SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D. C. 20549
                                  ------------
                                    FORM 10-Q



( X )    QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
           EXCHANGE ACT OF 1934
           For the quarterly period ended    JUNE 30, 1996


(   )    TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
           EXCHANGE ACT OF 1934.

                         Commission file number 1-10447


                           CABOT OIL & GAS CORPORATION
             (Exact name of registrant as specified in its charter)


          DELAWARE                                           04-3072771
(State or other jurisdiction of                           (I.R.S. Employer
 incorporation or organization)                          Identification Number)


                   15375 MEMORIAL DRIVE, HOUSTON, TEXAS 77079
           (Address of principal executive offices including Zip Code)


                                 (713) 589-4600
                         (Registrant's telephone number)


                                    NO CHANGE
              (Former name, former address and former fiscal year,
                if changed since last report)



         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
             ---                                               ---     

         As of July 31,  1996,  there were  22,807,311  shares of Class A Common
Stock, Par Value $.10 Per Share, outstanding.










 
                           CABOT OIL & GAS CORPORATION

                          INDEX TO FINANCIAL STATEMENTS





Part I.  Financial Information                                                                                 Page
                                                                                                             
   Item 1.  Financial Statements

      Condensed Consolidated Statement of Operations for the Three and Six Months
        Ended June 30, 1996 and 1995.....................................................................        3

      Condensed Consolidated Balance Sheet at June 30, 1996 and December 31, 1995........................        4

      Condensed Consolidated Statement of Cash Flows for the Three and Six Months
        Ended June 30, 1996 and 1995.....................................................................        5

      Notes to Condensed Consolidated Financial Statements...............................................        6

      Independent Certified Public Accountants' Report on Review of
        Interim Financial Information....................................................................        9

   Item 2.  Management's Discussion and Analysis of Financial Condition and
           Results of Operations.........................................................................       10


Part II.  Other Information

   Item 6.  Exhibits and Reports on Form 8-K.............................................................       18

Signature  ..............................................................................................       20



                                       -2-





                           CABOT OIL & GAS CORPORATION

           CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS (UNAUDITED)
                    (In Thousands, Except Per Share Amounts)





                                                                     THREE MONTHS ENDED              SIX MONTHS ENDED
                                                                           JUNE 30,                       JUNE 30,
                                                                 ---------------------------      -------------------------
                                                                     1996            1995             1996          1995
                                                                 -----------     -----------      -----------   -----------
                                                                                                      
NET OPERATING REVENUES
   Natural Gas Production.....................................   $   31,258      $  24,767        $   64,864      $  51,761
   Crude Oil & Condensate.....................................        2,939          3,149             5,598          6,272
   Brokered Natural Gas Margin................................        1,123            652             3,214          1,431
   Other......................................................        2,026          1,053             4,868          2,743
                                                                    -------        -------           -------        -------
                                                                     37,346         29,621            78,544         62,207
OPERATING EXPENSES
   Direct Operations..........................................        6,603          6,614            13,425         13,907
   Exploration................................................        3,695          1,333             6,048          2,991
   Depreciation, Depletion and Amortization...................       10,261         13,145            20,014         26,830
   Impairment of Unproved Properties..........................          705          1,128             1,410          2,049
   General and Administrative.................................        4,322          5,191             8,060          9,453
   Taxes Other Than Income....................................        3,113          2,871             6,518          5,791
   Cost Reduction Program (Note 7)............................           --             --                 --         6,820
                                                                -----------    -----------        -----------      --------
                                                                     28,699         30,282            55,475         67,841
Gain (Loss) on Sale of Assets.................................          (32)           (16)            1,474           (409)
                                                                  ---------      ---------           -------       --------
INCOME (LOSS) FROM OPERATIONS.................................        8,615           (677)           24,543         (6,043)
Interest Expense..............................................        4,780          5,735             9,628         11,596
                                                                    -------        -------           -------        -------
Income (Loss) Before Income Taxes.............................        3,835         (6,412)           14,915        (17,639)
Income Tax Expense (Benefit)..................................        1,591         (2,515)            6,022         (6,921)
                                                                    -------        -------           -------       --------
NET INCOME (LOSS).............................................        2,244         (3,897)            8,893        (10,718)
Dividend Requirement on Preferred Stock.......................        1,391          1,391             2,783          2,770
                                                                    -------        -------           -------       --------
Net Income (Loss) Applicable to Common Stockholders...........   $      853   $     (5,288)       $    6,110      $ (13,488)
                                                                   ========        =======           =======        =======

Earnings (Loss) Per Share Applicable to Common................   $     0.04   $        (0.23)     $      0.27     $    (0.59)
                                                                   ========         ========         ========       ========

Average Common Shares Outstanding.............................       22,798         22,775            22,795         22,770
                                                                     ======         ======            ======         ======



   The accompanying notes are an integral part of these condensed consolidated
                             financial statements.


                                       -3-





                           CABOT OIL & GAS CORPORATION

                CONDENSED CONSOLIDATED BALANCE SHEET (UNAUDITED)
                                 (In Thousands)





                                                                                    JUNE 30,           DECEMBER 31,
                                                                                      1996                 1995
                                                                                  -----------          ----------- 
                                                                                                    
ASSETS
Current Assets
   Cash and Cash Equivalents..................................................    $     3,300          $     3,029
   Accounts Receivable........................................................         36,042               42,014
   Inventories................................................................          4,900                5,596
   Other......................................................................          1,945                1,709
                                                                                    ---------            ---------
     Total Current Assets.....................................................         46,187               52,348
Properties and Equipment (Successful Efforts Method)..........................        473,968              474,371
Other Assets..................................................................          1,442                1,436
                                                                                    ---------            ---------
                                                                                  $   521,597          $   528,155
                                                                                     ========             ========

LIABILITIES AND STOCKHOLDERS' EQUITY
Current Liabilities
   Accounts Payable...........................................................    $    35,605          $    48,122
   Accrued Liabilities........................................................         13,775               12,759
                                                                                     --------            ---------
     Total Current Liabilities................................................         49,380               60,881
Long-Term Debt................................................................        243,000              249,000
Deferred Income Taxes.........................................................         68,307               62,752
Other Liabilities.............................................................          8,250                7,666
Commitments and Contingencies (Note 6)
Stockholders' Equity
   Preferred Stock:
     Authorized--5,000,000 Shares of $.10 Par Value
     Issued and Outstanding - $3.125 Cumulative Convertible
       Preferred; $50 Stated Value; 692,439 Shares in 1996 and 1995 - 6%
       Convertible Redeemable Preferred; $50
       Stated Value; 1,134,000 Shares in 1996 and 1995........................            183                  183
   Common Stock:
     Authorized--40,000,000 Shares of $.10 Par Value
     Issued and Outstanding--22,800,823 Shares and
       22,783,319 Shares in 1996 and 1995, Respectively.......................          2,279                2,278
   Additional Paid-in Capital.................................................        242,575              242,058
   Accumulated Deficit........................................................        (92,377)             (96,663)
                                                                                    ---------            ---------
     Total Stockholders' Equity...............................................        152,660              147,856
                                                                                     --------             --------
                                                                                  $   521,597          $   528,155
                                                                                     ========             ========


         The accompanying notes are an integral part of these condensed
                       consolidated financial statements.



                                      -4-




                           CABOT OIL & GAS CORPORATION
           CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS (UNAUDITED)
                                 (In Thousands)





                                                                     THREE MONTHS ENDED               SIX MONTHS ENDED
                                                                           JUNE 30,                        JUNE 30,
                                                                  --------------------------     ----------------------------
                                                                     1996            1995            1996            1995
                                                                  -----------    -----------     ------------    ------------
                                                                                                      
CASH FLOWS FROM OPERATING ACTIVITIES
   Net Income (Loss)..........................................    $    2,244     $  (3,897)       $    8,893      $ (10,718)
   Adjustment to Reconcile Net Income (Loss) To Cash
      Provided by Operating Activities:
         Depletion, Depreciation and Amortization.............        10,261        13,145            20,014         26,830
         Impairment of Undeveloped Leasehold..................           705         1,128             1,410          2,049
         Deferred Income Taxes................................         1,258        (2,764)            5,555         (6,387)
         (Gain) Loss on Sale of Assets........................            32            16            (1,474)           409
         Exploration Expense..................................         3,695         1,333             6,048          2,991
         Other, Net...........................................            52          (925)               96          3,007
   Changes in Assets and Liabilities:
         Accounts Receivable..................................        17,810         1,221             5,972          6,758
         Inventories..........................................          (787)       (1,825)              696          3,121
         Other Current Assets.................................          (785)         (243)             (236)           522
         Other Assets.........................................            18            15                (6)           (35)
         Accounts Payable and Accrued Liabilities.............       (14,795)        5,341           (11,731)        (4,735)
         Other Liabilities....................................           413          (137)              967            569
                                                                      ------        ------            ------         ------
            Net Cash Provided by Operating Activities.........        20,121        12,408            36,204         24,381
                                                                      ------        ------            ------         ------

CASH FLOWS FROM INVESTING ACTIVITIES
   Capital Expenditures.......................................        (9,577)       (4,958)          (23,914)        (8,025)
   Proceeds from Sale of Assets...............................           (60)        7,383             4,408          7,696
   Exploration Expense........................................        (3,695)       (1,333)           (6,048)        (2,991)
                                                                      ------        ------            ------        -------
            Net Cash Used by Investing Activities.............       (13,332)        1,092           (25,554)        (3,320)
                                                                      ------        ------            ------        -------

CASH FLOWS FROM FINANCING ACTIVITIES
   Sale of Common Stock.......................................            63            37               228            261
   Increase in Debt...........................................            --         5,900                --          7,000
   Decrease in Debt...........................................        (5,000)      (18,000)           (6,000)       (25,027)
   Dividends Paid.............................................        (2,303)       (2,456)           (4,607)        (4,758)
                                                                      ------       -------           -------        -------
            Net Cash Used by Financing Activities.............        (7,240)      (14,519)          (10,379)       (22,524)
                                                                      ------       -------           -------        -------

Net Increase (Decrease) in Cash and Cash Equivalents.........           (451)       (1,019)              271         (1,463)
Cash and Cash Equivalents, Beginning of Period...............          3,751         3,329             3,029          3,773
                                                                     -------       -------           -------        -------
Cash and Cash Equivalents, End of Period.....................     $    3,300  $      2,310        $    3,300      $   2,310
                                                                     =======       =======           =======        =======



         The accompanying notes are an integral part of these condensed
                       consolidated financial statements.


                                      -5-





                           CABOT OIL & GAS CORPORATION

        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)



1.  FINANCIAL STATEMENT PRESENTATION

    During interim  periods,  the Company  follows the  accounting  policies set
forth in its  Annual  Report to  Stockholders  and its Report on Form 10-K filed
with the  Securities  and Exchange  Commission.  Users of financial  information
produced for interim periods are encouraged to refer to the footnotes  contained
in the Annual Report to Stockholders when reviewing interim financial results.

    In the opinion of management,  the accompanying interim financial statements
contain  all  material   adjustments,   consisting  only  of  normal   recurring
adjustments, necessary for a fair presentation.

2.  RECLASSIFICATIONS

    Certain items within the Consolidated  Statement of Operations for the three
and six months  ended June 30, 1995 have been  reclassified  to conform with the
June 30, 1996 presentation. Under the new presentation, the Company presents gas
revenues  from  its  equity   production  net  of  related  costs   (principally
transportation  and storage  costs) in a new revenue  item called  "Natural  Gas
Production". Similarly, the procurement costs related to the purchase and resale
(brokered)  activity are netted  against the gas revenues and presented in a new
item called "Brokered Natural Gas Margin" in the net operating revenues section.

3.  PROPERTIES AND EQUIPMENT

    Properties and equipment are comprised of the following:



                                                                                 JUNE 30,           DECEMBER 31,
                                                                                   1996                  1995
                                                                                          (in thousands)
                                                                                               
    Unproved oil and gas properties....................................... $       14,309            $     12,488
    Proved oil and gas properties.........................................        789,589                 800,373
    Gathering and pipeline systems........................................        144,993                 146,330
    Land, building and improvements.......................................          5,457                   5,551
    Other.................................................................         15,412                  15,243
                                                                                 --------                --------
                                                                                  969,760                 979,985
    Accumulated depreciation, depletion and amortization..................       (495,792)               (505,614)
                                                                                 --------                --------
                                                                           $      473,968            $    474,371
                                                                                 ========                ========





                                      -6-




                            CABOT OIL & GAS CORPORATION

  NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) - CONTINUED



4.  ADDITIONAL BALANCE SHEET INFORMATION

    Certain balance sheet amounts are comprised of the following:



                                                                                  JUNE 30,             DECEMBER 31,
                                                                                    1996                   1995
                                                                                          (in thousands)

                                                                                                     
     Accounts Receivable
       Trade accounts....................................................     $    32,084              $    38,119
       Other accounts....................................................           5,143                    5,138
                                                                                  -------                  -------
                                                                                   37,227                   43,257
       Allowance for doubtful accounts...................................          (1,185)                  (1,243)
                                                                                  -------                  -------
                                                                              $    36,042              $    42,014
                                                                                  =======                  =======
     Inventories
       Natural gas in storage............................................     $     2,675              $     4,058
       Tubular goods and well equipment..................................           1,514                    1,485
       Pipeline exchange balances........................................             711                       53
                                                                                 --------                ---------
                                                                              $     4,900              $     5,596
                                                                                  =======                  =======
     Accounts Payable
       Trade accounts....................................................     $     7,152              $     9,312
       Natural gas purchases.............................................           9,494                   12,523
       Royalty and other owners..........................................           9,993                   10,842
       Capital costs.....................................................           3,826                    6,518
       Dividends payable.................................................           1,391                    1,391
       Taxes other than income...........................................             984                      749
       Gas price swaps...................................................              16                    3,205
       Gas transportation................................................             564                      552
       Other accounts....................................................           2,185                    3,030
                                                                                  -------                 --------
                                                                              $    35,605              $    48,122
                                                                                  =======                  =======
     Accrued Liabilities
       Employee benefits.................................................     $     2,693              $     2,506
       Taxes other than income...........................................           7,476                    7,633
       Interest payable..................................................           2,367                    1,883
       Income taxes payable..............................................             386                       --
       Other accrued.....................................................             853                      737
                                                                                 --------                ---------
                                                                              $    13,775              $    12,759
                                                                                  =======                  =======
     Other Liabilities
       Postretirement  benefits other than pension.......................     $     2,256              $     2,640
       Accrued pension cost..............................................           3,512                    3,144
       Taxes other than income...........................................           2,083                    1,482
       Other.............................................................             399                      400
                                                                                 --------                 --------
                                                                              $     8,250              $     7,666
                                                                                  =======                  =======





                                      -7-




                           CABOT OIL & GAS CORPORATION

  NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) - CONTINUED



5.   LONG-TERM DEBT

     At June 30,  1996,  the  Company  had  borrowed  $158  million  against  an
available  credit line of $235 million.  The available credit line is subject to
adjustment  from  time-to-time  on the basis of the projected  present value (as
determined by a petroleum  engineer's report  incorporating  certain assumptions
provided by the lender) of  estimated  future net cash flows from proved oil and
gas reserves and other assets. In May 1996, the revolving term under this credit
facility was extended one year to June 1998.

     The  Company  was  fully  drawn  on  a  $5  million  term  note  agreement,
established in February 1996, that matures  December 31, 1997. The interest rate
is principally based on the prime rate minus one percent.

6.   CONTINGENCIES

     Subsequent  to the  developments  with  regard  to the  Barby  lawsuits  as
described in the Company's  1995 Annual  Report on Form 10-K,  both actions have
been  settled.  The  settlement  resulted  in a charge to earnings in the second
quarter of 1996 that was not  material  to the  Company's  operating  results or
financial position.

7.    COST REDUCTION PROGRAM

     In January  1995,  the Company  announced a cost  reduction  program  which
included a voluntary  early  retirement  program,  a 15%  targeted  reduction in
workforce and a consolidation of management in the Rocky Mountain,  Anadarko and
onshore Gulf Coast areas into a single Western Region. Accordingly,  the Company
recognized  a  liability  and  charged to expense  $6.8  million in  termination
benefits  for  115  employees,  or 23%  of the  total  workforce,  including  24
employees  who  elected  early  retirement.  See  Note  12 of the  Notes  to the
Consolidated  Financial  Statements  in the  Company's  1995  Annual  Report for
further discussion.





                                      -8-




Independent Certified Public Accountants' Report on Review of Interim Financial
 Information


To the Board of Directors and Shareholders
Cabot Oil & Gas Corporation:


     We have reviewed the accompanying  condensed  consolidated balance sheet of
Cabot Oil & Gas  Corporation  as of June 30,  1996,  and the  related  condensed
consolidated  statements of operations  and cash flows for the  three-month  and
six-month  periods ended June 30, 1996 and 1995. These financial  statements are
the responsibility of the Company's management.

     We conducted our review in accordance  with  standards  established  by the
American  Institute  of  Certified  Public  Accountants.  A  review  of  interim
financial  information consists principally of applying analytical procedures to
financial  data and making  inquiries of persons  responsible  for financial and
accounting matters. It is substantially less in scope than an audit conducted in
accordance with generally accepted auditing standards, the objective of which is
the  expression  of an opinion  regarding the  financial  statements  taken as a
whole. Accordingly, we do not express such an opinion.

     Based on our review,  we are not aware of any material  modifications  that
should be made to the accompanying  condensed  consolidated financial statements
for them to be in conformity with generally accepted accounting principles.

     We have previously  audited, in accordance with generally accepted auditing
standards,  the  consolidated  balance  sheet as of December 31,  1995,  and the
related consolidated  statements of operations,  stockholders'  equity, and cash
flows for the year then ended (not presented  herein);  and, in our report dated
March 1,  1996,  we  expressed  an  unqualified  opinion  on those  consolidated
financial  statements.  In  our  opinion,  the  information  set  forth  in  the
accompanying  condensed  consolidated  balance sheet as of December 31, 1995, is
fairly  stated  in all  material  respects,  in  relation  to  the  consolidated
financial statements from which it has been derived.


                                             Coopers & Lybrand L.L.P.

Houston, Texas
August 8, 1996




                                      -9-



ITEM 2.    MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
           RESULTS OF OPERATIONS

       The following  review of operations for the second quarter and six months
of 1996 and 1995 should be read in conjunction  with the Condensed  Consolidated
Financial  Statements of the Company and the Notes thereto included elsewhere in
this  Form  10-Q and with  the  Consolidated  Financial  Statements,  Notes  and
Management's Discussion and Analysis included in the Company's Form 10-K for the
year ended December 31, 1995.

OVERVIEW

       In addition to the  substantial up swing in gas prices,  actions taken in
1995,  designed  to return  the  Company  to long-term profitability,  played an
important part in the first half  performance of 1996 with near record  earnings
and strong  operating cash flows.  Refer to the Overview section of Management's
Discussion  and Analysis of Financial  Condition  in the  Company's  1995 Annual
Report on Form 10-K for a  discussion  of these  actions.  First half  operating
results for 1996 included the benefit of the following realizations:

       (*)  The  average  gas price was $2.23 per Mcf,  up 30%  compared  to the
           first half of 1995.

       (*)  Direct  operating  and  administrative  costs  were  reduced by $1.9
           million, or 8%, compared to the first six months of 1995.

       (*)  Under its continued program to divest non-strategic properties,  the
           Company sold  approximately  260 net wells located in the Appalachian
           Region,  generating  $4.4 million in cash proceeds and a gain on sale
           of $1.5 million in the first quarter of 1996.

       (*)  Interest costs were down $2.0 million,  or 17%, primarily due to the
           combination of the reduced debt balance, lower interest rates and the
           absence of interest rate swaps that were in place in 1995.

       (*)  Depreciation, depletion and amortization ("DD&A") expenses were down
           $7.5  million or $0.19 per Mcfe of  production.  This  reduction  was
           primarily the result of the impairment of long-lived  assets recorded
           as  a  result  of  adopting  FAS  121  in  1995,  which  reduced  the
           depreciable basis of properties and equipment by $113.8 million.

       Operating  cash  flows  were  also  up  significantly,  increasing  $11.8
million, or 48%, over the first half of 1995. Cash flows from operations,  along
with the $4.4  million of proceeds  from the sale of  non-strategic  properties,
funded (1) $30.0 million of capital and  exploration  expenditures,  $19 million
higher  than  the  first  half in  1995,  and (2) a $6.0  million  reduction  in
outstanding debt.

       The Company drilled 70.9 net wells with a success rate of 81% compared to
13.2 net wells and a 73%  success  rate in the first  half of 1995.  In 1996 the
Company  plans to drill 173 net wells and spend  $73.7  million in  capital  and
exploration  expenditures  compared to 55 net wells and $32.7 million of capital
and exploration expenditures in 1995.

       Natural gas  production  was 30.9 Bcf, down 1.9 Bcf compared to the first
half  of  1995.  This  production  decline  was  due to (1)  the  low  level  of
development  activity in 1995, drilling only 55 net wells compared to an average
of 135 net wells  per year over the  previous  five  years,  and (2) the sale of
non-strategic properties, representing quarterly production of 0.6 Bcf.

       The  Company  had a  number  of gas  price  swaps  in  place  to  hedge a
significant portion of its production for the first four months of 1996. For the
remainder of 1996, the Company has entered into one small hedge contract for the
months of May through September 1996 in a notional quantity equal to 5,000 Mmbtu
per day, or


                                      -10-



less  than  4% of  the  Company's  daily  production.  While  the  Company  will
selectively  use gas price hedges from  time-to-time  to protect certain markets
when substantial  downside risks are perceived,  management intends to structure
the hedge positions in a manner that retains upside potential.

       The  Company's  strategic  pursuits  are  sensitive  to energy  commodity
prices,  particularly  the price of  natural  gas.  While gas  prices in certain
regions of the U.S.  have moved up  sharply in 1996 and some  industry  analysts
predict continued  improvements in 1996 pricing compared to 1995, the gas market
has  demonstrated  significant  price  volatility  in the  first  half of  1996.
Consequently,  there  is  considerable  uncertainty  about  gas  prices  for the
remainder of this year and beyond.

       The Company remains  focused on the following  goals  established in 1995
and believes  that  progress  toward these goals is  appropriate  in the current
industry  environment,  enabling the Company to pursue its strategic  objectives
over the long term.

      (*)   Increase  cash flows,  using a balance of increased  production  and
           reduced costs.  Significant  progress has been made toward this goal,
           and the  Company  expects to be  profitable  in 1996 if the Henry Hub
           average  price  for the  full  year is  $1.80  or  more,  assuming  a
           traditional  correlation between Henry Hub prices and prices realized
           by the Company in its regional markets.

      (*)   Maintain  reserves per share while increasing  production to protect
           long-term  shareholder  value. An aggressive 1996 drilling program is
           designed to result in 1996  production  exceeding  1995, and reserves
           are also expected to increase.

      (*)   Reduce debt as a percentage of total capitalization without diluting
           existing  shareholder  value.  To achieve this goal,  project returns
           will be compared with the marginal cost of debt when deciding whether
           to reinvest or pay down debt. Other financing  alternatives will also
           be reviewed.

       The preceding paragraphs, discussing the Company's strategic pursuits and
goals, contain forward-looking  information.  See FORWARD-LOOKING INFORMATION on
page 18.


FINANCIAL CONDITION

       CAPITAL RESOURCES AND LIQUIDITY

       The Company's  capital resources consist primarily of cash flows from its
oil and gas properties and  asset-based  borrowing  supported by its oil and gas
reserves. The Company's level of earnings and cash flows depend on many factors,
including the price of oil and natural gas and its ability to control and reduce
costs.  Demand  for oil  and  gas has  historically  been  subject  to  seasonal
influences  characterized by peak demand and higher prices in the winter heating
season.  However, 1995 was a year in which natural gas prices did not follow the
traditional  seasonal  influences  and remained at some of the lowest  levels in
recent history,  adversely  affecting cash flows.  Natural gas prices and demand
were up significantly in the first half of 1996, resulting in higher cash flows.

       The primary  source of cash for the Company during the first half of 1996
was from funds generated from  operations.  Primary uses of cash were funds used
in operations, exploration and development expenditures, acquisitions, repayment
of debt and dividends.

       The Company  had a net cash  inflow of $0.3  million in the first half of
1996.  Net cash inflow from  operating and financing  activities  totalled $25.8
million in the first half, sufficiently funding the $25.6 million of capital and
exploration  expenditures,  net of the $4.4 million in proceeds from the sale of
assets.


                                      -11-





                                                                                      SIX MONTHS ENDED JUNE 30,
                                                                                     1996                  1995
                                                                                           (in millions)

                                                                                                       
Cash Flows Provided by Operating Activities...............................    $      36.2             $     24.4
                                                                                   ======                 ======


    Cash flows from  operating  activities in the first half of 1996 were higher
by $11.8  million  compared  to the first half of 1995  primarily  due to higher
natural gas prices,  lower debt service due to  decreased  bank debt and reduced
operating and administrative costs.



                                                                                      SIX MONTHS ENDED JUNE 30,
                                                                                     1996                  1995
                                                                                           (in millions)

                                                                                                       
Cash Flows Used by Investing Activities...................................    $      25.6             $      3.3
                                                                                   ======                  =====


    Cash  flows  used by  investing  activities  in the first  half of 1996 were
substantially  due to capital  and  exploration  expenditures  of $30.0  million
offset by $4.4 million of proceeds from the sale of oil and gas properties.



                                                                                       SIX MONTHS ENDED JUNE 30,
                                                                                     1996                  1995
                                                                                           (in millions)

                                                                                                       
Cash Flows Used by Financing Activities...................................    $      10.4             $     22.5
                                                                                   ======                 ======


    Cash flows used by financing activities were primarily dividend payments and
debt reductions under the Company's revolving credit facility.

    Under the Company's  revolving credit  facility,  the available credit line,
currently  $235 million,  is subject to adjustment on the basis of the projected
present  value of  estimated  future  net cash  flows  from  proved  oil and gas
reserves and other  assets.  The revolving  term of the credit  facility runs to
June 1998.  Management  believes that the Company has the ability to finance, if
necessary, its capital requirements, including acquisitions.

     The  Company's  1996 debt service is projected  to be  approximately  $19.0
million. No principal payments are due in 1996.

    Capitalization information on the Company is as follows:



                                                                                   JUNE 30,            DECEMBER 31,
                                                                                    1996                   1995
                                                                                           (in millions)
                                                                                                       
Long-Term Debt............................................................    $     243.0             $    249.0
Stockholders' Equity......................................................          152.7                  147.9
                                                                                    -----                  -----
Total Capitalization......................................................    $     395.7             $    396.9
                                                                                    =====                  =====
Debt to Capitalization....................................................           61.4%                  62.7%




                                      -12-




    CAPITAL AND EXPLORATION EXPENDITURES

    The following  table  presents major  components of capital and  exploration
expenditures:



                                                                                       SIX MONTHS ENDED JUNE 30,
                                                                                      1996                  1995
                                                                                            (in millions)                   
                                                                                                     
     Capital Expenditures
           Drilling and Facilities..........................................   $      19.5             $      5.8
           Leasehold Acquisitions...........................................           1.4                     --
           Pipeline and Gathering ..........................................           0.5                    0.9
           Other............................................................           0.2                    0.2
                                                                                     -----                 ------
                                                                                      21.6                    6.9
                                                                                     -----                 ------
     Proved Property Acquisitions...........................................           2.4                    1.1
     Exploration Expenses...................................................           6.0                    3.0
                                                                                    ------                 ------
           Total............................................................   $      30.0             $     11.0
                                                                                    ======                 ======



     Total  capital  and  exploration  expenditures  in the  first  half of 1996
increased $19.0 million compared to the first half of 1995, primarily due to the
increased capital spending program for 1996.

     The Company generally funds most of its capital and exploration activities,
excluding  oil  and  gas  property   acquisitions,   with  cash  generated  from
operations,  and budgets such capital  expenditures  based upon  projected  cash
flows, exclusive of acquisitions.

     The Company has a $73.7 million capital and exploration  expenditures  plan
for 1996 which includes $47.2 million for drilling and facilities, $12.4 million
for  exploration  expenses  and $3.5 million for proved  property  acquisitions.
Compared  to 1995  capital  and  exploration  expenditures  (excluding  the $8.4
million  valuation   adjustment  on  the  Washington  Energy  Resources  Company
acquisition),  the 1996 planned  expenditures  are up 125%. The Company plans to
drill 173 net wells in 1996 compared with 55 net wells drilled in 1995.

     During the first half of 1996,  the Company paid  dividends of $1.8 million
on the Common  Stock and $2.8  million in  aggregate  on the $3.125  convertible
preferred  stock  and 6%  convertible  redeemable  preferred  stock.  A  regular
dividend of $0.04 per share of Common Stock was declared for the quarter  ending
June 30, 1996, to be paid August 30, 1996 to shareholders of record as of August
16, 1996.


     OTHER ISSUES AND CONTINGENCIES

     Subsequent  to the  developments  with  regard  to the  Barby  lawsuits  as
described in the Company's  1995 Annual  Report on Form 10-K,  both actions have
been  settled.  The  settlement  resulted  in a charge to earnings in the second
quarter of 1996 that was not  material  to the  Company's  operating  results or
financial position.

     CONCLUSION

     The Company's financial results depend upon many factors,  particularly the
price of natural gas, and its ability to market gas on  economically  attractive
terms.  The Company's  natural gas prices rose sharply  during the first half of
1996,  up 30% compared to the average  natural gas price  received for the first
half of 1995.  However,  the  volatility  of natural gas prices in recent  years
remains  prevalent in 1996 with wide price swings in  day-to-day  trading on the
Nymex futures market.  Given this continued price volatility,  management cannot



                                      -13-



predict with  certainty  what pricing  levels will be for the remainder of 1996.
Because  future  cash  flows  are  subject  to such  variables,  there can be no
assurance that the Company's  operations  will provide cash  sufficient to fully
fund its capital expenditures if prices should return to the depressed levels of
1995.

     While the Company's  1996 plans  include a significant  increase in capital
spending,  potentially negative changes in industry conditions might require the
Company to adjust its 1996 spending plan to ensure the  availability of capital,
including,  among other  things,  reductions in capital  expenditures  or common
stock dividends.

     The Company believes that higher production  volumes and natural gas prices
over time  coupled  with its  continuing  efforts to reduce  costs and invest in
projects  with  high  rates of return  will  return  the  Company  to  long-term
profitability.   Furthermore,   the  Company  believes  its  capital  resources,
supplemented,  if necessary,  with external financing,  are adequate to meet its
capital requirements.

     The  preceding   paragraphs  contain   forward-looking   information.   See
FORWARD-LOOKING INFORMATION on page 18.



                                      -14-



RESULTS OF OPERATIONS

     For the purpose of reviewing  the  Company's  results of  operations,  "Net
Income   (Loss)"  is  defined  as  net  income   (loss)   applicable  to  common
shareholders.

     SELECTED FINANCIAL AND OPERATING DATA



                                                                   THREE MONTHS ENDED             SIX MONTHS ENDED
                                                                        JUNE 30,                       JUNE 30,
                                                                -----------------------       -------------------------
                                                                   1996         1995             1996           1995
                                                                ---------    ----------       ---------      ----------
                                                                          (in millions, except where noted)

                                                                                                       
Net Operating Revenues....................................    $    37.3      $   29.6         $   78.5       $    62.2
Operating Expenses........................................         28.7          30.3             55.5            67.8
Operating Income (Loss)...................................          8.6          (0.7)            24.5            (6.0)
Interest Expense..........................................          4.8           5.7              9.6            11.6
Net Income (Loss).........................................          0.9          (5.3)             6.1           (13.5)
Earnings (Loss) Per Share.................................         0.04         (0.23)            0.27           (0.59)

Natural Gas Production (Bcf)
   Appalachia.............................................          6.5           7.0             13.2            14.4
   West...................................................          8.4           7.9             15.8            15.8
   Total Company..........................................         14.9          14.9             29.0            30.2

Natural Gas Production Sales Prices ($/Mcf)
   Appalachia.............................................        2.51           2.07             2.76            2.18
   West...................................................        1.79           1.31             1.80            1.29
   Total Company..........................................        2.10           1.67             2.23            1.71

Crude/Condensate
   Volume (MBbl)..........................................          143           166               279            351
   Price $/Bbl............................................        20.53          19.00            20.05          17.86

Brokered Natural Gas Margin
   Volume (Bcf)...........................................          7.3           9.6             16.7            17.4
   Margin $/Mcf...........................................        0.15           0.07             0.19            0.08




     SECOND QUARTERS OF 1996 AND 1995 COMPARED

     Net Income  (Loss) and  Revenues.  The Company  reported  net income in the
second  quarter  1996  of  $0.9  million,   or  $0.04  per  share.   During  the
corresponding  quarter of 1995, the Company reported a net loss of $5.3 million,
or $0.23 per share,  including $4.8 million,  or $0.21 per share, from recurring
operations and $0.5 million,  or $0.02 per share,  from severance related costs.
Operating  income (loss) and net operating  revenues from  recurring  operations
increased $8.4 million and $7.7 million, respectively.  Natural gas made up 87%,
or $32.4  million,  of net  operating  revenue.  The  increase in net  operating
revenues  was driven  primarily  by a 26%  increase in the  average  natural gas
price. Net income (loss) and operating  income (loss) from recurring  operations
were  similarly  impacted by the increase in the average  natural gas price,  as
well as lower depreciation and interest expenses (discussed below).



                                      -15-



     Natural gas production volume in the Appalachian Region was down 0.5 Bcf to
6.5 Bcf as a result of the low level of  drilling  activity in 1995 and the sale
of non-strategic properties. Natural gas production volume in the Western Region
was up 0.5 Bcf to 8.4 Bcf  primarily due to Rocky  Mountains  area wells drilled
and put on line in the second quarter.

     The average  Appalachian natural gas production sales price increased $0.44
per Mcf, or 21%, to $2.51,  increasing net operating  revenues by  approximately
$2.9  million on 6.5 Bcf of  production.  In the  Western  Region,  the  average
natural gas production  sales price  increased  $0.48 per Mcf, or 37%, to $1.79,
increasing net operating  revenues by  approximately  $4.0 million on 8.4 Bcf of
production.  The overall  weighted  average  natural gas production  sales price
increased $0.43 per Mcf, or 26%, to $2.10.

     Crude oil and condensate  sales decreased 23 MBbl, or 14%, due primarily to
the low  drilling  activity  in 1995 and the sale of various  non-strategic  oil
properties in 1995.

     The  brokered  natural gas margin  increased  $0.5  million to $1.1 million
primarily due to an $0.08 per Mcf increase in the net margin to $0.15 per Mcf.

     Other net  operating  revenues  increased  $1.0 million to $2.0 million due
primarily to $0.7  million from the  monetization  of the  Company's  Section 29
tight sands tax credits.

     Costs and  Expenses.  Total costs and  expenses from  recurring  operations
decreased $0.7 million, or 2%, due primarily to the following:

      (*)  Exploration  expense increased $2.4 million due primarily to the $2.0
          million  increase in dry hole expense and the $0.3 million increase in
          geological and geophysical  expenses, a direct result of the increased
          capital expenditures program in 1996.

      (*)  Depreciation,   depletion,   amortization   and  impairment   expense
          decreased $3.3 million, or 23%, due to a $0.19 per Mcfe decline in the
          DD&A rate caused by the 1995  impairment  of  long-lived  assets which
          reduced depreciable basis by $113.8 million.

      (*)  Taxes other than income increased $0.2 million,  or 8%, due primarily
          to the increase in natural gas production revenues.

      Interest  expense  declined $1.0 million,  or 17%, due to the decreases in
bank debt and interest rates and to the absence of the interest rate swaps which
effectively increased interest expense in 1995.

     Income tax expense was up $4.1  million due to the  comparable  increase in
earnings before income tax.

     SIX MONTHS OF 1996 AND 1995 COMPARED

     Net Income  (Loss) and  Revenues.  The Company  reported  net income in the
first half of 1996 of $6.1 million, or $0.27 per share. During the first half of
1995,  the  Company  reported a net loss of $13.5  million,  or $0.59 per share,
including $8.7 million,  or $0.38 per share, from recurring  operations and $4.8
million,  or $0.21  per  share,  primarily  due to the cost  reduction  program.
Operating income and net operating revenues from recurring  operations increased
$22.8 million and $16.3 million, respectively. Natural gas made up 87%, or $68.1
million,  of net operating  revenue.  The increase in net operating revenues was
driven  primarily by a 30% increase in the average natural gas price,  partially
offset by a 4% decrease in natural gas production as discussed below. Net income
(loss) and operating  income (loss) from  recurring  operations  were  similarly
impacted  by the  increase in the  average  natural gas price,  as well as lower
direct  operations,  general  and  administrative,   depreciation  and  interest
expenses (discussed below).



                                      -16-



     Natural gas production volume in the Appalachian Region was down 1.2 Bcf to
13.2 Bcf, a result from the low level of drilling  activity in 1995 and the sale
of non-strategic properties. Natural gas production volume in the Western Region
was flat.

     The average  Appalachian natural gas production sales price increased $0.58
per Mcf, or 27%, to $2.76,  increasing net operating  revenues by  approximately
$7.6  million on 13.2 Bcf of  production.  In the  Western  Region,  the average
natural gas production  sales price  increased  $0.51 per Mcf, or 40%, to $1.80,
increasing net operating  revenues by approximately  $8.0 million on 15.8 Bcf of
production.  The overall  weighted  average  natural gas production  sales price
increased $0.52 per Mcf, or 30%, to $2.23.

     Crude oil and condensate  sales decreased 72 MBbl, or 21%, due primarily to
the low  drilling  activity  in 1995 and the sale of various  non-strategic  oil
properties in 1995.

     The  brokered  natural gas margin  increased  $1.8  million to $3.2 million
primarily due to a $0.11 per Mcf increase in the net margin to $0.19 per Mcf.

     Other net operating  revenues increased $2.1 million to $4.9 million due in
part to $1.4 million from the  monetization  of the  Company's  Section 29 tight
sands tax credits  and $0.7  million of  miscellaneous  net  revenues  primarily
related to a contract settlement.

     Costs and  Expenses  Total costs and  expenses  from  recurring  operations
decreased $4.6 million, or 8%, due primarily to the following:

     (*)   Direct operations and general and  administrative  expenses decreased
          in total by $1.0  million,  or 4%,  primarily due to the impact of the
          cost reduction program implemented in 1995.

     (*)   Exploration  expense increased $3.1 million due primarily to the $2.0
          million  increase in dry hole expense and the $1.0 million increase in
          geological and geophysical  expenses, a direct result of the increased
          capital expenditures program in 1996.

     (*)   Depreciation,   depletion,   amortization   and  impairment   expense
          decreased $7.5 million, or 26%, due to a $0.19 per Mcfe decline in the
          DD&A rate caused by the 1995  impairment  of  long-lived  assets which
          reduced depreciable basis by $113.8 million,  and, to a lesser extent,
          by a 6% decline in equivalent production.

     (*)   Taxes other than income increased $0.7 million, or 12%, due primarily
          to the increase in natural gas production revenues.

     (*)   The cost reduction program in 1995 consisted primarily of a 23% staff
          reduction,   achieved   through  early   retirement  and   involuntary
          termination  programs.  The  pre-tax  charges  related to this  action
          totalled $6.8  million,  comprised of $3.8 million in salary and other
          severance related expense ($2.6 million paid during the quarter) and a
          $3.0  million   non-cash  charge  for   curtailments  to  pension  and
          postretirement benefits plans.

      Interest  expense  declined $2.0 million,  or 17%, due to the decreases in
bank debt and interest rates and to the absence of the interest rate swaps which
effectively increased interest expense in 1995.

     Income tax expense was up $12.9 million due to the  comparable  increase in
earnings before income tax.



                                      -17-




                                      * * *

     FORWARD-LOOKING INFORMATION

     The statements  regarding future financial  performance and results and the
other  statements  which are not historical  facts  contained in this report are
forward-looking statements. The words "expect," "project," "estimate," "predict"
and  similar   expressions   are  also  intended  to  identify   forward-looking
statements. Such statements involve risks and uncertainties,  including, but not
limited  to,  market   factors,   market  prices   (including   regional   basis
differentials)  of natural gas and oil, results of future drilling and marketing
activity,  future  production and costs and other factors detailed herein and in
the Company's other Securities and Exchange  Commission  filings.  Should one or
more  of  these  risks  or  uncertainties  materialize,   or  should  underlying
assumptions  prove  incorrect,  actual  outcomes may vary  materially from those
indicated.


                                      -18-



                           PART II. OTHER INFORMATION

Item 6.  Exhibits and Reports on Form 8-K

       (a)    Exhibits

              15.1  --  Awareness letter of independent accountants.
              27    --  Article 5. Financial Data Schedule for Second Quarter
                         1996 Form 10-Q

       (b)    Reports on Form 8-K
                   None





                                      -19-



                                    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.



                                         CABOT OIL & GAS CORPORATION
                                                 (Registrant)




                                          By:   /s/  Ray R. Seegmiller
                                          ----------------------------------
August 9, 1996                            Ray R. Seegmiller, Vice President,
                                          Chief Financial Officer and Treasurer

                                          (Principal Financial Officer and
                                           Officer Duly Authorized to Sign
                                           on Behalf of the Registrant)




                                      -20-


                                                                  EXHIBIT 15.1



Coopers & Lybrand L.L.P. Awareness Letter


Securities and Exchange Commission
450 Fifth Street, N.W.
Washington, D. C.  20549


Re:    Cabot Oil & Gas Corporation
       Registration Statements on Form S-8


We are aware that our report  dated  August 8, 1996 on our review of the interim
condensed  consolidated financial information of Cabot Oil & Gas Corporation for
the three-month and six-month  periods ended June 30, 1996 and 1995 and included
in this Form 10-Q is  incorporated  by reference in the  Company's  registration
statements on Form S-8 filed with the Securities and Exchange Commission on June
23, 1990,  November 1, 1993 and May 20, 1994.  Pursuant to Rule 436(c) under the
Securities  Act of 1933,  this  report  should not be  considered  a part of the
registration  statement  prepared  or  certified  by us within the  meanings  of
Section 7 and 11 of the Act.


                                                                            
Coopers & Lybrand L.L.P.

Houston, Texas
August 8, 1996




                                      -21-