Home
National Fuel Gas Company
National Fuel Reports Second Quarter Earnings
Business
Apr 30 2025
24 min read

National Fuel Reports Second Quarter Earnings

news images

WILLIAMSVILLE, N.Y., April 30, 2025 (GLOBE NEWSWIRE) -- National Fuel Gas Company (“National Fuel” or the “Company”) (NYSE:NFG) today announced consolidated results for the second quarter of its 2025 fiscal year.

FISCAL 2025 SECOND QUARTER SUMMARY

  • GAAP net income of $216 million, or $2.37 per share, an increase of 32% per share compared to the prior year.

  • Adjusted operating results of $218 million, or $2.39 per share, an increase of 34% per share compared to the prior year. See non-GAAP reconciliation on page 2.

  • Seneca produced a record 105.5 Bcf of natural gas, an increase of 3% from the prior year and 8% sequentially, largely due to strong results from pads recently turned in line in the Eastern Development Area (“EDA”).

  • Utility segment net income of $63.5 million, or $0.70 per share, an increase of 44% per share compared to the prior year, primarily as a result of the New York jurisdiction’s 2024 rate settlement, which led to its first base rate increase since 2017.

  • Pipeline & Storage segment net income of $31.7 million, or $0.35 per share, an increase of 5% per share compared to the prior year. In addition, Empire Pipeline reached an agreement with its customers to amend its existing rate settlement, which was approved by the FERC on March 17, 2025, with new rates effective November 1, 2025.

  • The Company is increasing its guidance for fiscal 2025 adjusted earnings per share to a range of $6.75 to $7.05.

MANAGEMENT COMMENTS

David P. Bauer, President and Chief Executive Officer of National Fuel Gas Company, stated: “During our second quarter, National Fuel built upon its positive momentum which, along with the tailwind of higher natural gas price realizations, drove a 32% increase in earnings per share over the prior year.

“Our integrated Appalachian natural gas development program, focused on the highly prolific EDA, continues to deliver strong operational results and improving capital efficiency. Seneca’s recent well results exhibited the highest productivity we’ve seen to date, giving us further confidence in our deep, high-quality well inventory, and allowing us to increase our production guidance for fiscal 2025. On the regulated side of the business, we saw significant earnings growth during the quarter, driven by the ongoing impact of positive rate case outcomes that balance the continued investment in modernizing our infrastructure with the goal of maintaining affordable rates for our customers.

“National Fuel’s integrated natural gas business, track record of strong operational execution, and consistent approach to managing risk, collectively position us well to navigate an uncertain global economic backdrop. As such, we remain confident in our ability to provide strong returns, achieve our long-term growth targets, and continue to deliver shareholder value.”

RECONCILIATION OF GAAP EARNINGS TO ADJUSTED OPERATING RESULTS

 

 

 

 

 

 

 

 

 

Three Months Ended March 31,

 

(Thousands)

 

(Per Share)

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Reported GAAP Earnings

$

216,358

 

 

$

166,272

 

 

$

2.37

 

 

$

1.80

 

Items impacting comparability:

 

 

 

 

 

 

 

Premiums paid on early redemption of debt (E&P / Midstream)

 

2,385

 

 

 

 

 

 

0.03

 

 

 

 

Tax impact of premiums paid on early redemption of debt

 

(642

)

 

 

 

 

 

(0.01

)

 

 

 

Unrealized (gain) loss on derivative asset (E&P)

 

335

 

 

 

(536

)

 

 

0.00

 

 

 

0.00

 

Tax impact of unrealized (gain) loss on derivative asset

 

(90

)

 

 

147

 

 

 

0.00

 

 

 

0.00

 

Unrealized (gain) loss on other investments (Corporate / All Other)

 

(17

)

 

 

(769

)

 

 

0.00

 

 

 

(0.01

)

Tax impact of unrealized (gain) loss on other investments

 

4

 

 

 

162

 

 

 

0.00

 

 

 

0.00

 

Adjusted Operating Results

$

218,333

 

 

$

165,276

 

 

$

2.39

 

 

$

1.79

 

FISCAL 2025 GUIDANCE UPDATE

National Fuel is increasing its guidance for fiscal 2025 adjusted earnings per share, which is now expected to be within a range of $6.75 to $7.05, an increase of $0.15 at the midpoint of the Company’s prior guidance range. This updated range incorporates our second quarter results as well as higher expected production and lower unit costs in the Exploration and Production segment for the remainder of the fiscal year.

The Company is assuming NYMEX natural gas prices will average $3.50 per MMBtu for the remaining six months of fiscal 2025 (no change from previous guidance), 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 operating results guidance range:

NYMEX Assumption
Remaining 6 months
($/MMBtu)

Fiscal 2025
Adjusted Earnings
Per Share Sensitivities

$3.00

$6.50 - $6.80

$3.50

$6.75 - $7.05

$4.00

$7.05 - $7.35


The Company’s other fiscal 2025 guidance assumptions remain largely unchanged as detailed in the table on page 7.

FINANCING ACTIVITIES UPDATE

In February 2025, the Company issued $1 billion of new five- and ten-year notes (split in two equal tranches) to refinance the early redemption of $950 million of notes that were scheduled to mature in July 2025 and January 2026. In addition, the Company placed $50 million (plus interest) in trust for the benefit of holders of long-term debt issued under the Company’s 1974 Indenture and scheduled to mature in June 2025. Placing these funds in trust discharged the 1974 Indenture, relieving the Company from its obligations to comply with the indenture’s covenants. In connection with these transactions, the Company recognized an after-tax loss of $1.7 million, which is presented as an item impacting comparability for the quarter.

DISCUSSION OF SECOND QUARTER RESULTS BY SEGMENT

The following earnings discussion of each operating segment for the quarter ended March 31, 2025 is summarized in a tabular form on pages 8 and 9 of this report (earnings drivers for the six months ended March 31, 2025 are summarized on pages 10 and 11). It may be helpful to refer to those tables while reviewing this discussion.

Note that management defines adjusted operating results 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.

Upstream Business

Exploration and Production Segment

The Exploration and Production segment operations are carried out by Seneca Resources Company, LLC (“Seneca”). Seneca explores for, develops and produces primarily natural gas reserves in Pennsylvania.

 

Three Months Ended

 

March 31,

(in thousands)

 

2025

 

 

 

2024

 

 

Variance

GAAP Earnings

$

97,828

 

 

$

62,065

 

 

$

35,763

 

 

 

 

 

 

 

 

 

 

 

 

 

Premiums paid on early redemption of debt, net of tax

 

1,045

 

 

 

 

 

 

1,045

 

Unrealized (gain) loss on derivative asset (2022 CA asset sale), net of tax

 

245

 

 

 

(389

)

 

 

634

 

Adjusted Operating Results

$

99,118

 

 

$

61,676

 

 

$

37,442

 

 

 

 

 

 

 

Adjusted EBITDA

$

214,350

 

 

$

172,068

 

 

$

42,282

 

 

 

 

 

 

 

 

 

 

 

 

 

Seneca’s second quarter GAAP earnings increased $35.8 million versus the prior year. GAAP earnings included a $1.0 million after-tax loss recognized during the quarter on the early redemption of long-term debt for Seneca’s share of premiums paid by the Company associated with its long-term debt redemptions.

Excluding items impacting comparability, Seneca’s adjusted operating results in the second quarter increased $37.4 million primarily due to higher realized natural gas prices and natural gas production, as well as lower per unit operating expenses.

During the second quarter, Seneca produced 105.5 Bcf of natural gas, an increase of 2.6 Bcf, or 3%, from the prior year, and 7.8 Bcf, or 8%, higher compared to the fiscal 2025 first quarter. Two highly prolific pads turned in line this year in the EDA (Tioga Utica) were the main drivers behind these increases in production.

Seneca’s weighted average realized natural gas price, after the impact of hedging and transportation costs, was $2.94 per Mcf, an increase of $0.38 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

 

March 31,

(Cost per Mcf)

 

2025

 

 

 

2024

 

 

Variance

Lease Operating and Transportation Expense (“LOE”)

$

0.67

 

 

$

0.68

 

 

$

(0.01

)

General and Administrative Expense (“G&A”)

$

0.18

 

 

$

0.17

 

 

$

0.01

 

Taxes and Other

$

0.07

 

 

$

0.06

 

 

$

0.01

 

Total Cash Operating Costs

$

0.92

 

 

$

0.91

 

 

$

0.01

 

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

$

0.61

 

 

$

0.71

 

 

$

(0.10

)

Total Operating Costs

$

1.53

 

 

$

1.62

 

 

$

(0.09

)

 

 

 

 

 

 

 

 

 

 

 

 

On a per unit basis, the second quarter total cash operating costs were up slightly compared to the prior year as other taxes increased as a result of a higher Impact Fee in Pennsylvania due to the increase in NYMEX natural gas prices. LOE included $59 million ($0.56 per Mcf), or 84% of total LOE, for gathering and compression service fees paid to the Company’s Gathering segment to connect Seneca’s production to sales points along interstate pipelines. DD&A for the quarter was $0.61 per Mcf, a decrease of $0.10 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.

Midstream Businesses

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

 

March 31,

(in thousands)

 

2025

 

 

 

2024

 

 

Variance

GAAP Earnings

$

31,707

 

 

$

30,737

 

 

$

970

 

 

 

 

 

 

 

Adjusted EBITDA

$

70,169

 

 

$

70,033

 

 

$

136

 

 

 

 

 

 

 

 

 

 

 

 

 

The Pipeline and Storage segment’s second quarter GAAP earnings increased $1.0 million versus the prior year primarily due to higher operating revenues. The increase in operating revenues of $1.6 million, or 1%, was primarily attributable to an increase in Supply Corporation’s transportation and storage rates effective February 1, 2024, in accordance with its rate settlement, which was approved in fiscal 2024.

Empire Rate Case Update

On March 17, 2025, FERC approved an amendment to Empire’s 2019 rate case settlement, which provides for modest unit rate reductions for Empire’s transportation services. Based on current contracts, this settlement amendment is estimated to decrease Empire’s revenues on a yearly basis by approximately $0.5 million with new rates effective November 1, 2025. Under the amendment, Empire may not file a new rate case before April 30, 2027, and is required to file a rate case by May 31, 2031.

Gathering Segment

The Gathering segment’s operations are carried out by National Fuel Gas Midstream Company, LLC’s limited liability companies. The Gathering segment constructs, owns and operates natural gas gathering pipelines and compression facilities in the Appalachian region, which delivers Seneca and other non-affiliated Appalachian production to the interstate pipeline system.

 

Three Months Ended

 

March 31,

(in thousands)

 

2025

 

 

 

2024

 

 

Variance

GAAP Earnings

$

26,342

 

 

$

28,706

 

 

$

(2,364

)

Premiums paid on early redemption of debt, net of tax

 

698

 

 

 

 

 

 

698

 

Adjusted Operating Results

$

27,040

 

 

$

28,706

 

 

$

(1,666

)

 

 

 

 

 

 

Adjusted EBITDA

$

52,748

 

 

$

53,103

 

 

$

(355

)

 

 

 

 

 

 

 

 

 

 

 

 

The Gathering segment’s second quarter GAAP earnings decreased $2.4 million versus the prior year as higher operating revenues were more than offset by higher O&M and DD&A expense. GAAP earnings also included a $0.7 million after-tax loss recognized during the quarter on the early redemption of long-term debt for Gathering’s share of premiums paid by the Company associated with its long-term debt redemptions.

Operating revenues increased $1.0 million, or 2%, primarily due to an increase in throughput from Seneca’s new wells in Tioga County. While O&M expense increased $1.5 million, the per unit rate of $0.09 per Mcf remained unchanged. DD&A expense increased $1.2 million primarily due to higher average depreciable plant in service compared to the prior year.

Downstream Business

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

 

March 31,

(in thousands)

 

2025

 

 

 

2024

 

 

Variance

GAAP Earnings

$

63,544

 

 

$

44,739

 

 

$

18,805

 

 

 

 

 

 

 

Adjusted EBITDA

$

95,270

 

 

$

78,326

 

 

$

16,944

 

 

 

 

 

 

 

 

 

 

 

 

 

The Utility segment’s second quarter GAAP earnings increased $18.8 million, or 42%, primarily as a result of the implementation of the recently approved rate case settlement in the Utility’s New York jurisdiction, which became effective October 1, 2024.

For the quarter, customer margin (operating revenues less purchased gas sold) increased $22.2 million, primarily due to the New York rate case settlement. Other income increased $10.8 million, largely due to the New York rate settlement, which required the recognition of non-service pension and post-retirement benefit income and a corresponding reduction in new base rates, resulting in no effect on net income.

O&M expense increased by $4.2 million, primarily driven by higher personnel costs, partially offset by a reduction related to amortizations of certain regulatory assets as a result of the New York rate settlement. Further, interest expense increased $2.4 million primarily due to a higher average amount of net borrowings.

Corporate and All Other

The Company’s operations that are included in Corporate and All Other generated a combined net loss of $3.1 million in the current year second quarter, compared to combined earnings of less than $0.1 million in the prior year. The reduction in earnings during the second quarter was primarily driven by higher interest expense due to a higher average amount of net borrowings. A decrease in investment income on marketable securities and corporate-owned life insurance policies also contributed to the earnings reduction.

EARNINGS TELECONFERENCE

A conference call to discuss the results will be held on Thursday, May 1, 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, May 8, 2025. To access the replay, dial 1-866-813-9403 and provide Access Code 458634.

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

 

 

 

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 estimate accurately the time and resources necessary to meet emissions targets; governmental/regulatory actions and/or market pressures to reduce or eliminate reliance on natural gas; impairments under the SEC’s full cost ceiling test for natural gas reserves; changes in the price of natural gas; 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 and other investments, 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; the Company’s ability to complete strategic transactions; 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 2025. Additional details on the Company's forecast assumptions and business segment guidance are outlined in the table below.

The revised adjusted earnings per share guidance range excludes certain items that impacted the comparability of adjusted operating results during the six months ended March 31, 2025, including: (1) the after tax impairment of assets, which reduced earnings by $1.14 per share; (2) after-tax premiums paid on early redemptions of debt, which reduced earnings by $0.02 per share; (3) after-tax unrealized losses on a derivative asset, which reduced earnings by $0.01 per share; and (4) after-tax unrealized losses on other investments, which reduced earnings by $0.02 per share. While the Company expects to record certain adjustments to unrealized gain or loss on a derivative asset and unrealized gain or loss on investments during the remaining six months ending September 30, 2025, 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 2025 Guidance

 

Updated FY 2025 Guidance

 

 

 

 

Consolidated Adjusted Earnings per Share

$6.50 to $7.00

 

$6.75 to $7.05

Consolidated Effective Tax Rate

~ 25%

 

~ 25%

 

 

 

 

Capital Expenditures (Millions)

 

 

 

Exploration and Production

$495 - $515

 

$495 - $515

Pipeline and Storage

$130 - $150

 

$130 - $150

Gathering

$95 - $110

 

$95 - $110

Utility

$165 - $185

 

$165 - $185

Consolidated Capital Expenditures

$885 - $960

 

$885 - $960

 

 

 

 

Exploration and Production Segment Guidance

 

 

 

 

 

 

 

Commodity Price Assumptions (remaining six months)

 

 

 

NYMEX natural gas price

$3.50 /MMBtu

 

$3.50 /MMBtu

Appalachian basin spot price

$2.90 /MMBtu

 

$2.60 /MMBtu

Realized natural gas prices, after hedging ($/Mcf)

$2.77 - $2.81

 

$2.72 - $2.76

 

 

 

 

Production (Bcf)

410 to 425

 

415 to 425

 

 

 

 

E&P Operating Costs($/Mcf)

 

 

 

LOE

$0.68 - $0.70

 

$0.68 - $0.69

G&A

$0.18 - $0.19

 

$0.18 - $0.19

DD&A

$0.63 - $0.67

 

$0.63 - $0.65

 

 

 

 

Other Business Segment Guidance(Millions)

 

 

 

Gathering Segment Revenues

$250 - $260

 

$250 - $260

Pipeline and Storage Segment Revenues

$415 - $435

 

$415 - $435

 

 

 

 

Utility Segment Guidance(Millions)

 

 

 

Customer Margin*

$445 - $465

 

$445 - $465

O&M Expense

$240 - $250

 

$240 - $245

Non-Service Pension & OPEB Income

$23 - $27

 

$23 - $27

 

 

 

 

* 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 MARCH 31, 2025

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

Upstream

 

Midstream

 

Downstream

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exploration &

 

Pipeline &

 

 

 

 

 

Corporate /

 

 

(Thousands of Dollars)

Production

 

Storage

 

Gathering

 

Utility

 

All Other

 

Consolidated*

 

 

 

 

 

 

 

 

 

 

 

 

Second quarter 2024 GAAP earnings

$

62,065

 

 

$

30,737

 

 

$

28,706

 

 

$

44,739

 

 

$

25

 

 

$

166,272

 

Items impacting comparability:

 

 

 

 

 

 

 

 

 

 

 

Unrealized (gain) loss on derivative asset

 

(536

)

 

 

 

 

 

 

 

 

 

 

(536

)

Tax impact of unrealized (gain) loss on derivative asset

 

147

 

 

 

 

 

 

 

 

 

 

 

147

 

Unrealized (gain) loss on other investments

 

 

 

 

 

 

 

 

 

(769

)

 

 

(769

)

Tax impact of unrealized (gain) loss on other investments

 

 

 

 

 

 

 

 

 

162

 

 

 

162

 

Second quarter 2024 adjusted operating results

 

61,676

 

 

 

30,737

 

 

 

28,706

 

 

 

44,739

 

 

 

(582

)

 

 

165,276

 

Drivers of adjusted operating results**

 

 

 

 

 

 

 

 

 

 

 

Upstream Revenues

 

 

 

 

 

 

 

 

 

 

 

Higher (lower) natural gas production

 

5,322

 

 

 

 

 

 

 

 

 

 

 

5,322

 

Higher (lower) realized natural gas prices, after hedging

 

31,956

 

 

 

 

 

 

 

 

 

 

 

31,956

 

Midstream Revenues

 

 

 

 

 

 

 

 

 

 

 

Higher (lower) operating revenues

 

 

 

1,227

 

 

 

819

 

 

 

 

 

 

 

2,046

 

Downstream Margins***

 

 

 

 

 

 

 

 

 

 

 

Impact of usage and weather

 

 

 

 

 

 

 

3,011

 

 

 

 

 

3,011

 

Impact of new rates in New York

 

 

 

 

 

 

 

14,577

 

 

 

 

 

14,577

 

Higher (lower) other operating revenues

 

 

 

 

 

 

 

(924

)

 

 

 

 

(924

)

Operating Expenses

 

 

 

 

 

 

 

 

 

 

 

Lower (higher) lease operating and transportation expenses

 

(1,196

)

 

 

 

 

 

 

 

 

 

 

(1,196

)

Lower (higher) operating expenses

 

(1,855

)

 

 

(1,248

)

 

 

(1,168

)

 

 

(3,330

)

 

 

 

 

(7,601

)

Lower (higher) property, franchise and other taxes

 

(948

)

 

 

 

 

 

 

 

 

 

 

(948

)

Lower (higher) depreciation / depletion

 

6,973

 

 

 

745

 

 

 

(966

)

 

 

(685

)

 

 

 

 

6,067

 

Other Income (Expense)

 

 

 

 

 

 

 

 

 

 

 

Higher (lower) other income

 

 

 

 

 

 

 

8,545

 

 

 

612

 

 

 

9,157

 

(Higher) lower interest expense

 

 

 

331

 

 

 

(891

)

 

 

(1,895

)

 

 

(2,902

)

 

 

(5,357

)

Income Taxes

 

 

 

 

 

 

 

 

 

 

 

Lower (higher) income tax expense / effective tax rate

 

(2,331

)

 

 

241

 

 

 

463

 

 

 

(545

)

 

 

(159

)

 

 

(2,331

)

All other / rounding

 

(479

)

 

 

(326

)

 

 

77

 

 

 

51

 

 

 

(45

)

 

 

(722

)

Second quarter 2025 adjusted operating results

 

99,118

 

 

 

31,707

 

 

 

27,040

 

 

 

63,544

 

 

 

(3,076

)

 

 

218,333

 

Items impacting comparability:

 

 

 

 

 

 

 

 

 

 

 

Premiums paid on early redemption of debt

 

(1,430

)

 

 

 

 

(955

)

 

 

 

 

 

 

(2,385

)

Tax impact of premiums paid on early redemption of debt

 

385

 

 

 

 

 

257

 

 

 

 

 

 

 

642

 

Unrealized gain (loss) on derivative asset

 

(335

)

 

 

 

 

 

 

 

 

 

 

(335

)

Tax impact of unrealized gain (loss) on derivative asset

 

90

 

 

 

 

 

 

 

 

 

 

 

90

 

Unrealized gain (loss) on other investments

 

 

 

 

 

 

 

 

 

17

 

 

 

17

 

Tax impact of unrealized gain (loss) on other investments

 

 

 

 

 

 

 

 

 

(4

)

 

 

(4

)

Second quarter 2025 GAAP earnings

$

97,828

 

 

$

31,707

 

 

$

26,342

 

 

$

63,544

 

 

$

(3,063

)

 

$

216,358

 

 

 

 

 

 

 

 

 

 

 

 

 

* Amounts do not reflect intercompany eliminations.

 

 

 

 

 

 

 

 

 

 

 

** Drivers of adjusted operating results 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 MARCH 31, 2025

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

Upstream

 

Midstream

 

Downstream

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exploration &

 

Pipeline &

 

 

 

 

 

Corporate /

 

 

 

Production

 

Storage

 

Gathering

 

Utility

 

All Other

 

Consolidated*

 

 

 

 

 

 

 

 

 

 

 

 

Second quarter 2024 GAAP earnings per share

$

0.67

 

 

$

0.33

 

 

$

0.31

 

 

$

0.48

 

 

$

0.01

 

 

$

1.80

 

Items impacting comparability:

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

(0.01

)

 

 

(0.01

)

Second quarter 2024 adjusted operating results per share

 

0.67

 

 

 

0.33

 

 

 

0.31

 

 

 

0.48

 

 

 

 

 

 

1.79

 

Drivers of adjusted operating results**

 

 

 

 

 

 

 

 

 

 

 

Upstream Revenues

 

 

 

 

 

 

 

 

 

 

 

Higher (lower) natural gas production

 

0.06

 

 

 

 

 

 

 

 

 

 

 

0.06

 

Higher (lower) realized natural gas prices, after hedging

 

0.35

 

 

 

 

 

 

 

 

 

 

 

0.35

 

Midstream Revenues

 

 

 

 

 

 

 

 

 

 

 

Higher (lower) operating revenues

 

 

 

0.01

 

 

 

0.01

 

 

 

 

 

 

 

0.02

 

Downstream Margins***

 

 

 

 

 

 

 

 

 

 

 

Impact of usage and weather

 

 

 

 

 

 

 

0.03

 

 

 

 

 

0.03

 

Impact of new rates in New York

 

 

 

 

 

 

 

0.16

 

 

 

 

 

0.16

 

Higher (lower) other operating revenues

 

 

 

 

 

 

 

(0.01

)

 

 

 

 

(0.01

)

Operating Expenses

 

 

 

 

 

 

 

 

 

 

 

Lower (higher) lease operating and transportation expenses

 

(0.01

)

 

 

 

 

 

 

 

 

 

 

(0.01

)

Lower (higher) operating expenses

 

(0.02

)

 

 

(0.01

)

 

 

(0.01

)

 

 

(0.04

)

 

 

 

 

(0.08

)

Lower (higher) property, franchise and other taxes

 

(0.01

)

 

 

 

 

 

 

 

 

 

 

(0.01

)

Lower (higher) depreciation / depletion

 

0.09

 

 

 

0.01

 

 

 

(0.01

)

 

 

(0.01

)

 

 

 

 

0.08

 

Other Income (Expense)

 

 

 

 

 

 

 

 

 

 

 

Higher (lower) other income

 

 

 

 

 

 

 

0.09

 

 

 

0.01

 

 

 

0.10

 

(Higher) lower interest expense

 

 

 

 

 

 

(0.01

)

 

 

(0.02

)

 

 

(0.03

)

 

 

(0.06

)

Income Taxes

 

 

 

 

 

 

 

 

 

 

 

Lower (higher) income tax expense / effective tax rate

 

(0.03

)

 

 

 

 

 

0.01

 

 

 

(0.01

)

 

 

 

 

 

(0.03

)

All other / rounding

 

(0.02

)

 

 

0.01

 

 

 

 

 

 

0.03

 

 

 

(0.02

)

 

 

 

Second quarter 2025 adjusted operating results per share

 

1.08

 

 

 

0.35

 

 

 

0.30

 

 

 

0.70

 

 

 

(0.04

)

 

 

2.39

 

Items impacting comparability:

 

 

 

 

 

 

 

 

 

 

 

Premiums paid on early redemption of debt, net of tax

 

(0.01

)

 

 

 

 

(0.01

)

 

 

 

 

 

 

(0.02

)

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

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

Second quarter 2025 GAAP earnings per share

$

1.07

 

 

$

0.35

 

 

$

0.29

 

 

$

0.70

 

 

$

(0.04

)

 

$

2.37

 

 

 

 

 

 

 

 

 

 

 

 

 

* Amounts do not reflect intercompany eliminations.

 

 

 

 

 

 

 

 

 

 

 

** Drivers of adjusted operating results 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

SIX MONTHS ENDED MARCH 31, 2025

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

Upstream

 

Midstream

 

Downstream

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exploration &

 

Pipeline &

 

 

 

 

 

Corporate /

 

 

(Thousands of Dollars)

Production

 

Storage

 

Gathering

 

Utility

 

All Other

 

Consolidated*

Six months ended March 31, 2024 GAAP earnings

$

114,548

 

 

$

54,792

 

 

$

57,531

 

 

$

71,289

 

 

$

1,132

 

 

$

299,292

 

Items impacting comparability:

 

 

 

 

 

 

 

 

 

 

 

Unrealized (gain) loss on derivative asset

 

3,662

 

 

 

 

 

 

 

 

 

 

 

3,662

 

Tax impact of unrealized (gain) loss on derivative asset

 

(1,004

)

 

 

 

 

 

 

 

 

 

 

(1,004

)

Unrealized (gain) loss on other investments

 

 

 

 

 

 

 

 

 

(1,818

)

 

 

(1,818

)

Tax impact of unrealized (gain) loss on other investments

 

 

 

 

 

 

 

 

 

382

 

 

 

382

 

Six months ended March 31, 2024 adjusted operating results

 

117,206

 

 

 

54,792

 

 

 

57,531

 

 

 

71,289

 

 

 

(304

)

 

 

300,514

 

Drivers of adjusted operating results**

 

 

 

 

 

 

 

 

 

 

 

Upstream Revenues

 

 

 

 

 

 

 

 

 

 

 

Higher (lower) natural gas production

 

(817

)

 

 

 

 

 

 

 

 

 

 

(817

)

Higher (lower) realized natural gas prices, after hedging

 

33,964

 

 

 

 

 

 

 

 

 

 

 

33,964

 

Midstream Revenues

 

 

 

 

 

 

 

 

 

 

 

Higher (lower) operating revenues

 

 

 

10,865

 

 

 

(332

)

 

 

 

 

 

 

10,533

 

Downstream Margins***

 

 

 

 

 

 

 

 

 

 

 

Impact of usage and weather

 

 

 

 

 

 

 

2,685

 

 

 

 

 

2,685

 

Impact of new rates in New York

 

 

 

 

 

 

 

22,442

 

 

 

 

 

22,442

 

Higher (lower) other operating revenues

 

 

 

 

 

 

 

(1,364

)

 

 

 

 

(1,364

)

Operating Expenses

 

 

 

 

 

 

 

 

 

 

 

Lower (higher) operating expenses

 

(1,742

)

 

 

(2,105

)

 

 

(1,108

)

 

 

(4,575

)

 

 

 

 

(9,530

)

Lower (higher) property, franchise and other taxes

 

(746

)

 

 

 

 

 

 

 

 

 

 

(746

)

Lower (higher) depreciation / depletion

 

13,816

 

 

 

452

 

 

 

(1,802

)

 

 

(1,309

)

 

 

 

 

11,157

 

Other Income (Expense)

 

 

 

 

 

 

 

 

 

 

 

Higher (lower) other income

 

(1,888

)

 

 

(603

)

 

 

 

 

11,720

 

 

 

2,300

 

 

 

11,529

 

(Higher) lower interest expense

 

 

 

328

 

 

 

(1,271

)

 

 

(3,679

)

 

 

(3,165

)

 

 

(7,787

)

Income Taxes

 

 

 

 

 

 

 

 

 

 

 

Lower (higher) income tax expense / effective tax rate

 

(2,338

)

 

 

(246

)

 

 

905

 

 

 

(1,128

)

 

 

43

 

 

 

(2,764

)

All other / rounding

 

(226

)

 

 

679

 

 

 

262

 

 

 

(38

)

 

 

(219

)

 

 

458

 

Six months ended March 31, 2025 adjusted operating results

 

157,229

 

 

 

64,162

 

 

 

54,185

 

 

 

96,043

 

 

 

(1,345

)

 

 

370,274

 

Items impacting comparability:

 

 

 

 

 

 

 

 

 

 

 

Impairment of assets

 

(141,802

)

 

 

 

 

 

 

 

 

 

 

(141,802

)

Tax impact of impairment of assets

 

37,169

 

 

 

 

 

 

 

 

 

 

 

37,169

 

Premiums paid on early redemption of debt

 

(1,430

)

 

 

 

 

(955

)

 

 

 

 

 

 

(2,385

)

Tax impact of premiums paid on early redemption of debt

 

385

 

 

 

 

 

257

 

 

 

 

 

 

 

642

 

Unrealized gain (loss) on derivative asset

 

(684

)

 

 

 

 

 

 

 

 

 

 

(684

)

Tax impact of unrealized gain (loss) on derivative asset

 

184

 

 

 

 

 

 

 

 

 

 

 

184

 

Unrealized gain (loss) on other investments

 

 

 

 

 

 

 

 

 

(2,600

)

 

 

(2,600

)

Tax impact of unrealized gain (loss) on other investments

 

 

 

 

 

 

 

 

 

546

 

 

 

546

 

Six months ended March 31, 2025 GAAP earnings

$

51,051

 

 

$

64,162

 

 

$

53,487

 

 

$

96,043

 

 

$

(3,399

)

 

$

261,344

 

 

 

 

 

 

 

 

 

 

 

 

 

* Amounts do not reflect intercompany eliminations.

 

 

 

 

 

 

 

 

 

 

 

** Drivers of adjusted operating results 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

SIX MONTHS ENDED MARCH 31, 2025

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

Upstream

 

Midstream

 

Downstream

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exploration &

 

Pipeline &

 

 

 

 

 

Corporate /

 

 

 

Production

 

Storage

 

Gathering

 

Utility

 

All Other

 

Consolidated*

Six months ended March 31, 2024 GAAP earnings per share

$

1.24

 

 

$

0.59

 

 

$

0.62

 

 

$

0.77

 

 

$

0.02

 

 

$

3.24

 

Items impacting comparability:

 

 

 

 

 

 

 

 

 

 

 

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

 

0.03

 

 

 

 

 

 

 

 

 

 

 

0.03

 

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

 

 

 

 

 

 

 

 

 

(0.02

)

 

 

(0.02

)

Six months ended March 31, 2024 adjusted operating results per share

 

1.27

 

 

 

0.59

 

 

 

0.62

 

 

 

0.77

 

 

 

 

 

 

3.25

 

Drivers of adjusted operating results**

 

 

 

 

 

 

 

 

 

 

 

Upstream Revenues

 

 

 

 

 

 

 

 

 

 

 

Higher (lower) natural gas production

 

(0.01

)

 

 

 

 

 

 

 

 

 

 

(0.01

)

Higher (lower) realized natural gas prices, after hedging

 

0.37

 

 

 

 

 

 

 

 

 

 

 

0.37

 

Midstream Revenues

 

 

 

 

 

 

 

 

 

 

 

Higher (lower) operating revenues

 

 

 

0.12

 

 

 

 

 

 

 

 

 

 

0.12

 

Downstream Margins***

 

 

 

 

 

 

 

 

 

 

 

Impact of usage and weather

 

 

 

 

 

 

 

0.03

 

 

 

 

 

0.03

 

Impact of new rates in New York

 

 

 

 

 

 

 

0.25

 

 

 

 

 

0.25

 

Higher (lower) other operating revenues

 

 

 

 

 

 

 

(0.01

)

 

 

 

 

(0.01

)

Operating Expenses

 

 

 

 

 

 

 

 

 

 

 

Lower (higher) operating expenses

 

(0.02

)

 

 

(0.02

)

 

 

(0.01

)

 

 

(0.05

)

 

 

 

 

(0.10

)

Lower (higher) property, franchise and other taxes

 

(0.01

)

 

 

 

 

 

 

 

 

 

 

(0.01

)

Lower (higher) depreciation / depletion

 

0.15

 

 

 

 

 

 

(0.02

)

 

 

(0.01

)

 

 

 

 

0.12

 

Other Income (Expense)

 

 

 

 

 

 

 

 

 

 

 

Higher (lower) other income

 

(0.02

)

 

 

(0.01

)

 

 

 

 

0.13

 

 

 

0.03

 

 

 

0.13

 

(Higher) lower interest expense

 

 

 

 

 

 

(0.01

)

 

 

(0.04

)

 

 

(0.03

)

 

 

(0.08

)

Income Taxes

 

 

 

 

 

 

 

 

 

 

 

Lower (higher) income tax expense / effective tax rate

 

(0.03

)

 

 

 

 

 

0.01

 

 

 

(0.01

)

 

 

 

 

 

(0.03

)

All other / rounding

 

0.02

 

 

 

0.02

 

 

 

0.01

 

 

 

(0.01

)

 

 

(0.01

)

 

 

0.03

 

Six months ended March 31, 2025 adjusted operating results per share

 

1.72

 

 

 

0.70

 

 

 

0.60

 

 

 

1.05

 

 

 

(0.01

)

 

 

4.06

 

Items impacting comparability:

 

 

 

 

 

 

 

 

 

 

 

Impairment of assets, net of tax

 

(1.14

)

 

 

 

 

 

 

 

 

 

 

(1.14

)

Premiums paid on early redemption of debt, net of tax

 

(0.01

)

 

 

 

 

(0.01

)

 

 

 

 

 

 

(0.02

)

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

 

(0.01

)

 

 

 

 

 

 

 

 

 

 

(0.01

)

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

 

 

 

 

 

 

 

 

 

(0.02

)

 

 

(0.02

)

Rounding

 

 

 

 

 

 

 

 

 

(0.01

)

 

 

(0.01

)

Six months ended March 31, 2025 GAAP earnings per share

$

0.56

 

 

$

0.70

 

 

$

0.59

 

 

$

1.05

 

 

$

(0.04

)

 

$

2.86

 

 

 

 

 

 

 

 

 

 

 

 

 

* Amounts do not reflect intercompany eliminations.

 

 

 

 

 

 

 

 

 

 

 

** Drivers of adjusted operating results 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

 

Six Months Ended

 

March 31,

 

March 31,

 

(Unaudited)

 

(Unaudited)

SUMMARY OF OPERATIONS

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Operating Revenues:

 

 

 

 

 

 

 

Utility Revenues

$

343,574

 

 

$

290,198

 

 

$

571,998

 

 

$

492,119

 

Exploration and Production and Other Revenues

 

311,958

 

 

 

264,614

 

 

 

560,818

 

 

 

518,633

 

Pipeline and Storage and Gathering Revenues

 

74,418

 

 

 

75,127

 

 

 

146,616

 

 

 

144,549

 

 

 

729,950

 

 

 

629,939

 

 

 

1,279,432

 

 

 

1,155,301

 

Operating Expenses:

 

 

 

 

 

 

 

Purchased Gas

 

135,338

 

 

 

105,940

 

 

 

200,675

 

 

 

162,491

 

Operation and Maintenance:

 

 

 

 

 

 

 

Utility

 

63,447

 

 

 

59,288

 

 

 

118,691

 

 

 

112,993

 

Exploration and Production and Other

 

35,059

 

 

 

32,794

 

 

 

68,600

 

 

 

67,620

 

Pipeline and Storage and Gathering

 

42,363

 

 

 

39,340

 

 

 

78,304

 

 

 

74,303

 

Property, Franchise and Other Taxes

 

25,214

 

 

 

23,019

 

 

 

47,270

 

 

 

45,434

 

Depreciation, Depletion and Amortization

 

111,277

 

 

 

118,935

 

 

 

220,647

 

 

 

234,725

 

Impairment of Assets

 

 

 

 

 

 

 

141,802

 

 

 

 

 

 

412,698

 

 

 

379,316

 

 

 

875,989

 

 

 

697,566

 

 

 

 

 

 

 

 

 

Operating Income

 

317,252

 

 

 

250,623

 

 

 

403,443

 

 

 

457,735

 

 

 

 

 

 

 

 

 

Other Income (Expense):

 

 

 

 

 

 

 

Other Income (Deductions)

 

15,232

 

 

 

6,070

 

 

 

22,952

 

 

 

9,801

 

Interest Expense on Long-Term Debt

 

(39,662

)

 

 

(28,453

)

 

 

(73,024

)

 

 

(56,915

)

Other Interest Expense

 

(5,095

)

 

 

(6,636

)

 

 

(9,476

)

 

 

(12,910

)

 

 

 

 

 

 

 

 

Income Before Income Taxes

 

287,727

 

 

 

221,604

 

 

 

343,895

 

 

 

397,711

 

 

 

 

 

 

 

 

 

Income Tax Expense

 

71,369

 

 

 

55,332

 

 

 

82,551

 

 

 

98,419

 

 

 

 

 

 

 

 

 

Net Income Available for Common Stock

$

216,358

 

 

$

166,272

 

 

$

261,344

 

 

$

299,292

 

 

 

 

 

 

 

 

 

Earnings Per Common Share

 

 

 

 

 

 

 

Basic

$

2.39

 

 

$

1.81

 

 

$

2.88

 

 

$

3.25

 

Diluted

$

2.37

 

 

$

1.80

 

 

$

2.86

 

 

$

3.24

 

 

 

 

 

 

 

 

 

Weighted Average Common Shares:

 

 

 

 

 

 

 

Used in Basic Calculation

 

90,500,162

 

 

 

92,114,415

 

 

 

90,640,333

 

 

 

92,011,772

 

Used in Diluted Calculation

 

91,176,327

 

 

 

92,512,447

 

 

 

91,312,334

 

 

 

92,478,604

 



NATIONAL FUEL GAS COMPANY

AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(Unaudited)

 

 

 

March 31,

 

September 30,

(Thousands of Dollars)

 

2025

 

 

 

2024

 

ASSETS

 

 

 

Property, Plant and Equipment

$

14,834,817

 

 

$

14,524,798

 

Less - Accumulated Depreciation, Depletion and Amortization

 

7,487,618

 

 

 

7,185,593

 

Net Property, Plant and Equipment

 

7,347,199

 

 

 

7,339,205

 

Current Assets:

 

 

 

Cash and Temporary Cash Investments

 

39,954

 

 

 

38,222

 

Cash Held in Trust for Bondholders

 

51,352

 

 

 

 

Receivables - Net

 

291,132

 

 

 

127,222

 

Unbilled Revenue

 

49,077

 

 

 

15,521

 

Gas Stored Underground

 

6,413

 

 

 

35,055

 

Materials and Supplies - at average cost

 

48,451

 

 

 

47,670

 

Unrecovered Purchased Gas Costs

 

3,562

 

 

 

 

Other Current Assets

 

78,532

 

 

 

92,229

 

Total Current Assets

 

568,473

 

 

 

355,919

 

Other Assets:

 

 

 

Recoverable Future Taxes

 

88,623

 

 

 

80,084

 

Unamortized Debt Expense

 

7,166

 

 

 

5,604

 

Other Regulatory Assets

 

118,800

 

 

 

108,022

 

Deferred Charges

 

69,572

 

 

 

69,662

 

Other Investments

 

71,958

 

 

 

81,705

 

Goodwill

 

5,476

 

 

 

5,476

 

Prepaid Pension and Post-Retirement Benefit Costs

 

194,325

 

 

 

180,230

 

Fair Value of Derivative Financial Instruments

 

45

 

 

 

87,905

 

Other

 

8,326

 

 

 

5,958

 

Total Other Assets

 

564,291

 

 

 

624,646

 

Total Assets

$

8,479,963

 

 

$

8,319,770

 

CAPITALIZATION AND LIABILITIES

 

 

 

Capitalization:

 

 

 

Comprehensive Shareholders' Equity

 

 

 

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

 

 

 

Outstanding - 90,397,698 Shares and 91,005,993 Shares, Respectively

$

90,398

 

 

$

91,006

 

Paid in Capital

 

1,042,822

 

 

 

1,045,487

 

Earnings Reinvested in the Business

 

1,855,366

 

 

 

1,727,326

 

Accumulated Other Comprehensive Loss

 

(222,975

)

 

 

(15,476

)

Total Comprehensive Shareholders' Equity

 

2,765,611

 

 

 

2,848,343

 

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

 

2,381,126

 

 

 

2,188,243

 

Total Capitalization

 

5,146,737

 

 

 

5,036,586

 

Current and Accrued Liabilities:

 

 

 

Notes Payable to Banks and Commercial Paper

 

208,400

 

 

 

90,700

 

Current Portion of Long-Term Debt

 

350,000

 

 

 

500,000

 

Accounts Payable

 

127,611

 

 

 

165,068

 

Amounts Payable to Customers

 

34,393

 

 

 

42,720

 

Dividends Payable

 

46,555

 

 

 

46,872

 

Interest Payable on Long-Term Debt

 

19,454

 

 

 

27,247

 

Customer Advances

 

 

 

 

19,373

 

Customer Security Deposits

 

30,358

 

 

 

36,265

 

Other Accruals and Current Liabilities

 

184,925

 

 

 

162,903

 

Fair Value of Derivative Financial Instruments

 

201,464

 

 

 

4,744

 

Total Current and Accrued Liabilities

 

1,203,160

 

 

 

1,095,892

 

Other Liabilities:

 

 

 

Deferred Income Taxes

 

1,072,436

 

 

 

1,111,165

 

Taxes Refundable to Customers

 

302,293

 

 

 

305,645

 

Cost of Removal Regulatory Liability

 

300,256

 

 

 

292,477

 

Other Regulatory Liabilities

 

140,828

 

 

 

151,452

 

Other Post-Retirement Liabilities

 

3,404

 

 

 

3,511

 

Asset Retirement Obligations

 

193,802

 

 

 

203,006

 

Other Liabilities

 

117,047

 

 

 

120,036

 

Total Other Liabilities

 

2,130,066

 

 

 

2,187,292

 

Commitments and Contingencies

 

 

 

 

 

Total Capitalization and Liabilities

$

8,479,963

 

 

$

8,319,770

 



NATIONAL FUEL GAS COMPANY

AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

 

 

Six Months Ended

 

March 31,

(Thousands of Dollars)

 

2025

 

 

 

2024

 

 

 

 

 

Operating Activities:

 

 

 

Net Income Available for Common Stock

$

261,344

 

 

$

299,292

 

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

 

 

 

Impairment of Assets

 

141,802

 

 

 

 

Depreciation, Depletion and Amortization

 

220,647

 

 

 

234,725

 

Deferred Income Taxes

 

25,787

 

 

 

65,187

 

Premiums Paid on Early Redemption of Debt

 

2,385

 

 

 

 

Stock-Based Compensation

 

10,487

 

 

 

10,477

 

Other

 

14,317

 

 

 

11,874

 

Change in:

 

 

 

Receivables and Unbilled Revenue

 

(197,553

)

 

 

(50,123

)

Gas Stored Underground and Materials and Supplies

 

27,861

 

 

 

25,675

 

Unrecovered Purchased Gas Costs

 

(3,562

)

 

 

 

Other Current Assets

 

13,737

 

 

 

15,201

 

Accounts Payable

 

17,322

 

 

 

(15,641

)

Amounts Payable to Customers

 

(8,327

)

 

 

13,327

 

Customer Advances

 

(19,373

)

 

 

(21,003

)

Customer Security Deposits

 

(5,907

)

 

 

1,836

 

Other Accruals and Current Liabilities

 

21,528

 

 

 

26,927

 

Other Assets

 

(20,282

)

 

 

(22,165

)

Other Liabilities

 

(28,343

)

 

 

(9,328

)

Net Cash Provided by Operating Activities

$

473,870

 

 

$

586,261

 

 

 

 

 

Investing Activities:

 

 

 

Capital Expenditures

$

(434,260

)

 

$

(481,958

)

Other

 

8,881

 

 

 

(1,189

)

Net Cash Used in Investing Activities

$

(425,379

)

 

$

(483,147

)

 

 

 

 

Financing Activities:

 

 

 

Changes in Notes Payable to Banks and Commercial Paper

 

117,700

 

 

 

(8,600

)

Shares Repurchased Under Repurchase Plan

 

(50,471

)

 

 

(4,230

)

Reduction of Long-Term Debt

 

(954,086

)

 

 

 

Net Proceeds From Issuance of Long-Term Debt

 

989,019

 

 

 

 

Dividends Paid on Common Stock

 

(93,543

)

 

 

(91,048

)

Net Repurchases of Common Stock Under Stock and Benefit Plans

 

(4,026

)

 

 

(3,914

)

Net Cash Provided by (Used in) Financing Activities

$

4,593

 

 

$

(107,792

)

 

 

 

 

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

 

53,084

 

 

 

(4,678

)

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

 

38,222

 

 

 

55,447

 

Cash, Cash Equivalents, and Restricted Cash at March 31

$

91,306

 

 

$

50,769

 



NATIONAL FUEL GAS COMPANY

AND SUBSIDIARIES

 

 

 

 

 

 

 

 

 

 

SEGMENT OPERATING RESULTS AND STATISTICS

(UNAUDITED)

 

 

 

 

 

 

 

 

 

 

UPSTREAM BUSINESS

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Six Months Ended

(Thousands of Dollars, except per share amounts)

March 31,

 

March 31,

EXPLORATION AND PRODUCTION SEGMENT

 

2025

 

 

 

2024

 

 

Variance

 

 

2025

 

 

 

2024

 

 

Variance

Total Operating Revenues

$

311,958

 

 

$

264,614

 

 

$

47,344

 

 

$

560,818

 

 

$

518,633

 

 

$

42,185

 

Operating Expenses:

 

 

 

 

 

 

 

 

 

Operation and Maintenance:

 

 

 

 

 

 

 

 

 

General and Administrative Expense

 

18,847

 

 

 

17,165

 

 

 

1,682

 

 

 

38,173

 

 

 

34,958

 

 

 

3,215

 

Lease Operating and Transportation Expense

 

71,176

 

 

 

69,662

 

 

 

1,514

 

 

 

136,816

 

 

 

136,736

 

 

 

80

 

All Other Operation and Maintenance Expense

 

3,310

 

 

 

2,644

 

 

 

666

 

 

 

7,178

 

 

 

8,188

 

 

 

(1,010

)

Property, Franchise and Other Taxes

 

4,275

 

 

 

3,075

 

 

 

1,200

 

 

 

7,657

 

 

 

6,713

 

 

 

944

 

Depreciation, Depletion and Amortization

 

64,622

 

 

 

73,448

 

 

 

(8,826

)

 

 

127,925

 

 

 

145,413

 

 

 

(17,488

)

Impairment of Assets

 

 

 

 

 

 

 

 

 

 

141,802

 

 

 

 

 

 

141,802

 

 

 

162,230

 

 

 

165,994

 

 

 

(3,764

)

 

 

459,551

 

 

 

332,008

 

 

 

127,543

 

 

 

 

 

 

 

 

 

 

 

Operating Income

 

149,728

 

 

 

98,620

 

 

 

51,108

 

 

 

101,267

 

 

 

186,625

 

 

 

(85,358

)

 

 

 

 

 

 

 

 

 

 

Other Income (Expense):

 

 

 

 

 

 

 

 

 

Non-Service Pension and Post-Retirement Benefit Credit

 

37

 

 

 

100

 

 

 

(63

)

 

 

74

 

 

 

201

 

 

 

(127

)

Interest and Other Income (Deductions)

 

101

 

 

 

1,170

 

 

 

(1,069

)

 

 

373

 

 

 

(342

)

 

 

715

 

Interest Expense on Long-Term Debt

 

(1,949

)

 

 

 

 

 

(1,949

)

 

 

(1,949

)

 

 

 

 

 

(1,949

)

Other Interest Expense

 

(15,091

)

 

 

(15,108

)

 

 

17

 

 

 

(30,291

)

 

 

(30,377

)

 

 

86

 

Income Before Income Taxes

 

132,826

 

 

 

84,782

 

 

 

48,044

 

 

 

69,474

 

 

 

156,107

 

 

 

(86,633

)

Income Tax Expense

 

34,998

 

 

 

22,717

 

 

 

12,281

 

 

 

18,423

 

 

 

41,559

 

 

 

(23,136

)

Net Income

$

97,828

 

 

$

62,065

 

 

$

35,763

 

 

$

51,051

 

 

$

114,548

 

 

$

(63,497

)

Net Income Per Share (Diluted)

$

1.07

 

 

$

0.67

 

 

$

0.40

 

 

$

0.56

 

 

$

1.24

 

 

$

(0.68

)



NATIONAL FUEL GAS COMPANY

AND SUBSIDIARIES

 

 

 

 

 

 

 

 

 

 

SEGMENT OPERATING RESULTS AND STATISTICS

(UNAUDITED)

 

 

 

 

 

 

 

 

 

 

MIDSTREAM BUSINESSES

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Six Months Ended

(Thousands of Dollars, except per share amounts)

March 31,

 

March 31,

PIPELINE AND STORAGE SEGMENT

 

2025

 

 

 

2024

 

 

Variance

 

 

2025

 

 

 

2024

 

 

Variance

Revenues from External Customers

$

71,185

 

 

$

71,210

 

 

$

(25

)

 

$

139,935

 

 

$

136,036

 

 

$

3,899

 

Intersegment Revenues

 

38,388

 

 

 

36,810

 

 

 

1,578

 

 

 

76,251

 

 

 

66,397

 

 

 

9,854

 

Total Operating Revenues

 

109,573

 

 

 

108,020

 

 

 

1,553

 

 

 

216,186

 

 

 

202,433

 

 

 

13,753

 

Operating Expenses:

 

 

 

 

 

 

 

 

 

Purchased Gas

 

162

 

 

 

325

 

 

 

(163

)

 

 

121

 

 

 

926

 

 

 

(805

)

Operation and Maintenance

 

30,642

 

 

 

29,062

 

 

 

1,580

 

 

 

57,677

 

 

 

55,013

 

 

 

2,664

 

Property, Franchise and Other Taxes

 

8,600

 

 

 

8,600

 

 

 

 

 

 

17,266

 

 

 

17,320

 

 

 

(54

)

Depreciation, Depletion and Amortization

 

18,547

 

 

 

19,490

 

 

 

(943

)

 

 

37,132

 

 

 

37,704

 

 

 

(572

)

 

 

57,951

 

 

 

57,477

 

 

 

474

 

 

 

112,196

 

 

 

110,963

 

 

 

1,233

 

 

 

 

 

 

 

 

 

 

 

Operating Income

 

51,622

 

 

 

50,543

 

 

 

1,079

 

 

 

103,990

 

 

 

91,470

 

 

 

12,520

 

 

 

 

 

 

 

 

 

 

 

Other Income (Expense):

 

 

 

 

 

 

 

 

 

Non-Service Pension and Post-Retirement Benefit Credit

 

952

 

 

 

1,257

 

 

 

(305

)

 

 

1,905

 

 

 

2,515

 

 

 

(610

)

Interest and Other Income

 

1,794

 

 

 

2,046

 

 

 

(252

)

 

 

3,833

 

 

 

3,978

 

 

 

(145

)

Interest Expense

 

(11,700

)

 

 

(12,119

)

 

 

419

 

 

 

(23,428

)

 

 

(23,843

)

 

 

415

 

Income Before Income Taxes

 

42,668

 

 

 

41,727

 

 

 

941

 

 

 

86,300

 

 

 

74,120

 

 

 

12,180

 

Income Tax Expense

 

10,961

 

 

 

10,990

 

 

 

(29

)

 

 

22,138

 

 

 

19,328

 

 

 

2,810

 

Net Income

$

31,707

 

 

$

30,737

 

 

$

970

 

 

$

64,162

 

 

$

54,792

 

 

$

9,370

 

Net Income Per Share (Diluted)

$

0.35

 

 

$

0.33

 

 

$

0.02

 

 

$

0.70

 

 

$

0.59

 

 

$

0.11

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Six Months Ended

 

March 31,

 

March 31,

GATHERING SEGMENT

 

2025

 

 

 

2024

 

 

Variance

 

 

2025

 

 

 

2024

 

 

Variance

Revenues from External Customers

$

3,233

 

 

$

3,917

 

 

$

(684

)

 

$

6,681

 

 

$

8,513

 

 

$

(1,832

)

Intersegment Revenues

 

61,797

 

 

 

60,076

 

 

 

1,721

 

 

 

119,480

 

 

 

118,068

 

 

 

1,412

 

Total Operating Revenues

 

65,030

 

 

 

63,993

 

 

 

1,037

 

 

 

126,161

 

 

 

126,581

 

 

 

(420

)

Operating Expenses:

 

 

 

 

 

 

 

 

 

Operation and Maintenance

 

12,275

 

 

 

10,796

 

 

 

1,479

 

 

 

21,703

 

 

 

20,300

 

 

 

1,403

 

Property, Franchise and Other Taxes

 

7

 

 

 

94

 

 

 

(87

)

 

 

(227

)

 

 

117

 

 

 

(344

)

Depreciation, Depletion and Amortization

 

10,834

 

 

 

9,611

 

 

 

1,223

 

 

 

21,349

 

 

 

19,068

 

 

 

2,281

 

 

 

23,116

 

 

 

20,501

 

 

 

2,615

 

 

 

42,825

 

 

 

39,485

 

 

 

3,340

 

 

 

 

 

 

 

 

 

 

 

Operating Income

 

41,914

 

 

 

43,492

 

 

 

(1,578

)

 

 

83,336

 

 

 

87,096

 

 

 

(3,760

)

 

 

 

 

 

 

 

 

 

 

Other Income (Expense):

 

 

 

 

 

 

 

 

 

Non-Service Pension and Post-Retirement Benefit Credit (Costs)

 

 

 

 

9

 

 

 

(9

)

 

 

(1

)

 

 

19

 

 

 

(20

)

Interest and Other Income

 

93

 

 

 

72

 

 

 

21

 

 

 

152

 

 

 

143

 

 

 

9

 

Interest Expense on Long-Term Debt

 

(1,334

)

 

 

 

 

 

(1,334

)

 

 

(1,334

)

 

 

 

 

 

(1,334

)

Other Interest Expense

 

(4,450

)

 

 

(3,701

)

 

 

(749

)

 

 

(8,661

)

 

 

(7,431

)

 

 

(1,230

)

Income Before Income Taxes

 

36,223

 

 

 

39,872

 

 

 

(3,649

)

 

 

73,492

 

 

 

79,827

 

 

 

(6,335

)

Income Tax Expense

 

9,881

 

 

 

11,166

 

 

 

(1,285

)

 

 

20,005

 

 

 

22,296

 

 

 

(2,291

)

Net Income

$

26,342

 

 

$

28,706

 

 

$

(2,364

)

 

$

53,487

 

 

$

57,531

 

 

$

(4,044

)

Net Income Per Share (Diluted)

$

0.29

 

 

$

0.31

 

 

$

(0.02

)

 

$

0.59

 

 

$

0.62

 

 

$

(0.03

)



NATIONAL FUEL GAS COMPANY

AND SUBSIDIARIES

 

 

 

 

 

 

 

 

 

 

SEGMENT OPERATING RESULTS AND STATISTICS

(UNAUDITED)

 

 

 

 

 

 

 

 

 

 

DOWNSTREAM BUSINESS

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Six Months Ended

(Thousands of Dollars, except per share amounts)

March 31,

 

March 31,

UTILITY SEGMENT

 

2025

 

 

 

2024

 

 

Variance

 

 

2025

 

 

 

2024

 

 

Variance

Revenues from External Customers

$

343,574

 

 

$

290,198

 

 

$

53,376

 

 

$

571,998

 

 

$

492,119

 

 

$

79,879

 

Intersegment Revenues

 

119

 

 

 

306

 

 

 

(187

)

 

 

203

 

 

 

393

 

 

 

(190

)

Total Operating Revenues

 

343,693

 

 

 

290,504

 

 

 

53,189

 

 

 

572,201

 

 

 

492,512

 

 

 

79,689

 

Operating Expenses:

 

 

 

 

 

 

 

 

 

Purchased Gas

 

171,777

 

 

 

140,836

 

 

 

30,941

 

 

 

273,249

 

 

 

224,886

 

 

 

48,363

 

Operation and Maintenance

 

64,444

 

 

 

60,229

 

 

 

4,215

 

 

 

120,704

 

 

 

114,913

 

 

 

5,791

 

Property, Franchise and Other Taxes

 

12,202

 

 

 

11,113

 

 

 

1,089

 

 

 

22,313

 

 

 

21,019

 

 

 

1,294

 

Depreciation, Depletion and Amortization

 

17,135

 

 

 

16,268

 

 

 

867

 

 

 

33,962

 

 

 

32,305

 

 

 

1,657

 

 

 

265,558

 

 

 

228,446

 

 

 

37,112

 

 

 

450,228

 

 

 

393,123

 

 

 

57,105

 

 

 

 

 

 

 

 

 

 

 

Operating Income

 

78,135

 

 

 

62,058

 

 

 

16,077

 

 

 

121,973

 

 

 

99,389

 

 

 

22,584

 

 

 

 

 

 

 

 

 

 

 

Other Income (Expense):

 

 

 

 

 

 

 

 

 

Non-Service Pension and Post-Retirement Benefit Credit

 

12,299

 

 

 

857

 

 

 

11,442

 

 

 

18,170

 

 

 

1,327

 

 

 

16,843

 

Interest and Other Income

 

714

 

 

 

1,340

 

 

 

(626

)

 

 

1,242

 

 

 

3,250

 

 

 

(2,008

)

Interest Expense

 

(10,927

)

 

 

(8,528

)

 

 

(2,399

)

 

 

(21,643

)

 

 

(16,986

)

 

 

(4,657

)

Income Before Income Taxes

 

80,221

 

 

 

55,727

 

 

 

24,494

 

 

 

119,742

 

 

 

86,980

 

 

 

32,762

 

Income Tax Expense

 

16,677

 

 

 

10,988

 

 

 

5,689

 

 

 

23,699

 

 

 

15,691

 

 

 

8,008

 

Net Income

$

63,544

 

 

$

44,739

 

 

$

18,805

 

 

$

96,043

 

 

$

71,289

 

 

$

24,754

 

Net Income Per Share (Diluted)

$

0.70

 

 

$

0.48

 

 

$

0.22

 

 

$

1.05

 

 

$

0.77

 

 

$

0.28

 



NATIONAL FUEL GAS COMPANY

AND SUBSIDIARIES

 

SEGMENT OPERATING RESULTS AND STATISTICS

(UNAUDITED)

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Six Months Ended

(Thousands of Dollars, except per share amounts)

March 31,

 

March 31,

ALL OTHER

 

2025

 

 

 

2024

 

 

Variance

 

 

2025

 

 

 

2024

 

 

Variance

Total Operating Revenues

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Operating Expenses:

 

 

 

 

 

 

 

 

 

Operation and Maintenance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Income (Expense):

 

 

 

 

 

 

 

 

 

Interest and Other Income (Deductions)

 

(222

)

 

 

(41

)

 

 

(181

)

 

 

(358

)

 

 

(119

)

 

 

(239

)

Interest Expense

 

(131

)

 

 

(84

)

 

 

(47

)

 

 

(248

)

 

 

(165

)

 

 

(83

)

Loss before Income Taxes

 

(353

)

 

 

(125

)

 

 

(228

)

 

 

(606

)

 

 

(284

)

 

 

(322

)

Income Tax Benefit

 

(82

)

 

 

(29

)

 

 

(53

)

 

 

(141

)

 

 

(67

)

 

 

(74

)

Net Loss

$

(271

)

 

$

(96

)

 

$

(175

)

 

$

(465

)

 

$

(217

)

 

$

(248

)

Net Loss Per Share (Diluted)

$

 

 

$

 

 

$

 

 

$

(0.01

)

 

$

 

 

$

(0.01

)

 

 

 

 

 

 

 

Three Months Ended

 

Six Months Ended

 

March 31,

 

March 31,

CORPORATE

 

2025

 

 

 

2024

 

 

Variance

 

 

2025

 

 

 

2024

 

 

Variance

Revenues from External Customers

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Intersegment Revenues

 

1,341

 

 

 

1,286

 

 

 

55

 

 

 

2,683

 

 

 

2,571

 

 

 

112

 

Total Operating Revenues

 

1,341

 

 

 

1,286

 

 

 

55

 

 

 

2,683

 

 

 

2,571

 

 

 

112

 

Operating Expenses:

 

 

 

 

 

 

 

 

 

Operation and Maintenance

 

5,219

 

 

 

5,121

 

 

 

98

 

 

 

9,266

 

 

 

8,916

 

 

 

350

 

Property, Franchise and Other Taxes

 

130

 

 

 

137

 

 

 

(7

)

 

 

261

 

 

 

265

 

 

 

(4

)

Depreciation, Depletion and Amortization

 

139

 

 

 

118

 

 

 

21

 

 

 

279

 

 

 

235

 

 

 

44

 

 

 

5,488

 

 

 

5,376

 

 

 

112

 

 

 

9,806

 

 

 

9,416

 

 

 

390

 

 

 

 

 

 

 

 

 

 

 

Operating Loss

 

(4,147

)

 

 

(4,090

)

 

 

(57

)

 

 

(7,123

)

 

 

(6,845

)

 

 

(278

)

Other Income (Expense):

 

 

 

 

 

 

 

 

 

Non-Service Pension and Post-Retirement Benefit Costs

 

(212

)

 

 

(387

)

 

 

175

 

 

 

(423

)

 

 

(774

)

 

 

351

 

Interest and Other Income

 

41,785

 

 

 

40,234

 

 

 

1,551

 

 

 

82,846

 

 

 

81,262

 

 

 

1,584

 

Interest Expense on Long-Term Debt

 

(36,379

)

 

 

(28,453

)

 

 

(7,926

)

 

 

(69,741

)

 

 

(56,915

)

 

 

(12,826

)

Other Interest Expense

 

(4,905

)

 

 

(7,683

)

 

 

2,778

 

 

 

(10,066

)

 

 

(15,767

)

 

 

5,701

 

Income (Loss) before Income Taxes

 

(3,858

)

 

 

(379

)

 

 

(3,479

)

 

 

(4,507

)

 

 

961

 

 

 

(5,468

)

Income Tax Benefit

 

(1,066

)

 

 

(500

)

 

 

(566

)

 

 

(1,573

)

 

 

(388

)

 

 

(1,185

)

Net Income (Loss)

$

(2,792

)

 

$

121

 

 

$

(2,913

)

 

$

(2,934

)

 

$

1,349

 

 

$

(4,283

)

Net Income (Loss) Per Share (Diluted)

$

(0.04

)

 

$

0.01

 

 

$

(0.05

)

 

$

(0.03

)

 

$

0.02

 

 

$

(0.05

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Six Months Ended

 

March 31,

 

March 31,

INTERSEGMENT ELIMINATIONS

 

2025

 

 

 

2024

 

 

Variance

 

 

2025

 

 

 

2024

 

 

Variance

Intersegment Revenues

$

(101,645

)

 

$

(98,478

)

 

$

(3,167

)

 

$

(198,617

)

 

$

(187,429

)

 

$

(11,188

)

Operating Expenses:

 

 

 

 

 

 

 

 

 

Purchased Gas

 

(36,601

)

 

 

(35,221

)

 

 

(1,380

)

 

 

(72,695

)

 

 

(63,321

)

 

 

(9,374

)

Operation and Maintenance

 

(65,044

)

 

 

(63,257

)

 

 

(1,787

)

 

 

(125,922

)

 

 

(124,108

)

 

 

(1,814

)

 

 

(101,645

)

 

 

(98,478

)

 

 

(3,167

)

 

 

(198,617

)

 

 

(187,429

)

 

 

(11,188

)

Operating Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Income (Expense):

 

 

 

 

 

 

 

 

 

Interest and Other Deductions

 

(42,109

)

 

 

(40,587

)

 

 

(1,522

)

 

 

(84,861

)

 

 

(81,659

)

 

 

(3,202

)

Interest Expense

 

42,109

 

 

 

40,587

 

 

 

1,522

 

 

 

84,861

 

 

 

81,659

 

 

 

3,202

 

Net Income

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Net Income Per Share (Diluted)

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 



NATIONAL FUEL GAS COMPANY

AND SUBSIDIARIES

 

SEGMENT INFORMATION (Continued)

(Thousands of Dollars)

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Six Months Ended

 

March 31,

 

March 31,

 

(Unaudited)

 

(Unaudited)

 

 

 

 

 

Increase

 

 

 

 

 

Increase

 

 

2025

 

 

 

2024

 

 

(Decrease)

 

 

2025

 

 

 

2024

 

 

(Decrease)

 

 

 

 

 

 

 

 

 

 

 

 

Capital Expenditures:

 

 

 

 

 

 

 

 

 

 

 

Exploration and Production

$

108,384

 

(1)

$

124,184

 

(3)

$

(15,800

)

 

$

230,986

 

(1)(2)

$

285,141

 

(3)(4)

$

(54,155

)

Pipeline and Storage

 

15,626

 

(1)

 

18,025

 

(3)

 

(2,399

)

 

 

35,417

 

(1)(2)

 

42,579

 

(3)(4)

 

(7,162

)

Gathering

 

18,499

 

(1)

 

19,949

 

(3)

 

(1,450

)

 

 

31,526

 

(1)(2)

 

39,518

 

(3)(4)

 

(7,992

)

Utility

 

41,867

 

(1)

 

37,741

 

(3)

 

4,126

 

 

 

78,298

 

(1)(2)

 

68,251

 

(3)(4)

 

10,047

 

Total Reportable Segments

 

184,376

 

 

 

199,899

 

 

 

(15,523

)

 

 

376,227

 

 

 

435,489

 

 

 

(59,262

)

All Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate

 

174

 

 

 

121

 

 

 

53

 

 

 

378

 

 

 

182

 

 

 

196

 

Eliminations

 

(3,520

)

 

 

 

 

 

(3,520

)

 

 

(3,520

)

 

 

 

 

 

(3,520

)

Total Capital Expenditures

$

181,030

 

 

$

200,020

 

 

$

(18,990

)

 

$

373,085

 

 

$

435,671

 

 

$

(62,586

)


(1)

 

Capital expenditures for the quarter and six months ended March 31, 2025, include accounts payable and accrued liabilities related to capital expenditures of $44.8 million, $2.4 million, $6.8 million, and $4.8 million in the Exploration and Production segment, Pipeline and Storage segment, Gathering segment and Utility segment, respectively. These amounts have been excluded from the Consolidated Statement of Cash Flows at March 31, 2025, since they represent non-cash investing activities at that date.

(2)

 

Capital expenditures for the six months ended March 31, 2025, exclude capital expenditures of $63.3 million, $14.4 million, $21.7 million and $20.6 million in the Exploration and Production segment, Pipeline and Storage segment, Gathering segment and Utility segment, respectively. These amounts were in accounts payable and accrued liabilities at September 30, 2024 and paid during the six months ended March 31, 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 March 31, 2025.

(3)

 

Capital expenditures for the quarter and six months ended March 31, 2024, include accounts payable and accrued liabilities related to capital expenditures of $44.4 million, $5.0 million, $5.5 million, and $8.0 million in the Exploration and Production segment, Pipeline and Storage segment, Gathering segment and Utility segment, respectively. These amounts were excluded from the Consolidated Statement of Cash Flows at March 31, 2024, since they represented non-cash investing activities at that date.

(4)

 

Capital expenditures for the six months ended March 31, 2024, exclude capital expenditures of $43.2 million, $31.8 million, $20.6 million and $13.6 million in the Exploration and Production segment, Pipeline and Storage segment, Gathering segment and Utility segment, respectively. These amounts were in accounts payable and accrued liabilities at September 30, 2023 and paid during the six months ended March 31, 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 March 31, 2024.

 

 

 


DEGREE DAYS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Percent Colder

 

 

 

 

 

 

 

 

 

 

 

 

 

(Warmer) Than:

Three Months Ended March 31,

 

Normal

 

 

 

2025

 

 

 

2024

 

 

Normal(1)

 

 

Last Year(1)

 

Buffalo, NY(2)

 

3,226

 

 

 

3,116

 

 

 

2,705

 

 

 

(3.4

)

 

 

15.2

 

Erie, PA

 

3,023

 

 

 

3,017

 

 

 

2,576

 

 

 

(0.2

)

 

 

17.1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended March 31,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Buffalo, NY(2)

 

5,352

 

 

 

5,000

 

 

 

4,563

 

 

 

(6.6

)

 

 

9.6

 

Erie, PA

 

4,917

 

 

 

4,714

 

 

 

4,240

 

 

 

(4.1

)

 

 

11.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


(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

 

 

 

 

 

 

 

 

 

 

 

 

EXPLORATION AND PRODUCTION INFORMATION

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Six Months Ended

 

March 31,

 

March 31,

 

 

 

 

 

Increase

 

 

 

 

 

Increase

 

 

2025

 

 

 

2024

 

 

(Decrease)

 

 

2025

 

 

 

2024

 

 

(Decrease)

 

 

 

 

 

 

 

 

 

 

 

 

Gas Production/Prices:

 

 

 

 

 

 

 

 

 

 

 

Production (MMcf)

 

 

 

 

 

 

 

 

 

 

 

Appalachia

 

105,514

 

 

 

102,883

 

 

 

2,631

 

 

 

203,232

 

 

 

203,640

 

 

 

(408

)

 

 

 

 

 

 

 

 

 

 

 

 

Average Prices (Per Mcf)

 

 

 

 

 

 

 

 

 

 

 

Weighted Average

$

3.02

 

 

$

1.98

 

 

$

1.04

 

 

$

2.64

 

 

$

2.14

 

 

$

0.50

 

Weighted Average after Hedging

$

2.94

 

 

$

2.56

 

 

$

0.38

 

 

$

2.74

 

 

$

2.53

 

 

$

0.21

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Operating Performance Statistics:

 

 

 

 

 

 

 

 

 

 

 

General and Administrative Expense per Mcf(1)

$

0.18

 

 

$

0.17

 

 

$

0.01

 

 

$

0.19

 

 

$

0.17

 

 

$

0.02

 

Lease Operating and Transportation Expense per Mcf(1)(2)

$

0.67

 

 

$

0.68

 

 

$

(0.01

)

 

$

0.67

 

 

$

0.67

 

 

$

 

Depreciation, Depletion and Amortization per Mcf(1)

$

0.61

 

 

$

0.71

 

 

$

(0.10

)

 

$

0.63

 

 

$

0.71

 

 

$

(0.08

)

 

 

 

 

 

 

 

 

 

 

 

 


(1)

 

Refer to page 15 for the General and Administrative Expense, Lease Operating and Transportation Expense and Depreciation, Depletion, and Amortization Expense for the Exploration and Production segment.

(2)

 

Amounts include transportation expense of $0.57 per Mcf for the three months ended March 31, 2025 and March 31, 2024. Amounts include transportation expense of $0.57 per Mcf for the six months ended March 31, 2025 and March 31, 2024.

 

 

 



NATIONAL FUEL GAS COMPANY

AND SUBSIDIARIES

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Six Months Ended

 

March 31,

 

March 31,

 

 

 

 

 

 

 

 

 

Increase

 

 

 

 

 

 

 

 

 

Increase

 

 

2025

 

 

 

2024

 

 

(Decrease)

 

 

2025

 

 

 

2024

 

 

(Decrease)

Firm Transportation - Affiliated

 

49,240

 

 

 

42,561

 

 

 

6,679

 

 

 

81,110

 

 

 

74,056

 

 

 

7,054

 

Firm Transportation - Non-Affiliated

 

185,490

 

 

 

179,697

 

 

 

5,793

 

 

 

356,502

 

 

 

348,303

 

 

 

8,199

 

Interruptible Transportation

 

454

 

 

 

1,271

 

 

 

(817

)

 

 

515

 

 

 

1,389

 

 

 

(874

)

 

 

235,184

 

 

 

223,529

 

 

 

11,655

 

 

 

438,127

 

 

 

423,748

 

 

 

14,379

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gathering Volume - (MMcf)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Six Months Ended

 

March 31,

 

March 31,

 

 

 

 

 

 

 

 

 

Increase

 

 

 

 

 

 

 

 

 

Increase

 

 

2025

 

 

 

2024

 

 

(Decrease)

 

 

2025

 

 

 

2024

 

 

(Decrease)

Gathered Volume

 

129,771

 

 

 

125,565

 

 

 

4,206

 

 

 

250,732

 

 

 

249,388

 

 

 

1,344

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Utility Throughput - (MMcf)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Six Months Ended

 

March 31,

 

March 31,

 

 

 

 

 

 

 

 

 

Increase

 

 

 

 

 

 

 

 

 

Increase

 

 

2025

 

 

 

2024

 

 

(Decrease)

 

 

2025

 

 

 

2024

 

 

(Decrease)

Retail Sales:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Sales

 

32,111

 

 

 

27,063

 

 

 

5,048

 

 

 

50,587

 

 

 

45,045

 

 

 

5,542

 

Commercial Sales

 

5,420

 

 

 

4,293

 

 

 

1,127

 

 

 

8,339

 

 

 

7,093

 

 

 

1,246

 

Industrial Sales

 

302

 

 

 

190

 

 

 

112

 

 

 

501

 

 

 

327

 

 

 

174

 

 

 

37,833

 

 

 

31,546

 

 

 

6,287

 

 

 

59,427

 

 

 

52,465

 

 

 

6,962

 

Transportation

 

25,086

 

 

 

22,637

 

 

 

2,449

 

 

 

42,028

 

 

 

40,166

 

 

 

1,862

 

 

 

62,919

 

 

 

54,183

 

 

 

8,736

 

 

 

101,455

 

 

 

92,631

 

 

 

8,824

 



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 operating results, 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 operating results as reported GAAP earnings before items impacting comparability. The following table reconciles National Fuel's reported GAAP earnings to adjusted operating results for the three and six months ended March 31, 2025 and 2024:

 

Three Months Ended

 

Six Months Ended

 

March 31,

 

March 31,

(in thousands except per share amounts)

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Reported GAAP Earnings

$

216,358

 

 

$

166,272

 

 

$

261,344

 

 

$

299,292

 

Items impacting comparability:

 

 

 

 

 

 

 

Impairment of assets (E&P)

 

 

 

 

 

 

 

141,802

 

 

 

 

Tax impact of impairment of assets

 

 

 

 

 

 

 

(37,169

)

 

 

 

Premiums paid on early redemption of debt (E&P / Midstream)

 

2,385

 

 

 

 

 

 

2,385

 

 

 

 

Tax impact of premiums paid on early redemption of debt

 

(642

)

 

 

 

 

 

(642

)

 

 

 

Unrealized (gain) loss on derivative asset (E&P)

 

335

 

 

 

(536

)

 

 

684

 

 

 

3,662

 

Tax impact of unrealized (gain) loss on derivative asset

 

(90

)

 

 

147

 

 

 

(184

)

 

 

(1,004

)

Unrealized (gain) loss on other investments (Corporate / All Other)

 

(17

)

 

 

(769

)

 

 

2,600

 

 

 

(1,818

)

Tax impact of unrealized (gain) loss on other investments

 

4

 

 

 

162

 

 

 

(546

)

 

 

382

 

Adjusted Operating Results

$

218,333

 

 

$

165,276

 

 

$

370,274

 

 

$

300,514

 

 

 

 

 

 

 

 

 

Reported GAAP Earnings Per Share

$

2.37

 

 

$

1.80

 

 

$

2.86

 

 

$

3.24

 

Items impacting comparability:

 

 

 

 

 

 

 

Impairment of assets, net of tax (E&P)

 

 

 

 

 

 

 

1.14

 

 

 

 

Premiums paid on early redemption of debt, net of tax (E&P / Midstream)

 

0.02

 

 

 

 

 

 

0.02

 

 

 

 

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

 

 

 

 

 

 

 

0.01

 

 

 

0.03

 

Unrealized (gain) loss on other investments, net of tax (Corporate / All Other)

 

 

 

 

(0.01

)

 

 

0.02

 

 

 

(0.02

)

Rounding

 

 

 

 

 

 

 

0.01

 

 

 

 

Adjusted Operating Results Per Share

$

2.39

 

 

$

1.79

 

 

$

4.06

 

 

$

3.25

 

 

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 six months ended March 31, 2025 and 2024:

 

Three Months Ended

 

Six Months Ended

 

March 31,

 

March 31,

(in thousands)

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Reported GAAP Earnings

$

216,358

 

 

$

166,272

 

 

$

261,344

 

 

$

299,292

 

Depreciation, Depletion and Amortization

 

111,277

 

 

 

118,935

 

 

 

220,647

 

 

 

234,725

 

Other (Income) Deductions

 

(15,232

)

 

 

(6,070

)

 

 

(22,952

)

 

 

(9,801

)

Interest Expense

 

44,757

 

 

 

35,089

 

 

 

82,500

 

 

 

69,825

 

Income Taxes

 

71,369

 

 

 

55,332

 

 

 

82,551

 

 

 

98,419

 

Impairment of Assets

 

 

 

 

 

 

 

141,802

 

 

 

 

Adjusted EBITDA

$

428,529

 

 

$

369,558

 

 

$

765,892

 

 

$

692,460

 

 

 

 

 

 

 

 

 

Adjusted EBITDA by Segment

 

 

 

 

 

 

 

Pipeline and Storage Adjusted EBITDA

$

70,169

 

 

$

70,033

 

 

$

141,122

 

 

$

129,174

 

Gathering Adjusted EBITDA

 

52,748

 

 

 

53,103

 

 

 

104,685

 

 

 

106,164

 

Total Midstream Businesses Adjusted EBITDA

 

122,917

 

 

 

123,136

 

 

 

245,807

 

 

 

235,338

 

Exploration and Production Adjusted EBITDA

 

214,350

 

 

 

172,068

 

 

 

370,994

 

 

 

332,038

 

Utility Adjusted EBITDA

 

95,270

 

 

 

78,326

 

 

 

155,935

 

 

 

131,694

 

Corporate and All Other Adjusted EBITDA

 

(4,008

)

 

 

(3,972

)

 

 

(6,844

)

 

 

(6,610

)

Total Adjusted EBITDA

$

428,529

 

 

$

369,558

 

 

$

765,892

 

 

$

692,460

 



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

 

 

Three Months Ended

 

Six Months Ended

 

March 31,

 

March 31,

(in thousands)

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Exploration and Production Segment

 

 

 

 

 

 

 

Reported GAAP Earnings

$

97,828

 

 

$

62,065

 

 

$

51,051

 

 

$

114,548

 

Depreciation, Depletion and Amortization

 

64,622

 

 

 

73,448

 

 

 

127,925

 

 

 

145,413

 

Other (Income) Deductions

 

(138

)

 

 

(1,270

)

 

 

(447

)

 

 

141

 

Interest Expense

 

17,040

 

 

 

15,108

 

 

 

32,240

 

 

 

30,377

 

Income Taxes

 

34,998

 

 

 

22,717

 

 

 

18,423

 

 

 

41,559

 

Impairment of Assets

 

 

 

 

 

 

 

141,802

 

 

 

 

Adjusted EBITDA

$

214,350

 

 

$

172,068

 

 

$

370,994

 

 

$

332,038

 

 

 

 

 

 

 

 

 

Pipeline and Storage Segment

 

 

 

 

 

 

 

Reported GAAP Earnings

$

31,707

 

 

$

30,737

 

 

$

64,162

 

 

$

54,792

 

Depreciation, Depletion and Amortization

 

18,547

 

 

 

19,490

 

 

 

37,132

 

 

 

37,704

 

Other (Income) Deductions

 

(2,746

)

 

 

(3,303

)

 

 

(5,738

)

 

 

(6,493

)

Interest Expense

 

11,700

 

 

 

12,119

 

 

 

23,428

 

 

 

23,843

 

Income Taxes

 

10,961

 

 

 

10,990

 

 

 

22,138

 

 

 

19,328

 

Adjusted EBITDA

$

70,169

 

 

$

70,033

 

 

$

141,122

 

 

$

129,174

 

 

 

 

 

 

 

 

 

Gathering Segment

 

 

 

 

 

 

 

Reported GAAP Earnings

$

26,342

 

 

$

28,706

 

 

$

53,487

 

 

$

57,531

 

Depreciation, Depletion and Amortization

 

10,834

 

 

 

9,611

 

 

 

21,349

 

 

 

19,068

 

Other (Income) Deductions

 

(93

)

 

 

(81

)

 

 

(151

)

 

 

(162

)

Interest Expense

 

5,784

 

 

 

3,701

 

 

 

9,995

 

 

 

7,431

 

Income Taxes

 

9,881

 

 

 

11,166

 

 

 

20,005

 

 

 

22,296

 

Adjusted EBITDA

$

52,748

 

 

$

53,103

 

 

$

104,685

 

 

$

106,164

 

 

 

 

 

 

 

 

 

Utility Segment

 

 

 

 

 

 

 

Reported GAAP Earnings

$

63,544

 

 

$

44,739

 

 

$

96,043

 

 

$

71,289

 

Depreciation, Depletion and Amortization

 

17,135

 

 

 

16,268

 

 

 

33,962

 

 

 

32,305

 

Other (Income) Deductions

 

(13,013

)

 

 

(2,197

)

 

 

(19,412

)

 

 

(4,577

)

Interest Expense

 

10,927

 

 

 

8,528

 

 

 

21,643

 

 

 

16,986

 

Income Taxes

 

16,677

 

 

 

10,988

 

 

 

23,699

 

 

 

15,691

 

Adjusted EBITDA

$

95,270

 

 

$

78,326

 

 

$

155,935

 

 

$

131,694

 

 

 

 

 

 

 

 

 

Corporate and All Other

 

 

 

 

 

 

 

Reported GAAP Earnings

$

(3,063

)

 

$

25

 

 

$

(3,399

)

 

$

1,132

 

Depreciation, Depletion and Amortization

 

139

 

 

 

118

 

 

 

279

 

 

 

235

 

Other (Income) Deductions

 

758

 

 

 

781

 

 

 

2,796

 

 

 

1,290

 

Interest Expense

 

(694

)

 

 

(4,367

)

 

 

(4,806

)

 

 

(8,812

)

Income Taxes

 

(1,148

)

 

 

(529

)

 

 

(1,714

)

 

 

(455

)

Adjusted EBITDA

$

(4,008

)

 

$

(3,972

)

 

$

(6,844

)

 

$

(6,610

)

 

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.

CONTACT: Investor Contact: Natalie M. Fischer 716-857-7315 Media Contact: Karen L. Merkel 716-857-7654