National Fuel Gas Company Form 10-Q/A for June 30, 2006 (Amendment)

United States
Securities and Exchange Commission

Washington, D.C. 20549

Form 10-Q/A
[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended June 30, 2006

OR

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

For the transition period from ___ to ____

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.)
   
6363 Main Street 14221
Williamsville, New York (Zip Code)

(Address of principal executive offices)

(716) 857-7000
(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 by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer. See definition of “accelerated filer and large accelerated filer” in Rule 12b-2 of the Exchange Act. (Check one): Large Accelerated Filer    X    Accelerated Filer         Non-Accelerated Filer        

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). YES       NO    X   

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, 2006: 83,400,866 shares.

1


Explanatory Note

        National Fuel Gas Company (the Company) inadvertently omitted a digit from a number in the Consolidated Statement of Cash Flows for the nine months ended June 30, 2005 when it filed a Form 10-Q for the quarterly period ended June 30, 2006 on August 4, 2006. The Change in Accounts Payable on the Consolidated Statement of Cash Flows for the nine months ended June 30, 2005 was erroneously reported as $3,886 instead of the correct amount of $23,886 (both amounts are in thousands of dollars). All other amounts on the Consolidated Statement of Cash Flows were correct as originally reported. This amendment includes Part I – Item 1, Part II – Item 6 and Exhibits 31.1, 31.2 and 32. This amendment is accurate as of the date of the Company’s originally filed Form 10-Q and has not been updated to reflect any events that occurred subsequent to August 4, 2006. The Company is including currently dated certifications as listed in revised Item 6 of Part II of this Form 10-Q/A.

2


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,
(Thousands of Dollars, Except Per Common Share Amounts)                                 2006              2005
                                                                                ------------------ -----------------
INCOME
Operating Revenues                                                                     $415,452          $400,359
------------------------------------------------------------------------------- ------------------ -----------------

Operating Expenses
  Purchased Gas                                                                         184,635           181,100
  Operation and Maintenance                                                              96,117            94,534
  Property, Franchise and Other Taxes                                                    16,845            16,598
  Depreciation, Depletion and Amortization                                               46,943            45,099
  Impairment of Oil and Gas Producing Properties                                         62,371                 -
------------------------------------------------------------------------------- ------------------ -----------------
                                                                                        406,911           337,331
------------------------------------------------------------------------------- ------------------ -----------------
Operating Income                                                                          8,541            63,028
Other Income (Expense):
  Income from Unconsolidated Subsidiaries                                                   215               675
  Interest Income                                                                         2,203               492
  Other Income                                                                              546               602
  Interest Expense on Long-Term Debt                                                    (18,135)          (18,294)
  Other Interest Expense                                                                 (1,026)           (4,557)
------------------------------------------------------------------------------- ------------------ -----------------
Income (Loss) from Continuing Operations Before
  Income Taxes                                                                           (7,656)           41,946
  Income Tax Expense (Benefit)                                                           (7,767)           15,553
------------------------------------------------------------------------------- ------------------ -----------------

Income from Continuing Operations                                                           111            26,393
------------------------------------------------------------------------------- ------------------ -----------------

Loss from Discontinued Operations, Net of Tax                                                 -            (7,237)
------------------------------------------------------------------------------- ------------------ -----------------

Net Income Available for Common Stock                                                       111            19,156
------------------------------------------------------------------------------- ------------------ -----------------

EARNINGS REINVESTED IN THE BUSINESS
Balance at April 1                                                                      877,599           793,409
------------------------------------------------------------------------------- ------------------ -----------------
                                                                                        877,710           812,565
Share Repurchases                                                                        44,766               -
Dividends on Common Stock
 (2006 - $0.30 per share; 2005 - $0.29 per share)                                        24,993            24,312
------------------------------------------------------------------------------- ------------------ -----------------
Balance at June 30                                                                     $807,951          $788,253
=============================================================================== ================== =================

Earnings Per Common Share:
  Basic:
     Income from Continuing Operations                                                      $ -             $0.32
     Loss from Discontinued Operations                                                        -             (0.09)
------------------------------------------------------------------------------- ------------------ -----------------
     Net Income Available for Common Stock                                                  $ -             $0.23
=============================================================================== ================== =================
  Diluted:
     Income from Continuing Operations                                                      $ -             $0.31
     Loss from Discontinued Operations                                                        -             (0.08)
------------------------------------------------------------------------------- ------------------ -----------------
     Net Income Available for Common Stock                                                  $ -             $0.23
=============================================================================== ================== =================
Weighted Average Common Shares Outstanding:
  Used in Basic Calculation                                                          84,013,556        83,568,251
=============================================================================== ================== =================
  Used in Diluted Calculation                                                        86,016,131        84,897,466
=============================================================================== ================== =================

See Notes to Condensed Consolidated Financial Statements

3


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,
(Thousands of Dollars, Except Per Common Share Amounts)                                 2006              2005
                                                                                 ----------------- -----------------
INCOME
Operating Revenues                                                                   $2,017,189        $1,636,484
-------------------------------------------------------------------------------- ----------------- -----------------
Operating Expenses
  Purchased Gas                                                                       1,187,952           877,510
  Operation and Maintenance                                                             320,821           297,549
  Property, Franchise and Other Taxes                                                    54,147            53,551
  Depreciation, Depletion and Amortization                                              134,267           132,438
  Impairment of Oil and Gas Producing Properties                                         62,371                 -
-------------------------------------------------------------------------------- ----------------- -----------------
                                                                                      1,759,558         1,361,048
-------------------------------------------------------------------------------- ----------------- -----------------
Operating Income                                                                        257,631           275,436
Other Income (Expense):
  Income from Unconsolidated Subsidiaries                                                 2,199             1,914
  Interest Income                                                                         4,301             1,783
  Other Income                                                                            1,535             5,979
  Interest Expense on Long-Term Debt                                                    (54,502)         (54,989)
  Other Interest Expense                                                                 (4,266)          (8,911)
-------------------------------------------------------------------------------- ----------------- -----------------
Income from Continuing Operations Before
  Income Taxes                                                                          206,898           221,212
  Income Tax Expense                                                                     70,775            86,009
-------------------------------------------------------------------------------- ----------------- -----------------

Income from Continuing Operations                                                       136,123           135,203
-------------------------------------------------------------------------------- ----------------- -----------------

Income from Discontinued Operations, Net of Tax                                               -             5,073
-------------------------------------------------------------------------------- ----------------- -----------------

Net Income Available for Common Stock                                                   136,123           140,276
-------------------------------------------------------------------------------- ----------------- -----------------

EARNINGS REINVESTED IN THE BUSINESS
Balance at October 1                                                                    813,020           718,926
-------------------------------------------------------------------------------- ----------------- -----------------
                                                                                        949,143           859,202
Share Repurchases                                                                        67,384                 -
Dividends on Common Stock
 (2006 - $0.88; 2005 - $0.85)                                                            73,808            70,949
-------------------------------------------------------------------------------- ----------------- -----------------
Balance at June 30                                                                     $807,951          $788,253
================================================================================ ================= =================

Earnings Per Common Share:
Basic:
     Income from Continuing Operations                                                    $1.62             $1.62
     Income from Discontinued Operations                                                      -              0.06
-------------------------------------------------------------------------------- ----------------- -----------------
     Net Income Available for Common Stock                                                $1.62             $1.68
================================================================================ ================= =================
Diluted:
     Income from Continuing Operations                                                    $1.58             $1.59
     Income from Discontinued Operations                                                      -              0.06
-------------------------------------------------------------------------------- ----------------- -----------------
     Net Income Available for Common Stock                                                $1.58             $1.65
================================================================================ ================= =================
Weighted Average Common Shares Outstanding:
  Used in Basic Calculation                                                          84,231,490        83,343,711
================================================================================ ================= =================
  Used in Diluted Calculation                                                        86,150,927        84,771,403
================================================================================ ================= =================


See Notes to Condensed Consolidated Financial Statements

4


Item 1. Financial Statements (Cont.)

                                                       National Fuel Gas Company
                                                      Consolidated Balance Sheets
                                                              (Unaudited)


                                                                                  June 30,          September 30,
                                                                                    2006                 2005
                                                                             -------------------- -------------------

(Thousands of Dollars)

ASSETS
Property, Plant and Equipment                                                       $4,638,247          $4,423,255
   Less - Accumulated Depreciation, Depletion
     and Amortization                                                                1,753,147           1,583,955
---------------------------------------------------------------------------- -------------------- -------------------
                                                                                     2,885,100           2,839,300
---------------------------------------------------------------------------- -------------------- -------------------
 Current Assets
   Cash and Temporary Cash Investments                                                121,626              57,607
   Hedging Collateral Deposits                                                          14,684              77,784
   Receivables - Net of Allowance for Uncollectible Accounts of
      $34,097 and $26,940, Respectively                                                233,150             155,064
   Unbilled Utility Revenue                                                             15,529              20,465
   Gas Stored Underground                                                               40,803              64,529
   Materials and Supplies - at average cost                                             35,925              33,267
   Unrecovered Purchased Gas Costs                                                           -              14,817
   Prepayments and Other Current Assets                                                 43,681              65,469
   Deferred Income Taxes                                                                51,239              83,774
---------------------------------------------------------------------------- -------------------- -------------------
                                                                                       556,637             572,776
---------------------------------------------------------------------------- -------------------- -------------------

 Other Assets
   Recoverable Future Taxes                                                            84,667              85,000
   Unamortized Debt Expense                                                             16,000              17,567
   Other Regulatory Assets                                                              60,134              47,028
   Deferred Charges                                                                      5,715               4,474
   Other Investments                                                                    87,291              80,394
   Investments in Unconsolidated Subsidiaries                                           10,206              12,658
   Goodwill                                                                              5,476               5,476
   Intangible Assets                                                                    40,305              42,302
   Fair Value of Derivative Financial Instruments                                        8,266                   -
   Other                                                                                 5,728              15,677
---------------------------------------------------------------------------- -------------------- -------------------
                                                                                       323,788             310,576
---------------------------------------------------------------------------- -------------------- -------------------

 Total Assets                                                                       $3,765,525          $3,722,652
============================================================================ ==================== ===================


See Notes to Condensed Consolidated Financial Statements

5


Item 1. Financial Statements (Cont.)

                                                       National Fuel Gas Company
                                                      Consolidated Balance Sheets
                                                              (Unaudited)

                                                                                  June 30,          September 30,
                                                                                    2006                 2005
                                                                             -------------------- -------------------

(Thousands of Dollars)

CAPITALIZATION AND LIABILITIES
Capitalization:
Comprehensive Shareholders' Equity
   Common Stock, $1 Par Value
    Authorized  - 200,000,000 Shares; Issued
    and Outstanding - 83,309,093 Shares and
    84,356,748 Shares, Respectively                                                   $ 83,309            $ 84,357
   Paid in Capital                                                                     553,081             529,834
   Earnings Reinvested in the Business                                                 807,951             813,020
---------------------------------------------------------------------------- -------------------- -------------------

   Total Common Shareholder Equity Before
     Items of Other Comprehensive Loss                                               1,444,341           1,427,211
   Accumulated Other Comprehensive Loss                                               (102,611)           (197,628)
---------------------------------------------------------------------------- -------------------- -------------------
Total Comprehensive Shareholders' Equity                                             1,341,730           1,229,583
Long-Term Debt, Net of Current Portion                                               1,111,746           1,119,012
---------------------------------------------------------------------------- -------------------- -------------------
Total Capitalization                                                                 2,453,476           2,348,595
---------------------------------------------------------------------------- -------------------- -------------------

Current and Accrued Liabilities
   Notes Payable to Banks and
    Commercial Paper                                                                         -                   -
   Current Portion of Long-Term Debt                                                     9,502               9,393
   Accounts Payable                                                                    131,540             155,485
   Amounts Payable to Customers                                                         31,576               1,158
   Dividends Payable                                                                    24,978              24,445
   Other Accruals and Current Liabilities                                              104,350              60,404
   Fair Value of Derivative Financial Instruments                                       75,239             209,072
---------------------------------------------------------------------------- -------------------- -------------------
                                                                                       377,185             459,957
---------------------------------------------------------------------------- -------------------- -------------------

Deferred Credits
   Deferred Income Taxes                                                               494,957             489,720
   Taxes Refundable to Customers                                                        11,073              11,009
   Unamortized Investment Tax Credit                                                     6,270               6,796
   Cost of Removal Regulatory Liability                                                 94,166              90,396
   Other Regulatory Liabilities                                                         58,376              66,339
   Pension and Other Post-Retirement Liabilities                                       155,579             143,687
   Asset Retirement Obligation                                                          42,940              41,411
   Other Deferred Credits                                                               71,503              64,742
---------------------------------------------------------------------------- -------------------- -------------------
                                                                                       934,864             914,100
---------------------------------------------------------------------------- -------------------- -------------------
Commitments and Contingencies                                                                -                   -
---------------------------------------------------------------------------- -------------------- -------------------

Total Capitalization and Liabilities                                                $3,765,525          $3,722,652
============================================================================ ==================== ===================


See Notes to Condensed Consolidated Financial Statements

6


Item 1. Financial Statements (Cont.)

                                                       National Fuel Gas Company
                                                 Consolidated Statements of Cash Flows
                                                              Unaudited)

                                                                                           Nine Months Ended
                                                                                                June 30,
(Thousands of Dollars)                                                                  2006                 2005
                                                                                ------------------ ----------------------

OPERATING ACTIVITIES
   Net Income Available for Common Stock                                               $136,123               $140,276
   Adjustments to Reconcile Net Income to Net Cash
    Provided by Operating Activities:
         Impairment of Oil and Gas Producing Properties                                  62,371                      -
         Depreciation, Depletion and Amortization                                       134,267                145,814
         Deferred Income Taxes                                                          (17,430)                 1,994
         Income from Unconsolidated Subsidiaries, Net of
            Cash Distributions                                                            2,452                   (374)
         Minority Interest in Foreign Subsidiaries                                            -                  2,899
         Excess Tax Benefits Associated with Stock-Based
            Compensation Awards                                                          (6,515)                     -
         Other                                                                           (6,493)                (9,342)
         Change in:
           Hedging Collateral Deposits                                                   63,100                 (8,513)
           Receivables and Unbilled Utility Revenue                                     (72,496)               (91,223)
           Gas Stored Underground and Materials and
            Supplies                                                                     21,098                 32,878
           Unrecovered Purchased Gas Costs                                               14,817                  7,532
           Prepayments and Other Current Assets                                          21,800                  1,524
           Accounts Payable                                                             (24,650)                23,886
           Amounts Payable to Customers                                                  30,418                 37,492
           Other Accruals and Current Liabilities                                        49,950                 63,749
           Other Assets                                                                 (15,753)                (8,621)
           Other Liabilities                                                             16,855                 (5,573)
------------------------------------------------------------------------------- ------------------ ----------------------
Net Cash Provided by Operating Activities                                               409,914                334,398
------------------------------------------------------------------------------- ------------------ ----------------------

INVESTING ACTIVITIES
   Capital Expenditures                                                                (218,658)              (157,401)
   Net Proceeds from Sale of Oil and Gas Producing Properties                                 4                     90
   Other                                                                                 (1,578)                 4,001
------------------------------------------------------------------------------- ------------------ ----------------------
Net Cash Used in Investing Activities                                                 (220,232)               (153,310)
------------------------------------------------------------------------------- ------------------ ----------------------

FINANCING ACTIVITIES
   Change in Notes Payable to Banks and Commercial Paper                                      -               (107,243)
   Excess Tax Benefits Associated with Stock-Based
       Compensation Awards                                                                6,515                      -
   Shares Repurchased under Repurchase Plan                                             (76,540)                     -
   Reduction of Long-Term Debt                                                           (7,157)               (10,740)
   Dividends Paid on Common Stock                                                       (73,275)               (69,847)
   Dividends Paid to Minority Interest                                                        -                (12,676)
   Proceeds from Issuance of Common Stock                                                23,399                 12,499
------------------------------------------------------------------------------- ------------------ ----------------------
Net Cash Used in Financing Activities                                                  (127,058)              (188,007)
------------------------------------------------------------------------------- ------------------ ----------------------

Effect of Exchange Rates on Cash                                                          1,395                    (40)
------------------------------------------------------------------------------- ------------------ ----------------------
Net Increase (Decrease) in Cash and Temporary Cash
    Investments                                                                          64,019                 (6,959)

Cash and Temporary Cash Investments at October 1                                         57,607                 57,541

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

Cash and Temporary Cash Investments at June 30                                         $121,626                $50,582
=============================================================================== ================== ======================

See Notes to Condensed Consolidated Financial Statements

7


Item 1. Financial Statements (Cont.)

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

                                                                                   Three Months Ended
                                                                                        June 30,
(Thousands of Dollars)                                                           2006               2005
                                                                             --------------- -- --------------

Net Income Available for Common Stock                                                $111           $19,156
---------------------------------------------------------------------------- --------------- -- --------------
Other Comprehensive Income (Loss), Before Tax:
Foreign Currency Translation Adjustment                                             8,292           (15,717)
Unrealized Gain on Securities Available for Sale
   Arising During the Period                                                        1,126               134
Unrealized Loss on Derivative Financial Instruments
   Arising During the Period                                                       (2,340)           (4,153)
Reclassification Adjustment for Realized Losses on
   Derivative Financial Instruments in Net Income                                  14,687            19,220
---------------------------------------------------------------------------- --------------- -- --------------
Other Comprehensive Income (Loss) Before Tax                                       21,765              (516)
---------------------------------------------------------------------------- --------------- -- --------------
Income Tax Benefit Related to Cumulative Translation
   Adjustment                                                                           -              (251)
Income Tax Expense (Benefit) Related to Unrealized Gain on
   Securities Available for Sale Arising During the Period                            391               (35)
Income Tax Benefit Related to Unrealized Loss on
   Derivative Financial Instruments Arising During the Period                        (931)           (1,665)
Reclassification Adjustment for Income Tax Benefit on
   Realized Losses on Derivative Financial Instruments
   In Net Income                                                                    5,668             7,263
---------------------------------------------------------------------------- --------------- -- --------------
Income Taxes - Net                                                                  5,128             5,312
---------------------------------------------------------------------------- --------------- -- --------------
Other Comprehensive Income (Loss)                                                  16,637            (5,828)
---------------------------------------------------------------------------- --------------- -- --------------
Comprehensive Income                                                              $16,748           $13,328
============================================================================ =============== == ==============

                                                                                    Nine Months Ended
                                                                                        June 30,
(Thousands of Dollars)                                                           2006               2005
                                                                             --------------- -- --------------

Net Income Available for Common Stock                                             $136,123         $140,276
---------------------------------------------------------------------------- --------------- -- --------------
Other Comprehensive Income (Loss), Before Tax:
Foreign Currency Translation Adjustment                                              7,556            7,183
Unrealized Gain on Securities Available for Sale
   Arising During the Period                                                         3,388            1,484
Unrealized Gain (Loss) on Derivative Financial Instruments
   Arising During the Period                                                        60,275          (84,385)
Reclassification Adjustment for Realized Gains on
   Securities Available for Sale in Net Income                                           -             (652)
Reclassification Adjustment for Realized Losses on
   Derivative Financial Instruments in Net Income                                   78,412           55,062
---------------------------------------------------------------------------- --------------- -- --------------
Other Comprehensive Income (Loss) Before Tax                                       149,631          (21,308)
---------------------------------------------------------------------------- --------------- -- --------------
Income Tax Expense Related to Cumulative Translation
   Adjustment                                                                            -              112
Income Tax Expense Related to Unrealized Gain on
   Securities Available for Sale Arising During the Period                           1,183              519
Income Tax Expense (Benefit) Related to Unrealized Gain (Loss)
   On Derivative Financial Instruments Arising During the Period                    23,178          (32,318)
Reclassification Adjustment for Income Tax Expense on
   Realized Gains from Securities Available for Sale in Net Income                       -             (228)
Reclassification Adjustment for Income Tax Benefit on
   Realized Losses on Derivative Financial Instruments
   In Net Income                                                                    30,253           20,845
---------------------------------------------------------------------------- --------------- -- --------------
Income Taxes - Net                                                                  54,614          (11,070)
---------------------------------------------------------------------------- --------------- -- --------------
Other Comprehensive Income (Loss)                                                   95,017          (10,238)
---------------------------------------------------------------------------- --------------- -- --------------
Comprehensive Income                                                              $231,140         $130,038
============================================================================ =============== == ==============

See Notes to Condensed Consolidated Financial Statements

8


Item 1. Financial Statements (Cont.)

National Fuel Gas Company

Notes to Condensed Consolidated Financial Statements

(Unaudited)

Note 1 – Summary of Significant Accounting Policies

Principles of Consolidation. The Company consolidates its majority owned entities. The equity method is used to account for minority owned entities. All significant intercompany balances and transactions are eliminated.

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

Earnings for Interim Periods. 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, 2005, 2004 and 2003 that are included in the 2005 Form 10-K. The consolidated financial statements for the year ended September 30, 2006 will be audited by the Company’s independent registered public accounting firm after the end of the fiscal year.

        The earnings for the nine months ended June 30, 2006 should not be taken as a prediction of earnings for the entire fiscal year ending September 30, 2006. Most of the business of the Utility and Energy Marketing segments is seasonal in nature and is influenced by weather conditions. Due to the seasonal nature of the heating business in the Utility and Energy Marketing segments, earnings during the winter months normally represent a substantial part of the earnings that those segments are expected to achieve for the entire fiscal year.

Consolidated Statement of Cash Flows. For purposes of the Consolidated Statement of Cash Flows, the Company considers all highly liquid debt instruments purchased with a maturity of generally three months or less to be cash equivalents.

Hedging Collateral Deposits. Cash held in margin accounts serve as collateral for open positions on exchange-traded futures contracts, exchange-traded options and over-the-counter swaps and collars.

Gas Stored Underground — Current. In the Utility segment, gas stored underground – current is carried at lower of cost or market, on a LIFO method. Gas stored underground – current normally declines during the first and second quarters of the year and is replenished during the third and fourth quarters. In the Utility segment, the current cost of replacing gas withdrawn from storage is recorded in the Consolidated Statements of Income and a reserve for gas replacement is recorded in the Consolidated Balance Sheets under the caption “Other Accruals and Current Liabilities.” Such reserve, which amounted to $50.0 million at June 30, 2006, is reduced to zero by September 30 as the inventory is replenished.

Property, Plant and Equipment. Oil and gas property acquisition, exploration and development costs are capitalized under the full-cost method of accounting. All costs directly associated with property acquisition, exploration and development activities are capitalized, up to certain specified limits. If capitalized costs exceed these limits at the end of any quarter, a permanent impairment is required to be charged to earnings in that quarter. The Company’s capitalized costs exceeded the full-cost ceiling for the Company’s Canadian properties at June 30, 2006. As such, the Company recognized an impairment of $62.4 million at June 30, 2006.

Accumulated Other Comprehensive Income (Loss). The components of Accumulated Other Comprehensive Income (Loss), net of related tax effect, are as follows (in thousands):

9


Item 1. Financial Statements (Cont.)


                                                            At June 30, 2006                At September 30, 2005
                                                            ----------------                ---------------------

Minimum Pension Liability Adjustment                            $(107,844)                          $(107,844)
Cumulative Foreign Currency
    Translation Adjustment                                         35,565                              28,009
Net Unrealized Loss on Derivative
    Financial Instruments                                         (38,083)                           (123,339)
Net Unrealized Gain on Securities
    Available for Sale                                              7,751                               5,546
                                                                ----------                          ----------
Accumulated Other Comprehensive Loss                            $(102,611)                          $(197,628)
                                                                ==========                          ==========

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. For purposes of determining 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 Statements of Income reflects the potential dilution as a result of these stock options as determined using the Treasury Stock Method. Stock options that are antidilutive are excluded from the calculation of diluted earnings per common share. For the quarters ended June 30, 2006 and 2005, 171,429 and 657,769 stock options, respectively, were excluded as being antidilutive. For the nine months ended June 30, 2006 and 2005, 57,143 and 226,322 stock options, respectively, were excluded as being antidilutive.

Share Repurchases. The Company considers all shares repurchased as cancelled shares restored to the status of authorized but unissued shares, in accordance with New Jersey law. The repurchases are accounted for on the date the share repurchase is settled as an adjustment to common stock (at par value) with the excess repurchase price allocated between paid in capital and retained earnings. Refer to Note 3 – Capitalization for further discussion of the share repurchase program.

Stock-Based Compensation. The Company has various stock option and stock award plans which provide or provided for the issuance of one or more of the following to key employees: incentive stock options, nonqualified stock options, restricted stock, performance units or performance shares. Stock options under all plans have exercise prices equal to the average market price of Company common stock on the date of grant, and generally no option is exercisable less than one year or more than ten years after the date of each grant. Restricted stock is subject to restrictions on vesting and transferability. Restricted stock awards entitle the participants to full dividend and voting rights. Certificates for shares of restricted stock awarded under the Company’s stock option and stock award plans are held by the Company during the periods in which the restrictions on vesting are effective. Restrictions on restricted stock awards generally lapse ratably over a period of not more than ten years after the date of each grant.

        Prior to October 1, 2005, the Company accounted for its stock-based compensation under the recognition and measurement principles of APB 25 and related interpretations. Under that method, no compensation expense was recognized for options granted under the Company’s stock option and stock award plans. The Company did record, in accordance with APB 25, compensation expense for the market value of restricted stock on the date of the award over the periods during which the vesting restrictions existed.

        Effective October 1, 2005, the Company adopted SFAS 123R, which requires the measurement and recognition of compensation cost at fair value for all share-based payments, including stock options. The Company has chosen to use the modified version of prospective application, as allowed by SFAS 123R. Using the modified prospective application, the Company is recording compensation cost for the portion of awards granted prior to October 1, 2005 for which the requisite service had not been rendered and is recognizing such compensation cost as the requisite service is rendered on or after October 1, 2005. Such compensation expense is based on the grant-date fair value of the awards as calculated for the Company’s disclosure using a Binomial option-pricing model under SFAS 123. Any new awards, modifications to awards, repurchases of awards, or cancellations of awards subsequent to September 30, 2005 will follow the provisions of SFAS 123R, with compensation expense being calculated using the

10


Item 1. Financial Statements (Cont.)

Black-Scholes-Merton closed form model. The Company has chosen the Black-Scholes-Merton closed form model since it is easier to administer than the Binomial option-pricing model. Furthermore, since the Company does not have complex stock-based compensation awards, it does not believe that compensation expense would be materially different under either model. There were 300,000 stock-based compensation awards granted during the quarter and nine months ended June 30, 2006. There were 57,000 and 700,000 stock options granted during the quarter and nine months ended June 30, 2005, respectively. Stock-based compensation expense for the quarters ended June 30, 2006 and June 30, 2005 totaled approximately $978,000 ($572,000 of which relates to the application of the non-substantive vesting period approach discussed below) and $101,000, respectively. Stock-based compensation expense for the nine months ended June 30, 2006 and June 30, 2005 was approximately $1,261,000 ($572,000 of which relates to the application of the non-substantive vesting period approach discussed below) and $416,000, respectively. Stock-based compensation expense is included in operation and maintenance expenses in the consolidated statement of income. The total income tax benefit related to stock-based compensation expense during the quarters ended June 30, 2006 and June 30, 2005 was approximately $362,000 and $40,000, respectively. The total income tax benefit related to stock-based compensation expense during the nine months ended June 30, 2006 and June 30, 2005 was approximately $474,000 and $166,000, respectively. There were no capitalized stock-based compensation costs during the quarters ended June 30, 2006 and June 30, 2005.

        Prior to the adoption of SFAS 123R, the Company followed the nominal vesting period approach under the disclosure requirements of SFAS 123 for determining the vesting period for awards with retirement eligible provisions, which recognized stock-based compensation expense over the nominal vesting period. As a result of the adoption of SFAS 123R, the Company currently applies the non-substantive vesting period approach for determining the vesting period of such awards. Under this approach, the retention of the award is not contingent on providing subsequent service and the vesting period would begin at the grant date and end at the retirement-eligible date. For the quarter and nine months ended June 30, 2006, the Company recognized an additional $572,000 ($372,000 net of tax) of stock-based compensation expense by applying the non-substantive vesting approach for awards granted in the quarter ended June 30, 2006. For the quarter ended June 30, 2005, stock-based compensation expense would have been $2,449,000 ($1,592,000 net of tax) for pro forma recognition purposes had the non-substantive vesting period approach been used. The pro forma stock-based compensation expense would remain unchanged under the non-substantive vesting period approach for the nine months ended June 30, 2005. Pro forma stock-based compensation expense following the nominal vesting period approach is shown in the table below.

        The following table illustrates the effect on net income and earnings per share of the Company had the Company applied the fair value recognition provisions of SFAS 123 relating to stock-based employee compensation for the three and nine months ended June 30, 2005:

11


Item 1. Financial Statements (Cont.)

                                                               Three Months Ended         Nine Months Ended
(Thousands of Dollars, Except Per                                   June 30,                  June 30,
   Common Share Amounts)                                              2005                      2005
                                                               ------------------         -----------------

Net Income, Available for
   Common Stock, as Reported                                            $19,156                    $140,276
Add:
Stock-Based Employee Compensation
   Expense Included in Reported Net Income,
   Net of Tax (1)                                                            66                         270
Deduct:
Total Stock-Based Employee Compensation
   Expense Determined Under Fair Value
   Based Method for all Awards, Net of
   Related Tax Effects                                                   (2,073)                     (2,752)
                                                                        --------                   ---------
Pro Forma Net Income Available
   For Common Stock                                                     $17,149                    $137,794
                                                                        ========                   =========
Earnings Per Common Share:
   Basic - As Reported                                                    $0.23                       $1.68
   Basic - Pro Forma                                                      $0.21                       $1.65
   Diluted - As Reported                                                  $0.23                       $1.65
   Diluted - Pro Forma                                                    $0.20                       $1.63

  (1) Stock-based compensation expense in 2005 represented compensation expense related to restricted stock awards. The pre-tax expense was $101,000 and $416,000, respectively, for the quarter and nine months ended June 30, 2005.

Stock Options 

        Transactions during the nine months ended June 30, 2006 were as follows (in thousands, except option prices and years):

                                                                                                Weighted
                                                                            Weighted             Average
                                                                            Average             Remaining        Aggregate
                                                            Number          Exercise           Contractual       Intrinsic
                                                          of Options         Price             Life (Years)        Value
                                                          ----------       ---------          ------------       ---------

  Options Outstanding at September 30, 2005                  10,997        $ 23.78
  Granted                                                         -              -
  Exercised                                                    (178)         21.24
  Forfeited                                                       -             -
                                                             -------       -------

  Options Outstanding at December 31, 2005                   10,819          23.82
  Granted                                                         -              -
  Exercised                                                    (330)         22.34
  Forfeited                                                      (3)         25.89
                                                             -------       -------

  Options Outstanding at March 31, 2006                      10,486          23.87
  Granted                                                       300          35.11
  Exercised                                                  (1,037)         22.68
  Forfeited                                                       -              -
                                                             -------       -------

  Options Outstanding at June 30, 2006                         9,749       $ 24.34                 4.23          $ 105,279
                                                             =======       =======              =======          =========
  Options Exercisable at June 30, 2006                         9,353       $ 24.01                 4.02          $ 104,138
                                                             ========      =======              =======          =========

12


Item 1. Financial Statements (Cont.)

        The total intrinsic value of stock options exercised during the quarters ended June 30, 2006 and June 30, 2005 totaled approximately $13.2 million and $4.9 million, respectively. The amount of cash received by the Company from the exercise of such stock options was approximately $17.7 million during the quarter ended June 30, 2006 and approximately $7.3 million during the quarter ended June 30, 2005. The total intrinsic value of stock options exercised during the nine months ended June 30, 2006 and June 30, 2005 totaled approximately $18.3 million and $13.4 million, respectively. For the nine months ended June 30, 2006 and June 30, 2005, the amount of cash received by the Company from the exercise of stock options was approximately $25.8 million and $15.5 million, respectively. The Company realizes tax benefits related to the exercise of stock options on a calendar basis as opposed to a fiscal year basis. As such, for stock options exercised during the quarters ended December 31, 2005 and December 31, 2004, the Company realized a tax benefit of $0.9 million and $1.1 million, respectively. For stock options exercised during the period of January 1, 2006 through June 30, 2006, the Company will realize a tax benefit of approximately $6.5 million in the quarter ended December 31, 2006. For stock options exercised during the period of January 1, 2005 through June 30, 2005, the Company realized a tax benefit of approximately $3.8 million in the quarter ended December 31, 2005. The weighted average grant date fair value of options granted during the quarters ended June 30, 2006 and June 30, 2005 is $6.67 per share and $4.28 per share, respectively. For the nine months ended June 30, 2006, 150,664 stock options became fully vested. The total fair value of these stock options was approximately $887,000. For the nine months ended June 30, 2005, 1,281,008 stock options became fully vested. The total fair value of these stock options was approximately $5.8 million. As of June 30, 2006, unrecognized compensation expense related to stock options totaled approximately $1.2 million, which will be recognized over a weighted average period of one year.

        The fair value of options at the date of grant was estimated using a Binomial option-pricing model for options granted prior to October 1, 2005 and the Black-Scholes-Merton closed form model for options granted after September 30, 2005. The following weighted average assumptions were used in estimating the fair value of options at the date of grant:

                                                                           June 30,
                                                                     --------------------
                                                                      2006          2005
                                                                      ----          ----
   Risk Free Interest Rate                                            4.79%         4.04%
   Expected Life (years)                                               6.8           6.6
   Expected Volatility                                               19.29%        21.16%
   Expected Dividend Yield (Quarterly)                                0.97%         1.10%

        The risk-free interest rate is based on the yield of a Treasury Note with a remaining term commensurate with the expected term of the option. The expected life and expected volatility are based on historical experience.

        For grants prior to October 1, 2005, the Company used a forfeiture rate of 13.6% for calculating stock-based compensation expense related to stock options and this rate is based on the Company’s historical experience of forfeitures on unvested stock option grants. For the grant during the quarter ended June 30, 2006, it was assumed that there would be no forfeitures, based on the vesting term and the number of grantees.

Restricted Share Awards 

        Transactions during the nine months ended June 30, 2006 were as follows (in thousands, except fair values):

13


Item 1. Financial Statements (Cont.)

                                                                     Number of                   Weighted Average
                                                                     Restricted                   Fair Value per
                                                                    Share Awards                       Award
                                                                    ------------                 ---------------
 Restricted Share Awards Outstanding at
    September 30, 2005                                                      65                       $  24.46
 Granted                                                                     -                              -
 Vested                                                                     (8)                         23.75
 Forfeited                                                                   -                              -
                                                                        -------                      ---------

 Restricted Share Awards Outstanding at
    December 31, 2005                                                       57                          24.56
 Granted                                                                     -                              -
 Vested                                                                    (25)                         24.50
 Forfeited                                                                   -                              -
                                                                        -------                      ---------

 Restricted Share Awards Outstanding at
    March 31, 2006                                                          32                          24.60
 Granted                                                                    16                          34.94
 Vested                                                                      -                              -
 Forfeited                                                                   -                              -
                                                                        -------                       --------

 Restricted Share Awards Outstanding at
    June 30, 2006                                                           48                        $ 28.05
                                                                        =======                       ========

        As of June 30, 2006, unrecognized compensation expense related to restricted share awards totaled approximately $650,000, which will be recognized over a weighted average period of 2.1 years.

        On June 20, 2006, a modification was made to a restricted share award involving one employee. The modification accelerated the vesting date of 4,000 shares from December 7, 2006 to July 1, 2006. The incremental compensation expense, totaling approximately $32,000, was included with the total stock-based compensation expense for the quarter and nine months ended June 30, 2006, as stated above.

New Accounting Pronouncements. In March 2005, the FASB issued FIN 47, an interpretation of SFAS 143. FIN 47 provides clarification of the term “conditional asset retirement obligation” as used in SFAS 143, defined as a legal obligation to perform an asset retirement activity in which the timing and/or method of settlement are conditional on a future event that may or may not be within the control of the Company. Under this standard, a company must record a liability for a conditional asset retirement obligation if the fair value of the obligation can be reasonably estimated. FIN 47 also serves to clarify when a company would have sufficient information to reasonably estimate the fair value of a conditional asset retirement obligation. FIN 47 becomes effective no later than the end of fiscal 2006. The Company is currently evaluating the impact of FIN 47 on its consolidated financial statements.

        In May 2005, the FASB issued SFAS 154. SFAS 154 replaces APB 20 and SFAS 3 and changes the requirements for the accounting for and reporting of a change in accounting principle. The Company is required to adopt SFAS 154 for accounting changes and corrections of errors that occur in fiscal 2007. Early adoption is permitted. The Company’s financial condition and results of operations will only be impacted by SFAS 154 if there are any accounting changes or corrections of errors in the future.

        In June 2006, the FASB issued FIN 48, an interpretation of SFAS 109. FIN 48 clarifies the accounting for uncertainty in income taxes and reduces the diversity in current practice associated with the financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return by defining a “more-likely-than-not” threshold regarding the sustainability of the position. The Company is required to adopt FIN 48 by the first quarter of fiscal 2008. The Company is currently evaluating the impact of FIN 48 on its consolidated financial statements.

14


Item 1. Financial Statements (Cont.)

Note 2 — Income Taxes

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

                                                                                         Nine Months Ended
                                                                                             June 30,
                                                                                      2006                2005
                                                                             ------------------- --------------------
Operating Expenses:
  Current Income Taxes
     Federal                                                                         $68,914              $71,088
     State                                                                            17,079               19,872
     Foreign                                                                           2,212                1,568

  Deferred Income Taxes
     Federal                                                                           2,427               (7,937)
     State                                                                             1,519               (2,718)
     Foreign                                                                         (21,376)               4,136
                                                                             ------------------- --------------------
                                                                                      70,775               86,009
Other Income:
  Deferred Investment Tax Credit                                                        (523)                (523)

Discontinued Operations                                                                    -               15,383
                                                                             ------------------- --------------------

Total Income Taxes                                                                   $70,252             $100,869
                                                                             =================== ====================

        The U.S. and foreign components of income (loss) before income taxes are as follows (in thousands):

                                                                                        Nine Months Ended
                                                                                            June 30,
                                                                                      2006                2005
                                                                             ------------------- --------------------

U.S.                                                                                $248,226             $206,737
Foreign                                                                              (41,851)              34,408
                                                                             ------------------- --------------------
                                                                                    $206,375             $241,145
                                                                             =================== ====================

        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,
                                                                                     2006                 2005
                                                                             ------------------- --------------------
Income Tax Expense, Computed at
 Statutory Rate of 35%                                                              $72,231               $84,401

Increase (Reduction) in Taxes Resulting From:
  State Income Taxes                                                                 12,089                11,150
  Dividend from Foreign Subsidiary                                                        -                 3,708
  Foreign Tax Differential                                                           (5,211) (1)           (1,122)
  Tax on Unremitted Earnings                                                              -                 6,000
  Reversal of Capital Loss Valuation Allowance                                       (2,877)                    -
  Miscellaneous                                                                      (5,980) (2)           (3,268)
                                                                             ------------------- --------------------

  Total Income Taxes                                                                 $70,252             $100,869
                                                                             =================== ====================

  (1) Includes a $5.1 million deferred tax benefit relating to additional future tax deductions forecasted in the Exploration and Production segment’s Canadian division.

  (2) Includes a net reversal of $3.2 million relating to a tax contingency reserve.

15


Item 1. Financial Statements (Cont.)

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

                                                               At June 30, 2006             At September 30, 2005
                                                       --------------------------------- ----------------------------

Deferred Tax Liabilities:
  Property, Plant and Equipment                                     $577,695                     $567,850
  Other                                                               39,459                       52,436
                                                       --------------------------------- ----------------------------
Total Deferred Tax Liabilities                                       617,154                      620,286
                                                       --------------------------------- ----------------------------

Deferred Tax Assets:
  Minimum Pension Liability Adjustment                              (58,070)                      (58,069)
  Capital Loss Carryover                                             (9,812)                       (9,145)
  Unrealized Hedging Losses                                         (21,042)                      (75,657)
  Other                                                             (84,512)                      (74,346)
                                                       --------------------------------- ----------------------------
                                                                   (173,436)                     (217,217)
  Valuation Allowance                                                     -                         2,877
                                                       --------------------------------- ----------------------------
Total Deferred Tax Assets                                          (173,436)                     (214,340)
                                                       --------------------------------- ----------------------------
Total Net Deferred Income Taxes                                    $443,718                      $405,946
                                                       --------------------------------- ----------------------------

Presented as Follows:
Net Deferred Tax Asset - Current                                   $(51,239)                     $(83,774)
Net Deferred Tax Liability - Non-Current                            494,957                       489,720
                                                       --------------------------------- ----------------------------
Total Net Deferred Income Taxes                                    $443,718                      $405,946
                                                       ================================= ============================

        Regulatory liabilities representing the reduction of previously recorded deferred income taxes with rate-regulated activities that are expected to be refundable to customers amounted to $11.1 million and $11.0 million at June 30, 2006 and September 30, 2005, respectively. Also, regulatory assets representing future amounts collectible from customers, corresponding to additional deferred income taxes not previously recorded because of prior ratemaking practices, amounted to $84.7 million and $85.0 million at June 30, 2006 and September 30, 2005, respectively.

        The American Jobs Creation Act of 2004 was signed into law on October 22, 2004. This legislation included a provision which provided a substantially reduced tax rate of 5.25% on certain dividends received from foreign affiliates. In the quarter ended June 30, 2005, the Company received a dividend of $72.8 million from a foreign affiliate and recorded a tax of $3.8 million on such dividend.

        A capital loss carryover of $28.0 million existed at June 30, 2006, which expires if not utilized by September 30, 2008. Although realization is not assured, management determined during this quarter that it is more likely than not that the entire deferred tax asset associated with this carryover will be realized during the carryover period. As such, the valuation allowance of $2.877 million was reversed during the quarter.

Note 3 – Capitalization

Common Stock. During the nine months ended June 30, 2006, the Company issued 1,544,606 shares of common stock as a result of stock option exercises and 16,000 shares for restricted stock awards (non-vested stock as defined in SFAS 123R). The Company also issued 6,300 shares of common stock to the non-employee directors of the Company as partial consideration for the directors’ services during the nine months ended June 30, 2006. Holders of stock options or restricted stock will often tender shares of common stock to the Company for payment of option exercise prices and/or applicable withholding taxes. During the nine months ended June 30, 2006, 330,211 shares of common stock were tendered to the Company for such purposes. The Company considers all shares tendered as cancelled shares restored to the status of authorized but unissued shares, in accordance with New Jersey law.

        On December 8, 2005, the Company’s board of directors authorized the Company to implement a share repurchase program, whereby the Company may repurchase outstanding shares of common stock, up to an aggregate amount of 8 million shares in the open market or through privately negotiated transactions. During the nine months ended June 30, 2006, the Company repurchased 2,284,350 shares

16


Item 1. Financial Statements (Cont.)

under this program, funded with cash provided by operating activities. At June 30, 2006, the Company had made commitments to repurchase an additional 49,000 shares of common stock. These commitments were settled and recorded as a reduction of the Company’s outstanding shares of common stock in July 2006.

Note 4 – Commitments and Contingencies

Environmental Matters. The Company is subject to various federal, state and local laws and regulations relating to the protection of the environment. The Company has established procedures for the ongoing evaluation of its operations to identify potential environmental exposures and comply 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. At June 30, 2006, the Company has estimated its remaining clean-up costs related to former manufactured gas plant sites and third party waste disposal sites will be $3.8 million. This liability has been recorded on the Consolidated Balance Sheet at June 30, 2006. The Company expects to recover its environmental clean-up costs from a combination of insurance proceeds and rate recovery. Other than as discussed in Note G of the Company’s 2005 Form 10-K (referred to below), 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.

Other.     The Company is involved in other litigation and regulatory matters arising in the normal course of business. These other matters may include, for example, negligence claims and tax, regulatory or other governmental audits, inspections, investigations or other proceedings. These matters may involve state and federal taxes, safety, compliance with regulations, rate base, cost of service, and purchased gas cost issues, among other things. While these normal-course matters could have a material effect on earnings and cash flows in the quarterly and annual period in which they are resolved, they are not expected to change materially the Company’s present liquidity position, nor to have a material adverse effect on the financial condition of the Company.

Note 5 – Discontinued Operations

        On July 18, 2005, the Company completed the sale of its entire 85.16 percent interest in U.E., a district heating and electric generation business in the Bohemia region of the Czech Republic, to Czech Energy Holdings, a.s. for sales proceeds of approximately $116.3 million. The sale resulted in the recognition of a gain of approximately $25.8 million, net of tax, at September 30, 2005. Market conditions during 2005, including the increasing value of the Czech currency as compared to the U.S. dollar, caused the value of the assets of U.E. to increase, providing an opportunity to sell the U.E. operations at a profit for the Company. As a result of the decision to sell its majority interest in U.E., the Company began presenting the Czech Republic operations, which are primarily comprised of U.E., as discontinued operations in June 2005. U.E. was the major component of the Company’s International segment. With this change in presentation, the Company discontinued all reporting for an International segment.

        The following is selected financial information of the discontinued operations for U.E.:

17


Item 1. Financial Statements (Cont.)

                                                               Three Months Ended       Nine Months
                                                                                           Ended
                                                                    June 30,              June 30,
(Thousands)                                                           2005                  2005
                                                               --------------------    --------------

Operating Revenues                                                  $22,626               $122,088
Operating Expenses                                                   25,626                 99,276
                                                               --------------------    --------------
    Operating Income (Loss)                                          (3,000)                22,812
Other Income                                                            918                  2,059
Interest Expense                                                       (186)                  (507)
                                                              --------------------     --------------
     Income (Loss) before Income Taxes
      and Minority Interest                                          (2,268)                24,364
Income Tax Expense                                                    5,412                 16,392
Minority Interest, Net of Taxes                                        (443)                 2,899
                                                               --------------------    -------------
   Income (Loss) from Discontinued Operations                       $(7,237)                $5,073
                                                               ====================    =============

Note 6 – Business Segment Information

        The Company has five reportable segments: Utility, Pipeline and Storage, Exploration and Production, Energy Marketing, and Timber. The division of the Company’s operations into the reportable segments is based upon a combination of factors including differences in products and services, regulatory environment and geographic factors.

        The data presented in the tables below reflect the reportable segments and reconciliations to consolidated amounts. As stated in the 2005 Form 10-K, the Company evaluates segment performance based on income before discontinued operations, extraordinary items and cumulative effects of changes in accounting (where applicable). When these items are not applicable, the Company evaluates performance based on net income. There have been no changes in the basis of segmentation nor in the basis of measuring segment profit or loss from those used in the Company’s 2005 Form 10-K. There have been no material changes in the amount of assets for any operating segment from the amounts disclosed in the 2005 Form 10-K.

18


Item 1. Financial Statements (Cont.)

Quarter Ended June 30, 2006 (Thousands)
----------------------------------------------------------------------------------------------------------------------------------
                                Pipeline  Exploration                           Total                 Corporate and
                                   and        and        Energy               Reportable               Intersegment      Total
                      Utility    Storage   Production   Marketing   Timber     Segments   All Other    Eliminations   Consolidated
----------------------------------------------------------------------------------------------------------------------------------

Revenue from
External Customers     $186,661   $30,750     $ 86,600     $94,747   $15,311     $414,069    $1,192         $    191      $415,452

Intersegment
Revenues               $  2,514   $20,298     $      -     $     -   $     4     $ 22,816    $1,354         $(24,170)     $      -

Segment Profit
(Loss):
Net Income (Loss)      $    827   $12,642     $(15,127)    $ 1,045   $ 1,529     $    916    $ (212)        $   (593)     $    111


Nine Months Ended June 30, 2006 (Thousands)
----------------------------------------------------------------------------------------------------------------------------------
                                Pipeline  Exploration                           Total                 Corporate and
                                   and        and        Energy               Reportable               Intersegment      Total
                      Utility    Storage   Production   Marketing   Timber     Segments   All Other    Eliminations   Consolidated
----------------------------------------------------------------------------------------------------------------------------------

Revenue from
External Customers   $1,154,375  $104,835     $257,406    $446,367   $51,377   $2,014,360     $2,250        $    579   $2,017,189

Intersegment
Revenues             $   12,317  $ 61,304     $      -    $     -    $     4   $   73,625     $7,938        $(81,563)  $        -

Segment Profit
(Loss):
Net Income (Loss)    $   51,234  $ 45,384     $ 28,152    $  5,909   $ 5,235   $  135,914     $  404        $   (195)  $  136,123


Quarter Ended June 30, 2005 (Thousands)
----------------------------------------------------------------------------------------------------------------------------------
                                Pipeline  Exploration                           Total                 Corporate and
                                   and        and        Energy               Reportable               Intersegment      Total
                      Utility    Storage   Production   Marketing   Timber     Segments   All Other    Eliminations   Consolidated
----------------------------------------------------------------------------------------------------------------------------------

Revenue from
External Customers     $189,175   $29,642      $77,370     $88,048   $15,028     $399,263    $1,096        $      -      $400,359

Intersegment
Revenues               $  2,734   $20,956      $     -     $     -   $     -     $ 23,690    $1,782        $(25,472)     $      -

Segment Profit
(Loss):
Income (Loss) from
Continuing
Operations             $ (1,684)  $10,843      $13,830     $ 1,548   $   555     $ 25,092    $  270        $  1,031      $ 26,393


Nine Months Ended June 30, 2005 (Thousands)
----------------------------------------------------------------------------------------------------------------------------------
                                Pipeline  Exploration                           Total                 Corporate and
                                   and        and        Energy               Reportable               Intersegment      Total
                      Utility    Storage   Production   Marketing   Timber     Segments   All Other    Eliminations   Consolidated
----------------------------------------------------------------------------------------------------------------------------------

Revenue from
External Customers     $991,651   $98,117     $219,527    $276,106   $46,994   $1,632,395     $4,089       $       -   $1,636,484

Intersegment
Revenues               $ 12,732   $63,071     $      -    $      -   $     1   $   75,804     $6,125       $ (81,929)  $        -

Segment Profit
(Loss):
Income (Loss) from
Continuing
Operations             $ 45,269   $41,577     $ 38,984    $  4,909   $ 4,201   $  134,940     $1,522       $  (1,259)   $ 135,203


19


Item 1. Financial Statements (Cont.)

Note 7 — Intangible Assets

         The components of the Company's intangible assets were as follows (in thousands):

                                                                                                   At September 30,
                                                                At June 30, 2006                         2005
                                                    ----------- ----------------- -----------    ---------------------
                                                      Gross                          Net                  Net
                                                    Carrying      Accumulated     Carrying             Carrying
                                                      Amount      Amortization      Amount              Amount
                                                    ----------- ----------------- -----------    ---------------------
Intangible Assets Subject to Amortization
   Long-Term Transportation Contracts                  $8,580        $(3,653)       $4,927              $5,729
   Long-Term Gas Purchase Contracts                    31,864         (4,628)       27,236              28,431
Intangible Assets Not Subject to Amortization
   Retirement Plan Intangible Asset                     8,142              -         8,142               8,142
                                                    ----------- ----------------- -----------    ---------------------
                                                      $48,586        $ (8,281)     $40,305             $42,302
                                                    ----------- ----------------- -----------    ---------------------

Aggregate Amortization Expense (Thousands)
   Three Months Ended June 30, 2006                      $666
   Three Months Ended June 30, 2005                      $666
   Nine Months Ended June 30, 2006                     $1,997
   Nine Months Ended June 30, 2005                     $1,997

        Amortization expense for the long-term transportation contracts is estimated to be $0.3 million for the remainder of 2006 and $1.1 million annually for 2007 and 2008. Amortization expense is estimated to be $0.5 million and $0.4 million for 2009 and 2010, respectively.

        Amortization expense for the long-term gas purchase contracts is estimated to be $0.4 million for the remainder of 2006 and $1.6 million annually for 2007, 2008, 2009 and 2010.

Note 8 – Retirement Plan and Other Post-Retirement Benefits

        Components of Net Periodic Benefit Cost (in thousands):

Three months ended June 30,

                                                     Retirement Plan                 Other Post-Retirement Benefits
                                                     ---------------                 ------------------------------

                                                   2006           2005                  2006                2005
                                                   ----           ----                  ----                ----

Service Cost                                       $4,104        $3,429               $2,007              $1,538
Interest Cost                                      10,049        10,520                6,701               6,446
Expected Return on Plan Assets                    (12,486)      (12,386)              (5,576)             (4,715)
Amortization of Prior Service Cost                    239           257                    1                   1
Amortization of Transition Amount                       -             -                1,782               1,782
Amortization of Losses                              5,777         2,618                5,850               3,116
Net Amortization and Deferral
   For Regulatory Purposes (Including
   Volumetric Adjustments) (1)                     (2,232)        1,500               (3,726)               (963)
                                               ------------- -------------      ------------------- -------------------

Net Periodic Benefit Cost                          $5,451        $5,938               $7,039              $7,205
                                               ============= =============      =================== ===================

20


Item 1. Financial Statements (Cont.)

Nine months ended June 30,

                                                    Retirement Plan                Other Post-Retirement Benefits
                                                    ---------------                ------------------------------

                                                   2006          2005                 2006               2005
                                                   ----          ----                 ----               ----

Service Cost                                      $12,312       $10,285              $6,022             $4,614
Interest Cost                                      30,147        31,559              20,103             19,338
Expected Return on Plan Assets                    (37,457)      (37,159)            (16,727)           (14,145)
Amortization of Prior Service Cost                    718           772                   3                  3
Amortization of Transition Amount                       -             -               5,345              5,346
Amortization of Losses                             17,331         7,855              17,552              9,348
Net Amortization and Deferral
   For Regulatory Purposes (Including
   Volumetric Adjustments) (1)                     (1,853)        5,060              (3,777)             4,272
                                               ------------- -------------      ------------------ ------------------

Net Periodic Benefit Cost                         $21,198       $18,372             $28,521            $28,776
                                               ============= =============      ================== ==================

(1)     The Company’s policy is to record retirement plan and other post-retirement benefit costs in the Utility segment on a volumetric basis to reflect the fact that the Utility segment experiences higher throughput of natural gas in the winter months and lower throughput of natural gas in the summer months.

Employer Contributions. During the nine months ended June 30, 2006, the Company contributed $20.9 million to its retirement plan and $36.8 million to its other post-retirement benefit plan. The Company does not expect to make any contributions to the retirement plan during the remainder of the fiscal year. In the remainder of 2006, the Company expects to contribute $2.2 million to its other post-retirement benefit plan.

21


Item 6. Exhibits

         (a)     Exhibits

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

                 10.1*              Description of assignment of interests in certain life insurance policies.

                 10.2*              Description of long-term performance incentives under the National Fuel
                                    Gas Company Performance Incentive Program.

                 10.3*              Description of agreement between the Company and P. C. Ackerman
                                    regarding death benefit.

                 10.4*              Retirement Agreement between the Company and J. A. Beck.

                 10.5*              Contract for Consulting Services between the Company and J. A. Beck.

                 12*                Statements regarding Computation of Ratios:

                                    Ratio of Earnings to Fixed  Charges for the Twelve  Months Ended June 30, 2006 and the Fiscal Years
                                    Ended September 30, 2001 through 2005.

                 31.1               Written  statements of Chief Executive  Officer  pursuant to Rule 13a-14(a) or Rule 15d-14(a) under
                                    the Securities Exchange Act of 1934.

                 31.2               Written  statements of Principal  Financial  Officer  pursuant to Rule  13a-14(a) or Rule 15d-14(a)
                                    under the Securities Exchange Act of 1934.

                 32                 Certification Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

                 99*                National  Fuel Gas Company  Consolidated  Statement of Income for the Twelve  Months Ended June 30,
                                    2006 and 2005.


      * These exhibits did not change from the originally filed Form 10-Q; therefore, they are not being resubmitted with this Form 10-Q/A.

22


SIGNATURES

        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/R. J. Tanski
                                                          R. J. Tanski
                                                          Treasurer and Principal Financial Officer





                                                          /s/K. M. Camiolo
                                                          K. M. Camiolo
                                                          Controller and Principal Accounting Officer

Date: September 14, 2006

23


EXHIBIT INDEX
(Form 10-Q/A)



Exhibit 31.1               Written statements of Chief Executive Officer pursuant to Rule 13a-14(a) or
                           Rule 15d-14(a) under the Securities Exchange Act of 1934.

Exhibit 31.2               Written statements of Principal Financial Officer pursuant to Rule 13a-14(a) or
                           Rule 15d-14(a) under the Securities Exchange Act of 1934.

Exhibit 32                 Certification Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.