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



                                  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 June 30, 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 July 31, 1999:
              38,798,310 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)
                      NFR Power, Inc.

                                      INDEX

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

Item 1.  Financial Statements

             a.   Consolidated Statements of Income and Earnings
                  Reinvested in the Business - Three Months and
                  Nine Months Ended June 30, 1999 and 1998             4 - 5

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

             c.   Consolidated Statements of Cash Flows - Nine
                  Months Ended June 30, 1999 and 1998                    8

d.       Consolidated Statements of Comprehensive
                  Income - Three Months and Nine Months
                  Ended June 30, 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 - 40

Item 3.  Quantitative and Qualitative Disclosures About Market Risk     40

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

Item 1.  Legal Proceedings                                               *

Item 2.  Changes in Securities                                          40

Item 3.  Defaults Upon Senior Securities                                 *

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

Item 5.  Other Information                                            40 - 41

Item 6.  Exhibits and Reports on Form 8-K                               41

Signature                                                               42

*   The Company has nothing to report under this item.




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

This Form 10-Q contains  "forward-looking  statements" 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
                                                             June 30,
                                                        ------------------
                                                        1999          1998
                                                        ----          ----
(Thousands of Dollars, Except Per
  Common Share Amounts)
INCOME
Operating Revenues                                     $248,658      $243,130
                                                       --------      --------

Operating Expenses
  Purchased Gas                                          64,449        65,088
  Fuel Used in Heat and Electric Generation               9,530        11,650
  Operation                                              76,163        62,614
  Maintenance                                             5,753         6,440
  Property, Franchise and Other Taxes                    20,817        20,716
  Depreciation, Depletion and Amortization               32,880        31,019
  Income Taxes - Net                                      7,747        11,877
                                                       --------      --------
                                                        217,339       209,404
                                                       --------      --------

Operating Income                                         31,319        33,726
Other Income                                              1,584         5,651
                                                       --------      --------
Income Before Interest Charges and
  Minority Interest in Foreign Subsidiaries              32,903        39,377
                                                       --------      --------

Interest Charges
  Interest on Long-Term Debt                             16,180        14,636
  Other Interest                                          5,231         5,427
                                                       --------      --------
                                                         21,411        20,063
                                                       --------      --------

Minority Interest in Foreign Subsidiaries                   348          (207)
                                                       --------      --------

Net Income Available for Common Stock                    11,840        19,107

EARNINGS REINVESTED IN THE BUSINESS

Balance at April 1                                      492,233       446,565
                                                       --------      --------
                                                        504,073       465,672
Dividends on Common Stock
 (1999 - $.465; 1998 - $.45)                             17,974        17,224
                                                       --------      --------

Balance at June 30                                     $486,099      $448,448
                                                       ========      ========

Earnings Per Common Share:
  Basic                                                  $ 0.31        $ 0.50
                                                         ======        ======
  Diluted                                                $ 0.30        $ 0.49
                                                         ======        ======

Weighted Average Common Shares Outstanding:
  Used in Basic Calculation                          38,662,728    38,358,065
                                                     ==========    ==========
  Used In Diluted Calculation                        39,000,553    38,719,074
                                                     ==========    ==========


                 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)
                                   -----------
                                                         Nine Months Ended
                                                              June 30,
                                                         ------------------
                                                         1999          1998
                                                         ----          ----
(Thousands of Dollars, Except Per
  Common Share Amounts)
INCOME
Operating Revenues                                    $1,072,484    $1,070,592
                                                      ----------    ----------

Operating Expenses
  Purchased Gas                                          377,273       418,228
  Fuel Used in Heat and Electric Generation               47,311        30,160
  Operation                                              228,586       214,454
  Maintenance                                             17,400        19,347
  Property, Franchise and Other Taxes                     73,504        75,607
  Depreciation, Depletion and Amortization                96,455        88,936
  Impairment of Oil and Gas Producing Properties               -       128,996
  Income Taxes - Net                                      60,327        25,085
                                                      ----------    ----------
                                                         900,856     1,000,813
                                                      ----------    ----------
Operating Income                                         171,628        69,779
Other Income                                               7,901        32,413
                                                      ----------    ----------
Income Before Interest Charges and
  Minority Interest in Foreign Subsidiaries              179,529       102,192
                                                      ----------    ----------

Interest Charges
  Interest on Long-Term Debt                              49,630        37,517
  Other Interest                                          16,755        26,260
                                                      ----------    ----------
                                                          66,385        63,777
                                                      ----------    ----------
Minority Interest in Foreign Subsidiaries                 (2,540)       (3,036)
                                                      ----------    ----------

Income Before Cumulative Effect                          110,604        35,379
Cumulative Effect of Change in
  Accounting for Depletion                                     -        (9,116)
                                                      ----------    ----------
Net Income Available for Common Stock                    110,604        26,263

EARNINGS REINVESTED IN THE BUSINESS
Balance at October 1                                     428,112       472,595
                                                      ----------    ----------
                                                         538,716       498,858
Dividends on Common Stock
 (1999 - $1.365; 1998 - $1.32)                            52,617        50,410
                                                      ----------    ----------
Balance at June 30                                    $  486,099    $  448,448
                                                      ==========    ==========

Basic Earnings Per Common Share:
  Income Before Cumulative Effect                          $2.86        $ 0.93
  Cumulative Effect of Change in Accounting for Depletion      -         (0.24)
                                                           -----        ------
  Net Income Available for Common Stock                    $2.86        $ 0.69
                                                           =====        ======
Diluted Earnings Per Common Share:
  Income Before Cumulative Effect                          $2.84        $ 0.92
  Cumulative Effect of Change in Accounting for Depletion      -         (0.24)
                                                           -----        ------
  Net Income Available for Common Stock                    $2.84        $ 0.68
                                                           =====        ======

Weighted Average Common Shares Outstanding:
  Used in Basic Calculation                           38,619,120    38,272,907
                                                      ==========    ==========
  Used in Diluted Calculation                         38,969,822    38,688,564
                                                      ==========    ==========

                 See Notes to Consolidated Financial Statements



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


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

                                                     June 30,
                                                      1999      September 30,
                                                   (Unaudited)      1998
                                                   -----------  -------------
                                                     (Thousands of Dollars)
ASSETS
Property, Plant and Equipment                      $3,330,839    $3,186,853
   Less - Accumulated Depreciation, Depletion
     and Amortization                               1,003,818       938,716
                                                   ----------    ----------
                                                    2,327,021     2,248,137
                                                   ----------    ----------
Current Assets
   Cash and Temporary Cash Investments                 35,848        30,437
   Receivables - Net                                  139,303        82,336
   Unbilled Utility Revenue                            13,023        15,403
   Gas Stored Underground                              20,737        31,661
   Materials and Supplies - at average cost            23,069        24,609
   Unrecovered Purchased Gas Costs                          -         6,316
   Prepayments                                         26,026        19,755
                                                   ----------    ----------
                                                      258,006       210,517
                                                   ----------    ----------

Other Assets
   Recoverable Future Taxes                            88,302        88,303
   Unamortized Debt Expense                            21,771        22,295
   Other Regulatory Assets                             40,915        41,735
   Deferred Charges                                    13,736         8,619
   Other                                               77,413        64,853
                                                   ----------    ----------
                                                      242,137       225,805
                                                   ----------    ----------

                                                   $2,827,164    $2,684,459
                                                   ==========    ==========


                 See Notes to Consolidated Financial Statements



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


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


                                                     June 30,
                                                      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 - 38,750,428 Shares and
    38,468,795 Shares, Respectively                $   38,751    $   38,469
   Paid in Capital                                    428,273       416,239
   Earnings Reinvested in the Business                486,099       428,112
   Cumulative Translation Adjustment                   (9,454)        7,265
                                                   ----------    ----------
Total Common Stock Equity                             943,669       890,085
Long-Term Debt, Net of Current Portion                726,272       693,021
                                                   ----------    ----------
Total Capitalization                                1,669,941     1,583,106
                                                   ----------    ----------

Minority Interest in Foreign Subsidiaries              24,346        25,479
                                                   ----------    ----------

Current and Accrued Liabilities
   Notes Payable to Banks and
    Commercial Paper                                  351,000       326,300
   Current Portion of Long-Term Debt                  159,696       216,929
   Accounts Payable                                    44,966        59,933
   Amounts Payable to Customers                        21,484         5,781
   Other Accruals and Current Liabilities             125,666        80,480
                                                   ----------    ----------
                                                      702,812       689,423
                                                   ----------    ----------

Deferred Credits
   Accumulated Deferred Income Taxes                  269,855       258,222
   Taxes Refundable to Customers                       18,404        18,404
   Unamortized Investment Tax Credit                   11,782        11,372
   Other Deferred Credits                             130,024        98,453
                                                   ----------    ----------
                                                      430,065       386,451
                                                   ----------    ----------
Commitments and Contingencies                               -             -
                                                   ----------    ----------

                                                   $2,827,164    $2,684,459
                                                   ==========    ==========


                 See Notes to Consolidated Financial Statements



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

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

                                                         Nine Months Ended
                                                              June 30,
                                                         ------------------
                                                         1999          1998
                                                         ----          ----
                                                       (Thousands of Dollars)
OPERATING ACTIVITIES
   Net Income Available for Common Stock               $110,604      $ 26,263
   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        96,455        88,936
         Deferred Income Taxes                           12,912       (44,829)
         Minority Interest in Foreign Subsidiaries        2,540         3,036
         Other                                            5,597          (215)
         Change in:
           Receivables and Unbilled Utility Revenue     (56,195)       (6,357)
           Gas Stored Underground and Materials and
            Supplies                                     11,659        14,422
           Unrecovered Purchased Gas Costs                6,316             -
           Prepayments                                   (6,284)       (8,930)
           Accounts Payable                             (13,234)      (14,237)
           Amounts Payable to Customers                  15,703         5,003
           Other Accruals and Current Liabilities        46,637        40,088
           Other Assets                                 (12,203)      (11,470)
           Other Liabilities                             31,576        12,802
                                                       --------      --------
Net Cash Provided by
 Operating Activities                                   252,083       242,624
                                                       --------      --------

INVESTING ACTIVITIES
   Capital Expenditures                                (209,918)     (315,223)
   Investment in Subsidiaries, Net of Cash
     Acquired                                                 -      (111,179)
   Other                                                   (114)        2,065
                                                       --------      --------
Net Cash Used in Investing Activities                  (210,032)     (424,337)
                                                       --------      --------

FINANCING ACTIVITIES
   Change in Notes Payable to Banks and Commercial
    Paper                                                24,700       105,187
   Net Proceeds from Issuance of Long-Term Debt          98,736       198,750
   Reduction of Long-Term Debt                         (115,365)      (53,048)
   Dividends Paid on Common Stock                       (51,904)      (49,734)
   Proceeds from Issuance of Common Stock                 7,921         5,429
                                                       --------      --------
Net Cash Provided by (Used in)
 Financing Activities                                   (35,912)      206,584
                                                      ---------      --------

Effect of Exchange Rates on Cash                           (728)            -
                                                      ---------      --------

Net Increase in Cash and
 Temporary Cash Investments                               5,411        24,871

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

Cash and Temporary Cash Investments at June 30         $ 35,848      $ 38,910
                                                       ========      ========

                 See Notes to Consolidated Financial Statements



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


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

                                                        Three Months Ended
                                                              June 30,
                                                        ------------------
                                                        1999          1998
                                                        ----          ----
                                                      (Thousands of Dollars)

Net Income Available for Common Stock                 $ 11,840      $ 19,107

Other Comprehensive Income, Net of Tax:
  Cumulative Translation Adjustment                      2,326           116
                                                      --------      --------

Comprehensive Income Available for
  Common Stock                                        $ 14,166      $ 19,223
                                                      ========      ========



                                                         Nine Months Ended
                                                              June 30,
                                                         -----------------
                                                         1999          1998
                                                         ----          ----
                                                       (Thousands of Dollars)

Net Income Available for Common Stock                 $110,604      $ 26,263

Other Comprehensive Income (Loss), Net of Tax:
  Cumulative Translation Adjustment                    (16,719)        1,026
                                                      --------      --------

Comprehensive Income Available for
  Common Stock                                        $ 93,885      $ 27,289
                                                      ========      ========

                 See Notes to Consolidated Financial Statements




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


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

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


Note 1 - Summary of Significant Accounting Policies

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

           The  preparation  of  the   consolidated   financial   statements  in
conformity with generally accepted accounting  principles requires management to
make estimates and  assumptions  that affect the reported  amounts of assets and
liabilities  and disclosure of contingent  assets and liabilities at the date of
the  financial  statements,  as well as 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
1999  consolidated  financial  statements  will  be  examined  by the  Company's
independent accountants after the end of the year.

           The  earnings  for the nine months  ended June 30, 1999 should not be
taken as a prediction of earnings for the entire 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 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
include  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.
Accordingly,  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 nine months ended June
30,  1998 by $79.1  million  ($2.07 per common  share,  basic;  $2.04 per common
share, diluted).

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 nine months ended June 30,
1999 and 1998, amounted to $64.1 million and $38.0 million, respectively. Income
taxes paid during the nine months ended June 30, 1999 and 1998 amounted to $30.4
million and $55.4 million,  respectively.  During the nine months ended June 30,
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 nine months  ended June 30,  1998,  the Company
received a $22.4 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):

                                                           Nine Months Ended
                                                                June 30,
                                                           -----------------
                                                           1999        1998
                                                           ----        ----

Operating Expenses:
  Current Income Taxes -
   Federal                                               $35,940     $59,208
   State                                                   6,050       6,814

  Deferred Income Taxes -
   Federal                                                13,585     (41,132)
   State                                                   1,706      (3,697)

  Foreign Income Taxes                                     3,046       3,892
                                                         -------     -------
                                                          60,327      25,085

Other Income:
  Deferred Investment Tax Credit                            (499)       (457)
Minority Interest in Foreign Subsidiaries                   (705)     (1,576)
Cumulative Effect of Change in Accounting                      -      (5,737)
                                                         -------     -------

Total Income Taxes                                       $59,123     $17,315
                                                         =======     =======

           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):

                                                           Nine Months Ended
                                                                June 30,
                                                           -----------------
                                                           1999        1998
                                                           ----        ----

Net income available for common stock                   $110,604    $ 26,263
Total income taxes                                        59,123      17,315
                                                        --------    --------

Income before income taxes                              $169,727    $ 43,578
                                                        ========    ========

Income tax expense, computed at federal
 statutory rate of 35%                                  $ 59,404    $ 15,252

Increase (reduction) in taxes resulting from:
  State income taxes                                       5,045       1,488
  Depreciation                                             1,492       1,738
  Prior years tax adjustment                              (1,329)      3,021
  Foreign tax in excess of (less than)
    federal statutory rate                                (2,620)         10
  Miscellaneous                                           (2,869)     (4,194)
                                                        ---------   --------

  Total Income Taxes                                    $ 59,123    $ 17,315
                                                        ========    ========




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


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

                                 At June 30, 1999     At September 30, 1998
                                 ----------------     ---------------------

Deferred Tax Liabilities:
  Abandonments                       $ 18,951                 $ 15,545
  Excess of tax over book
   depreciation                       140,051                  132,138
  Exploration and
   intangible well
   drilling costs                     163,302                  147,795
  Other                                41,855                   42,109
                                     --------                 --------
    Total Deferred Tax
     Liabilities                      364,159                  337,587
                                     --------                 --------

Deferred Tax Assets:
  Overheads capitalized
   for tax purposes                   (24,793)                 (22,484)
  Other                               (69,511)                 (56,881)
                                     --------                 --------
    Total Deferred Tax
     Assets                           (94,304)                 (79,365)
                                     --------                 --------

    Total Net Deferred
     Income Taxes                    $269,855                 $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 nine months ended June 30, 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 nine months ended June 30, 1999,  the Company  issued
94,255 shares of common stock under the Company's  section 401(k) Plans,  88,446
shares to participants in the Company's  Dividend  Reinvestment  Plan and 26,399
shares  to  participants   in  the  Company's   Customer  Stock  Purchase  Plan.
Additionally,  72,533  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  year  ended  September  30,  1998  at  Note D
(Capitalization) to the financial statements which are found in Item 8. The Plan
was amended  effective  April 30,  1999,  and is now  embodied in an Amended and
Restated Rights  Agreement,  which was included as Exhibit 10.2 to the Company's
Form 10-Q for the period ended March 31, 1999.




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


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 July 1999, the Company issued $100.0 million of 6.82%  medium-term
notes due to mature in August 2004. After deducting  underwriting  discounts and
commissions,  the net  proceeds to the Company  amounted to $99.5  million.  The
proceeds  of this  debt  issuance  were  used to  redeem  $50  million  of 7.25%
medium-term  notes which matured in July 1999 and to complete the  redemption of
HarCor's 14.875% Senior Secured Notes, which is discussed below.

           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.  In July 1999,  the Company  redeemed the  remaining  $43.5 million of
HarCor's  14.875% Senior Secured  Notes.  The total cost of this  redemption was
$51.0 million,  which included a redemption price of 110% and accrued  interest.
As noted above,  this  redemption  was financed  primarily by proceeds  from the
Company's July 1999 issuance of 6.82% medium-term notes. The redemption premiums
were accrued on the opening balance sheet when HarCor was acquired in 1998.

Note 4 - Derivative Financial Instruments

           Seneca has entered into certain price swap  agreements and options to
manage a portion of the market risk associated with fluctuations in the price of
natural  gas and crude  oil,  in an  effort to  provide  more  stability  to its
operating  results.  These  agreements  and  options  are not held  for  trading
purposes.

           The price swap agreements call for Seneca to receive monthly payments
from (or make  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 June 30,  1999,  Seneca had  natural  gas price swap  agreements
covering  a notional  amount of 17.9 Bcf  extending  through  2002 at a weighted
average  fixed  rate of $2.45 per Mcf.  Seneca  also had  crude  oil price  swap
agreements  covering a notional amount of 1,550,000 bbls extending  through 2001
at a fixed  rate of  $17.76  per bbl.  Gains or losses  from  these  price  swap
agreements are accrued in Operating  Revenues on the  Consolidated  Statement of
Income at the contract settlement dates. Seneca recognized gains of $0.3 million
and $6.2  million  related to its price swap  agreements  during the quarter and
nine months ended June 30, 1999, respectively. During the quarter ended June 30,
1998,  Seneca  recognized  gains  of $0.9  million  related  to its  price  swap
agreements. For the nine months ended June 30, 1998, Seneca recognized losses of
$6.9 million  related to its price swap  agreements.  The unrealized net loss on
these natural gas and crude oil price swap  agreements  was $2.4 million at June
30, 1999.




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


           At June 30, 1999, Seneca had the following options outstanding:

                                                          Weighted Average
Type of Option                    Notional Amount           Strike Price
- --------------                    ---------------         ----------------

Written Call Options*             13.9 Bcf or                $2.62/Mcf or
                                    732,000 bbls               $18.00/bbl
Written Call Option               19.1 Bcf                   $2.65/Mcf
Written Put Option                1,100,000 bbls             $12.50/bbl
Purchased Call Option             1,832,000 bbls             $20.00/bbl

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

           Seneca's  call  and  put  options  are  being  marked-to-market  on a
quarterly  basis with gains or losses  recorded  in  Operating  Revenues  on the
Consolidated Statement of Income. The mark-to-market  adjustment for the quarter
and nine  months  ended  June 30,  1999 was a loss of $1.1  million,  which  was
recorded in Operating Revenues on the Consolidated Statement of Income. The fair
value of the call and put options at June 30, 1999 was a net  liability  of $3.4
million.  None of the options were  exercised  during the quarter ended June 30,
1999.  For the nine  months  ended June 30,  1999,  a portion of the written put
options  were  exercised,  resulting  in a minimal  payment  of  $28,000  to the
counterparty.

           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 June 30, 1999,
NFR  had  natural  gas  futures  contracts  related  to gas  purchase  and  sale
commitments  covering 7.2 Bcf of gas on a net basis extending  through 2000 at a
weighted  average contract price of $2.40 per Mcf. NFR also had sold natural gas
options related to gas purchase and sale commitments  covering 3.3 Bcf of gas on
a net basis extending  through 2000 at a weighted  average strike price of $2.68
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 June 30, 1999, NFR had deferred gains
of $3.0 million related to these futures  contracts and options.  NFR recognized
net losses of $1.1 million  related to futures  contracts and options




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


during the quarter ended June 30, 1999. For the quarter ended June 30, 1998, NFR
recognized a minimal gain. NFR recognized net losses of $6.5 million  related to
futures  contracts and options for the nine months ended June 30, 1999.  For the
nine months ended June 30, 1998, NFR recognized net gains of $1.3 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
in order 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 $9.1 million to $10.1  million.  At June 30, 1999,  Distribution
Corporation has recorded the minimum  liability of $9.1 million.  The Company is
currently  not  aware  of any  material  additional  exposure  to  environmental
liabilities.  However,  adverse  changes in  environmental  regulations or other
factors could impact the Company.

           In New York and Pennsylvania,  Distribution Corporation is recovering
site investigation and remediation costs in rates. Accordingly, the Consolidated
Balance Sheet at June 30, 1999 includes related  regulatory assets in the amount
of approximately $11.7 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) in order to comply with certain clean air standards mandated by the Czech
Republic government.  Capital expenditures related to this construction incurred
by PSZT  for the nine  months  ended  June 30,  1999  were  approximately  $20.4
million.  An additional $12.6 million is budgeted for this  construction for the
remainder of 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
         ---------------------


Earnings.  The Company's earnings were $11.8 million,  or $0.31 per common share
($0.30 per common share on a diluted  basis),  for the third  quarter ended June
30, 1999.  This  compares with  earnings of $19.1  million,  or $0.50 per common
share ($0.49 per common share on a diluted  basis),  for the quarter  ended June
30, 1998.

           The Company's earnings were $110.6 million, or $2.86 per common share
($2.84 per common share on a diluted basis),  for the nine months ended June 30,
1999.  This compares with earnings of $26.3  million,  or $0.69 per common share
($0.68 per common share on a diluted basis),  for the nine months ended June 30,
1998.  Earnings  for the nine  months  ended June 30,  1998  included a non-cash
impairment of the Exploration and Production  segment's oil and gas assets and a
non-cash  cumulative  effect of a change in accounting.  Last year's  accounting
change,  which  was a  change  in  depletion  methods  for the  Exploration  and
Production   segment's  oil  and  gas  assets,   had  a  negative  $9.1  million
(after-tax), or $0.24 per common share, non-cash cumulative effect through 1997,
which was recorded in the first  quarter of 1998.  Excluding  these two non-cash
special items,  earnings for the nine months ended June 30, 1998 would have been
$114.5  million,  or $3.00 per common share ($2.96 per common share on a diluted
basis).

Discussion of Quarter Results.  Except for the Other Nonregulated segment, which
showed  higher  earnings  in its timber and natural  gas  marketing  operations,
earnings  decreased in all other  segments for the quarter as compared  with the
prior year's  quarter.  The rebound in the market price of the  Company's  stock
during the  quarter  ended June 30,  1999 (the price  increased  from $39.25 per
common  share on March 31,  1999 to $48.50 per common  share on June 30,  1999),
while benefiting shareholders,  carried with it the required recognition of $5.9
million of expense for stock appreciation  rights (SARs). This expense is spread
across all segments.  In the prior year's  quarter,  the  Company's  stock price
decreased  from  $47.00 per common  share on March 31, 1998 to $43.56 per common
share at June 30, 1998.  This resulted in the reduction of the SAR liability and
related expense by $3.2 million in the quarter ended June 30, 1998.

           For the nine months ended June 30, 1999, the expense  related to SARs
of $1.5 million was not as  significant  as in the quarter since it reflects the
stock price  increase  from  September 30, 1998 ($47.00 per common share) to the
price at June 30, 1999 ($48.50 per common share). For the nine months ended June
30, 1998, there was a minimal reduction of the SAR liability and related expense
since the stock price at September  30, 1997 ($44.00 per common share) was close
to the price at June 30, 1998 ($43.56 per common share).

           In the Pipeline and Storage and Utility segments,  earnings were down
because of the SARs expense,  as discussed above, and because of $1.6 million of
expense  associated  with an early  retirement  offer  effective in May 1999. In
addition,  a buyout of a firm  transportation  agreement  by a  customer  in the
amount of $2.5 million made a positive  contribution to the Pipeline and Storage
segment's earnings in the third quarter of last year.

           Had it not been for the early  retirement  charge  and the SARs,  the
Utility  segment  would have shown an  increase  in  earnings in spite of a rate
reduction in New York that became  effective  October 1, 1998 and a reduction in
revenues  due to the  setting  up of a special  reserve  to be  applied  against
incremental costs resulting from the New York Public Service  Commission's (PSC)
gas restructuring efforts. Weather that was colder than the prior year's quarter
and lower  operation and maintenance  (O&M) expenses  (exclusive of the SARs and
early retirement) benefited the Utility's earnings.




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


           The  International  segment's  decreased  earnings  reflect its Czech
Republic  operations where warmer weather and lower margins on heat and electric
sales  negatively  impacted  earnings.  In addition,  the prior  year's  quarter
included  a gain of  approximately  $1.2  million  associated  with U.S.  dollar
denominated debt.

           In  the  Exploration  and  Production  segment,  earnings  were  down
slightly.  Higher interest expense  associated with the acquisitions made in the
prior  year  impacted  earnings  this  quarter.  Partly  offsetting  this was an
increase in oil prices,  after hedging,  which were higher than the prior year's
quarter by $2.80  barrel (a 25%  increase)  and an  increase in both oil and gas
production.

Discussion of Nine-Months  Results.  Excluding both the non-cash  impairment and
the  cumulative  effect of a change in accounting  from the prior year's period,
the  decrease  in earnings  for the nine months  ended June 30, 1999 as compared
with the prior year's period was the result of lower earnings in the Exploration
and  Production  and  Pipeline  and  Storage  segments  offset in part by higher
earnings in the Utility, International and Other Nonregulated segments.

           In  the  Exploration  and  Production  segment,   earnings  are  down
primarily  because of this segment's  portion of interest income recognized last
year  related to the  settlement  of the  primary  issues of IRS audits of years
1977-1994.  In addition,  earnings  year-to-date  reflect low oil and gas prices
experienced through most of the first part of this year and higher interest,  as
discussed above.

           In the Pipeline and Storage segment, lower earnings resulted from the
expense  associated with early retirement  offers effective in December 1998 and
May 1999, the previously mentioned buyout of a firm transportation  agreement by
a customer in the prior year,  and the impact of the above noted  settlement  of
IRS audits,  which had a greater  positive effect on earnings of this segment in
the prior year-to-date  period.  Partly offsetting these items, the prior year's
results reflect  recognition of several  reserves  related to proposed  pipeline
projects and a storage loss that did not recur this year.

           In the Utility  segment,  earnings were up because the  settlement of
the primary issues of IRS audits 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
early retirement offers effective in December 1998 and May 1999.

           The  International  segment's  higher earnings reflect nine months of
results  from one of its  investments  in the  Czech  Republic,  while the prior
year's  period only  includes  five months.  Earnings in the Other  Nonregulated
segment continue to benefit from timber and natural gas marketing operations.  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           Nine Months Ended
                                    June 30,                     June 30,
                            -------------------------    ---------------------------
                            1999      1998   % Change    1999        1998   % Change
                            ----      ----   --------    ----        ----   --------
                                                          

 Utility
  Retail Revenues:
   Residential            $100,924  $100,816    0.1   $  521,457 $  553,950   (5.9)
   Commercial               15,214    17,831  (14.7)      93,444    114,512  (18.4)
   Industrial                2,618     3,478  (24.7)      11,988     15,137  (20.8)
                          --------  --------          ---------- ----------
                           118,756   122,125   (2.8)     626,889    683,599   (8.3)
  Off-System Sales           5,401     9,201  (41.3)      22,897     39,972  (42.7)
  Transportation            19,331    15,196   27.2       65,996     52,710   25.2
  Other                       (292)     (618)  52.8       (4,932)     2,834 (274.0)
                          --------  --------          ---------- ----------
                           143,196   145,904   (1.9)     710,850    779,115   (8.8)
                          --------  --------          ---------- ----------

 Pipeline and Storage
  Storage Service           15,663    15,315    2.3       47,289     47,785   (1.0)
  Transportation            22,054    22,756   (3.1)      69,946     71,218   (1.8)
  Other                      2,752     3,252  (15.4)       9,441     10,509  (10.2)
                          --------  --------          ---------- ----------
                            40,469    41,323   (2.1)     126,676    129,512   (2.2)
                          --------  --------          ---------- ----------

 Exploration and
  Production                40,162    36,802    9.1      105,450     86,330   22.1
                          --------  --------          ---------- ----------
 International              16,089    19,322  (16.7)      97,166     67,262   44.5
                          --------  --------          ---------- ----------
 Other Nonregulated         32,410    24,054   34.7      107,899     85,380   26.4
                          --------  --------          ---------- ----------
Less-Intersegment
 Revenues                   23,668    24,275   (2.5)      75,557     77,007   (1.9)
                          --------  --------          ---------- ----------

                          $248,658  $243,130    2.3   $1,072,484 $1,070,592    0.2
                          ========  ========          ========== ==========





OPERATING INCOME (LOSS) BEFORE
INCOME TAXES
(in thousands)
                              Three Months Ended            Nine Months Ended
                                   June 30,                      June 30,
                           -------------------------    -------------------------
                           1999      1998   % Change    1999      1998   % Change
                           ----      ----   --------    ----      ----   --------

                                                        

 Utility                 $ 12,640  $ 12,956   (2.4)   $121,123  $132,810   (8.8)
 Pipeline and Storage      14,256    19,960  (28.6)     53,633    56,976   (5.9)
 Exploration and
  Production*              12,640    11,859    6.6      29,796  (104,507) 128.5
 International             (1,941)      794     NM      18,675     7,704  142.4
 Other Nonregulated         2,419       124     NM      10,481     3,063  242.2
 Corporate                   (948)      (90)    NM      (1,753)   (1,182) (48.3)
                         --------  --------           --------  --------

                         $ 39,066  $ 45,603  (14.3)   $231,955  $ 94,864  144.5
                         ========  ========           ========  ========


*The nine months ended June 30, 1998  includes a non-cash  impairment  charge of
 $128,996,000.

NM = Not meaningful



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           Nine Months Ended
                                    June 30,                     June 30,
                            ------------------------    -------------------------
                            1999     1998   % Change    1999      1998   % Change
                            ----     ----   --------    ----      ----   --------
                                                        
Utility Gas Sales
  Retail Sales:
    Residential             11,222   10,739    4.5      66,199    66,749   (0.8)
    Commercial               1,926    2,219  (13.2)     13,055    15,406  (15.3)
    Industrial                 747      884  (15.5)      2,978     3,353  (11.2)
                           -------  -------            -------   -------
                            13,895   13,842    0.4      82,232    85,508   (3.8)
  Off-System                 2,223    3,484  (36.2)     10,195    14,432  (29.4)
                           -------  -------            -------   -------
                            16,118   17,326   (7.0)     92,427    99,940   (7.5)
                           -------  -------            -------   -------

Non-Utility Gas Sales
  Production(in
   equivalent MMcf)         16,759   15,840    5.8      45,607    36,293   25.7
                           -------  -------            -------   -------

Total Gas Sales             32,877   33,166   (0.9)    138,034   136,233    1.3
                           -------  -------            -------   -------

Transportation
  Utility                   15,608   14,690    6.2      53,638    50,022    7.2
  Pipeline and Storage      54,388   59,281   (8.3)    244,494   255,174   (4.2)
  Nonregulated                  16      262  (93.9)        337       538  (37.4)
                           -------  -------            -------   -------
                            70,012   74,233   (5.7)    298,469   305,734   (2.4)
                           -------  -------            -------   -------

Marketing Volumes            8,875    6,176   43.7      29,214    20,696   41.2
                           -------  -------            -------   -------

Less-Inter and
Intrasegment Volumes:
  Transportation            23,649   22,796    3.7     133,301   125,539    6.2
  Production                   578    1,001  (42.3)      2,438     3,059  (20.3)
                           -------  -------            -------   -------
                            24,227   23,797    1.8     135,739   128,598    5.6
                           -------  -------            -------   -------

Total System Natural Gas
 Volumes                    87,537   89,778   (2.5)    329,978   334,065   (1.2)
                           =======  =======            =======   =======





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


Utility.

           Operating revenues for the Utility segment decreased $2.7 million for
the quarter  ended June 30, 1999,  as compared  with the same period a year ago.
This  resulted  from a reduction in retail and  off-system  gas sales revenue of
$3.3 million and $3.8  million,  respectively,  offset in part by an increase in
transportation  revenue of $4.1 million.  In addition,  other operating  revenue
increased $0.3 million.

           The  decrease  in retail  gas  revenue  was caused  primarily  by the
general base rate  decrease in the New York  jurisdiction  effective  October 1,
1998.  Retail gas sales  volumes have  increased  slightly from the prior year's
quarter,  although  higher  volumes sold due to colder  weather have been partly
offset by a reduction in sales  volumes due to the  migration of certain  retail
customers  to  transportation  service  in both the New  York  and  Pennsylvania
jurisdictions.  This is the result of customers  turning to marketers  for their
gas  supplies  while  using  Distribution  Corporation  for  gas  transportation
service.  (Restructuring  in the Utility  segment's service territory is further
discussed in the "Rate Matters" section that follows.)  Transportation  revenues
and volumes are up as a result of the migration  from retail service and because
of colder weather.  Off-system  revenues are down due to lower volumes sold. The
margins resulting from off-system sales are minimal.

           Operating  revenues for the Utility  segment  decreased $68.3 million
for the nine months ended June 30, 1999, as compared with the same period a year
ago. This resulted from a reduction in retail and  off-system  gas sales revenue
of $56.7  million and $17.1  million,  respectively,  and a  reduction  in other
operating  revenue of $7.8  million.  These  decreases  were partly offset by an
increase in transportation revenue of $13.3 million.

           The  decrease  in retail gas  revenue  was caused by the  recovery of
lower gas costs and the general base rate decrease in the New York  jurisdiction
effective  October 1, 1998.  The recovery of lower gas costs  resulted from both
lower retail  volumes sold of 3.3 billion  cubic feet (Bcf) and a lower  average
cost of purchased  gas (the average cost of purchased  gas was $3.64 per Mcf and
$4.03 per Mcf, for the nine months ended June 30, 1999 and 1998,  respectively).
Despite  weather  that was  colder  than the prior  year,  retail  volumes  sold
decreased,  mainly due to the migration  from retail to  transportation  service
noted above.  Transportation  revenues increased and volumes are up 3.6 Bcf as a
result of this migration and because of colder weather.  Off-system revenues are
down due to lower volumes sold.

           The  decrease  in other  operating  revenue  of $7.8  million  is due
primarily to a $6.5 million gas  restructuring  reserve  reducing revenue in the
current nine 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. These items are offset in part
by a $4.9  million  refund  provision  recorded  in the prior  year's nine month
period. 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
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  period  was for a 50%  sharing  with
customers of earnings over a predetermined amount in




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


accordance  with the New York rate  settlement of July 1996.  All of these items
are  included in the "Other"  category in the Utility  section of the  Operating
Revenues table above.

           Operating   income  before  income  taxes  for  the  Utility  segment
decreased $0.3 million for the quarter ended June 30, 1999, as compared with the
same period a year ago. This  decrease  reflects  higher O&M ($4.0  million) and
higher other operating  expenses ($0.3 million) which were only partially offset
by higher margin on gas and  transportation  sales of approximately $4.0 million
(i.e.,  lower revenues,  as noted above, more than offset by lower purchased gas
costs).  An item that  increased  margin by lowering gas costs was an adjustment
for lost and unaccounted-for  (LAUF) gas in the New York jurisdiction related to
1998.  Since  Distribution   Corporation's  earnings  in  1998  were  above  the
predetermined  amount in  accordance  with the New York rate  settlement of July
1996, 50% of the LAUF  adjustment will be shared with customers and 50% (or $1.6
million) was recognized as a reduction in gas cost in June 1999.  Higher O&M for
the quarter includes higher SARs expense of $3.8 million and the expense related
to the early  retirement  offer  effective in May 1999 of $1.0  million.  Partly
offsetting  these two major items was a  reduction  in other O&M expense of $0.8
million, including labor savings.

           Operating   income  before  income  taxes  for  the  Utility  segment
decreased  $11.7  million for the nine months ended June 30,  1999,  as compared
with 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 in the
revenue discussion above (this rate recovery is offset 100% by interest expense,
included  below  the  operating  income  line),  the  Utility  segment's  pretax
operating income decreased $5.2 million.  This decrease  reflects a lower margin
on gas and  transportation  sales of  approximately  $3.1 million  (i.e.,  lower
revenues, as noted above, partly offset by lower purchased gas costs) and higher
O&M  ($2.4  million)  offset in part by lower  other  operating  expenses  ($0.3
million).  Although  the LAUF gain is included in the margin for the nine months
ended June 30, 1999,  the lower margin  reflects the  previously  mentioned rate
reduction  and gas  restructuring  reserve in New York.  Higher O&M for the nine
month period  includes  higher expense  related to the early  retirement  offers
effective in December 1998 and May 1999 of $5.6 million.  Partly offsetting this
major item was a reduction in other O&M expense of $3.2 million, including labor
savings.







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


Degree Days

  Three Months Ended June 30:
  ---------------------------
                                               Percent (Warmer) Colder
                                                    in 1999 Than
                         Normal    1999    1998   Normal    1998
- ----------------------------------------------------------------------

  Buffalo                  982      816     738  (16.9)     10.6
  Erie                     880      755     695  (14.2)      8.6

  Nine Months Ended June 30:
  --------------------------

  Buffalo                6,647    6,065   5,817   (8.8)      4.3
  Erie                   6,123    5,513   5,338  (10.0)      3.3
- ----------------------------------------------------------------------

Pipeline and Storage.

           Operating  income  before  income  taxes for the Pipeline and Storage
segment  decreased $5.7 million and $3.3 million for the quarter and nine months
ended June 30, 1999, respectively, as compared with the same periods a year ago.
For the quarter,  the decrease is primarily  attributable to higher SARs expense
of $4.0 million,  expense related to the early retirement offer effective May 1,
1999 of $0.6 million and an accrual for a gas imbalance payable of $1.0 million.

           The decrease in  operating  income  before  income taxes for the nine
months ended June 30,  1999,  is primarily  attributable  to lower  revenue from
interruptible  transportation and storage service, lower revenues from unbundled
pipeline  sales  and open  access  transportation  and the  accrual  for the gas
imbalance payable, noted above. These items account for the majority of the $2.8
million  revenue  decrease  of  this  segment.   This  combined  with  increased
depreciation  and other taxes offset in part by lower O&M expense reduced pretax
operating income by $3.3 million. The reduction in O&M is partially attributable
to certain  reserves and base gas loss recorded in 1998.  In the previous  year,
reserves  were  established  for  preliminary  survey  and  investigation  costs
associated with the Niagara  Expansion and Green Canyon  projects.  In addition,
last year's period includes a base gas loss at the Zoar storage field. In total,
these three items amounted to $3.7 million.  Partly  offsetting these reductions
in O&M was the reversal of a reserve for a storage  project in the first quarter
of  1998  in the  amount  of $1.0  million  and  expense  related  to the  early
retirement offers in December 1998 and May 1999 of $1.4 million.

           Transportation  volumes in this  segment  decreased  4.9 Bcf and 10.7
Bcf, respectively,  for the quarter and nine months ended June 30, 1999. For the
quarter,  the majority of the volume decrease relates to firm contracted volumes
and thus 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. For
the nine month period,  9.5 Bcf of the 10.7 Bcf volume decrease relates to lower
interruptible   transportation.   This  decrease  reduced  Supply  Corporation's
revenues by $0.5 million.




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


Exploration and Production.

           Operating  income before income taxes from the Company's  Exploration
and  Production  segment  increased  $0.8 million for the quarter ended June 30,
1999, compared with the same period a year ago. This increase resulted primarily
from higher oil prices and  production  and lower  lease  operating  costs.  Oil
prices after hedging were higher than the prices for the prior year's quarter by
$2.80 per bbl. The 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 and Vermilion 253. Lease  operating costs decreased as a result of
management's  effort to reduce costs.  The increases to operating  income before
income  taxes  noted  above  were  partly  offset  by  lower  gas  revenues,   a
mark-to-market  adjustment for written options (see further discussion in Note 4
- - Derivative Financial Instruments), higher depletion expense and higher general
and  administrative  costs.  Gas  revenues are down  primarily  due to lower gas
prices,  offset slightly by higher  production.  The weighted  average gas price
after hedging  decreased  $0.08 per Mcf,  while  production  increased 209 MMcf.
General and administrative costs are up primarily due to the SARs expense.

           For the nine months  ended June 30,  1999,  operating  income  before
income  taxes  for the  Exploration  and  Production  segment  increased  $134.3
million,  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 for the nine months
ended June 30, 1999,  increased  $5.3 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 weighted average
oil  and  gas  prices,   after  hedging,   higher  lease   operating   costs,  a
mark-to-market  adjustment for written options (see further discussion in Note 4
- - Derivative Financial Instruments) and higher depletion expense,  partly offset
the positive impacts of this higher production.

PRODUCTION VOLUMES

Exploration and Production.
                               Three Months Ended         Nine Months Ended
                                     June 30,                  June 30,
                             -----------------------   -----------------------
                             1999     1998  % Change   1999     1998  % Change
                             ----     ----  --------   ----     ----  --------
Gas Production - (MMcf)
  Gulf Coast                 8,532    8,552   (0.2)   21,473   21,253    1.0
  West Coast                 1,050      697   50.6     2,839    1,109  156.0
  Appalachia                 1,069    1,193  (10.4)    3,381    3,677   (8.1)
                            ------   ------           ------   ------
                            10,651   10,442    2.0    27,693   26,039    6.4
                            ======   ======           ======   ======

Oil Production - (Thousands of Barrels)
  Gulf Coast                   352      312   12.8     1,022      921   11.0
  West Coast                   664      586   13.3     1,957      780  150.9
  Appalachia                     2        2     -          7        8  (12.5)
                             -----      ---            -----    -----
                             1,018      900   13.1     2,986    1,709   74.7
                             =====      ===            =====    =====



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


AVERAGE PRICES

Exploration and Production.

                               Three Months Ended         Nine Months Ended
                                     June 30,                  June 30,
                             -----------------------   -----------------------
                             1999     1998  % Change   1999     1998  % Change
                             ----     ----  --------   ----     ----  --------
Average Gas Price/Mcf
  Gulf Coast                 $2.19    $2.29   (4.4)    $1.99    $2.52  (21.0)
  West Coast                 $2.30    $2.19    5.0     $2.17    $2.17     -
  Appalachia                 $2.31    $2.72  (15.1)    $2.42    $2.95  (18.0)
  Weighted Average           $2.22    $2.33   (4.7)    $2.06    $2.57  (19.8)
  Weighted Average After
    Hedging                  $2.24    $2.32   (3.4)    $2.22    $2.25   (1.3)

Average Oil Price/bbl
  Gulf Coast                $16.54   $12.70   30.2    $13.41   $15.54  (13.7)
  West Coast                $12.60   $ 8.75   44.0    $10.19   $10.10    0.9
  Appalachia                $14.95   $14.85    0.7    $13.19   $17.00  (22.4)
  Weighted Average          $13.97   $10.13   37.9    $11.30   $13.06  (13.5)
  Weighted Average After
    Hedging                 $14.02   $11.22   25.0    $11.92   $13.78  (13.5)

           Seneca has entered into certain price swap  agreements and options to
manage a portion of the market risk associated with fluctuations in the price of
natural  gas and crude  oil,  in an  effort to  provide  more  stability  to its
operating results (refer to the "Market Risk Sensitive  Instruments"  section of
this  Item  and  to  Note  4 -  Derivative  Financial  Instruments  for  further
discussion).  The following summarizes Seneca's settlements under its price swap
agreements and options.

                                   Three Months Ended         Nine Months Ended
                                         June 30,                  June 30,
                                   ------------------         -----------------
                                   1999          1998         1999        1998
                                   ----          ----         ----        ----

Natural Gas Price Swap Agreements:
  Notional Quantities -
   Equivalent Bcf                     6.6         6.0         17.9        19.1
  Gain (Loss)
  (thousands of dollars)         $227,000    $(82,000)  $4,357,000 $(8,167,000)

Crude Oil Price Swap Agreements:
  Notional Quantities -
   Equivalent bbls                232,000     219,000      547,000     672,000
  Gain (thousands of dollars)     $52,000    $982,000   $1,871,000 $ 1,221,000

Written Put Option on Crude Oil:
  Notional Quantities -
   Equivalent bbls                      -           -      118,000           -
  Gain (Loss)
   (thousands of dollars)               -           -         $(28)          -




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


International.

           Operating  income before income taxes for the  International  segment
decreased  $2.7 million for the quarter  ended June 30, 1999,  compared with the
same period a year ago.  This decrease  resulted  from warmer  weather and lower
margins on heat and electric sales combined with higher O&M expense.

           Operating  income  before income taxes for the nine months ended June
30, 1999,  increased $11.0 million for this segment.  This increase,  as well as
the revenue increase shown in the "Operating Revenues" table above and the "Heat
and Electric  Revenues" table below,  resulted  primarily from the operations of
Prvni  severozapadni  teplarenska,  a.s.  (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 nine months ended June 30, 1998  reflected only five
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 nine months  ended June 30, 1999
and 1998, respectively:


Heating and Electric Volumes
                                     Three Months Ended      Nine Months Ended
                                         June 30,                 June 30,
                                     ------------------      -----------------
                                     1999        1998        1999       1998
                                     ----        ----        ----       ----

   Heating (Gigajoules)           1,266,928   1,385,875   9,502,414  6,246,905
   Electricity (Megawatt hours)     279,987     277,280     897,829    520,635

Heating and Electric Revenues
                                     Three Months Ended      Nine Months Ended
                                           June 30,               June 30,
                                     ------------------      -----------------
 (in thousands)                      1999        1998        1999       1998
                                     ----        ----        ----       ----

   Heating                         $ 8,225     $ 9,516     $68,522    $43,222
   Electricity                     $ 7,853     $ 9,827     $27,531    $15,907


Other Nonregulated.

           Operating  income  before income taxes  associated  with this segment
increased $2.3 million and $7.4 million,  respectively, for the quarter and nine
months  ended June 30,  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 principal  energy  marketing  subsidiary.  The increased
performance in the timber  operations  resulted from the 1998 purchase of timber
property and two lumber mills during 1998. The increased performance of NFR, the
Company's  principal  energy marketing  subsidiary,  was the result of increased
volumes and margins, offset in part by higher operating and maintenance expense.




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


Income Taxes.

           Income taxes  decreased  $4.1 million for the quarter  ended June 30,
1999,  primarily as a result of a decrease in pretax income. For the nine months
ended June 30, 1999, income taxes increased $35.2 million, primarily as a result
of an increase in pretax income (pretax income before cumulative effect, for the
nine months ended June 30, 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 $4.1 million and $24.5 million,  respectively,
for the quarter and nine  months  ended June 30,  1999.  For the  quarter,  this
decrease is primarily the result of a buyout of a firm transportation  agreement
by a Pipeline and Storage  segment  customer in the prior year's  quarter in the
amount  of $2.5  million  combined  with a gain of $1.2  million  that  was also
recorded  in the prior  year for 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). The decrease for the nine months is due to the
same reasons noted in the quarter (the gain on U.S. dollar  denominated debt was
$3.4 million for the nine month period)  combined with $18.5 million of interest
income,  which  resulted from the  settlement of IRS audits in March 1998. As an
offset to these  decreases,  $3.1  million of  interest  income was  recorded in
December 1998 related to a final settlement of these audits.

Interest Charges.

           Interest on long-term  debt  increased $1.5 million and $12.1 million
for the quarter  and nine months  ending  June 30,  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 PSZT, HarCor,  Whittier and BER, as well as last
year's additional investment in Severoceske teplarny, a.s. (SCT).

           Other  interest  decreased  $0.2  million  and $9.5  million  for the
quarter and  nine-month  period ended June 30, 1999. The decrease in the quarter
was the result of lower interest rates,  partly offset by higher short-term debt
balances.  The decrease in the  nine-month  period as compared to the prior year
was mainly the result of interest  expense  related to the previously  mentioned
settlement  of IRS audits.  The nine months ended June 30, 1998  included  $11.7
million of interest  expense related to these IRS audits.  The nine months ended
June 30, 1999 includes a reduction of interest  expense of $1.3 million  related
to the final  settlement of these audits.  Partly  offsetting these decreases in
the nine months was higher  interest on  short-term  borrowings as the result of
higher  short-term  debt  balances,  offset  in part by  lower  interest  rates.
Short-term  debt  balances  are at a  higher  level  due  to the  aforementioned
acquisitions in 1998, combined with the retirement of long-term debt in 1998.




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 nine month period
ended  June 30,  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 nine  months  ended June 30,  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 weather normalization clause and in the Pipeline and Storage
segment by Supply Corporation's SFV rate design.

           Historically, because of the seasonal nature of the Company's heating
business,  revenues have been  relatively high during the nine months ended June
30 and receivables have increased  between  September and June because of winter
weather.

           The  storage gas  inventory  normally  declines  during the first and
second  quarters  of the year and is  replenished  during  the third and  fourth
quarters.  For storage gas inventory accounted for under the last-in,  first-out
(LIFO)  method,  the current cost of  replacing  gas  withdrawn  from storage is
recorded  in  the  Consolidated  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 $252.1 million for
the nine months ended June 30, 1999,  an increase of $9.5 million  compared with
the $242.6  million  provided by operating  activities for the nine months ended
June 30,  1998.  This slight  increase is  attributed  primarily  to the Utility
segment's  contribution  offset  partly  by  a  decrease  to  cash  provided  by
operations  in the  Exploration  and  Production  segment.  The  increase in the
Utility segment can be attributed to lower cash disbursements for gas purchases,
taxes and  interest,  all of which more than offset lower cash receipts from gas
sales and transportation service. The decrease to cash provided by operations in
the  Exploration and Production  segment is primarily  because of an increase in
interest  payments  stemming from the acquisitions  made in 1998. An increase in
cash  received  from hedging  transactions  offset the decrease in cash receipts
from the Exploration and Production  segment's sale of natural gas and crude oil
production.




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
$213.5 million  during the nine months ended June 30, 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 6/30/99     6/30/99     Other Investments
                             ---------------   -----------   -----------------

   Utility                       $ 30.6           $ -             $ 30.6
   Pipeline and Storage            19.4             3.6             23.0
   Exploration and Production      80.5             -               80.5
   International                   23.6             -               23.6
   Other Nonregulated              55.8             -               55.8
                                 ------           -----           ------
                                 $209.9           $ 3.6           $213.5
                                 ======           =====           ======

Utility
- -------

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

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

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

           During the nine month period,  SIP made a $3.6 million  investment in
Independence  Pipeline  Company,  a Delaware general  partnership,  bringing its
total  investment  through  June  30,  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.

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

           The Exploration and Production segment's capital expenditures for the
nine  months  ended June 30,  1999  contained  approximately  $46.7  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




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


309,  Galveston 239,  Vermilion  253,  Brazos 414S,  Brazos 375,  Brazos 376 and
Eugene  Island  Block 29.  Offshore  construction  occurred  primarily at Eugene
Island 47 and Galveston 239. 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  $33.8 million of capital  expenditures  reflects,  among
other things,  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.

           During the quarter  ended June 30, 1999,  Seneca sold its 50% working
interest in the Jurassic Park prospect in Escambia and Monroe Counties, Alabama,
which included two producing wells and approximately 3,300 gross acres. Proceeds
from  this  sale,  as well as other  sales of assets  within  the  Company,  are
included in other investing activities in the Statement of Cash Flows.

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

           The International segment capital expenditures were made primarily by
PSZT for the construction of new  fluidized-bed  boilers at its district heating
and power generation plant in order 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 36,300
acres of land and  timber  purchased  from  PennzEnergy  Company  by Seneca  and
Highland.  The purchase  price was  approximately  $47 million and was funded by
short-term  borrowings.  The remaining capital expenditures consisted of smaller
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 $24.7 million during the
first nine months of 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 July 1999, the Company issued $100.0 million of 6.82%  medium-term
notes due to mature in August 2004. After deducting  underwriting  discounts and
commissions,  the net  proceeds to the Company  amounted to $99.5  million.  The
proceeds  of this  debt  issuance  were  used to  redeem  $50  million  of 7.25%
medium-term  notes which matured in July 1999 and to complete the  redemption of
HarCor's 14.875% Senior Secured Notes, which is discussed below.

           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.
In July 1999,  the Company  redeemed  the  remaining  $43.5  million of HarCor's
14.875%  Senior  Secured  Notes.  The total  cost of this  redemption  was $51.0
million,  which  included a redemption  price of 110% and accrued  interest.  As
noted  above,  this  redemption  was  financed  primarily  by proceeds  from the
Company's July 1999 issuance of 6.82% medium-term notes. The redemption premiums
were accrued on the opening balance sheet when HarCor was acquired in 1998.

           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. In July
1999, the Company filed a registration  statement pursuant to the Securities Act
of 1933 to register up to $625 million of either debt or equity securities.

           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 June 30, 1999, the Company would have been
permitted  to issue up to a maximum of $499.0  million in  additional  long-term
unsecured  indebtedness at projected market interest rates. In addition, at June
30, 1999, the Company had regulatory authorizations and unused short-term credit
lines that would have  permitted it to borrow an  additional  $399.0  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 complete discussion of market risk sensitive instruments, refer
to "Market Risk Sensitive Instruments" in Item 7 of the Company's 1998 Form 10-K
and Item 2 of the  Company's  December  31,  1998 Form 10-Q (see also  "Note 4 -
Derivative  Financial  Instruments  in  this  Form  10-Q).  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  had   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
was 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.

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





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


           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.  In its  filing to comply  with the March 17
order,  Distribution  Corporation proposed to implement the PSC's uniform tariff
while retaining  flexibility for individual customer  negotiations.  The PSC has
not  ruled on  Distribution  Corporation's  filing  and the  outcome  cannot  be
ascertained  at this time. To preserve its legal rights,  however,  Distribution
Corporation filed for rehearing of the March 17, 1999 order challenging  several
features of the uniform tariff. That action remains pending.

           On June 7, 1999,  the PSC issued a notice  requesting  comments  on a
proposal for a "single retailer" billing  environment.  The proposal  recommends
that electric and gas  utilities  exit the billing  function at an  undetermined
future date.  The retail  billing  function  would then be  performed  solely by
unregulated marketers. Included in the billing proposal is a recommendation that
utilities design a "back-out" credit equal to the long run costs avoided by each
utility  when  billing is provided by another  party.  Distribution  Corporation
filed comments opposing much of the proposal, but supporting a suggested interim
regime where multiple billing arrangements,  including utility billing, would be
permitted. This proceeding remains pending.

Pennsylvania Jurisdiction

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

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

           Effective February 11, 1999,  Distribution  Corporation's System Wide
Energy  Select  tariff was  approved by the PaPUC.  This  program is intended to
expand  the  Energy  Select  pilot  program  described  above  to  apply  across
Distribution  Corporation's  entire  Pennsylvania  service  territory.  The plan
borrows many features of the Energy Select pilot, but several  important changes
were  adopted.  Most  significantly,   the  new  program  includes  Distribution
Corporation as a choice for retail  consumers,  in  furtherance of  Distribution
Corporation's objective to remain a merchant. Also departing




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


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.

           In Pennsylvania, a natural gas restructuring bill was signed into law
on June 22, 1999.  Entitled the Natural Gas Choice and  Competition Act ("Act"),
the new law requires all  Pennsylvania  LDCs to file tariffs designed to provide
retail  customers  with direct access to competitive  gas markets.  Distribution
Corporation  has been scheduled by the PaPUC to submit its compliance  filing on
October 1, 1999, for an effective  date on or about April 1, 2000.  Distribution
Corporation  is currently  reviewing the filing  requirements  and preparing its
case. It is anticipated that the October 1 filing will largely mirror the Energy
Select program currently in effect, which substantially  complies with the Act's
requirements.

           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.1

           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 $9.1 million to $10.1  million.1 At June 30, 1999,  Distribution
Corporation has recorded the minimum  liability of $9.1 million.  The Company is
currently  not  aware  of any  material  additional  exposure  to  environmental
liabilities.  However,  adverse  changes in  environmental  regulations or other
factors could impact the Company.




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


           In New York and Pennsylvania,  Distribution Corporation is recovering
site investigation and remediation costs in rates. Accordingly, the Consolidated
Balance Sheet at June 30, 1999 includes related  regulatory assets in the amount
of approximately $11.7 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 PSZT in order to comply with certain clean
air standards mandated by the Czech Republic  government.  Capital  expenditures
related to this construction incurred by PSZT for the nine months ended June 30,
1999 were approximately  $20.4 million.  An additional $12.6 million is budgeted
for this construction for the rest of 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  believes that all necessary  work has been  completed in
order to make its  internal  computer  system Year 2000  ready.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.1

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.1




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


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 received responses from
all vendors  which the Company  believes  supply  critical  hardware,  software,
date-sensitive  embedded chips and related  computer  services.  The Company has
completed testing and implementation of the vendor-supplied  Year 2000 compliant
products and services.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 has completed testing and  implementation of the products and
services of these vendors (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.  Based on responses  received to date
along with internal testing,  the Company  anticipates that all applications and
services under this category will be Year 2000 ready.1

Cost.
           The cost of upgrading both vendor  supplied and internally  developed
systems and services is expensed as incurred  and has amounted to  approximately
$2.1  million  in  total.  Minimal  additional  expenses  related  to Year  2000
administration are expected to be incurred.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




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


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.

           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 has developed Year 2000 strategic
contingency  plans  which  have been  prioritized  in  relation  to the  overall
corporation  in the  order  of human  safety,  reliability/delivery  of  Company
services and administrative services. The Company will be adding the operational
specifics between now and  mid-September.  The pertinent portions of these plans
have been filed with the New York State Public Service  Commission  whose review
is ongoing. The Company is currently working with other utilities in its service
areas and regional  Emergency  Management  Services to  establish  communication
channels  and  procedures  in the low  probability  event of a serious Year 2000
disruption.  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",




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


are  forward-looking  statements and accordingly involve risks and uncertainties
which could cause  actual  results or outcomes to differ  materially  from those
expressed in the  forward-looking  statements.  The  forward-looking  statements
contained herein are based on various  assumptions,  many of which are based, in
turn,  upon  further  assumptions.  The  Company's  expectations,   beliefs  and
projections  are expressed in good faith and are believed by the Company to have
a reasonable basis, including,  without limitation,  management's examination of
historical  operating trends,  data contained in the Company's records and other
data  available  from  third  parties,  but  there  can  be  no  assurance  that
management's expectations,  beliefs or projections will result or be achieved or
accomplished.  In addition to other  factors  and  matters  discussed  elsewhere
herein,  the following  are important  factors that, in the view of the Company,
could cause  actual  results to differ  materially  from those  discussed in the
forward-looking statements:

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

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

 3.    Inability to obtain new customers or retain existing ones

 4.    Significant changes in competitive factors affecting the Company

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




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


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

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 April 1,  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 June 30,  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 5.  Other Information
         -----------------

           The Company's By-Laws were amended by the Board on June 17, 1999. The
amended  By-Laws are included in this Form 10-Q as Exhibit 3(ii).  Specifically,
the By-Laws were amended at Article I ("Meetings of Stockholders") to insert new
Sections  7 and 8.  These  amendments  relate to both  those  matters  which may
properly come before meetings of stockholders  and the conduct of such meetings.
Among  other  things,  as  permitted  by  SEC  Rule  14a-4(c)  [17  CFR  Section
240.14a-4(c)]  the amendments  incorporated  into the By-Laws an "advance notice
provision"  describing when a stockholder's notice of business or nominations to
be considered at a meeting of stockholders will be considered timely. Under most
circumstances,  this provision requires that a stockholder provide such a notice
at least 110 days  prior to the  anniversary  of the date on which  the  Company
mailed its proxy materials for the prior year's annual meeting of  stockholders.
For example,  since the Company mailed its proxy materials for the February 1999
annual  meeting on December  31,  1998,  a  stockholder's  notice of business or
nominations  for the February  2000 annual  meeting will be due on September 13,
1999.




Item 5.  Other Information (Cont.)
         -------------------------

           This  requirement is separate and apart from the  requirements of SEC
Rule 14 a-8 (17 CFR Section 240.14 a-8)that a stockholder  must meet in order to
have a stockholder  proposal  included in the Company's proxy statement and form
of proxy.

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

         (a)     Exhibits

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

                  (3)(ii)           By-Laws, as amended on June 17, 1999

                  (10)              Material Contracts

                  10.1              Form   of   Employment    Continuation   and
                                    Noncompetition   Agreement,   dated   as  of
                                    December 11, 1998,  with Philip C. Ackerman,
                                    Walter E.  DeForest,  Joseph  P.  Pawlowski,
                                    Dennis J. Seeley,  David F. Smith and Gerald
                                    T. Wehrlin.

                  10.2              Form   of   Employment    Continuation   and
                                    Noncompetition   Agreement,   dated   as  of
                                    December  11,  1998,  with Bruce H. Hale and
                                    Richard Hare.


                  10.3              Form   of   Employment    Continuation   and
                                    Noncompetition   Agreement,   dated   as  of
                                    December 11, 1998, with James A. Beck.

                  (12)              Statements regarding Computation of Ratios:

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

                  (27)              Financial Data Schedules

                  27.1              Financial  Data Schedule for the Nine Months
                                    Ended June 30, 1999.

                  27.2              Amended Financial Data Schedule for the Nine
                                    Months Ended June 30, 1998.

                  (99)              National   Fuel  Gas  Company   Consolidated
                                    Statement  of Income for the  Twelve  Months
                                    Ended June 30, 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:  August 13, 1999
       ---------------





                                  EXHIBIT INDEX
                                   (Form 10Q)


Exhibit 3(ii)              By-Laws, as amended on June 17, 1999.

Exhibit 10.1               Form   of    Employment    Continuation    and
                           Noncompetition  Agreement,  dated as of December  11,
                           1998,  with Philip C.  Ackerman,  Walter E. DeForest,
                           Joseph P. Pawlowski,  Dennis J. Seeley David F. Smith
                           and Gerald T. Wehrlin.

Exhibit 10.2               Form   of    Employment    Continuation    and
                           Noncompetition  Agreement,  dated as of December  11,
                           1998, with Bruce H. Hale and Richard Hare.

Exhibit 10.3               Form   of    Employment    Continuation    and
                           Noncompetition  Agreement,  dated as of December  11,
                           1998, with James A. Beck.

Exhibit 12                 Statements regarding Computation of Ratios:

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

Exhibit 27.1               Financial  Data  Schedule  for the Nine  Months
                           Ended June 30, 1999.

Exhibit 27.2               Amended Financial Data Schedule for the Nine Months
                           Ended June 30, 1998.

Exhibit 99                 National Fuel Gas Company  Consolidated  Statement
                           of Income for the Twelve  Months  Ended June 30, 1999
                           and 1998.