration and
  Production                33,660    24,819   35.6      65,288    49,528   31.8
                          --------  --------           --------  --------
 International              40,812    36,351   12.3      81,077    47,940   69.1
                          --------  --------           --------  --------
 Other Nonregulated         46,274    37,149   24.6      75,766    61,326   23.5
                          --------  --------           --------  --------
Less-Intersegment
 Revenues                   26,958    26,580    1.4      52,165    52,732   (1.1)
                          --------  --------           --------  --------

                          $483,404  $456,441    5.9    $823,826  $827,462   (0.4)
                          ========  ========           ========  ========



OPERATING INCOME (LOSS) BEFORE
INCOME TAXES
(in thousands)



                              Three Months Ended            Six Months Ended
                                  March 31,                     March 31,  
                           -------------------------    -------------------------
                           1999      1998   % Change    1999      1998   % Change
                           ----      ----   --------    ----      ----   --------
                                                        

 Utility                 $ 71,860  $ 72,378   (0.7)   $108,483  $119,854   (9.5)
 Pipeline and Storage      20,549    14,166   45.1      39,377    37,016    6.4
 Exploration and
  Production*               8,917  (119,815) 107.4      17,156  (116,368) 114.7
 International             11,919     6,024   97.9      20,616     6,909  198.4
 Other Nonregulated         5,300     1,870  183.4       8,062     2,943  173.9
 Corporate                   (390)     (590)  33.9        (805)   (1,092)  26.3
                         --------  --------           --------  --------

                         $118,155  $(25,967) 555.0    $192,889  $ 49,262  291.6
                         ========  ========           ========  ========


*1998 includes non-cash impairment charge of $128,996,000.







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


SYSTEM NATURAL GAS VOLUMES
(millions of cubic feet-MMcf)



                               Three Months Ended           Six Months Ended
                                   March 31,                    March 31,   
                            ------------------------    -------------------------
                            1999     1998   % Change    1999      1998   % Change
                            ----     ----   --------    ----      ----   --------
                                                        

Utility Gas Sales
  Residential               34,762   31,221   11.3      54,977    56,010   (1.8)
  Commercial                 7,191    7,273   (1.1)     11,130    13,187  (15.6)
  Industrial                 1,385    1,227   12.9       2,231     2,469   (9.6)
  Off-System                 5,195    6,470  (19.7)      7,971    10,948  (27.2)
                           -------  -------            -------   -------
                            48,533   46,191    5.1      76,309    82,614   (7.6)
                           -------  -------            -------   -------

Non-Utility Gas Sales
  Production(in
   equivalent MMcf)         14,622    9,563   52.9      28,849    20,453   41.1
                           -------  -------            -------   -------

Total Gas Sales             63,155   55,754   13.3     105,158   103,067    2.0
                           -------  -------            -------   -------

Transportation
  Utility                   23,061   20,682   11.5      38,030    35,332    7.6
  Pipeline and Storage     108,567  101,490    7.0     190,106   195,893   (3.0)
  Nonregulated                  67        -     NM         321       276   16.3
                           -------  -------            -------   -------
                           131,695  122,172    7.8     228,457   231,501   (1.3)
                           -------  -------            -------   -------

Marketing Volumes           12,938    9,339   38.5      20,338    14,520   40.1
                           -------  -------            -------   -------

Less-Inter and
Intrasegment Volumes:
  Transportation            66,878   58,351   14.6     109,651   102,743    6.7
  Production                   877    1,064  (17.6)      1,860     2,058   (9.6)
                           -------  -------            -------   -------
                            67,755   59,415   14.0     111,511   104,801    6.4
                           -------  -------            -------   -------

Total System Natural Gas
 Volumes                   140,033  127,850    9.5     242,442   244,287   (0.8)
                           =======  =======            =======   =======


NM = Not meaningful.






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


Utility.

         Operating  revenues for the Utility segment  increased $3.1 million for
the quarter  ended March 31, 1999,  as compared with the same period a year ago.
This  increase  reflects  the fact that  this  quarter   combined  gas sales and
transportation  revenues  increased $10.3 million while other operating revenues
decreased $7.2 million.

          The increase in gas sales and transportation  revenues for the quarter
is  primarily  the  result of colder  weather  in the  current  year  quarter as
compared  to the prior  year  quarter,  offset  in part by a  general  base rate
decrease in the New York jurisdiction  effective October 1, 1998.  Increased gas
revenues  reflects the recovery of higher gas costs,  which resulted from higher
volumes  sold (a 2.3 billion  cubic feet (Bcf)  increase  for the quarter  ended
March 31, 1999) partly offset by a decrease in the average cost of purchased gas
($3.35 per Mcf and $3.77 per Mcf during the  quarter  ended  March 31,  1999 and
1998,  respectively).  While  gas sales  have  increased  from the  prior  year,
primarily due to colder weather, volumes sold have been lowered by the migration
of certain retail customers to  transportation  service in both the New York and
Pennsylvania jurisdictions,  as a result of new aggregator services. See further
discussion of restructuring in the Utility  segment's  service  territory in the
"Rate Matters" section that follows.

         Other operating  revenues  decreased $7.2 million for the quarter ended
March 31, 1999, compared to the prior year's quarter,  due to a $3.2 million gas
restructuring  reserve  reducing revenue in the quarter ended March 31, 1999 and
$6.0 million of revenue  related to an IRS audit  settlement in the prior year's
quarter,  offset in part by a $2.0 million refund provision also recorded in the
prior year's quarters.  The gas  restructuring  reserve is to be applied against
incremental costs resulting from the PSC's gas restructuring  efforts (the PSC's
gas  restructuring  efforts are further  discussed in the "Rate Matters" section
that follows).  The $6.0 million of revenue related to the IRS audits represents
the rate recovery of interest expense as allowed by the New York rate settlement
of July 1996. The refund provision  recorded in the prior year's quarter was for
a 50%  sharing  with  customers  of  earnings  over a  predetermined  amount  in
accordance with the New York rate settlement of July 1996. These three items are
included  in the  "Other"  category  in the  Utility  section  of the  Operating
Revenues table above.

         Operating  revenues for the Utility segment decreased $65.6 million for
the six months  ended March 31,  1999,  as compared  with the same period a year
ago. This decrease is made up of combined gas sales and transportation  revenue,
which are down $57.5 million and other operating  revenue,  which decreased $8.1
million.

         The decrease in gas revenues  primarily  reflects the recovery of lower
gas costs which  resulted  from a decrease in gas sales (a 6.3 Bcf  decrease for
the six months  ended  March 31,  1999) and a decrease  in the  average  cost of
purchased gas ($3.55 per Mcf and $4.11 per Mcf during the six months ended March
31, 1999 and 1998,  respectively),  as well as the general base rate decrease in
the New York  jurisdiction  effective October 1, 1998. The decrease in gas sales
also  reflects,   in  part,  the  migration  of  certain  retail   customers  to
transportation service in both the New York and Pennsylvania jurisdictions, as a
result of new aggregator  services.  See further  discussion of restructuring in
the Utility  segment's  service  territory  in the "Rate  Matters"  section that
follows.






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


         Other  operating  revenues  decreased  $8.1  million for the six months
ended March 31, 1999, compared with the six months ended March 31, 1998 due to a
$4.9 million gas restructuring reserve reducing revenue in the current six month
period,  $6.0 million of revenue  recorded in 1998 as a result of the settlement
of IRS audits and $0.5 million of a revenue reduction in the current year due to
a final IRS audit settlement,  offset in part by a $3.1 million refund provision
recorded in the prior year's six-month period.

         Operating income before income taxes for the Utility segment  decreased
$0.5 million for the quarter  ended March 31, 1999 compared to the same period a
year ago.  Excluding  the $6.0  million of rate  recovery  of  interest  expense
related  to the IRS  audits  for the 1998  quarter,  as noted  above  (this rate
recovery is offset 100% by interest expense, included below the operating income
line), the Utility  segment's pretax operating income increased $5.5 million for
the quarter  ended  March 31,  1999.  This  increase  for the  quarter  resulted
primarily from the revenue increases, as discussed above, and a reduction in O&M
expense.  The  positive  impact  of  the  colder  weather  was  greatest  in the
Pennsylvania   jurisdiction   since   Pennsylvania   does  not  have  a  weather
normalization  clause (WNC).  The decrease in O&M expense  relates  primarily to
benefit and labor expense reduction.

         Operating income before income taxes for the Utility segment  decreased
$11.4  million for the six months ended March 31, 1999,  as compared to the same
period a year ago.  Excluding  the $6.0  million of rate  recovery  of  interest
expense  related to the IRS audits in 1998, as well as $0.5 million of a revenue
reduction in 1999 due to a final IRS audit settlement, as noted above (this rate
recovery is offset 100% by interest expense, included below the operating income
line), the Utility  segment's pretax operating income decreased $4.9 million for
the six months ended March 31, 1999.  This decrease in pretax  operating  income
resulted primarily from the revenue reduction as discussed above, offset in part
by lower O&M expense.  The lower O&M expense is primarily  due to lower  benefit
and labor  costs,  despite  the costs  associated  with an early  retirement  in
December 1998.

Degree Days

  Three Months Ended March 31:
  ----------------------------
                                              Percent (Warmer) Colder
                                                    in 1999 Than
                         Normal    1999    1998   Normal    1998
- ---------------------------------------------------------------------

  Buffalo                3,405    3,277   2,785   (3.8)     17.7
  Erie                   3,198    3,026   2,547   (5.4)     18.8

  Six Months Ended March 31:
  --------------------------

  Buffalo                5,665    5,248   5,079   (7.4)      3.3
  Erie                   5,243    4,758   4,643   (9.3)      2.5 
- ---------------------------------------------------------------------







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


Pipeline and Storage.

         Operating  income  before  income  taxes for the  Pipeline  and Storage
segment  increased  $6.4 million and $2.4 million for the quarter and six months
ended March 31,  1999,  respectively,  as compared  with the same periods a year
ago. For the quarter, the increase is primarily  attributable to lower O&M costs
and  higher   revenues   from   unbundled   pipeline   sales  and  open   access
transportation.  In the previous year's quarter,  reserves were  established for
preliminary survey and investigation costs associated with the Niagara Expansion
and Green  Canyon  projects.  In addition in the quarter  ended March 31,  1998,
Supply  Corporation  recognized  a base gas loss at its Zoar storage  field.  In
total,  these three items amounted to $3.7 million,  pretax. O&M expense is also
down due to lower benefit costs in the current quarter.

         The increase in operating income before income taxes for the six months
ended March 31, 1999, is primarily attributable to lower O&M expense,  offset in
part  by  lower  revenues  from   unbundled   pipeline  sales  and  open  access
transportation.  The reduction in O&M is  attributable  to the reserves and base
gas loss  recorded in 1998,  as discussed  above,  and lower benefit costs (even
after the charge for the early retirement in December 1998).  Partly  offsetting
these  reductions in O&M was the reversal of a reserve for a storage  project in
the first quarter of 1998.

         While  transportation  volumes in this  segment  increased  7.1 Bcf and
decreased 5.8 Bcf, respectively,  for the quarter and six months ended March 31,
1999,  the change in volumes did not have a significant  impact on earnings as a
result of Supply Corporation's straight fixed-variable (SFV) rate design.

Early Retirement Offer.

         On March 26, 1999,  the Company made an early  retirement  offer to its
Pennsylvania  operating  employees' union in both  Distribution  Corporation and
Supply Corporation. Of the 61 people eligible, 30 accepted. The early retirement
offer will result in a charge to earnings of approximately  $1.0 to $1.5 million
in the third quarter of fiscal 1999.

Exploration and Production.

         Operating income before income taxes from the Company's Exploration and
Production  segment  increased  $128.7  million for the quarter  ended March 31,
1999,  compared with the same period a year ago. Excluding the prior year's $129
million non-cash  impairment of this segment's oil and gas assets,  as discussed
previously,  operating  income  before  income taxes  decreased  $0.3 million as
compared with the prior year's quarter.  This decrease  resulted  primarily from
lower oil and gas  prices,  which after  hedging,  were below the prices for the
prior year's quarter by $5.15 per bbl and $0.12 per Mcf,  respectively.  Despite
lower prices, oil and gas revenues,  after hedging, were up because of increased
production. This production increase came mainly from the properties acquired in
the  HarCor  Energy,  Inc.  (HarCor),  Whittier  Trust  Company  (Whittier)  and
Bakersfield  Energy  Resources (BER)  acquisitions in the prior year.  There was
also  increased  production  in the Gulf  Coast,  primarily  new  production  at
Vermilion  309,  Galveston  239 and West Cameron 540,  combined  with  increased
production at High Island 194.  However,  the increased  revenues were more than
offset by higher depletion  expense and lease operating  costs.  Lease operating
costs  increased  primarily  in the  West  Coast  Division  as a  result  of the
additional leases acquired from HarCor, BER and Whittier in the prior year.





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


         For the six months ended March 31, 1999, operating income before income
taxes for the  Exploration  and Production  segment  increased  $133.5  million,
compared with the same period a year ago.  Excluding  the $129 million  non-cash
impairment  of this  segment's  oil and gas  assets,  as  discussed  previously,
operating  income  before  income taxes for the six months ended March 31, 1999,
increased  $4.5  million as compared  with the prior  year's same  period.  This
increase  on a  year-to-date  basis,  was  mainly  caused by higher  oil and gas
production,  due  to the  acquisitions  on the  West  Coast  in  1998,  and  new
production on certain Gulf Coast  properties.  However,  lower oil prices,  even
after hedging,  and higher lease  operating  costs and depletion  expense partly
offset by the positive impacts of this higher production.

PRODUCTION VOLUMES

Exploration and Production.
                               Three Months Ended         Six Months Ended
                                    March 31,                 March 31,   
                             -----------------------   -----------------------
                             1999     1998  % Change   1999     1998  % Change
                             ----     ----  --------   ----     ----  --------
Gas Production - (MMcf)
  Gulf Coast                 6,507    5,860   11.0    12,941   12,701    1.9
  West Coast                   985      157  527.4     1,789      412  334.2
  Appalachia                 1,154    1,276   (9.6)    2,311    2,484   (7.0)
                            ------   ------           ------   ------
                             8,646    7,293   18.6    17,041   15,597    9.3
                            ======   ======           ======   ======

Oil Production - (Thousands of Barrels)
  Gulf Coast                   337      296   13.9       670      610    9.8
  West Coast                   657       80  721.3     1,293      194  566.5
  Appalachia                     2        2     -          5        5     -
                               ---      ---            -----    -----
                               996      378  163.5     1,968      809  143.3
                               ===      ===            =====    =====


AVERAGE PRICES

Exploration and Production.

                               Three Months Ended         Six Months Ended
                                    March 31,                 March 31,    
                             -----------------------   -----------------------
                             1999     1998  % Change   1999     1998  % Change
                             ----     ----  --------   ----     ----  --------
Average Gas Price/Mcf
  Gulf Coast                 $1.73    $2.27  (23.8)    $1.86    $2.68  (30.6)
  West Coast                 $1.85    $1.69    9.5     $2.09    $2.13   (1.9)
  Appalachia                 $2.53    $3.10  (18.4)    $2.47    $3.06  (19.3)
  Weighted Average           $1.85    $2.40  (22.9)    $1.97    $2.73  (27.8)
  Weighted Average After
    Hedging                  $2.26    $2.38   (5.0)    $2.21    $2.21      -

Average Oil Price/bbl
  Gulf Coast                $11.67   $14.83  (21.3)   $11.76   $16.98  (30.7)
  West Coast                $ 9.09   $11.81  (23.0)   $ 8.96   $14.20  (36.9)
  Appalachia                $11.45   $15.80  (27.5)   $12.31   $17.93  (31.3)
  Weighted Average          $ 9.97   $14.19  (29.7)   $ 9.92   $16.32  (39.2)
  Weighted Average After
    Hedging                 $10.83   $15.98  (32.2)   $10.83   $16.62  (34.8)






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


         Seneca 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 its operating  results
(refer to the  "Market  Risk  Sensitive  Instruments"  section  of this Item for
further  discussion).  The following  summarizes Seneca's settlements under such
price swap agreements:



                                           Three Months Ended         Six Months Ended
                                                March 31,                  March 31,           
                                           ------------------         ----------------         
(thousands of dollars)                      1999         1998          1999        1998
                                            ----         ----          ----        ----
                                                                     

Natural Gas Price Swap Agreements:
  Notional Quantities -
   Equivalent Bcf                             5.5          5.7         11.3        13.1
  Gain (Loss)                              $3,512        ($136)      $4,130     ($8,085)

Crude Oil Price Swap Agreements:
  Notional Quantities -
   Equivalent bbls                        180,000      219,000      315,000     453,000
  Gain (Loss)                                $855         $677       $1,791        $239



International

         Operating  income  before  income taxes for the  International  segment
increased  $5.9  million and $13.7  million  for the quarter and the  six-months
ended March 31, 1999,  respectively,  compared with the same periods a year ago.
These  increases,  as well as the  revenue  increases  shown  in the  "Operating
Revenue" table above and the "Heat and Electric Revenues" table below,  resulted
primarily from the operations of PSZT, a district  heating and power  generation
plant located in the northern part of the Czech Republic. Horizon first acquired
75.3% of the  outstanding  shares of PSZT in February  1998 and  currently  owns
86.2%. The quarter and six months ended March 31, 1998 reflected only two months
of operating revenues and income for PSZT.

         The following table summarizes the heating and electricity sales of the
International  segment for the  quarter and six months  ended March 31, 1999 and
1998, respectively:

Heating and Electric Volumes
                                     Three Months Ended      Six Months Ended
                                         March 31,              March 31,     
                                     1999        1998        1999       1998
                                     ----        ----        ----       ----

   Heating (Gigajoules)           4,464,875   3,830,849   8,443,772  4,861,030
   Electricity (Megawatt hours)     311,588     230,479     617,869    243,355

Heating and Electric Revenues
                                    Three Months Ended       Six Months Ended
                                         March 31,              March 31,
 (in thousands)                      1999        1998        1999       1998
                                     ----        ----        ----       ----

   Heating                         $31,256     $25,832     $60,297    $33,706
   Electricity                     $ 9,765     $ 5,696     $19,678    $ 6,080







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


Other Nonregulated.

         Operating  income  before  income  taxes  associated  with this segment
increased  $3.4  million  and $5.1  million,  respectively,  for the quarter and
six-months ended March 31, 1999,  compared with the same periods a year ago. The
increases can be attributed  primarily to improved  performance in the Company's
timber operations and energy marketing subsidiary.  The increased performance in
the timber operations resulted from the 1998 purchase of timber property and two
lumber mills.  The increased  performance of NFR, the Company's energy marketing
subsidiary, was the result of increased volumes and margins.

Income Taxes.

         Income taxes increased  $44.4 million and $39.4 million,  respectively,
for the quarter and six months ended March 31, 1999, primarily as a result of an
increase in pretax income (pretax income before cumulative  effect,  for the six
months ended March 31, 1998). For further  discussion of income taxes,  refer to
"Note 2 Income Taxes" in Part I, Item 1 of this report.

Other Income.

         Other income  decreased $24.0 million and $20.4 million,  respectively,
for the quarter and six months ended March 31, 1999, mainly due to $18.5 million
of interest  income  resulting from the previously  mentioned  settlement of IRS
audits in March 1998. For the six months ended March 31, 1999, this decrease was
partly  offset by $3.1 of interest  income in December 1998 related to the final
settlement of the IRS audits. In addition,  Other Income for the quarter and six
month period ended March 31, 1998 included a gain of approximately  $2.3 million
associated  with U.S.  dollar  denominated  debt carried on the balance sheet of
PSZT until  December  1998,  at which time it was  converted  to a Czech  koruna
denominated loan.

Interest Charges.

         Interest on long-term debt increased $5.0 million and $10.9 million for
the quarter and six months ending March 31, 1999,  respectively,  mainly because
of a higher average amount of long-term  debt  outstanding  compared to the same
periods a year ago. Long-term  balances have grown  significantly as a result of
last year's  acquisitions of Severoceske  teplarny,  a.s. (SCT),  PSZT,  HarCor,
Whittier and BER.

         Other interest decreased $10.9 million and $9.6 million for the quarter
and  six-month  period,  respectively,  mainly as a result of  interest  expense
related to the previously  mentioned  settlement of IRS audits.  The quarter and
six months  ended  March 31, 1998  included  $11.7  million of interest  expense
related to these IRS audits.  The six months  ended  March 31,  1999  includes a
reduction of interest expense of $2.6 million related to the final settlement of
these  audits.  Higher  interest  on  short-term  debt  during the  quarter  and
six-month periods,  due mainly to higher average  outstanding  balances,  partly
offset the decreases related to the IRS audits.







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


CAPITAL RESOURCES AND LIQUIDITY

         The Company's primary sources of cash during the six-month period ended
March 31, 1999,  consisted of cash provided by operating  activities,  long-term
debt and  short-term  bank  loans  and  commercial  paper.  These  sources  were
supplemented  by issuances of common stock under the Company's stock and benefit
plans.

Operating Cash Flow.

         Internally  generated  cash from operating  activities  consists of net
income  available for common  stock,  adjusted for non-cash  expenses,  non-cash
income and changes in operating assets and  liabilities.  Non-cash items include
depreciation,  depletion  and  amortization,  deferred  income  taxes,  minority
interest  in  foreign   subsidiaries   and   allowance  for  funds  used  during
construction.  For the six months  ended  March 31,  1998,  non-cash  items also
included the  cumulative  effect of a change in accounting for depletion and the
impairment of oil and gas producing properties.

         Cash  provided by operating  activities in the Utility and the Pipeline
and Storage segments may vary substantially from period to period because of the
impact of rate cases. In the Utility segment, pipeline company refunds, over- or
under-recovered  purchased gas costs and weather also significantly  impact cash
flow.  The  Company  considers   pipeline  company  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.

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

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

         Net cash provided by operating  activities  totaled  $135.1 million for
the six months ended March 31, 1999, an increase of $12.4 million  compared with
$122.7 million  provided by operating  activities for the six months ended March
31, 1998.  The Utility  segment  accounted  for the majority of this increase as
lower cash payments for gas purchases  and  operation and  maintenance  expenses
more than offset lower cash receipts from gas sales and transportation  service.
Partly offsetting the increase experienced by the Utility segment was a decrease
to cash  provided by operating  activities  in the  Exploration  and  Production
segment.  The Exploration and Production segment  experienced a decrease to cash
provided by operating  activities  primarily  because of an increase in interest
payments  combined with higher  operating  costs.  These  decreases to cash were
partly  offset by the positive cash flow  associated  with the  Exploration  and
Production segment's hedging transactions.




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


Investing Cash Flow.

Capital Expenditures and Other Investing Activities
- ---------------------------------------------------

         Capital  expenditures  represent the  Company's  additions to property,
plant and equipment  and are exclusive of  investments  in  corporations  (stock
acquisitions)  and/or  partnerships.  Such investments are treated separately in
the  Statements  of Cash Flows and further  discussed in the segment  discussion
below.

         The Company's capital expenditures and other investments totaled $116.4
million  during  the six  months  ended  March 31,  1999.  The  following  table
summarizes the Company's capital  expenditures and other investments by business
segment:

(in millions)
- -------------
                                                  Other            Total
                                 Capital       Investments        Capital
                               Expenditures      through     Expenditures and
                             through 3/31/99     3/31/99     Other Investments 
                             ---------------     -------     ----------------- 

   Utility                       $ 19.2           $ -             $ 19.2
   Pipeline and Storage            12.6             3.6             16.2
   Exploration and Production      64.5             -               64.5
   International                   16.0             -               16.0
   Other Nonregulated               4.1             -                4.1
                                 ------           -----           ------
                                 $116.4           $ 3.6           $120.0
                                 ======           =====           ======

Utility
- -------

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

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

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

           During the six month  period,  SIP made a $3.6 million  investment in
Independence  Pipeline  Company,  a Delaware general  partnership,  bringing its
total  investment  through  March  31,  1999 to $9.1  million.  This  investment
represents a one-third  partnership  interest.  The investment has been financed
with short-term borrowings. Independence Pipeline Company intends to build a 370
mile natural gas pipeline (Independence Pipeline Project) from Defiance, Ohio to
Leidy,  Pennsylvania at an estimated cost of $675 million.1 If the  Independence
Pipeline  Project  is not  constructed,  SIP's  share of the  development  costs
(including SIP's investment in Independence  Pipeline  Company) is estimated not
to exceed $9.0 to $13.0 million.






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


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

           The Exploration and Production segment's capital expenditures for the
six months  ended  March 31,  1999  included  approximately  $40.8  million  for
Seneca's  offshore program in the Gulf of Mexico,  including  offshore  drilling
expenditures,  offshore construction, lease acquisition costs and geological and
geophysical  expenditures.  Offshore drilling was concentrated on Vermilion 309,
Galveston 239,  Vermilion 253, Brazos 414S,  Brazos 375 and Brazos 376. Offshore
construction  occurred  primarily  at  Vermilion  309 and West  Delta 78.  Lease
acquisition costs resulted from successful  bidding on six state of Texas tracts
and five federal  lease blocks in the Gulf of Mexico.  Offshore  geological  and
geophysical expenditures were made for purchases of 3-D seismic data.

         The remaining $23.7 million of capital  expenditures  included  onshore
drilling,  construction and  recompletion  costs for wells located in Louisiana,
Texas,  Alabama and  California as well as onshore  geological  and  geophysical
costs,  including  the  purchase  of certain  3-D  seismic  data and fixed asset
purchases.  The onshore capital expenditures were concentrated on the California
properties acquired through the Whittier and BER asset purchases, as well as the
HarCor stock purchase,  all of which occurred in 1998.  Another area of emphasis
included the Thomas Ranch #1-H Well in Grimes County, Texas.

         Currently,  the Company  intends to spend an  additional  $30.0 million
beyond the original  1999 capital  expenditure  budget of $92.0  million for the
Exploration  and  Production  segment.1  The  additional  $30.0  million will be
primarily for development drilling and facilities construction,  with particular
emphasis being the remaining development of Vermilion 309.1

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

         The majority of the  International  segment capital  expenditures  were
made by PSZT for the construction of new  fluidized-bed  boilers at its district
heating and power  generation plant to comply with stricter clean air standards.
Short-term  borrowings  and cash  from  operations  were used to  finance  these
capital expenditures.

Other Nonregulated
- ------------------

           Other Nonregulated capital  expenditures  consisted primarily of land
and timber purchases for Seneca's timber operations, as well as the installation
of new equipment for Highland's sawmill and kiln operations.

           The capital  expenditure  programs of the Company's  subsidiaries are
under   continuous   review.   The  amounts  are  subject  to  modification  for
opportunities  in the natural gas industry such as the acquisition of attractive
oil and gas properties or storage  facilities and the expansion of  transmission
line  capacities.  While the  majority  of capital  expenditures  in the Utility
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





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


Financing Cash Flow.

         Consolidated  short-term  debt  increased by $35.8  million  during the
first six months of fiscal 1999.  The Company  continues to consider  short-term
bank  loans and  commercial  paper  important  sources  of cash for  temporarily
financing   capital   expenditures   and  investments  in  corporations   and/or
partnerships,   gas-in-storage  inventory,   unrecovered  purchased  gas  costs,
exploration  and  development  expenditures  and other working capital needs. In
addition,  the Company  considers  pipeline  company 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.

           In  February   1999,  the  Company  issued  $100.0  million  of  6.0%
medium-term  notes due to mature in March  2009.  After  deducting  underwriting
discounts  and  commissions,  the net proceeds to the Company  amounted to $98.7
million.  The proceeds of this debt issuance were used to redeem $100.0  million
of 5.58% medium-term notes which matured in March 1999.

           In March 1999, the Company redeemed $10.3 million of HarCor's 14.875%
Senior  Secured  Notes through an open market  purchase.  The total cost of this
redemption  was $11.9  million,  which  included a redemption  price of 110% and
accrued interest. The Company used short-term debt to finance this redemption.

           At March 31,  1999,  the  Company  had $100.0  million of  debentures
and/or  medium-term notes remaining unissued and registered with the SEC under a
shelf  registration filed pursuant to the Securities Act of 1933. In March 1998,
the  Company  obtained  authorization  from the SEC,  under the  Public  Utility
Holding  Company  Act of  1935,  to  issue,  in the  aggregate,  long-term  debt
securities  and equity  securities  amounting to $2.0 billion during the order's
authorization period, which extends to December 31, 2002.

           The Company  anticipates  issuing up to $250  million of  medium-term
notes  during the third and fourth  quarters of fiscal  1999.1 The  intention of
these  issuances is to repay  certain  outstanding  short-term  debt,  to retire
certain  outstanding  medium-term  notes and to redeem the  remaining  amount of
HarCor's Senior Secured Notes.1

           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  long-term  debt, at March 31, 1999,  the Company would have
been  permitted  to  issue up to a  maximum  of  $506.0  million  in  additional
long-term  unsecured  indebtedness,  at  projected  market  interest  rates.  In
addition,  at March 31,  1999,  the Company had  regulatory  authorizations  and
unused  short-term  credit  lines  that  would  have  permitted  it to borrow an
additional $387.9 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.






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


           The Company is involved in litigation arising in the normal course of
business.  The Company is involved in regulatory  matters  arising in the normal
course of business  that involve rate base,  cost of service and  purchased  gas
cost issues,  among other things.  While the  resolution  of such  litigation or
regulatory  matters  could have a material  effect on earnings and cash flows in
the year of resolution,  none of this  litigation  and none of these  regulatory
matters are  expected  to change  materially  the  Company's  present  liquidity
position,  nor have a material adverse effect on the financial  condition of the
Company at this time.1

Market Risk Sensitive Instruments.

         For a discussion of market risk sensitive instruments, refer to "Market
Risk Sensitive Instruments" in Item 7 and Item 2 of the Company's 1998 Form 10-K
and  December  1998 Form  10-Q,  respectively.  There  have  been no  subsequent
material changes to the Company's exposure to market risk sensitive instruments.


RATE MATTERS

Utility Operation.

New York Jurisdiction

         On October  21,  1998,  the PSC  approved a rate plan for  Distribution
Corporation for the period  beginning  October 1, 1998 and ending  September 30,
2000.  The  plan  is the  result  of a  settlement  agreement  entered  into  by
Distribution  Corporation,  Staff for the PSC (Staff),  Multiple Intervenors (an
advocate  for large  industrial  customers)  and the State  Consumer  Protection
Board.  Under the plan,  Distribution  Corporation's  rates are  reduced by $7.2
million, or 1.1%. In addition, customers will receive up to $6.0 million in bill
credits,   disbursed  volumetrically  over  the  two  year  term,  reflecting  a
predetermined  share of excess  earnings  under a 1996  settlement.  An  allowed
return on equity of 12%, above which 50% of additional  earnings are shared with
the customers,  is maintained from the 1996 settlement.  Finally,  the rate plan
also  provides that $7.2 million of 1999 revenues will be set aside in a special
reserve to be  applied  against  Distribution  Corporation's  incremental  costs
resulting from the PSC's gas restructuring effort further described below.

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

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

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

         (2)  Downward pressure on customer gas prices;

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

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

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

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






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


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

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

         The Policy Statement  provides that the most effective way to establish
a competitive market in gas supply is "for local distribution companies to cease
selling gas." The PSC hopes to accomplish  that objective over a  three-to-seven
year transition  period,  taking into account  "statutory  requirements" and the
individual needs of each local distribution company (LDC).1 The Policy Statement
directs Staff to schedule "discussions" with each LDC on an "individualized plan
that would effectuate our vision." In preparation for negotiations, LDCs will be
required to address issues such as a strategy to hold new capacity  contracts to
a minimum,  a long-term rate plan with a goal of reducing or freezing rates, and
a plan for  further  unbundling.  In  addition,  Staff  was  instructed  to hold
collaborative sessions with multiple parties to discuss generic issues including
reliability and market power regulation.

         As  of  February   1,  1999,   Staff  has   convened  a  multitude   of
collaboratives,  proceedings  and  discussions  on various  issues  relating  to
restructuring,  including  reliability  of service,  billing and  allocation  of
stranded  costs.  Distribution  Corporation  is  participating  in all facets of
Staff's effort.

         The PSC's Order  Terminating  Capacity  Assignment,  included  with the
                   ----------------------------------------
Policy  Statement,  directed the state's LDCs to file  proposed  tariffs,  by no
later than February 1, 1999,  revising the current  requirement  that  marketers
take  assignment of an  allocation  of upstream  capacity for each customer that
elects to purchase  gas from a marketer  other than the LDC.  Although the order
states that the so-called "mandatory  assignment" feature of aggregation service
is  terminated  effective  April 1, 1999,  LDCs are permitted to show that their
individual circumstances may warrant continuation of the requirement.  The order
also  recognizes  that  LDCs  with  intermediate  pipelines,  like  Distribution
Corporation,  could present  "unique cost and  reliability  issues which require
further  consideration." The order provides that to the extent all or part of an
LDC's  mandatory  assignment  authority  is indeed  terminated,  there will be a
reasonable opportunity to recover stranded costs.

         On February 1, 1999,  Distribution  Corporation  filed  revised  tariff
sheets  in  compliance   with  the  Order   Terminating   Capacity   Assignment.
                                    -------------------------------------------
Distribution  Corporation's  compliance  filing is  designed  to comply with the
PSC's  directives  and operate in the same manner as the company's  "System Wide
Energy Select" program approved for the Pennsylvania Division (described below).
In an order issued on March 24, 1999, the PSC rejected  portions of the February
1,  1999  compliance  filing  without  prejudice,   and  directed   Distribution
Corporation to submit revised tariff sheets, effective April 1, 1999, to adopt a
new capacity option for retail  marketers.  The new capacity  option  eliminates
long line capacity upstream of Supply Corporation from the "mandatory  capacity"
requirement  described  above.  This  change,  effective  April 1, 1999,  allows
marketers to choose alternate capacity paths, if available,  from the production
area to Supply  Corporation's city gate. Marketers will continue to be obligated
to take release of Distribution  Corporation's storage and transmission capacity
on Supply Corporation.






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


         To the extent any stranded  pipeline  costs are  generated by the above
proposal,  they would be recovered in their entirety from firm service customers
through a "transition surcharge" mechanism.1

         The effective date for the compliance filing was April 1, 1999.

         On March 17, 1999, the PSC issued an order in Case 98-G-0122  directing
the state's  LDCs to file a uniform,  basic  gas-for-electric-generation-service
tariff to  replace  tariffs  filed  pursuant  to the PSC's  1991  Bypass  Policy
Statement.  Distribution  Corporation  serves a number of  generation  customers
under tariffs designed  pursuant to the 1991 Bypass Policy  Statement.  Although
existing  contracts  for service  would not be  disturbed  by the March 17, 1999
order,  future contracts would be negotiated under the terms of the new, uniform
tariff. Distribution Corporation filed for rehearing of the PSC's order, arguing
that (1) the PSC erred by not exempting upstate utilities in highly  competitive
territories  from the requirement to file a uniform tariff;  (2) rate components
in the  uniform  tariff  were  not  properly  designed  or  adopted;  and  (3) a
prohibition  against  negotiating  rates with  affiliated  generators  should be
reconsidered to prevent bypass.  Distribution  Corporation  cannot  ascertain an
outcome at this time.

Pennsylvania Jurisdiction

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

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

         On February 11,  1999,  Distribution  Corporation's  System Wide Energy
Select  tariff was approved by the PaPUC for an  effective  date of February 12,
1999.  This  program  is  intended  to expand the Energy  Select  pilot  program
described above to apply across Distribution  Corporation's  entire Pennsylvania
service  territory.  The plan borrows many  features of the Energy Select pilot,
but several important changes were adopted. Most significantly,  the new program
includes  Distribution   Corporation  as  a  choice  for  retail  consumers,  in
furtherance of Distribution  Corporation's  objective to remain a merchant. Also
departing from the pilot scheme,  Distribution  Corporation  resumes its role as
provider of last resort,  and maintains  customer contact by providing a billing
service  on its own  behalf  and,  as an option,  for  participating  marketers.
Finally,  the System Wide Energy  Select  program  addresses  upstream  capacity
requirements  in a manner  substantially  similar  to the  method  proposed  for
Distribution Corporation's New York compliance filing, described above.






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


         A gas  restructuring  bill (Senate Bill No. 943) was  introduced in the
Pennsylvania General Assembly in 1997 proposing to amend the Public Utility Code
to allow all retail  customers,  including  residential,  the  ability to choose
their own gas  supplier.  Senate Bill No. 943 has not yet been enacted into law.
However, in December 1997, the Chairman of the PaPUC convened a collaborative of
gas industry  interests to develop a consensus bill using Senate Bill No. 943 as
the starting  point.  As a member of the utility  interest  group,  Distribution
Corporation   is  and  will  continue  to  be  an  active   participant  in  the
collaborative.1  Distribution  Corporation is not able to predict the outcome of
the bill.

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

Pipeline and Storage.

         Supply Corporation currently does not have a rate case on file with the
Federal Energy Regulatory  Commission (FERC). Its last case was settled with the
FERC in February 1996. As part of that settlement, Supply Corporation agreed not
to seek recovery of revenues related to certain  terminated service from storage
customers until April 1, 2000, as long as the terminations were not greater than
approximately  30%  of the  terminable  service.  Supply  Corporation  has  been
successful  in marketing and obtaining  executed  contracts for such  terminated
storage service (at discounted rates) and expects to continue obtaining executed
contracts for additional terminated storage service as it arises.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 the ongoing 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  (investigation  and  remediation)  when such  amounts can  reasonably  be
estimated  and it is probable  that the  Company  will be required to incur such
costs.  Distribution  Corporation  has estimated  its clean-up  costs related to
former manufactured gas plant sites and third party waste disposal sites will be
in the range of $10.0 million to $11.0 million.1 At March 31, 1999, Distribution
Corporation has recorded the minimum liability of $10.0 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 March 31, 1990 includes related regulatory assets in the amount
of approximately $12.0 million.







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


         The Company, in its international  operations in the Czech Republic, is
in the process of constructing new fluidized-bed boilers at the district heating
and power  generation  plant of PSZT to comply with certain  clean air standards
mandated by the Czech Republic government.  Capital expenditures related to this
construction  incurred  by PSZT for the six  months  ended  March 31,  1999 were
approximately  $13.3 million.  An additional  $19.7 million is budgeted for this
construction for the rest of fiscal 1999.

         For further discussion, refer to Note H - Commitments and Contingencies
under the heading  "Environmental  Matters" in Item 8 of the Company's 1998 Form
10-K.

Year 2000 Readiness Disclosure.
         Numerous  media  reports  have  heightened   concern  that  information
technology  computer systems,  software programs and  semiconductors  may not be
capable of  recognizing  dates after the Year 2000 because such systems use only
two digits to refer to a  particular  year.  Such  systems may read dates in the
Year 2000 and thereafter as if those dates represent the year 1900 or thereafter
and, in certain instances, such systems may fail to function properly.

State of Readiness
         The  Company  reports  that the  majority  of its systems are Year 2000
ready,  and that the few  remaining  systems  (i.e.  primarily  those  for which
implementation  was  deferred  until  after the  1998-1999  heating  season) are
expected to be Year 2000 ready by June 30, 1999.1 Following the completion of an
early-impact  analysis  study,  a formal  project  manager  at the  Company  was
designated  to  spearhead  the Year 2000  remediation  effort.  The  methodology
adopted  by the  Company  to address  the Year 2000  issue is a  combination  of
methods  recommended by respected  industry  consultants and efforts tailored to
meet the Company's  specific needs.  The Company's Year 2000 plan addresses five
primary areas.

A. Mainframe  Corporate  Business  Applications  Developed and Maintained by the
Company:  A detailed  plan and impact  analysis  was  conducted  in 1996-1997 to
determine the extent of Year 2000 implications on the Company's  mainframe-based
computer systems. The remediation and testing in this area have been completed.

B. Personal Computer Business  Applications  Software Developed and Supported by
the Company:  The Company has  retained a consulting  firm to perform a detailed
impact analysis of the personal computer business  application systems supported
by the Company's  Information Services  Department.  The firm has corrected Year
2000 problems identified by its analysis. Certain applications identified by the
consulting firm as potentially  problematic  have been retired and replaced with
Year 2000  compliant  applications.  The required  changes and testing for these
applications are complete.

C.  Vendor-Supplied  Software,  Hardware,  and Services for  Corporate  Business
Applications  Supported by the Company:  This  category  includes all  mainframe
infrastructure products as well as all PC client / server software and hardware.
The  Company  has sent  letters  to its  vendors  asking if their  products  and
services  will  continue to perform as  expected  after  January 1, 2000.  These
vendors are responsible for approximately  200 products and services  associated
with corporate computer applications. The Company has




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


received  responses from all vendors which the Company  believes supply critical
hardware, software, date-sensitive embedded chips and related computer services.
The  Company   expects  to   complete   testing   and   implementation   of  the
vendor-supplied Year 2000 compliant products and services by July 31, 1999.1

D.  Vendor-Supplied  Products and Services Used on a Corporate Wide Basis:  This
category  includes the critical  products and services that are used by multiple
departments within the Company including all products  containing embedded chips
which  might be date  sensitive.  The  Company  has sent  letters to the primary
vendors who provide these products and services to the Company,  requesting Year
2000  compliance   plans.   The  Company  is  monitoring   their  responses  and
incorporating  them into the Company's overall Year 2000 project and contingency
plans.  The  Company  expects to  complete  testing  and  implementation  of the
products and services of these vendors by May 31, 1999 (reference is made to the
"Risks" section below).1

E. User-Department  Maintained Business  Applications:  The Company uses certain
business   software   applications   that  were   either   built   in-house   or
vendor-supplied  and  subsequently  maintained by individual  departments of the
Company.  The  scope  of such  applications  includes,  but is not  limited  to,
spreadsheets,  databases,  vendor  provided  products  and services and embedded
process  controls.  A  corporate  wide Year 2000 task  force is in place and has
established  a process to identify and resolve Year 2000  problems in this area.
This task force meets on a monthly basis to coordinate  ongoing  activities  and
report on the project status.  Providers of critical  products and services have
been  identified  and the Company has sent  letters  requesting  their Year 2000
compliance  plans.  Responses are being monitored and incorporated into the Year
2000 planning of the various  departments.  All  applications and services under
this category are Year 2000 ready.

Cost
         The cost of upgrading  both vendor  supplied and  internally  developed
systems and services is being  expensed as incurred.  Management  estimates that
such cost will total  approximately  $2.3 million,  of which  approximately $1.8
million has been incurred to date and $0.5 million remains to be spent.1

Risks
         The  Company's  main  concern  is  to  ensure  the  safe  and  reliable
production  and  delivery  of natural gas and  Company-provided  services to its
customers.  Based on the efforts discussed above, the Company expects to be able
to operate its own facilities without interruption and continue normal operation
in Year 2000 and beyond.1  However,  the Company has no control over the systems
and services  used by third parties with whom it  interfaces.  While the Company
has placed its major  third  parties on notice that the  Company  expects  their
products and services to perform as expected  after January 1, 2000, the Company
cannot predict with accuracy the actual adverse consequences to the Company that
could result if such third parties are not Year 2000  compliant.1 The widespread
failure  of   electric,   telecommunication,   and  upstream  gas  supply  could
potentially affect gas service to utility customers, and the Company is pursuing
contingency plans to avoid such disruptions.

           The  majority of the devices  which  control the  Company's  physical
delivery  system are not  susceptible to Year 2000 problems  because they do not
contain  micro-processors.  The Company has conducted an extensive review of its
existing  micro-processors  (embedded technology) and has replaced non-Year 2000
compliant hardware.






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


         Distribution  Corporation  is subject to regulatory  review by both the
PSC and the PaPUC. Both of these regulatory bodies have issued orders concerning
the  Year  2000  issue,  and  both  have  established  dates  in 1999  by  which
jurisdictional  utilities must have taken the necessary steps to ensure that its
critical  systems are Year 2000  ready.  In the event  Distribution  Corporation
fails to meet  the  requirements  of  those  orders,  it may be  subject  to the
imposition of fines or formal enforcement actions by the regulatory bodies.

Contingency Planning
           The Company  formed its  Corporate  Year 2000 task force in mid-1997.
The primary  function of this group is to: (1) raise  awareness of the Year 2000
issue within the Company, (2) facilitate  identification and remediation of Year
2000  potential  problems  within the Company,  and (3)  facilitate  and develop
corporate  contingency  plans.  The group is comprised of middle to senior level
managers  and  Company  executives.  The  Company's  main  thrust at  present in
contingency planning is identification and prioritization of the potential risks
posed by Year 2000 failures  outside of the Company's  control.  All departments
and subsidiaries  have submitted lists of potential  risks,  which are now being
prioritized,  in  relation  to the  overall  corporation,  in the order of human
safety,  reliability/delivery  of Company services and administrative  services.
The Company has existing disaster/contingency plans to deal with operational gas
supply or delivery problems,  loss of the corporate data center, and loss of the
corporate customer telephone centers.  These plans are being reviewed to address
failures  resulting from Year 2000 problems created or occurring  outside of the
Company (i.e. loss of electricity, telephone service, etc.). The Company expects
to have its Year 2000 contingency  plans completed by  mid-September  1999.1 The
Company  has  selected  this date as  opposed  to one in early  1999 so that the
contingency  plans are current and operational and that the Company will be able
to use them immediately, if required.1

Safe Harbor for Forward-Looking Statements
           The Company is including the following  cautionary  statement in this
Form 10-Q to make applicable and take advantage of the safe harbor provisions of
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
without  limitation  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




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


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

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

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

 3.      Inability to obtain new customers or retain existing ones

 4.      Significant changes in competitive factors affecting the Company

 5.      Governmental/regulatory   actions  and  initiatives,   including  those
         affecting  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





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


17.      Unanticipated  problems  related to the  Company's  internal  Year 2000
         initiative as well as potential adverse  consequences  related to third
         party Year 2000 compliance.

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


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

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


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

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

         On January 4,  1999,  the  Company  issued 700  unregistered  shares of
Company common stock to the seven non-employee  directors of the Company.  These
shares  were  issued as  partial  consideration  for the  directors'  service as
directors  during the quarter  ended March 31, 1999,  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 4.  Submission of Matters to a Vote of Security Holders
         ---------------------------------------------------

         The Annual  Meeting of  Shareholders  of National  Fuel Gas Company was
held on February 18, 1999. At that meeting,  the shareholders elected directors,
appointed independent accountants and rejected a shareholder proposal.

         The total votes were as follows:


                                              Against                  Broker
                                   For      or Withheld    Abstain   Non-Votes
                                ----------  -----------    -------   ---------
  (i) Election of directors
      to serve for a three-
      year term:
       - Robert T. Brady        32,995,578     883,944           -           -
       - William J. Hill        32,913,298     966,224           -           -
       - Bernard J. Kennedy     32,921,850     957,672           -           -

         Directors whose term of office continued after the meeting:

         Term expiring in 2000:  Eugene T. Mann, George L. Mazanec and George H.
                  Schofield.

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





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


                                              Against                  Broker
                                   For      or Withheld    Abstain   Non-Votes
                                ----------  -----------    -------   ---------

 (ii) Appointment of
      PricewaterhouseCoopers
      LLP as independent
      accountants               33,297,456     346,998     235,068           -

(iii) A shareholder
      proposed resolution
      regarding the Company's
      Stock Plans                4,461,906  22,748,220   1,279,029   5,390,367

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

         (a)     Exhibits

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

                  (10)              Material Contracts

                  10.1              Amendment to the  National  Fuel Gas Company
                                    Deferred  Compensation  Plan, dated February
                                    18, 1999.

                  10.2              Amended and Restated Rights Agreement, dated
                                    as of April 30, 1999,  between National Fuel
                                    Gas Company and HSBC Bank USA.

                  (12)              Statements regarding Computation of Ratios:

                                    Ratio of Earnings  to Fixed  Charges for the
                                    Twelve  Months  Ended March 31, 1999 and the
                                    Fiscal  Years  Ended   September   30,  1994
                                    through 1998.

                  (27)              Financial Data Schedules

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

                  27.2              Amended  Financial Data Schedule for the Six
                                    Months Ended March 31, 1998.

                  (99)              National   Fuel  Gas  Company   Consolidated
                                    Statement  of Income for the  Twelve  Months
                                    Ended March 31, 1999 and 1998.

         (b)     Reports on Form 8-K

                                    None





                                    SIGNATURE
                                    ---------




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

                                            NATIONAL FUEL GAS COMPANY
                                            -------------------------
                                                   (Registrant)





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













Date:  May 14, 1999
       ------------





                                  EXHIBIT INDEX
                                   (Form 10Q)

Exhibit 10.1               Amendment  to the  National  Fuel  Gas  Company
                           Deferred Compensation Plan, dated February 18, 1999.

Exhibit 10.2               Amended and Restated Rights Agreement,  dated as
                           of April 30, 1999,  between National Fuel Gas Company
                           and HSBC Bank USA.

Exhibit 12                 Statements regarding Computation of Ratios:

                           Ratio of  Earnings  to Fixed  Charges  for the Twelve
                           Months  Ended  March 31,  1999 and the  Fiscal  Years
                           Ended September 30, 1994 through 1998.

Exhibit 27.1               Financial Data Schedule for the Six Months Ended
                           March 31, 1999.

Exhibit 27.2               Amended  Financial  Data  Schedule  for the Six
                           Months Ended March 31, 1998.

Exhibit 99                 National Fuel Gas Company  Consolidated  Statement
                           of Income for the Twelve  Months Ended March 31, 1999
                           and 1998.