Oorspronkelijke tekst
Deze vertaling beoordelen
Je feedback wordt gebruikt om Google Translate te verbeteren
Home
National Fuel Gas Company
National Fuel Reports Fourth Quarter and Full Year Fiscal 2025 Earnings
Business
Nov 5 2025
24 min read

National Fuel Reports Fourth Quarter and Full Year Fiscal 2025 Earnings

news images

WILLIAMSVILLE, N.Y., Nov. 05, 2025 (GLOBE NEWSWIRE) -- National Fuel Gas Company (“National Fuel” or the “Company”) (NYSE:NFG) today announced consolidated results for the three months and fiscal year ended September 30, 2025.

FOURTH QUARTER FISCAL 2025 SUMMARY

  • GAAP earnings per share of $1.18 compared to a net loss of $1.84 per share in the prior year.

  • Adjusted earnings per share of $1.22, an increase of 58%, compared to $0.77 per share in the prior year. See non-GAAP reconciliation on page 2.

  • Announced the acquisition of CenterPoint Energy's Ohio natural gas utility for $2.62 billion, which is expected to double Utility segment rate base and is targeted to close in the fourth quarter of calendar 2026.

  • Supply Corporation filed an application with FERC for its Shippingport Lateral Project, an interstate pipeline expansion project that is expected to provide 205,000 dekatherms per day of firm transportation capacity to a data center site and will generate approximately $15 million in annual revenues with a targeted in-service date in late calendar 2026.

  • Strong Tioga Utica well performance in the Eastern Development Area (“EDA”) drove 112 Bcf of natural gas production, an increase of 21% compared to the prior year.

  • NYMEX natural gas price realizations increased to $2.61 per Mcf, up 9% compared to the prior year.

FISCAL 2025 HIGHLIGHTS

  • GAAP earnings per share of $5.68 compared to $0.84 per share in fiscal 2024.

  • Adjusted earnings per share of $6.91, an increase of 38%, compared to $5.01 per share in fiscal 2024.

  • The Company announced its 55th consecutive dividend increase to an annual rate of $2.14 per share, continuing its long history of returning cash to shareholders.

  • Integrated Upstream and Gathering segment capital efficiency continued to improve, with record natural gas production of 426 Bcf in the fiscal year, an increase of 9% compared to the prior year, while capital expenditures decreased $40 million, or 6% (see page 19).

  • Increased inventory of high-quality, low-breakeven drilling locations in the EDA by 50% with the addition of approximately 220 locations prospective for a new horizon within the upper section of the Utica Shale.

  • Adjusted earnings per share of $2.24 from the regulated Utility and Pipeline & Storage segments, an increase of 21% compared to the prior year, largely attributable to the continued benefits from rate settlements.

  • Supply Corporation received FERC approval for the Tioga Pathway Project, which remains on track for a late calendar 2026 in-service date.

MANAGEMENT COMMENTS

David P. Bauer, President and Chief Executive Officer of National Fuel Gas Company, stated: “National Fuel closed out an exceptional fiscal 2025 with a strong fourth quarter. Driven by great execution across our businesses, adjusted earnings per share increased by 58% compared to the prior year.

“In our Integrated Upstream and Gathering segment, results for the quarter highlight the unique combination of continued operational excellence, along with the best-in-class nature of our assets in the EDA. Our talented team continues to find ways to improve and expand upon our already deep inventory of highly economic drilling locations in this area, where we added 220 new Upper Utica locations this quarter, extending our peer-leading EDA inventory life to more than 15 years. Complementing this inventory expansion, our team recently executed a precedent agreement for new firm transportation capacity from Tioga County to premium markets with an expected in-service date of late 2028, further supporting our long-term growth plans

“The outlook for our regulated businesses is equally promising. In addition to our long-standing modernization program, which we expect will continue to drive rate base growth, we see new capacity additions enhancing our growth outlook. The Tioga Pathway and Shippingport Lateral expansion projects continue to progress as planned, and we are seeing increasing interest in further capacity additions across our FERC-regulated pipeline system. Additionally, our recently announced strategic acquisition of CenterPoint Energy’s Ohio natural gas utility business will significantly grow the Company’s regulated asset base, adding high-quality operations in a neighboring, cold weather state, with a constructive political and regulatory backdrop.

“With our investment grade balance sheet, strong growth outlook, and increasing scale, the Company is well positioned to deliver meaningful value to shareholders in the years to come.”

RECONCILIATION OF GAAP EARNINGS TO ADJUSTED EARNINGS

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30,

 

 

(Thousands)

 

(Per Share)

 

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Reported GAAP Earnings

 

$

107,342

 

 

$

(167,621

)

 

$

1.18

 

 

$

(1.84

)

Items impacting comparability:

 

 

 

 

 

 

 

 

Impairment of assets

 

 

 

 

 

318,433

 

 

 

 

 

 

3.49

 

Tax impact of impairment of assets

 

 

 

 

 

(80,585

)

 

 

 

 

 

(0.88

)

Unrealized (gain) loss on derivative asset

 

 

 

 

 

1,700

 

 

 

 

 

 

0.02

 

Tax impact of unrealized (gain) loss on derivative asset

 

 

3,402

 

 

 

(461

)

 

 

0.04

 

 

 

(0.01

)

Other/rounding (refer to Segment results for details)

 

 

284

 

 

 

(974

)

 

 

 

 

 

(0.01

)

Adjusted Earnings

 

$

111,028

 

 

$

70,492

 

 

$

1.22

 

 

$

0.77

 

 

 

 

 

 

 

 

 

 

 

 

Fiscal Year Ended September 30,

 

 

(Thousands)

 

(Per Share)

 

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Reported GAAP Earnings

 

$

518,504

 

 

$

77,513

 

 

$

5.68

 

 

$

0.84

 

Items impacting comparability:

 

 

 

 

 

 

 

 

Impairment of assets

 

 

141,802

 

 

 

519,129

 

 

 

1.55

 

 

 

5.62

 

Tax impact of impairment of assets

 

 

(37,169

)

 

 

(136,271

)

 

 

(0.41

)

 

 

(1.47

)

Unrealized (gain) loss on derivative asset

 

 

729

 

 

 

6,548

 

 

 

0.01

 

 

 

0.07

 

Tax impact of unrealized (gain) loss on derivative asset

 

 

3,206

 

 

 

(1,791

)

 

 

0.03

 

 

 

(0.02

)

Other (refer to Segment results for details)

 

 

3,433

 

 

 

(2,397

)

 

 

0.05

 

 

 

(0.03

)

Adjusted Earnings

 

$

630,505

 

 

$

462,731

 

 

$

6.91

 

 

$

5.01

 


FISCAL 2026 GUIDANCE UPDATE

National Fuel is providing its formal guidance for adjusted earnings per share for fiscal 2026 with a range of $7.60 to $8.10.

The Company is assuming an average NYMEX natural gas price of $3.75 per MMBtu in fiscal 2026, which approximates the current NYMEX forward curve at this time. Given the continued volatility in NYMEX natural gas prices, the Company is providing the following sensitivities to its adjusted earnings per share guidance range:

NYMEX Assumption
($/MMBtu)

Fiscal 2026
Adjusted Earnings
Per Share Sensitivities

$3.00

$6.55 - $7.05

$4.00

$8.00 - $8.50

All of the other major assumptions incorporated into this updated guidance range are consistent with the Company’s preliminary guidance disclosed last quarter.

The acquisition of CenterPoint Energy's Ohio natural gas utility business is expected to close in the fourth quarter of calendar 2026 and, therefore, is not expected to impact fiscal 2026 guidance. Fiscal 2026 guidance also excludes expected financing and acquisition related costs.

Additional details on the Company’s updated forecast assumptions and business segment guidance for fiscal 2026 are outlined in the table on page 7.

DISCUSSION OF FOURTH QUARTER RESULTS BY SEGMENT

The following earnings discussion of each operating segment for the quarter ended September 30, 2025 is summarized in a tabular form on pages 8 and 9 of this report (earnings drivers for the fiscal year ended September 30, 2025 are summarized on pages 10 and 11). It may be helpful to refer to those tables while reviewing this discussion.

During the quarter ended September 30, 2025, the Company determined that it was appropriate to consolidate its Exploration and Production and Gathering segments into a single financial reporting segment, which will be presented moving forward as National Fuel’s Integrated Upstream and Gathering segment. This updated presentation is intended to provide additional clarity as to the interdependence of the Company’s exploration and production and gathering businesses in bringing Appalachian natural gas to market. Prior year segment information shown below has been restated to reflect this change in presentation. A more detailed description of the Company's business segments will be provided in the Company's Form 10-K for fiscal 2025.

Note that management defines adjusted earnings as reported GAAP earnings adjusted for items impacting comparability, and adjusted EBITDA as reported GAAP earnings before the following items: interest expense, income taxes, depreciation, depletion and amortization, other income and deductions, impairments, and other items reflected in operating income that impact comparability.

Integrated Upstream and Gathering Segment

The Integrated Upstream and Gathering segment's exploration and production operations are carried out by Seneca Resources Company, LLC (“Seneca”) and the segment's gathering operations are carried out by National Fuel Gas Midstream Company, LLC’s ("Gathering"). Seneca explores for, develops, and produces primarily natural gas reserves in Pennsylvania. Gathering constructs, owns and operates natural gas gathering pipelines and compression facilities in the Appalachian region, which primarily delivers Seneca's production and, to a lesser extent, third party Appalachian production to the interstate pipeline system.

 

Three Months Ended

 

September 30,

(in thousands)

 

2025

 

 

2024

 

 

Variance

GAAP Earnings

$

103,493

 

$

(142,072

)

 

$

245,565

 

Impairment of assets

 

 

 

272,358

 

 

 

(272,358

)

Tax impact of impairment of assets

 

 

 

(68,269

)

 

 

68,269

 

Unrealized (gain) loss on derivative asset (2022 CA asset sale)

 

 

 

1,700

 

 

 

(1,700

)

Tax impact of unrealized (gain) loss on derivative asset

 

3,402

 

 

(461

)

 

 

3,863

 

Adjusted Earnings

$

106,895

 

$

63,256

 

 

$

43,639

 

 

 

 

 

 

 

Adjusted EBITDA

$

241,093

 

$

173,246

 

 

$

67,847

 

The Integrated Upstream and Gathering segment's fourth quarter GAAP earnings increased $245.6 million versus the prior year. This positive benefit was primarily driven by non-cash impairment charges that did not occur in the current period relative to fiscal 2024, where $272.4 million ($204.1 million after-tax) was recorded, the vast majority of which was related to a pre-tax ceiling test impairment to write-down the carrying value of Seneca’s reserves under the full cost method of accounting. GAAP earnings also included a one-time impact related to the income taxes in connection with a contingent consideration tied to the June 2022 divestiture of Seneca’s California assets.

Excluding items impacting comparability, Seneca and Gathering's adjusted earnings in the fourth quarter increased $43.6 million primarily due to higher production and realized natural gas prices, as well as lower per unit operating expenses.

During the fourth quarter, Seneca produced 112 Bcf of natural gas, an increase of 20 Bcf, or 21%, from the prior year. Two highly prolific Utica pads turned in line this year in Tioga County were the main drivers behind this increase in production.

Seneca’s weighted average realized natural gas price, after the impact of hedging and transportation costs, was $2.61 per Mcf, an increase of $0.21 per Mcf from the prior year. This increase was primarily due to higher NYMEX prices and higher spot prices at local sales points in Pennsylvania.

 

Three Months Ended

 

September 30,

(Cost per Mcf)

 

2025

 

 

2024

 

Variance

Upstream General and Administrative Expense (“G&A”)

$

0.17

 

$

0.20

 

$

(0.03

)

Lease Operating Expense (“LOE”)

$

0.13

 

$

0.18

 

$

(0.05

)

Gathering O&M Expense

$

0.13

 

$

0.11

 

$

0.02

 

Taxes and Other

$

0.10

 

$

0.08

 

$

0.02

 

Total Cash Operating Costs

$

0.53

 

$

0.57

 

$

(0.04

)

Depreciation, Depletion and Amortization Expense (“DD&A”)

$

0.74

 

$

0.80

 

$

(0.06

)

Total Operating Costs

$

1.27

 

$

1.37

 

$

(0.10

)

On a per unit basis, fourth quarter total cash operating costs were $0.04 lower compared to the prior year, primarily due to higher production, as well as lower LOE, specifically lower repairs and maintenance costs. DD&A for the quarter was $0.74 per Mcf, a decrease of $0.06 per Mcf from the prior year, largely due to ceiling test impairments recorded in prior quarters that lowered Seneca’s full cost pool depletable base.

Proved Reserves Year-End Update

Seneca’s total proved reserves at September 30, 2025 were 4,981 Bcfe, an increase of 229 Bcfe, or 5%, from September 30, 2024. This increase was a result of Seneca replacing 154% of its fiscal 2025 production. Proved developed reserves at the end of fiscal 2025 were 3,665 Bcfe, representing 74% of total proved reserves. In fiscal 2025, Seneca added 633 Bcfe of proved reserve extensions and discoveries and 23 Bcfe of net positive revisions due to improvements in well performance and price revisions, partially offset by changes in development plans.

Pipeline and Storage Segment

The Pipeline and Storage segment’s operations are carried out by National Fuel Gas Supply Corporation (“Supply Corporation”) and Empire Pipeline, Inc. (“Empire”). The Pipeline and Storage segment provides natural gas transportation and storage services to affiliated and non-affiliated companies through an integrated system of pipelines and underground natural gas storage fields in western New York and Pennsylvania.

 

Three Months Ended

 

September 30,

(in thousands)

 

2025

 

 

2024

 

 

Variance

GAAP Earnings

$

27,938

 

$

(5,812

)

 

$

33,750

 

Impairment of assets

 

 

 

46,075

 

 

 

(46,075

)

Tax impact of impairment of assets

 

 

 

(12,316

)

 

 

12,316

 

Adjusted Earnings

$

27,938

 

$

27,947

 

 

$

(9

)

 

 

 

 

 

 

Adjusted EBITDA

$

62,639

 

$

62,527

 

 

$

112

 

The Pipeline and Storage segment’s fourth quarter GAAP earnings increased $33.8 million versus the prior year primarily due to an impairment charge of $46.1 million ($33.8 million after-tax) to write down the carrying value of certain assets associated with Supply Corporation and Empire's Northern Access project, as the Company determined it was unlikely to pursue construction of the project.

Excluding items impacting comparability, fourth quarter adjusted earnings were relatively flat compared to the prior year.

Utility Segment

The Utility segment operations are carried out by National Fuel Gas Distribution Corporation (“Distribution Corporation”), which sells or transports natural gas to customers located in western New York and northwestern Pennsylvania.

 

Three Months Ended

 

September 30,

(in thousands)

 

2025

 

 

 

2024

 

 

Variance

GAAP Earnings

$

(17,790

)

 

$

(16,759

)

 

$

(1,031

)

 

 

 

 

 

 

Adjusted EBITDA

$

2,036

 

 

$

(228

)

 

$

2,264

 

The Utility segment’s fourth quarter GAAP earnings decreased $1.0 million, or 6%, primarily as a result of increased operation and maintenance ("O&M") expense and income tax expense which more than offset an increase in customer margin.

For the fourth quarter, customer margin (operating revenue less purchased gas sold) increased $5.3 million, largely due to an increase in rates as part of the Utility's New York rate case settlement, which became effective October 1, 2024.

O&M expense increased $3.8 million primarily driven by higher personnel costs, partially offset by a reduction in uncollectible expenses as a result of a tracker implemented as part of the New York rate case settlement. Further, the increase in the Utility segment's income tax expense (or lower income tax benefit) was driven by a higher effective tax rate.

Corporate and All Other

The Company’s operations that are included in Corporate and All Other generated a combined net loss of $6.3 million, an increase of $3.3 million from the prior year net loss, in part due to higher operating expenses which are largely attributable to professional fees related to the previously announced Ohio utility acquisition.

EARNINGS TELECONFERENCE

A conference call to discuss the results will be held on Thursday, November 6, 2025, at 9 a.m. ET. All participants must pre-register to join this conference using the Participant Registration link. A webcast link to the conference call will be provided under the Events Calendar on the NFG Investor Relations website at investor.nationalfuelgas.com. A replay will be available following the call through the end of the day, Thursday, November 13, 2025. To access the replay, dial 1-866-813-9403 and provide Access Code 634818.

National Fuel is an integrated energy company reporting financial results for three operating segments: Integrated Upstream and Gathering, Pipeline and Storage, and Utility. Additional information about National Fuel is available at www.nationalfuel.com.

Analyst Contact:

Natalie M. Fischer

716-857-7315

Media Contact:

Karen L. Merkel

716-857-7654

Certain statements contained herein, including statements identified by the use of the words “anticipates,” “estimates,” “expects,” “forecasts,” “intends,” “plans,” “predicts,” “projects,” “believes,” “seeks,” “will,” “may” and similar expressions, and statements which are other than statements of historical facts, are “forward-looking statements” as defined by the Private Securities Litigation Reform Act of 1995. Forward-looking statements involve risks and uncertainties, which could cause actual results or outcomes to differ materially from those expressed in the forward-looking statements. The Company’s expectations, beliefs and projections contained herein are expressed in good faith and are believed to have a reasonable basis, but there can be no assurance that such expectations, beliefs or projections will result or be achieved or accomplished. In addition to other factors, the following are important factors that could cause actual results to differ materially from those discussed in the forward-looking statements: changes in laws, regulations or judicial interpretations to which the Company is subject, including those involving derivatives, taxes, safety, employment, climate change, other environmental matters, real property, and exploration and production activities such as hydraulic fracturing; governmental/regulatory actions, initiatives and proceedings, including those involving rate cases (which address, among other things, target rates of return, rate design, retained natural gas and system modernization), environmental/safety requirements, affiliate relationships, industry structure, and franchise renewal; changes in economic conditions, including the imposition of additional tariffs on U.S. imports and related retaliatory tariffs, inflationary pressures, supply chain issues, liquidity challenges, and global, national or regional recessions, and their effect on the demand for, and customers’ ability to pay for, the Company’s products and services; the Company’s ability to complete strategic transactions, including receipt of required regulatory clearances and satisfaction of other conditions to closing; governmental/regulatory actions and/or market pressures to reduce or eliminate reliance on natural gas; the Company’s ability to estimate accurately the time and resources necessary to meet emissions targets; changes in the price of natural gas; impairments under the SEC’s full cost ceiling test for natural gas reserves; the creditworthiness or performance of the Company’s key suppliers, customers and counterparties; financial and economic conditions, including the availability of credit, and occurrences affecting the Company’s ability to obtain financing on acceptable terms for working capital, capital expenditures, other investments, and acquisitions, including any downgrades in the Company’s credit ratings and changes in interest rates and other capital market conditions; changes in price differentials between similar quantities of natural gas sold at different geographic locations, and the effect of such changes on commodity production, revenues and demand for pipeline transportation capacity to or from such locations; the impact of information technology disruptions, cybersecurity or data security breaches, including the impact of issues that may arise from the use of artificial intelligence technologies; factors affecting the Company’s ability to successfully identify, drill for and produce economically viable natural gas reserves, including among others geology, lease availability and costs, title disputes, weather conditions, water availability and disposal or recycling opportunities of used water, shortages, delays or unavailability of equipment and services required in drilling operations, insufficient gathering, processing and transportation capacity, the need to obtain governmental approvals and permits, and compliance with environmental laws and regulations; increased costs or delays or changes in plans with respect to Company projects or related projects of other companies, as well as difficulties or delays in obtaining necessary governmental approvals, permits or orders or in obtaining the cooperation of interconnecting facility operators; increasing health care costs and the resulting effect on health insurance premiums and on the obligation to provide other post-retirement benefits; other changes in price differentials between similar quantities of natural gas having different quality, heating value, hydrocarbon mix or delivery date; the cost and effects of legal and administrative claims against the Company or activist shareholder campaigns to effect changes at the Company; negotiations with the collective bargaining units representing the Company’s workforce, including potential work stoppages during negotiations; uncertainty of natural gas reserve estimates; significant differences between the Company’s projected and actual production levels for natural gas; changes in demographic patterns and weather conditions (including those related to climate change); changes in the availability, price or accounting treatment of derivative financial instruments; changes in laws, actuarial assumptions, the interest rate environment and the return on plan/trust assets related to the Company’s pension and other post-retirement benefits, which can affect future funding obligations and costs and plan liabilities; economic disruptions or uninsured losses resulting from major accidents, fires, severe weather, natural disasters, terrorist activities or acts of war, as well as economic and operational disruptions due to third-party outages; significant differences between the Company’s projected and actual capital expenditures and operating expenses; or increasing costs of insurance, changes in coverage and the ability to obtain insurance. The Company disclaims any obligation to update any forward-looking statements to reflect events or circumstances after the date thereof.


NATIONAL FUEL GAS COMPANY
AND SUBSIDIARIES

GUIDANCE SUMMARY

As discussed on page 2, the Company is revising its adjusted earnings per share guidance for fiscal 2026. Additional details on the Company's forecast assumptions and business segment guidance are outlined in the table below. As a reminder, the acquisition of CenterPoint Energy's Ohio natural gas utility business is expected to close in the fourth quarter of calendar 2026, and therefore, is not expected to impact fiscal 2026 guidance. Fiscal 2026 guidance also excludes expected financing and acquisition related costs.

While the Company expects to record certain adjustments to unrealized gain or loss on investments during the fiscal year ending September 30, 2026, the amounts of these and other potential adjustments are not reasonably determinable at this time. As such, the Company is unable to provide earnings guidance other than on a non-GAAP basis.

 

Previous FY 2026 Guidance

 

Updated FY 2026 Guidance

 

 

 

 

Consolidated Adjusted Earnings per Share

N/A

 

$7.60 - $8.10

Consolidated Effective Tax Rate

~ 25.5%

 

~ 25.5%

 

 

 

 

Capital Expenditures(Millions)

 

 

 

Integrated Upstream and Gathering(1)

$560 - $610

 

$560 - $610

Pipeline and Storage

$210 - $250

 

$210 - $250

Utility

$185 - $205

 

$185 - $205

Consolidated Capital Expenditures

$955 - $1,065

 

$955 - $1,065

 

 

 

 

Integrated Upstream & Gathering Segment Guidance

 

 

 

 

 

 

 

Commodity Price Assumptions

 

 

 

NYMEX natural gas price (per MMBtu)

N/A

 

$3.75

Appalachian basin spot price (per MMBtu)

N/A

 

$2.85

 

 

 

 

Production (Bcf)

440 to 455

 

440 to 455

 

 

 

 

Integrated Operating Costs(1)($/Mcf)

 

 

 

Upstream General and Administrative Expense

~$0.18

 

~$0.18

Lease Operating Expense

$0.17 - $0.18

 

$0.17 - $0.18

Gathering Operation and Maintenance Expense

~$0.11

 

~$0.11

Depreciation, Depletion and Amortization

$0.76 - $0.81

 

$0.76 - $0.81

 

 

 

 

Pipeline and Storage Segment Revenues(Millions)

$415 - $430

 

$415 - $430

 

 

 

 

Utility Segment Guidance(Millions)

 

 

 

Customer Margin(2)

$470 - $490

 

$470 - $490

O&M Expense

$250 – $260

 

$250 – $260

Non-Service Pension & OPEB Income

$23 - $27

 

$23 - $27

(1) Previous guidance has been restated to accurately reflect the combined Integrated Upstream and Gathering segment.
(2) Customer Margin is defined as Operating Revenues less Purchased Gas Expense.



NATIONAL FUEL GAS COMPANY

RECONCILIATION OF CURRENT AND PRIOR YEAR GAAP EARNINGS

QUARTER ENDED SEPTEMBER 30, 2025

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

Integrated

 

 

 

 

 

 

 

 

 

Upstream

 

Pipeline &

 

 

 

Corporate /

 

 

(Thousands of Dollars)

& Gathering

 

Storage

 

Utility

 

All Other

 

Consolidated*

 

 

 

 

 

 

 

 

 

 

Fourth quarter 2024 GAAP earnings

$

(142,072

)

 

$

(5,812

)

 

$

(16,759

)

 

$

(2,978

)

 

$

(167,621

)

Items impacting comparability:

 

 

 

 

 

 

 

 

 

Impairment of assets

 

272,358

 

 

 

46,075

 

 

 

 

 

 

 

318,433

 

Tax impact of impairment of assets

 

(68,269

)

 

 

(12,316

)

 

 

 

 

 

 

(80,585

)

Unrealized (gain) loss on derivative asset

 

1,700

 

 

 

 

 

 

 

 

 

1,700

 

Tax impact of unrealized (gain) loss on derivative asset

 

(461

)

 

 

 

 

 

 

 

 

(461

)

Unrealized (gain) loss on other investments

 

 

 

 

 

 

 

(1,232

)

 

 

(1,232

)

Tax impact of unrealized (gain) loss on other investments

 

 

 

 

 

 

 

258

 

 

 

258

 

Fourth quarter 2024 adjusted earnings

 

63,256

 

 

 

27,947

 

 

 

(16,759

)

 

 

(3,952

)

 

 

70,492

 

Drivers of adjusted earnings**

 

 

 

 

 

 

 

 

 

Integrated Upstream and Gathering Revenues

 

 

 

 

 

 

 

 

 

Higher (lower) natural gas production

 

37,160

 

 

 

 

 

 

 

 

 

37,160

 

Higher (lower) realized natural gas prices, after hedging

 

18,674

 

 

 

 

 

 

 

 

 

18,674

 

Higher (lower) gathering revenues

 

(606

)

 

 

 

 

 

 

 

 

(606

)

Higher (lower) other operating revenues

 

4,434

 

 

 

 

 

 

 

 

 

4,434

 

Pipeline and Storage Revenues

 

 

 

 

 

 

 

 

 

Higher (lower) operating revenues

 

 

 

1,023

 

 

 

 

 

 

 

1,023

 

Utility Margins***

 

 

 

 

 

 

 

 

 

Impact of usage and weather

 

 

 

 

 

415

 

 

 

 

 

415

 

Impact of new rates in New York

 

 

 

 

 

3,842

 

 

 

 

 

3,842

 

Operating Expenses

 

 

 

 

 

 

 

 

 

Lower (higher) lease operating expenses

 

966

 

 

 

 

 

 

 

 

 

966

 

Lower (higher) operating expenses

 

(5,695

)

 

 

(984

)

 

 

(3,027

)

 

 

(348

)

 

 

(10,054

)

Lower (higher) property, franchise and other taxes

 

(1,270

)

 

 

 

 

757

 

 

 

 

 

(513

)

Lower (higher) depreciation / depletion

 

(7,170

)

 

 

 

 

(956

)

 

 

 

 

(8,126

)

Other Income (Expense)

 

 

 

 

 

 

 

 

 

Higher (lower) other income

 

 

 

(1,278

)

 

 

 

 

1,879

 

 

 

601

 

(Higher) lower interest expense

 

1,209

 

 

 

679

 

 

 

(824

)

 

 

(1,688

)

 

 

(624

)

Income Taxes

 

 

 

 

 

 

 

 

 

Lower (higher) income tax expense / effective tax rate

 

(3,436

)

 

 

797

 

 

 

(1,434

)

 

 

(1,780

)

 

 

(5,853

)

 

 

 

 

 

 

 

 

 

 

All other / rounding

 

(627

)

 

 

(246

)

 

 

196

 

 

 

(126

)

 

 

(803

)

Fourth quarter 2025 adjusted earnings

 

106,895

 

 

 

27,938

 

 

 

(17,790

)

 

 

(6,015

)

 

 

111,028

 

Items impacting comparability:

 

 

 

 

 

 

 

 

 

Tax impact of unrealized gain (loss) on derivative asset

 

(3,402

)

 

 

 

 

 

 

 

 

(3,402

)

Pending Ohio acquisition costs

 

 

 

 

 

 

 

(1,061

)

 

 

(1,061

)

Tax impact of pending Ohio acquisition costs

 

 

 

 

 

 

 

246

 

 

 

246

 

Unrealized gain (loss) on other investments

 

 

 

 

 

 

 

672

 

 

 

672

 

Tax impact of unrealized gain (loss) on other investments

 

 

 

 

 

 

 

(141

)

 

 

(141

)

Fourth quarter 2025 GAAP earnings

$

103,493

 

 

$

27,938

 

 

$

(17,790

)

 

$

(6,299

)

 

$

107,342

 

 

 

 

 

 

 

 

 

 

 

* Amounts do not reflect intercompany eliminations.

** Drivers of adjusted earnings have been calculated using the 21% federal statutory rate.

*** Downstream margin defined as operating revenues less purchased gas expense.

 


NATIONAL FUEL GAS COMPANY

RECONCILIATION OF CURRENT AND PRIOR YEAR GAAP EARNINGS PER SHARE

QUARTER ENDED SEPTEMBER 30, 2025

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

Integrated

 

 

 

 

 

 

 

 

 

Upstream

 

Pipeline &

 

 

 

Corporate /

 

 

 

& Gathering

 

Storage

 

Utility

 

All Other

 

Consolidated*

 

 

 

 

 

 

 

 

 

 

Fourth quarter 2024 GAAP earnings per share

$

(1.55

)

 

$

(0.07

)

 

$

(0.18

)

 

$

(0.04

)

 

$

(1.84

)

Items impacting comparability:

 

 

 

 

 

 

 

 

 

Impairment of assets, net of tax

 

2.24

 

 

 

0.37

 

 

 

 

 

 

 

2.61

 

Unrealized (gain) loss on derivative asset, net of tax

 

0.01

 

 

 

 

 

 

 

 

 

0.01

 

Unrealized (gain) loss on other investments, net of tax

 

 

 

 

 

 

 

(0.01

)

 

 

(0.01

)

Rounding

 

(0.01

)

 

 

 

 

 

 

0.01

 

 

 

 

Fourth quarter 2024 adjusted earnings per share

 

0.69

 

 

 

0.30

 

 

 

(0.18

)

 

 

(0.04

)

 

 

0.77

 

Drivers of adjusted earnings**

 

 

 

 

 

 

 

 

 

Integrated Upstream and Gathering Revenues

 

 

 

 

 

 

 

 

 

Higher (lower) natural gas production

 

0.41

 

 

 

 

 

 

 

 

 

0.41

 

Higher (lower) realized natural gas prices, after hedging

 

0.20

 

 

 

 

 

 

 

 

 

0.20

 

Higher (lower) gathering revenues

 

(0.01

)

 

 

 

 

 

 

 

 

(0.01

)

Higher (lower) other operating revenues

 

0.05

 

 

 

 

 

 

 

 

 

0.05

 

Pipeline and Storage Revenues

 

 

 

 

 

 

 

 

 

Higher (lower) operating revenues

 

 

 

0.01

 

 

 

 

 

 

 

0.01

 

Utility Margins***

 

 

 

 

 

 

 

 

 

Impact of usage and weather

 

 

 

 

 

 

 

 

 

 

 

Impact of new rates in New York

 

 

 

 

 

0.04

 

 

 

 

 

0.04

 

Operating Expenses

 

 

 

 

 

 

 

 

 

Lower (higher) lease operating expenses

 

0.01

 

 

 

 

 

 

 

 

 

0.01

 

Lower (higher) operating expenses

 

(0.06

)

 

 

(0.01

)

 

 

(0.03

)

 

 

 

 

 

(0.10

)

Lower (higher) property, franchise and other taxes

 

(0.01

)

 

 

 

 

0.01

 

 

 

 

 

 

Lower (higher) depreciation / depletion

 

(0.08

)

 

 

 

 

(0.01

)

 

 

 

 

(0.09

)

Other Income (Expense)

 

 

 

 

 

 

 

 

 

Higher (lower) other income

 

 

 

(0.01

)

 

 

 

 

0.02

 

 

 

0.01

 

(Higher) lower interest expense

 

0.01

 

 

 

0.01

 

 

 

(0.01

)

 

 

(0.02

)

 

 

(0.01

)

Income Taxes

 

 

 

 

 

 

 

 

 

Lower (higher) income tax expense / effective tax rate

 

(0.04

)

 

 

0.01

 

 

 

(0.02

)

 

 

(0.02

)

 

 

(0.07

)

 

 

 

 

 

 

 

 

 

 

All other / rounding

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fourth quarter 2025 adjusted earnings per share

 

1.17

 

 

 

0.31

 

 

 

(0.20

)

 

 

(0.06

)

 

 

1.22

 

Items impacting comparability:

 

 

 

 

 

 

 

 

 

Unrealized gain (loss) on derivative asset, net of tax

 

(0.04

)

 

 

 

 

 

 

 

 

(0.04

)

Pending Ohio acquisition costs, net of tax

 

 

 

 

 

 

 

(0.01

)

 

 

(0.01

)

Unrealized gain (loss) on other investments, net of tax

 

 

 

 

 

 

 

0.01

 

 

 

0.01

 

Fourth quarter 2025 GAAP earnings per share

$

1.13

 

 

$

0.31

 

 

$

(0.20

)

 

$

(0.06

)

 

$

1.18

 

 

 

 

 

 

 

 

 

 

 

* Amounts do not reflect intercompany eliminations.

 

 

 

 

 

 

 

 

 

** Drivers of adjusted earnings have been calculated using the 21% federal statutory rate.

*** Downstream margin defined as operating revenues less purchased gas expense.

 



NATIONAL FUEL GAS COMPANY

RECONCILIATION OF CURRENT AND PRIOR YEAR GAAP EARNINGS

TWELVE MONTHS ENDED SEPTEMBER 30, 2025

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

Integrated

 

 

 

 

 

 

 

 

 

Upstream

 

Pipeline &

 

 

 

Corporate /

 

 

(Thousands of Dollars)

& Gathering

 

Storage

 

Utility

 

All Other

 

Consolidated*

Fiscal 2024 GAAP earnings

$

(57,041

)

 

$

79,670

 

 

$

57,089

 

 

$

(2,205

)

 

$

77,513

 

Items impacting comparability:

 

 

 

 

 

 

 

 

 

Impairment of assets

 

473,054

 

 

 

46,075

 

 

 

 

 

 

 

519,129

 

Tax impact of impairment of assets

 

(123,955

)

 

 

(12,316

)

 

 

 

 

 

 

(136,271

)

Unrealized (gain) loss on derivative asset

 

6,548

 

 

 

 

 

 

 

 

 

6,548

 

Tax impact of unrealized (gain) loss on derivative asset

 

(1,791

)

 

 

 

 

 

 

 

 

(1,791

)

Unrealized (gain) loss on other investments

 

 

 

 

 

 

 

(3,034

)

 

 

(3,034

)

Tax impact of unrealized (gain) loss on other investments

 

 

 

 

 

 

 

637

 

 

 

637

 

Fiscal 2024 adjusted earnings

 

296,815

 

 

 

113,429

 

 

 

57,089

 

 

 

(4,602

)

 

 

462,731

 

Drivers of adjusted earnings**

 

 

 

 

 

 

 

 

 

Integrated Upstream and Gathering Revenues

 

 

 

 

 

 

 

 

 

Higher (lower) natural gas production

 

66,082

 

 

 

 

 

 

 

 

 

66,082

 

Higher (lower) realized natural gas prices, after hedging

 

88,324

 

 

 

 

 

 

 

 

 

88,324

 

Higher (lower) gathering revenues

 

(2,942

)

 

 

 

 

 

 

 

 

(2,942

)

Higher (lower) other operating revenues

 

12,842

 

 

 

 

 

 

 

 

 

12,842

 

Pipeline and Storage Revenues

 

 

 

 

 

 

 

 

 

Higher (lower) operating revenues

 

 

 

13,236

 

 

 

 

 

 

 

13,236

 

Utility Margins***

 

 

 

 

 

 

 

 

 

Impact of usage and weather

 

 

 

 

 

2,411

 

 

 

 

 

2,411

 

Impact of new rates in New York

 

 

 

 

 

31,808

 

 

 

 

 

31,808

 

Operating Expenses

 

 

 

 

 

 

 

 

 

Lower (higher) lease operating expenses

 

1,097

 

 

 

 

 

 

 

 

 

1,097

 

Lower (higher) operating expenses

 

(13,546

)

 

 

(4,775

)

 

 

(9,727

)

 

 

(2,088

)

 

 

(30,136

)

Lower (higher) property, franchise and other taxes

 

(3,312

)

 

 

 

 

 

 

 

 

(3,312

)

Lower (higher) depreciation / depletion

 

3,907

 

 

 

 

 

(3,507

)

 

 

 

 

400

 

Other Income (Expense)

 

 

 

 

 

 

 

 

 

Higher (lower) other income

 

(3,089

)

 

 

(3,119

)

 

 

15,283

 

 

 

5,534

 

 

 

14,609

 

(Higher) lower interest expense

 

 

 

1,516

 

 

 

(6,510

)

 

 

(6,469

)

 

 

(11,463

)

Income Taxes

 

 

 

 

 

 

 

 

 

Lower (higher) income tax expense / effective tax rate

 

(10,611

)

 

 

512

 

 

 

(3,750

)

 

 

(1,028

)

 

 

(14,877

)

 

 

 

 

 

 

 

 

 

 

All other / rounding

 

(558

)

 

 

158

 

 

 

152

 

 

 

(57

)

 

 

(305

)

Fiscal 2025 adjusted earnings

 

435,009

 

 

 

120,957

 

 

 

83,249

 

 

 

(8,710

)

 

 

630,505

 

Items impacting comparability:

 

 

 

 

 

 

 

 

 

Impairment of assets

 

(141,802

)

 

 

 

 

 

 

 

 

(141,802

)

Tax impairment of assets

 

37,169

 

 

 

 

 

 

 

 

 

37,169

 

Premiums paid on early redemption of debt

 

(2,385

)

 

 

 

 

 

 

 

 

(2,385

)

Tax impact of premiums paid on early redemption of debt

 

642

 

 

 

 

 

 

 

 

 

642

 

Unrealized gain (loss) on derivative asset

 

(729

)

 

 

 

 

 

 

 

 

(729

)

Tax impact of unrealized gain (loss) on derivative asset

 

(3,206

)

 

 

 

 

 

 

 

 

(3,206

)

Pending Ohio acquisition costs

 

 

 

 

 

 

 

(1,061

)

 

 

(1,061

)

Tax impact of pending Ohio acquisition costs

 

 

 

 

 

 

 

246

 

 

 

246

 

Unrealized gain (loss) on other investments

 

 

 

 

 

 

 

(1,108

)

 

 

(1,108

)

Tax impact of unrealized gain (loss) on other investments

 

 

 

 

 

 

 

233

 

 

 

233

 

Fiscal 2025 GAAP earnings

$

324,698

 

 

$

120,957

 

 

$

83,249

 

 

$

(10,400

)

 

$

518,504

 

 

 

 

 

 

 

 

 

 

 

* Amounts do not reflect intercompany eliminations.

** Drivers of adjusted earnings have been calculated using the 21% federal statutory rate.

*** Downstream margin defined as operating revenues less purchased gas expense.

 



NATIONAL FUEL GAS COMPANY

RECONCILIATION OF CURRENT AND PRIOR YEAR GAAP EARNINGS PER SHARE

TWELVE MONTHS ENDED SEPTEMBER 30, 2025

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

Integrated

 

 

 

 

 

 

 

 

 

Upstream

 

Pipeline &

 

 

 

Corporate /

 

 

 

& Gathering

 

Storage

 

Utility

 

All Other

 

Consolidated*

Fiscal 2024 GAAP earnings per share

$

(0.62

)

 

$

0.86

 

 

$

0.62

 

 

$

(0.02

)

 

$

0.84

 

Items impacting comparability:

 

 

 

 

 

 

 

 

 

Impairment of assets, net of tax

 

3.78

 

 

 

0.37

 

 

 

 

 

 

 

4.15

 

Unrealized (gain) loss on derivative asset, net of tax

 

0.05

 

 

 

 

 

 

 

 

 

0.05

 

Unrealized (gain) loss on other investments, net of tax

 

 

 

 

 

 

 

(0.03

)

 

 

(0.03

)

Rounding

 

0.01

 

 

 

 

 

 

 

(0.01

)

 

 

 

Fiscal 2024 adjusted earnings per share

 

3.22

 

 

 

1.23

 

 

 

0.62

 

 

 

(0.06

)

 

 

5.01

 

Drivers of adjusted earnings**

 

 

 

 

 

 

 

 

 

Integrated Upstream and Gathering Revenues

 

 

 

 

 

 

 

 

 

Higher (lower) natural gas production

 

0.72

 

 

 

 

 

 

 

 

 

0.72

 

Higher (lower) realized natural gas prices, after hedging

 

0.97

 

 

 

 

 

 

 

 

 

0.97

 

Higher (lower) gathering revenues

 

(0.03

)

 

 

 

 

 

 

 

 

(0.03

)

Higher (lower) other operating revenues

 

0.14

 

 

 

 

 

 

 

 

 

0.14

 

Pipeline and Storage Revenues

 

 

 

 

 

 

 

 

 

Higher (lower) operating revenues

 

 

 

0.15

 

 

 

 

 

 

 

0.15

 

Utility Margins***

 

 

 

 

 

 

 

 

 

Impact of usage and weather

 

 

 

 

 

0.03

 

 

 

 

 

0.03

 

Impact of new rates in New York

 

 

 

 

 

0.35

 

 

 

 

 

0.35

 

Operating Expenses

 

 

 

 

 

 

 

 

 

Lower (higher) lease operating expenses

 

0.01

 

 

 

 

 

 

 

 

 

0.01

 

Lower (higher) operating expenses

 

(0.15

)

 

 

(0.05

)

 

 

(0.11

)

 

 

(0.02

)

 

 

(0.33

)

Lower (higher) property, franchise and other taxes

 

(0.04

)

 

 

 

 

 

 

 

 

(0.04

)

Lower (higher) depreciation / depletion

 

0.04

 

 

 

 

 

(0.04

)

 

 

 

 

 

Other Income (Expense)

 

 

 

 

 

 

 

 

 

Higher (lower) other income

 

(0.03

)

 

 

(0.03

)

 

 

0.17

 

 

 

0.06

 

 

 

0.17

 

(Higher) lower interest expense

 

 

 

0.02

 

 

 

(0.07

)

 

 

(0.07

)

 

 

(0.12

)

Income Taxes

 

 

 

 

 

 

 

 

 

Lower (higher) income tax expense / effective tax rate

 

(0.12

)

 

 

0.01

 

 

 

(0.04

)

 

 

(0.01

)

 

 

(0.16

)

 

 

 

 

 

 

 

 

 

 

Impact of reduction in shares

 

0.04

 

 

 

0.01

 

 

 

0.01

 

 

 

 

 

 

0.06

 

All other / rounding

 

 

 

 

(0.01

)

 

 

(0.01

)

 

 

 

 

 

(0.02

)

Fiscal 2025 adjusted earnings per share

 

4.77

 

 

 

1.33

 

 

 

0.91

 

 

 

(0.10

)

 

 

6.91

 

Items impacting comparability:

 

 

 

 

 

 

 

 

 

Impairment of assets, net of tax

 

(1.14

)

 

 

 

 

 

 

 

 

(1.14

)

Premiums paid on early redemption of debt, net of tax

 

(0.02

)

 

 

 

 

 

 

 

 

(0.02

)

Unrealized gain (loss) on derivative asset, net of tax

 

(0.04

)

 

 

 

 

 

 

 

 

(0.04

)

Pending Ohio acquisition costs, net of tax

 

 

 

 

 

 

 

(0.01

)

 

 

(0.01

)

Unrealized gain (loss) on other investments, net of tax

 

 

 

 

 

 

 

(0.01

)

 

 

(0.01

)

Rounding

 

(0.01

)

 

 

 

 

 

 

 

 

(0.01

)

Fiscal 2025 GAAP earnings per share

$

3.56

 

 

$

1.33

 

 

$

0.91

 

 

$

(0.12

)

 

$

5.68

 

 

 

 

 

 

 

 

 

 

 

* Amounts do not reflect intercompany eliminations.

 

 

 

 

 

 

 

 

 

** Drivers of adjusted earnings have been calculated using the 21% federal statutory rate.

*** Downstream margin defined as operating revenues less purchased gas expense.



NATIONAL FUEL GAS COMPANY

AND SUBSIDIARIES

 

 

 

 

 

 

 

 

(Thousands of Dollars, except per share amounts)

 

 

 

 

 

 

 

 

Three Months Ended

 

Twelve Months Ended

 

September 30,

 

September 30,

 

(Unaudited)

 

(Unaudited)

SUMMARY OF OPERATIONS

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Operating Revenues:

 

 

 

 

 

 

 

Utility Revenues

$

87,829

 

 

$

79,830

 

 

$

817,274

 

 

$

696,807

 

Integrated Upstream and Gathering and Other Revenues

 

300,362

 

 

 

224,920

 

 

 

1,184,136

 

 

 

976,615

 

Pipeline and Storage Revenues

 

68,215

 

 

 

67,318

 

 

 

276,131

 

 

 

271,388

 

 

 

456,406

 

 

 

372,068

 

 

 

2,277,541

 

 

 

1,944,810

 

Operating Expenses:

 

 

 

 

 

 

 

Purchased Gas

 

(15,221

)

 

 

(17,382

)

 

 

213,441

 

 

 

150,062

 

Operation and Maintenance:

 

 

 

 

 

 

 

Utility

 

55,895

 

 

 

51,988

 

 

 

230,639

 

 

 

218,393

 

Integrated Upstream and Gathering and Other

 

59,432

 

 

 

51,754

 

 

 

206,616

 

 

 

187,024

 

Pipeline and Storage

 

34,066

 

 

 

32,782

 

 

 

120,610

 

 

 

114,601

 

Property, Franchise and Other Taxes

 

22,930

 

 

 

22,216

 

 

 

94,380

 

 

 

88,851

 

Depreciation, Depletion and Amortization

 

119,539

 

 

 

108,847

 

 

 

456,594

 

 

 

457,026

 

Impairment of Assets

 

 

 

 

318,433

 

 

 

141,802

 

 

 

519,129

 

 

 

276,641

 

 

 

568,638

 

 

 

1,464,082

 

 

 

1,735,086

 

 

 

 

 

 

 

 

 

Operating Income (Loss)

 

179,765

 

 

 

(196,570

)

 

 

813,459

 

 

 

209,724

 

 

 

 

 

 

 

 

 

Other Income (Expense):

 

 

 

 

 

 

 

Other Income (Deductions)

 

4,941

 

 

 

3,237

 

 

 

36,428

 

 

 

16,226

 

Interest Expense on Long-Term Debt

 

(33,514

)

 

 

(33,008

)

 

 

(140,870

)

 

 

(122,799

)

Other Interest Expense

 

(1,931

)

 

 

(1,646

)

 

 

(14,964

)

 

 

(15,896

)

 

 

 

 

 

 

 

 

Income (Loss) Before Income Taxes

 

149,261

 

 

 

(227,987

)

 

 

694,053

 

 

 

87,255

 

 

 

 

 

 

 

 

 

Income Tax Expense (Benefit)

 

41,919

 

 

 

(60,366

)

 

 

175,549

 

 

 

9,742

 

 

 

 

 

 

 

 

 

Net Income (Loss) Available for Common Stock

$

107,342

 

 

$

(167,621

)

 

$

518,504

 

 

$

77,513

 

 

 

 

 

 

 

 

 

Earnings (Loss) Per Common Share

 

 

 

 

 

 

 

Basic

$

1.19

 

 

$

(1.84

)

 

$

5.73

 

 

$

0.84

 

Diluted

$

1.18

 

 

$

(1.84

)

 

$

5.68

 

 

$

0.84

 

 

 

 

 

 

 

 

 

Weighted Average Common Shares:

 

 

 

 

 

 

 

Used in Basic Calculation

 

90,366,462

 

 

 

91,270,386

 

 

 

90,500,916

 

 

 

91,791,167

 

Used in Diluted Calculation

 

91,189,155

 

 

 

91,270,386

 

 

 

91,227,473

 

 

 

92,344,511

 



NATIONAL FUEL GAS COMPANY

AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(Unaudited)

 

 

 

September 30,

 

September 30,

(Thousands of Dollars)

 

2025

 

 

 

2024

 

ASSETS

 

 

 

Property, Plant and Equipment

$

15,406,329

 

 

$

14,524,798

 

Less - Accumulated Depreciation, Depletion and Amortization

 

7,693,687

 

 

 

7,185,593

 

Net Property, Plant and Equipment

 

7,712,642

 

 

 

7,339,205

 

Current Assets:

 

 

 

Cash and Temporary Cash Investments

 

43,166

 

 

 

38,222

 

Receivables - Net

 

180,801

 

 

 

127,222

 

Unbilled Revenue

 

16,219

 

 

 

15,521

 

Gas Stored Underground

 

33,468

 

 

 

35,055

 

Materials and Supplies - at average cost

 

50,545

 

 

 

47,670

 

Unrecovered Purchased Gas Costs

 

5,769

 

 

 

 

Other Current Assets

 

80,759

 

 

 

92,229

 

Total Current Assets

 

410,727

 

 

 

355,919

 

Other Assets:

 

 

 

Recoverable Future Taxes

 

89,247

 

 

 

80,084

 

Unamortized Debt Expense

 

6,236

 

 

 

5,604

 

Other Regulatory Assets

 

135,486

 

 

 

108,022

 

Deferred Charges

 

73,941

 

 

 

69,662

 

Other Investments

 

68,346

 

 

 

81,705

 

Goodwill

 

5,476

 

 

 

5,476

 

Prepaid Pension and Post-Retirement Benefit Costs

 

169,228

 

 

 

180,230

 

Fair Value of Derivative Financial Instruments

 

39,388

 

 

 

87,905

 

Other

 

8,387

 

 

 

5,958

 

Total Other Assets

 

595,735

 

 

 

624,646

 

Total Assets

$

8,719,104

 

 

$

8,319,770

 

CAPITALIZATION AND LIABILITIES

 

 

 

Capitalization:

 

 

 

Comprehensive Shareholders' Equity

 

 

 

Common Stock, $1 Par Value Authorized - 200,000,000 Shares; Issued and

 

 

 

Outstanding - 90,379,095 Shares and 91,005,993 Shares, Respectively

$

90,379

 

 

$

91,006

 

Paid in Capital

 

1,050,918

 

 

 

1,045,487

 

Earnings Reinvested in the Business

 

2,012,529

 

 

 

1,727,326

 

Accumulated Other Comprehensive Loss

 

(59,222

)

 

 

(15,476

)

Total Comprehensive Shareholders' Equity

 

3,094,604

 

 

 

2,848,343

 

Long-Term Debt, Net of Current Portion and Unamortized Discount and Debt Issuance Costs

 

2,382,861

 

 

 

2,188,243

 

Total Capitalization

 

5,477,465

 

 

 

5,036,586

 

Current and Accrued Liabilities:

 

 

 

Notes Payable to Banks and Commercial Paper

 

150,200

 

 

 

90,700

 

Current Portion of Long-Term Debt

 

300,000

 

 

 

500,000

 

Accounts Payable

 

184,046

 

 

 

165,068

 

Amounts Payable to Customers

 

968

 

 

 

42,720

 

Dividends Payable

 

48,353

 

 

 

46,872

 

Interest Payable on Long-Term Debt

 

14,393

 

 

 

27,247

 

Customer Advances

 

17,188

 

 

 

19,373

 

Customer Security Deposits

 

29,853

 

 

 

36,265

 

Other Accruals and Current Liabilities

 

174,689

 

 

 

162,903

 

Fair Value of Derivative Financial Instruments

 

6,074

 

 

 

4,744

 

Total Current and Accrued Liabilities

 

925,764

 

 

 

1,095,892

 

Other Liabilities:

 

 

 

Deferred Income Taxes

 

1,225,262

 

 

 

1,111,165

 

Taxes Refundable to Customers

 

306,335

 

 

 

305,645

 

Cost of Removal Regulatory Liability

 

307,659

 

 

 

292,477

 

Other Regulatory Liabilities

 

121,944

 

 

 

151,452

 

Pension and Other Post-Retirement Liabilities

 

5,252

 

 

 

3,511

 

Asset Retirement Obligations

 

236,787

 

 

 

203,006

 

Other Liabilities

 

112,636

 

 

 

120,036

 

Total Other Liabilities

 

2,315,875

 

 

 

2,187,292

 

Commitments and Contingencies

 

 

 

 

 

Total Capitalization and Liabilities

$

8,719,104

 

 

$

8,319,770

 



NATIONAL FUEL GAS COMPANY

AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

 

 

Twelve Months Ended

 

 

September 30,

(Thousands of Dollars)

 

 

2025

 

 

 

2024

 

 

 

 

 

 

Operating Activities:

 

 

 

 

Net Income Available for Common Stock

 

$

518,504

 

 

$

77,513

 

Adjustments to Reconcile Net Income to Net Cash Provided by Operating Activities:

 

 

 

 

Impairment of Assets

 

 

141,802

 

 

 

519,129

 

Depreciation, Depletion and Amortization

 

 

456,594

 

 

 

457,026

 

Deferred Income Taxes

 

 

121,274

 

 

 

(2,610

)

Premium Paid on Early Redemption of Debt

 

 

2,385

 

 

 

 

Stock-Based Compensation

 

 

19,754

 

 

 

22,080

 

Other

 

 

24,936

 

 

 

24,411

 

Change in:

 

 

 

 

Receivables and Unbilled Revenue

 

 

(54,521

)

 

 

34,369

 

Gas Stored Underground and Materials and Supplies

 

 

(1,378

)

 

 

1,738

 

Unrecovered Purchased Gas Costs

 

 

(5,769

)

 

 

 

Other Current Assets

 

 

11,387

 

 

 

8,144

 

Accounts Payable

 

 

12,785

 

 

 

5,616

 

Amounts Payable to Customers

 

 

(41,752

)

 

 

(16,299

)

Customer Advances

 

 

(2,185

)

 

 

(1,630

)

Customer Security Deposits

 

 

(6,412

)

 

 

7,501

 

Other Accruals and Current Liabilities

 

 

489

 

 

 

2,637

 

Other Assets

 

 

(29,106

)

 

 

(48,183

)

Other Liabilities

 

 

(68,760

)

 

 

(25,481

)

Net Cash Provided by Operating Activities

 

$

1,100,027

 

 

$

1,065,961

 

 

 

 

 

 

Investing Activities:

 

 

 

 

Capital Expenditures

 

$

(912,821

)

 

$

(931,236

)

Sale of Fixed Income Mutual Fund Shares in Grantor Trust

 

 

7,000

 

 

 

 

Other

 

 

14,121

 

 

 

(2,669

)

Net Cash Used in Investing Activities

 

$

(891,700

)

 

$

(933,905

)

 

 

 

 

 

Financing Activities:

 

 

 

 

Changes in Notes Payable to Banks and Commercial Paper

 

$

59,500

 

 

$

(196,800

)

Shares Repurchased Under Repurchase Plan

 

 

(54,430

)

 

 

(64,086

)

Reduction of Long-Term Debt

 

 

(1,004,086

)

 

 

 

Net Proceeds From Issuance of Long-Term Debt

 

 

988,729

 

 

 

299,359

 

Dividends Paid on Common Stock

 

 

(188,438

)

 

 

(183,798

)

Net Repurchases of Common Stock Under Stock and Benefit Plans

 

 

(4,658

)

 

 

(3,956

)

Net Cash Used in Financing Activities

 

$

(203,383

)

 

$

(149,281

)

 

 

 

 

 

Net Increase (Decrease) in Cash, Cash Equivalents, and Restricted Cash

 

 

4,944

 

 

 

(17,225

)

Cash, Cash Equivalents, and Restricted Cash at Beginning of Period

 

 

38,222

 

 

 

55,447

 

Cash, Cash Equivalents, and Restricted Cash at September 30

 

$

43,166

 

 

$

38,222

 



NATIONAL FUEL GAS COMPANY

AND SUBSIDIARIES

 

 

 

 

 

 

 

 

 

 

SEGMENT OPERATING RESULTS AND STATISTICS

(UNAUDITED)

 

 

 

 

 

 

 

 

 

 

INTEGRATED UPSTREAM AND GATHERING SEGMENT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Twelve Months Ended

(Thousands of Dollars, except per share amounts)

September 30,

 

September 30,

 

 

2025

 

 

 

2024

 

 

Variance

 

 

2025

 

 

2024

 

Variance

Total Operating Revenues

$

300,362

 

 

$

224,920

 

 

$

75,442

 

 

$

1,184,136

 

$

976,615

 

$

207,521

 

Operating Expenses:

 

 

 

 

 

 

 

 

 

Operation and Maintenance:

 

 

 

 

 

 

 

 

 

Upstream General and Administrative Expense

 

18,504

 

 

 

17,977

 

 

 

527

 

 

 

75,280

 

 

71,148

 

 

4,132

 

Lease Operating Expense

 

14,954

 

 

 

16,176

 

 

 

(1,222

)

 

 

50,665

 

 

52,053

 

 

(1,388

)

Gathering Operation and Maintenance Expense

 

15,003

 

 

 

10,561

 

 

 

4,442

 

 

 

48,635

 

 

36,140

 

 

12,495

 

All Other Operation and Maintenance Expense

 

5,056

 

 

 

2,815

 

 

 

2,241

 

 

 

16,049

 

 

15,529

 

 

520

 

Property, Franchise and Other Taxes

 

5,752

 

 

 

4,145

 

 

 

1,607

 

 

 

18,325

 

 

14,132

 

 

4,193

 

Depreciation, Depletion and Amortization

 

82,847

 

 

 

73,771

 

 

 

9,076

 

 

 

311,817

 

 

316,762

 

 

(4,945

)

Impairment of Assets

 

 

 

 

272,358

 

 

 

(272,358

)

 

 

141,802

 

 

473,054

 

 

(331,252

)

 

 

142,116

 

 

 

397,803

 

 

 

(255,687

)

 

 

662,573

 

 

978,818

 

 

(316,245

)

 

 

 

 

 

 

 

 

 

 

Operating Income (Loss)

 

158,246

 

 

 

(172,883

)

 

 

331,129

 

 

 

521,563

 

 

(2,203

)

 

523,766

 

 

 

 

 

 

 

 

 

 

 

Other Income (Expense):

 

 

 

 

 

 

 

 

 

Non-Service Pension and Post-Retirement Benefit Credit

 

37

 

 

 

109

 

 

 

(72

)

 

 

147

 

 

440

 

 

(293

)

Interest and Other Income (Deductions)

 

148

 

 

 

(912

)

 

 

1,060

 

 

 

716

 

 

(1,486

)

 

2,202

 

Interest Expense on Long-Term Debt

 

 

 

 

 

 

 

 

 

 

(3,283

)

 

 

 

(3,283

)

Interest Expense

 

(16,604

)

 

 

(18,134

)

 

 

1,530

 

 

 

(73,350

)

 

(74,005

)

 

655

 

Income (Loss) Before Income Taxes

 

141,827

 

 

 

(191,820

)

 

 

333,647

 

 

 

445,793

 

 

(77,254

)

 

523,047

 

Income Tax Expense (Benefit)

 

38,334

 

 

 

(49,748

)

 

 

88,082

 

 

 

121,095

 

 

(20,213

)

 

141,308

 

Net Income (Loss)

$

103,493

 

 

$

(142,072

)

 

$

245,565

 

 

$

324,698

 

$

(57,041

)

$

381,739

 

Net Income (Loss) Per Share (Diluted)

$

1.13

 

 

$

(1.55

)

 

$

2.68

 

 

$

3.56

 

$

(0.62

)

$

4.18

 

 

 

 

 

 

 

 

 

 

 


 

 

 

 

 

 

 

 

 

 

NATIONAL FUEL GAS COMPANY

AND SUBSIDIARIES

 

 

 

 

 

 

 

 

 

 

SEGMENT OPERATING RESULTS AND STATISTICS

(UNAUDITED)

 

 

 

 

 

 

 

 

 

 

PIPELINE AND STORAGE SEGMENT

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Twelve Months Ended

(Thousands of Dollars, except per share amounts)

September 30,

 

September 30,

 

 

2025

 

 

 

2024

 

 

Variance

 

 

2025

 

 

2024

 

Variance

Revenues from External Customers

$

68,215

 

 

$

67,318

 

 

$

897

 

 

$

276,131

 

$

271,388

 

$

4,743

 

Intersegment Revenues

 

37,622

 

 

 

37,224

 

 

 

398

 

 

 

151,470

 

 

141,005

 

 

10,465

 

Total Operating Revenues

 

105,837

 

 

 

104,542

 

 

 

1,295

 

 

 

427,601

 

 

412,393

 

 

15,208

 

Operating Expenses:

 

 

 

 

 

 

 

 

 

Purchased Gas

 

32

 

 

 

(3

)

 

 

35

 

 

 

(10

)

 

1,537

 

 

(1,547

)

Operation and Maintenance

 

34,439

 

 

 

33,194

 

 

 

1,245

 

 

 

122,379

 

 

116,335

 

 

6,044

 

Property, Franchise and Other Taxes

 

8,727

 

 

 

8,824

 

 

 

(97

)

 

 

34,453

 

 

34,601

 

 

(148

)

Depreciation, Depletion and Amortization

 

18,747

 

 

 

18,373

 

 

 

374

 

 

 

74,480

 

 

74,530

 

 

(50

)

Impairment of Assets

 

 

 

 

46,075

 

 

 

(46,075

)

 

 

 

 

46,075

 

 

(46,075

)

 

 

61,945

 

 

 

106,463

 

 

 

(44,518

)

 

 

231,302

 

 

273,078

 

 

(41,776

)

 

 

 

 

 

 

 

 

 

 

Operating Income (Loss)

 

43,892

 

 

 

(1,921

)

 

 

45,813

 

 

 

196,299

 

 

139,315

 

 

56,984

 

 

 

 

 

 

 

 

 

 

 

Other Income (Expense):

 

 

 

 

 

 

 

 

 

Non-Service Pension and Post-Retirement Benefit Credit

 

952

 

 

 

1,257

 

 

 

(305

)

 

 

3,810

 

 

5,030

 

 

(1,220

)

Interest and Other Income

 

1,161

 

 

 

2,458

 

 

 

(1,297

)

 

 

6,105

 

 

8,798

 

 

(2,693

)

Interest Expense

 

(10,871

)

 

 

(11,730

)

 

 

859

 

 

 

(45,509

)

 

(47,428

)

 

1,919

 

Income (Loss) Before Income Taxes

 

35,134

 

 

 

(9,936

)

 

 

45,070

 

 

 

160,705

 

 

105,715

 

 

54,990

 

Income Tax Expense (Benefit)

 

7,196

 

 

 

(4,124

)

 

 

11,320

 

 

 

39,748

 

 

26,045

 

 

13,703

 

Net Income (Loss)

$

27,938

 

 

$

(5,812

)

 

$

33,750

 

 

$

120,957

 

$

79,670

 

$

41,287

 

Net Income (Loss) Per Share (Diluted)

$

0.31

 

 

$

(0.07

)

 

$

0.38

 

 

$

1.33

 

$

0.86

 

$

0.47

 

 

 

 

 

 

 

 

 

 

 



NATIONAL FUEL GAS COMPANY

AND SUBSIDIARIES

 

 

 

 

 

 

 

 

 

 

SEGMENT OPERATING RESULTS AND STATISTICS

(UNAUDITED)

 

 

 

 

 

 

 

 

 

 

UTILITY SEGMENT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Twelve Months Ended

(Thousands of Dollars, except per share amounts)

September 30,

 

September 30,

 

 

2025

 

 

 

2024

 

 

Variance

 

 

2025

 

 

2024

 

Variance

Revenues from External Customers

$

87,829

 

 

$

79,830

 

 

$

7,999

 

 

$

817,274

 

$

696,807

 

$

120,467

 

Intersegment Revenues

 

76

 

 

 

77

 

 

 

(1

)

 

 

355

 

 

555

 

 

(200

)

Total Operating Revenues

 

87,905

 

 

 

79,907

 

 

 

7,998

 

 

 

817,629

 

 

697,362

 

 

120,267

 

Operating Expenses:

 

 

 

 

 

 

 

 

 

Purchased Gas

 

20,912

 

 

 

18,232

 

 

 

2,680

 

 

 

358,454

 

 

283,215

 

 

75,239

 

Operation and Maintenance

 

56,713

 

 

 

52,882

 

 

 

3,831

 

 

 

234,455

 

 

222,142

 

 

12,313

 

Property, Franchise and Other Taxes

 

8,244

 

 

 

9,021

 

 

 

(777

)

 

 

41,006

 

 

39,492

 

 

1,514

 

Depreciation, Depletion and Amortization

 

17,793

 

 

 

16,583

 

 

 

1,210

 

 

 

69,701

 

 

65,261

 

 

4,440

 

 

 

103,662

 

 

 

96,718

 

 

 

6,944

 

 

 

703,616

 

 

610,110

 

 

93,506

 

 

 

 

 

 

 

 

 

 

 

Operating Income (Loss)

 

(15,757

)

 

 

(16,811

)

 

 

1,054

 

 

 

114,013

 

 

87,252

 

 

26,761

 

 

 

 

 

 

 

 

 

 

 

Other Income (Expense):

 

 

 

 

 

 

 

 

 

Non-Service Pension and Post-Retirement Benefit Credit

 

1,719

 

 

 

251

 

 

 

1,468

 

 

 

25,217

 

 

2,040

 

 

23,177

 

Interest and Other Income

 

772

 

 

 

1,740

 

 

 

(968

)

 

 

2,641

 

 

6,475

 

 

(3,834

)

Interest Expense

 

(10,368

)

 

 

(9,325

)

 

 

(1,043

)

 

 

(42,969

)

 

(34,727

)

 

(8,242

)

Income (Loss) Before Income Taxes

 

(23,634

)

 

 

(24,145

)

 

 

511

 

 

 

98,902

 

 

61,040

 

 

37,862

 

Income Tax Expense (Benefit)

 

(5,844

)

 

 

(7,386

)

 

 

1,542

 

 

 

15,653

 

 

3,951

 

 

11,702

 

Net Income (Loss)

$

(17,790

)

 

$

(16,759

)

 

$

(1,031

)

 

$

83,249

 

$

57,089

 

$

26,160

 

Net Income (Loss) Per Share (Diluted)

$

(0.20

)

 

$

(0.18

)

 

$

(0.02

)

 

$

0.91

 

$

0.62

 

$

0.29

 

 

 

 

 

 

 

 

 

 

 



NATIONAL FUEL GAS COMPANY

AND SUBSIDIARIES

 

 

 

 

 

 

 

 

 

 

SEGMENT OPERATING RESULTS AND STATISTICS

(UNAUDITED)

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Twelve Months Ended

(Thousands of Dollars, except per share amounts)

September 30,

 

September 30,

ALL OTHER

 

2025

 

 

 

2024

 

 

Variance

 

 

2025

 

 

2024

 

Variance

Total Operating Revenues

$

 

 

$

 

 

$

 

 

$

 

$

 

$

 

Operating Expenses:

 

 

 

 

 

 

 

 

 

Operation and Maintenance

 

 

 

 

17

 

 

 

(17

)

 

 

 

 

17

 

 

(17

)

 

 

 

 

 

17

 

 

 

(17

)

 

 

 

 

17

 

 

(17

)

 

 

 

 

 

 

 

 

 

 

Operating Loss

 

 

 

 

(17

)

 

 

17

 

 

 

 

 

(17

)

 

17

 

Other Income (Expense):

 

 

 

 

 

 

 

 

 

Interest and Other Income (Deductions)

 

(35

)

 

 

(227

)

 

 

192

 

 

 

(523

)

 

(412

)

 

(111

)

Interest Expense

 

(148

)

 

 

(112

)

 

 

(36

)

 

 

(536

)

 

(374

)

 

(162

)

Loss before Income Taxes

 

(183

)

 

 

(356

)

 

 

173

 

 

 

(1,059

)

 

(803

)

 

(256

)

Income Tax Benefit

 

(42

)

 

 

(81

)

 

 

39

 

 

 

(245

)

 

(186

)

 

(59

)

Net Loss

$

(141

)

 

$

(275

)

 

$

134

 

 

$

(814

)

$

(617

)

$

(197

)

Net Loss Per Share (Diluted)

$

 

 

$

(0.01

)

 

$

0.01

 

 

$

(0.01

)

$

 

$

(0.01

)

 

 

 

 

 

 

 

Three Months Ended

 

Twelve Months Ended

 

September 30,

 

September 30,

CORPORATE

 

2025

 

 

 

2024

 

 

Variance

 

 

2025

 

 

2024

 

Variance

Revenues from External Customers

$

 

 

$

 

 

$

 

 

$

 

$

 

$

 

Intersegment Revenues

 

1,070

 

 

 

1,216

 

 

 

(146

)

 

 

5,094

 

 

5,073

 

 

21

 

Total Operating Revenues

 

1,070

 

 

 

1,216

 

 

 

(146

)

 

 

5,094

 

 

5,073

 

 

21

 

Operating Expenses:

 

 

 

 

 

 

 

 

 

Operation and Maintenance

 

7,327

 

 

 

5,808

 

 

 

1,519

 

 

 

22,318

 

 

18,597

 

 

3,721

 

Property, Franchise and Other Taxes

 

207

 

 

 

226

 

 

 

(19

)

 

 

596

 

 

626

 

 

(30

)

Depreciation, Depletion and Amortization

 

152

 

 

 

120

 

 

 

32

 

 

 

596

 

 

473

 

 

123

 

 

 

7,686

 

 

 

6,154

 

 

 

1,532

 

 

 

23,510

 

 

19,696

 

 

3,814

 

 

 

 

 

 

 

 

 

 

 

Operating Loss

 

(6,616

)

 

 

(4,938

)

 

 

(1,678

)

 

 

(18,416

)

 

(14,623

)

 

(3,793

)

Other Income (Expense):

 

 

 

 

 

 

 

 

 

Non-Service Pension and Post-Retirement Benefit Costs

 

(212

)

 

 

(386

)

 

 

174

 

 

 

(847

)

 

(1,548

)

 

701

 

Interest and Other Income

 

39,504

 

 

 

40,938

 

 

 

(1,434

)

 

 

163,422

 

 

161,225

 

 

2,197

 

Interest Expense on Long-Term Debt

 

(33,514

)

 

 

(33,008

)

 

 

(506

)

 

 

(137,587

)

 

(122,799

)

 

(14,788

)

Other Interest Expense

 

(3,045

)

 

 

(4,336

)

 

 

1,291

 

 

 

(16,860

)

 

(23,698

)

 

6,838

 

Loss before Income Taxes

 

(3,883

)

 

 

(1,730

)

 

 

(2,153

)

 

 

(10,288

)

 

(1,443

)

 

(8,845

)

Income Tax Expense (Benefit)

 

2,275

 

 

 

973

 

 

 

1,302

 

 

 

(702

)

 

145

 

 

(847

)

Net Loss

$

(6,158

)

 

$

(2,703

)

 

$

(3,455

)

 

$

(9,586

)

$

(1,588

)

$

(7,998

)

Net Loss Per Share (Diluted)

$

(0.06

)

 

$

(0.03

)

 

$

(0.03

)

 

$

(0.11

)

$

(0.02

)

$

(0.09

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Twelve Months Ended

 

September 30,

 

September 30,

INTERSEGMENT ELIMINATIONS

 

2025

 

 

 

2024

 

 

Variance

 

 

2025

 

 

2024

 

Variance

Intersegment Revenues

$

(38,768

)

 

$

(38,517

)

 

$

(251

)

 

$

(156,919

)

$

(146,633

)

$

(10,286

)

Operating Expenses:

 

 

 

 

 

 

 

 

 

Purchased Gas

 

(36,165

)

 

 

(35,611

)

 

 

(554

)

 

 

(145,003

)

 

(134,690

)

 

(10,313

)

Operation and Maintenance

 

(2,603

)

 

 

(2,906

)

 

 

303

 

 

 

(11,916

)

 

(11,943

)

 

27

 

 

 

(38,768

)

 

 

(38,517

)

 

 

(251

)

 

 

(156,919

)

 

(146,633

)

 

(10,286

)

Operating Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Income (Expense):

 

 

 

 

 

 

 

 

 

Interest and Other Deductions

 

(39,105

)

 

 

(41,991

)

 

 

2,886

 

 

 

(164,260

)

 

(164,336

)

 

76

 

Interest Expense

 

39,105

 

 

 

41,991

 

 

 

(2,886

)

 

 

164,260

 

 

164,336

 

 

(76

)

Net Income

$

 

 

$

 

 

$

 

 

$

 

$

 

$

 

Net Income Per Share (Diluted)

$

 

 

$

 

 

$

 

 

$

 

$

 

$

 



NATIONAL FUEL GAS COMPANY

AND SUBSIDIARIES

 

 

 

 

 

 

 

 

 

 

 

 

SEGMENT INFORMATION (Continued)

(Thousands of Dollars)

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Twelve Months Ended

 

September 30,

 

September 30,

 

(Unaudited)

 

(Unaudited)

 

 

 

 

 

Increase

 

 

 

 

 

Increase

 

 

2025

 

 

2024

 

(Decrease)

 

 

2025

 

 

2024

 

(Decrease)

 

 

 

 

 

 

 

 

 

 

 

 

Capital Expenditures:

 

 

 

 

 

 

 

 

 

 

 

Integrated Upstream and Gathering(1)

$

196,433

(2)

$

176,692

(3)

$

19,741

 

 

$

605,433

(2)(3)

$

645,600

(3)(4)

$

(40,167

)

Pipeline and Storage

 

63,681

(2)

 

42,039

(3)

 

21,642

 

 

 

121,798

(2)(3)

 

110,830

(3)(4)

 

10,968

 

Utility

 

61,639

(2)

 

67,108

(3)

 

(5,469

)

 

 

189,961

(2)(3)

 

184,615

(3)(4)

 

5,346

 

Total Reportable Segments

 

321,753

 

 

285,839

 

 

35,914

 

 

 

917,192

 

 

941,045

 

 

(23,853

)

All Other

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate

 

393

 

 

717

 

 

(324

)

 

 

909

 

 

970

 

 

(61

)

Total Capital Expenditures

$

322,146

 

$

286,556

 

$

35,590

 

 

$

918,101

 

$

942,015

 

$

(23,914

)

(1)   The year ended September 30, 2024 includes $6.2 million related to the acquisition of assets from UGI. Non-acquisition capital expenditures in the Integrated Upstream and Gathering segment were $530.1 million in fiscal 2024.
(2)   Capital expenditures for the quarter and year ended September 30, 2025, include accounts payable and accrued liabilities related to capital expenditures of $87.9 million, $19.4 million and $18.0 million in the Integrated Upstream and Gathering segment, Pipeline and Storage segment and Utility segment, respectively. These amounts have been excluded from the Consolidated Statement of Cash Flows at September 30, 2025, since they represent non-cash investing activities at that date.
(3)   Capital expenditures for the year ended September 30, 2025, exclude capital expenditures of $85.0 million, $14.4 million and $20.6 million in the Integrated Upstream and Gathering segment, Pipeline and Storage segment and Utility segment, respectively. These amounts were in accounts payable and accrued liabilities at September 30, 2024 and paid during the year ended September 30, 2025. These amounts were excluded from the Consolidated Statement of Cash Flows at September 30, 2024, since they represented non-cash investing activities at that date. These amounts have been included in the Consolidated Statement of Cash Flows at September 30, 2025.
(4)   Capital expenditures for the year ended September 30, 2024, exclude capital expenditures of $63.8 million, $31.8 million and $13.6 million in the Integrated Upstream and Gathering segment, Pipeline and Storage segment and Utility segment, respectively. These amounts were in accounts payable and accrued liabilities at September 30, 2023 and paid during the year ended September 30, 2024. These amounts were excluded from the Consolidated Statement of Cash Flows at September 30, 2023, since they represented non-cash investing activities at that date. These amounts have been included in the Consolidated Statement of Cash Flows at September 30, 2024.


 

 

 

 

 

 

 

 

 

 

DEGREE DAYS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Percent Colder

 

 

 

 

 

 

 

(Warmer) Than:

Three Months Ended September 30,

Normal

 

2025

 

2024

 

Normal(1)

 

Last Year(1)

Buffalo, NY(2)

112

 

60

 

34

 

(46.4

)

 

76.5

Erie, PA

78

 

70

 

23

 

(10.3

)

 

204.3

 

 

 

 

 

 

 

 

 

 

Twelve Months Ended September 30,

 

 

 

 

 

 

 

 

 

Buffalo, NY(2)

6,307

 

5,885

 

5,162

 

(6.7

)

 

14.0

Erie, PA

5,771

 

5,597

 

4,782

 

(3.0

)

 

17.0

 

 

 

 

 

 

 

 

 

 

(1)   Percents compare actual 2025 degree days to normal degree days and actual 2025 degree days to actual 2024 degree days.
(2)   Normal degree days changed from NOAA 30-year degree days to NOAA 15-year degree days with the implementation of new base rates in New York effective October 2024.


NATIONAL FUEL GAS COMPANY

AND SUBSIDIARIES

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEGRATED UPSTREAM AND GATHERING INFORMATION

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Twelve Months Ended

 

 

September 30,

 

September 30,

 

 

 

 

 

 

Increase

 

 

 

 

 

Increase

 

 

 

2025

 

 

2024

 

(Decrease)

 

 

2025

 

 

2024

 

(Decrease)

 

 

 

 

 

 

 

 

 

 

 

 

 

Gas Production/Prices:

 

 

 

 

 

 

 

 

 

 

 

 

Production (MMcf)

 

 

 

 

 

 

 

 

 

 

 

 

Appalachia

 

 

111,538

 

 

91,902

 

 

19,636

 

 

 

426,357

 

 

392,047

 

 

34,310

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Prices (Per Mcf)

 

 

 

 

 

 

 

 

 

 

 

 

Weighted Average

 

$

2.41

 

$

1.73

 

$

0.68

 

 

$

2.59

 

$

1.88

 

$

0.71

 

Weighted Average after Hedging

 

 

2.61

 

 

2.40

 

 

0.21

 

 

 

2.70

 

 

2.44

 

 

0.26

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Operating Performance Statistics:

 

 

 

 

 

 

 

 

 

 

 

 

Upstream General and Administrative Expense per Mcf(1)

 

$

0.17

 

$

0.20

 

$

(0.03

)

 

$

0.18

 

$

0.18

 

$

 

Lease Operating Expense per Mcf(1)

 

$

0.13

 

$

0.18

 

$

(0.05

)

 

$

0.12

 

$

0.13

 

$

(0.01

)

Gathering Operation and Maintenance Expense per Mcf(1)

 

$

0.13

 

$

0.11

 

$

0.02

 

 

$

0.11

 

$

0.09

 

$

0.02

 

Depreciation, Depletion and Amortization per Mcf(1)

 

$

0.74

 

$

0.80

 

$

(0.06

)

 

$

0.73

 

$

0.81

 

$

(0.08

)

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)  Refer to page 15 for the Upstream General and Administrative Expense, Lease Operating Expense, Gathering Operation and Maintenance Expense, and Depreciation, Depletion, and Amortization Expense for the Integrated Upstream and Gathering segment.


NATIONAL FUEL GAS COMPANY

AND SUBSIDIARIES

 

 

 

 

 

 

EXPLORATION AND PRODUCTION INFORMATION

 

 

 

 

 

 

Reserve Quantity Information

(Unaudited)

 

 

 

 

 

 

 

U.S.

 

Appalachian Region

 

Gas

 

Oil

 

Total

 

(MMcf)

 

(Mbbl)

 

(MMcfe)

Proved Developed and Undeveloped Reserves:

 

 

 

 

 

September 30, 2024

4,751,762

 

 

193

 

 

4,752,920

 

Extensions and Discoveries

632,536

 

 

 

 

632,536

 

Revisions of Previous Estimates

22,469

 

 

15

 

 

22,559

 

Production

(426,357

)

 

(28

)

 

(426,525

)

September 30, 2025

4,980,410

 

 

180

 

 

4,981,490

 

 

 

 

 

 

 

Proved Developed Reserves:

 

 

 

 

 

September 30, 2024

3,484,852

 

 

193

 

 

3,486,010

 

September 30, 2025

3,664,381

 

 

180

 

 

3,665,461

 

 

 

 

 

 

 



NATIONAL FUEL GAS COMPANY

AND SUBSIDIARIES

 

 

 

 

 

 

 

 

 

 

 

 

 

Pipeline and Storage Throughput - (millions of cubic feet - MMcf)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Twelve Months Ended

 

 

September 30,

 

September 30,

 

 

 

 

 

 

Increase

 

 

 

 

 

Increase

 

 

2025

 

2024

 

(Decrease)

 

2025

 

2024

 

(Decrease)

Firm Transportation - Affiliated

 

15,747

 

16,412

 

(665

)

 

116,981

 

108,845

 

8,136

 

Firm Transportation - Non-Affiliated

 

152,755

 

150,126

 

2,629

 

 

668,166

 

648,562

 

19,604

 

Interruptible Transportation

 

319

 

283

 

36

 

 

984

 

1,791

 

(807

)

 

 

168,821

 

166,821

 

2,000

 

 

786,131

 

759,198

 

26,933

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Utility Throughput - (MMcf)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Twelve Months Ended

 

 

September 30,

 

September 30,

 

 

 

 

 

 

Increase

 

 

 

 

 

Increase

 

 

2025

 

2024

 

(Decrease)

 

2025

 

2024

 

(Decrease)

Retail Sales:

 

 

 

 

 

 

 

 

 

 

 

 

Residential Sales

 

3,529

 

3,590

 

(61

)

 

64,267

 

56,758

 

7,509

 

Commercial Sales

 

617

 

588

 

29

 

 

10,614

 

8,989

 

1,625

 

Industrial Sales

 

41

 

54

 

(13

)

 

635

 

444

 

191

 

 

 

4,187

 

4,232

 

(45

)

 

75,516

 

66,191

 

9,325

 

Transportation

 

10,321

 

9,313

 

1,008

 

 

66,202

 

62,297

 

3,905

 

 

 

14,508

 

13,545

 

963

 

 

141,718

 

128,488

 

13,230

 

 

 

 

 

 

 

 

 

 

 

 

 

 


NATIONAL FUEL GAS COMPANY
AND SUBSIDIARIES
NON-GAAP FINANCIAL MEASURES

In addition to financial measures calculated in accordance with generally accepted accounting principles (GAAP), this press release contains information regarding adjusted earnings, adjusted EBITDA and free cash flow, which are non-GAAP financial measures. The Company believes that these non-GAAP financial measures are useful to investors because they provide an alternative method for assessing the Company's ongoing operating results or liquidity and for comparing the Company’s financial performance to other companies. The Company's management uses these non-GAAP financial measures for the same purpose, and for planning and forecasting purposes. The presentation of non-GAAP financial measures is not meant to be a substitute for financial measures in accordance with GAAP.

Management defines adjusted earnings as reported GAAP earnings before items impacting comparability. The following table reconciles National Fuel's reported GAAP earnings to adjusted earnings for the three and twelve months ended September 30, 2025 and 2024:

 

 

Three Months Ended

 

Twelve Months Ended

 

 

September 30,

 

September 30,

(in thousands except per share amounts)

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Reported GAAP Earnings

 

$

107,342

 

 

$

(167,621

)

 

$

518,504

 

 

$

77,513

 

Items impacting comparability:

 

 

 

 

 

 

 

 

Impairment of assets

 

 

 

 

 

318,433

 

 

 

141,802

 

 

 

519,129

 

Tax impact of impairment of assets

 

 

 

 

 

(80,585

)

 

 

(37,169

)

 

 

(136,271

)

Premiums paid on early redemption of debt

 

 

 

 

 

 

 

 

2,385

 

 

 

 

Tax impact of premiums paid on early redemption of debt

 

 

 

 

 

 

 

 

(642

)

 

 

 

Unrealized (gain) loss on derivative asset

 

 

 

 

 

1,700

 

 

 

729

 

 

 

6,548

 

Tax impact of unrealized (gain) loss on derivative asset

 

 

3,402

 

 

 

(461

)

 

 

3,206

 

 

 

(1,791

)

Pending Ohio acquisition costs

 

 

1,061

 

 

 

 

 

 

1,061

 

 

 

 

Tax impact of pending Ohio acquisition costs

 

 

(246

)

 

 

 

 

 

(246

)

 

 

 

Unrealized (gain) loss on other investments

 

 

(672

)

 

 

(1,232

)

 

 

1,108

 

 

 

(3,034

)

Tax impact of unrealized (gain) loss on other investments

 

 

141

 

 

 

258

 

 

 

(233

)

 

 

637

 

Adjusted Earnings

 

$

111,028

 

 

$

70,492

 

 

$

630,505

 

 

$

462,731

 

 

 

 

 

 

 

 

 

 

Reported GAAP Earnings Per Share

 

$

1.18

 

 

$

(1.84

)

 

$

5.68

 

 

$

0.84

 

Items impacting comparability:

 

 

 

 

 

 

 

 

Impairment of assets, net of tax

 

 

 

 

 

2.61

 

 

 

1.14

 

 

 

4.15

 

Premiums paid on early redemption of debt, net of tax

 

 

 

 

 

 

 

 

0.02

 

 

 

 

Unrealized (gain) loss on derivative asset, net of tax

 

 

0.04

 

 

 

0.01

 

 

 

0.04

 

 

 

0.05

 

Pending Ohio acquisition costs, net of tax

 

 

0.01

 

 

 

 

 

 

0.01

 

 

 

 

Unrealized (gain) loss on other investments, net of tax

 

 

(0.01

)

 

 

(0.01

)

 

 

0.01

 

 

 

(0.03

)

Rounding

 

 

 

 

 

 

 

 

0.01

 

 

 

 

Adjusted Earnings Per Share

 

$

1.22

 

 

$

0.77

 

 

$

6.91

 

 

$

5.01

 


Management defines adjusted EBITDA as reported GAAP earnings before the following items: interest expense, income taxes, depreciation, depletion and amortization, other income and deductions, impairments, and other items reflected in operating income that impact comparability. The following tables reconcile National Fuel's reported GAAP earnings to adjusted EBITDA for the three and twelve months ended September 30, 2025 and 2024:

 

 

Three Months Ended

 

Twelve Months Ended

 

 

September 30,

 

September 30,

(in thousands)

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Reported GAAP Earnings

 

$

107,342

 

 

$

(167,621

)

 

$

518,504

 

 

$

77,513

 

Depreciation, Depletion and Amortization

 

 

119,539

 

 

 

108,847

 

 

 

456,594

 

 

 

457,026

 

Other (Income) Deductions

 

 

(4,941

)

 

 

(3,237

)

 

 

(36,428

)

 

 

(16,226

)

Interest Expense

 

 

35,445

 

 

 

34,654

 

 

 

155,834

 

 

 

138,695

 

Income Taxes

 

 

41,919

 

 

 

(60,366

)

 

 

175,549

 

 

 

9,742

 

Impairment of Assets

 

 

 

 

 

318,433

 

 

 

141,802

 

 

 

519,129

 

Pending Ohio Acquisition Costs

 

 

1,061

 

 

 

 

 

 

1,061

 

 

 

 

Adjusted EBITDA

 

$

300,365

 

 

$

230,710

 

 

$

1,412,916

 

 

$

1,185,879

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA by Segment

 

 

 

 

 

 

 

 

Integrated Upstream and Gathering Adjusted EBITDA

 

$

241,093

 

 

$

173,246

 

 

$

975,182

 

 

$

787,613

 

Pipeline and Storage Adjusted EBITDA

 

 

62,639

 

 

 

62,527

 

 

 

270,779

 

 

 

259,920

 

Utility Adjusted EBITDA

 

 

2,036

 

 

 

(228

)

 

 

183,714

 

 

 

152,513

 

Corporate and All Other Adjusted EBITDA

 

 

(5,403

)

 

 

(4,835

)

 

 

(16,759

)

 

 

(14,167

)

Total Adjusted EBITDA

 

$

300,365

 

 

$

230,710

 

 

$

1,412,916

 

 

$

1,185,879

 



NATIONAL FUEL GAS COMPANY
AND SUBSIDIARIES
NON-GAAP FINANCIAL MEASURES
SEGMENT ADJUSTED EBITDA

 

 

Three Months Ended

 

Twelve Months Ended

 

 

September 30,

 

September 30,

(in thousands)

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Integrated Upstream and Gathering Segment

 

 

 

 

 

 

 

 

Reported GAAP Earnings

 

$

103,493

 

 

$

(142,072

)

 

$

324,698

 

 

$

(57,041

)

Depreciation, Depletion and Amortization

 

 

82,847

 

 

 

73,771

 

 

 

311,817

 

 

 

316,762

 

Other (Income) Deductions

 

 

(185

)

 

 

803

 

 

 

(863

)

 

 

1,046

 

Interest Expense

 

 

16,604

 

 

 

18,134

 

 

 

76,633

 

 

 

74,005

 

Income Taxes

 

 

38,334

 

 

 

(49,748

)

 

 

121,095

 

 

 

(20,213

)

Impairment of Assets

 

 

 

 

 

272,358

 

 

 

141,802

 

 

 

473,054

 

Adjusted EBITDA

 

$

241,093

 

 

$

173,246

 

 

$

975,182

 

 

$

787,613

 

 

 

 

 

 

 

 

 

 

Pipeline and Storage Segment

 

 

 

 

 

 

 

 

Reported GAAP Earnings

 

$

27,938

 

 

$

(5,812

)

 

$

120,957

 

 

$

79,670

 

Depreciation, Depletion and Amortization

 

 

18,747

 

 

 

18,373

 

 

 

74,480

 

 

 

74,530

 

Other (Income) Deductions

 

 

(2,113

)

 

 

(3,715

)

 

 

(9,915

)

 

 

(13,828

)

Interest Expense

 

 

10,871

 

 

 

11,730

 

 

 

45,509

 

 

 

47,428

 

Income Taxes

 

 

7,196

 

 

 

(4,124

)

 

 

39,748

 

 

 

26,045

 

Impairment of Assets

 

 

 

 

 

46,075

 

 

 

 

 

 

46,075

 

Adjusted EBITDA

 

$

62,639

 

 

$

62,527

 

 

$

270,779

 

 

$

259,920

 

 

 

 

 

 

 

 

 

 

Utility Segment

 

 

 

 

 

 

 

 

Reported GAAP Earnings

 

$

(17,790

)

 

$

(16,759

)

 

$

83,249

 

 

$

57,089

 

Depreciation, Depletion and Amortization

 

 

17,793

 

 

 

16,583

 

 

 

69,701

 

 

 

65,261

 

Other (Income) Deductions

 

 

(2,491

)

 

 

(1,991

)

 

 

(27,858

)

 

 

(8,515

)

Interest Expense

 

 

10,368

 

 

 

9,325

 

 

 

42,969

 

 

 

34,727

 

Income Taxes

 

 

(5,844

)

 

 

(7,386

)

 

 

15,653

 

 

 

3,951

 

Adjusted EBITDA

 

$

2,036

 

 

$

(228

)

 

$

183,714

 

 

$

152,513

 

 

 

 

 

 

 

 

 

 

Corporate and All Other

 

 

 

 

 

 

 

 

Reported GAAP Earnings

 

$

(6,299

)

 

$

(2,978

)

 

$

(10,400

)

 

$

(2,205

)

Depreciation, Depletion and Amortization

 

 

152

 

 

 

120

 

 

 

596

 

 

 

473

 

Other (Income) Deductions

 

 

(152

)

 

 

1,666

 

 

 

2,208

 

 

 

5,071

 

Interest Expense

 

 

(2,398

)

 

 

(4,535

)

 

 

(9,277

)

 

 

(17,465

)

Income Taxes

 

 

2,233

 

 

 

892

 

 

 

(947

)

 

 

(41

)

Pending Ohio Acquisition Costs

 

 

1,061

 

 

 

 

 

 

1,061

 

 

 

 

Adjusted EBITDA

 

$

(5,403

)

 

$

(4,835

)

 

$

(16,759

)

 

$

(14,167

)


Management defines free cash flow as net cash provided by operating activities, less net cash used in investing activities, adjusted for acquisitions and divestitures. The Company is unable to provide a reconciliation of any projected free cash flow measure to its comparable GAAP financial measure without unreasonable efforts. This is due to an inability to calculate the comparable GAAP projected metrics, including operating income and total production costs, given the unknown effect, timing, and potential significance of certain income statement items.