Originaltext
Diese Übersetzung bewerten
Mit deinem Feedback können wir Google Übersetzer weiter verbessern
Home
National Fuel Gas Company
National Fuel Reports Third Quarter Fiscal 2025 Earnings and Announces Preliminary Guidance for Fiscal 2026
Business
Jul 30 2025
23 min read

National Fuel Reports Third Quarter Fiscal 2025 Earnings and Announces Preliminary Guidance for Fiscal 2026

news images

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

FISCAL 2025 THIRD QUARTER SUMMARY

  • GAAP earnings per share of $1.64 compared to a net loss $0.59 per share in the prior year.

  • Adjusted earnings per share of $1.64 increased 66% compared to $0.99 per share in the prior year. See non-GAAP reconciliation on page 2.

  • Exploration and Production adjusted operating results of $0.95 per share increased 157% versus the prior year, driven by lower per unit operating costs, higher realized natural gas prices, and strong well performance in the Eastern Development Area (“EDA”), which contributed to 112 Bcf of natural gas production, up 16% versus the prior year’s third quarter.

  • The Pipeline and Storage segment achieved several development milestones for expansion projects during the quarter with the announcement of the Shippingport Lateral Project and the receipt of FERC approval for the Tioga Pathway Project, which remains on track for a late calendar 2026 in-service date.

  • The Company generated $196 million in net cash provided by operating activities less net cash used in investing activities during the third quarter.

  • The Company is revising the midpoint of its fiscal 2025 adjusted earnings per share guidance to a range of $6.80 to $6.95 per share and is initiating its fiscal 2026 preliminary earnings guidance which, based upon a NYMEX price of $4.00, is expected to increase 20% from fiscal 2025 (see Guidance Summary on page 7).

MANAGEMENT COMMENTARY

David P. Bauer, President and Chief Executive Officer of National Fuel Gas Company, stated: “National Fuel’s excellent third quarter reflects ongoing success across the Company. Our integrated upstream and gathering operations saw record production and throughput during the quarter and a continued improvement in capital efficiency, while our regulated Utility and Pipeline & Storage segments continue to see an uplift in earnings from recent ratemaking activities and organic investment opportunities.

“As we look forward to fiscal 2026, we expect to see significant earnings growth versus the prior year. This highlights the momentum in each of our businesses and the overall positive long-term outlook for natural gas. Strong well results in the EDA continue to confirm the depth of our best-in-class inventory and operational excellence in Northeast Pennsylvania, and underpin our mid-single-digit production growth expectations in the coming years. In addition, we have line of sight to further growth in our regulated businesses, supporting our 5% to 7% average annual rate base growth projections. Taken together, along with the broader tailwinds from growing demand for natural gas, National Fuel is well positioned to create meaningful value for shareholders in the years to come.”

RETURN OF CAPITAL UPDATE

During the quarter, National Fuel announced that its Board of Directors approved a 4% increase in the Company’s dividend for an annual rate of $2.14 per share. This is our 55th consecutive year of dividend increases and the 123rd year of consecutive dividend payments, demonstrating the Company's commitment to returning cash to shareholders.

With respect to the Company’s share repurchase program, since March 2024, the Company repurchased approximately 2 million shares at an average weighted price of $59.70 per share. Consistent with our disciplined approach to capital allocation, which balances growth with return of capital to shareholders, during the quarter the Company paused repurchases as it evaluated various growth opportunities, preserving balance sheet flexibility.

RECONCILIATION OF GAAP EARNINGS TO ADJUSTED OPERATING RESULTS

 

 

Three Months Ended June 30,

 

 

(Thousands)

 

(Per Share)

 

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Reported GAAP Earnings

 

$

149,818

 

 

$

(54,158

)

 

$

1.64

 

 

$

(0.59

)

Items impacting comparability:

 

 

 

 

 

 

 

 

Impairment of assets (E&P)

 

 

 

 

 

200,696

 

 

 

0.00

 

 

 

2.18

 

Tax impact of impairment of assets

 

 

 

 

 

(55,686

)

 

 

0.00

 

 

 

(0.60

)

Other (refer to Segment results for details)

 

 

(615

)

 

 

873

 

 

 

 

 

 

 

Adjusted Operating Results

 

$

149,203

 

 

$

91,725

 

 

$

1.64

 

 

$

0.99

 


FISCAL
2025 GUIDANCE UPDATE

National Fuel is revising its adjusted earnings per share guidance for fiscal 2025 to a range of $6.80 to $6.95. This updated range incorporates our third quarter results as well as lower expected realized natural gas prices for the remaining three months, which is largely offset by expected higher production and lower unit costs in the Exploration and Production segment. The Company is assuming an average NYMEX natural gas price of $3.25 per MMBtu for the remaining three months of fiscal 2025, which approximates the current NYMEX forward curve at this time.

The Company’s other fiscal 2025 guidance assumptions are detailed in the table on page 7.

INITIATION OF FISCAL 2026 PRELIMINARY GUIDANCE

The Company is initiating preliminary earnings guidance for fiscal 2026 which it is providing at various NYMEX prices:

NYMEX Assumption
($/MMBtu)

Fiscal 2026
Adjusted Earnings
Per Share Sensitivities

$3.00

$6.35 - $6.85

$4.00

$8.00 - $8.50

$5.00

$9.75 - $10.25


2026 OUTLOOK

  • Seneca’s ongoing trend of improving capital efficiency is projected to continue in fiscal 2026 with capital expenditures expected to decrease by $20 million, or 4% at the midpoint, while production is expected to increase to a range of 440 to 455 Bcf, an increase of 6% at the midpoint.

  • Regulated segment earnings are expected to increase as a result of ongoing modernization investments which are supported by recent ratemaking efforts, driven by Distribution’s three-year New York rate settlement that continues through fiscal 2027 and additional margin related to the Pennsylvania modernization tracker, or DSIC (Distribution System Improvement Charge).

  • Combined Utility and Pipeline & Storage segment capital expenditures are expected to range between $395 and $455 million, an increase of $110 million from fiscal 2025 at midpoint of guidance, with continued investment in our longstanding modernization programs, as well as significant expansion-related spending on the Tioga Pathway and Shippingport Lateral projects driving meaningful rate base growth.

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 THIRD QUARTER RESULTS BY SEGMENT

The following earnings discussion of each operating segment for the quarter ended June 30, 2025 is summarized in a tabular form on pages 8 and 9 of this report (earnings drivers for the nine months ended June 30, 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

 

 

June 30,

(in thousands)

 

 

2025

 

 

 

2024

 

 

Variance

GAAP Earnings

 

$

86,671

 

 

$

(112,028

)

 

$

198,699

 

Impairment of assets

 

 

 

 

 

200,696

 

 

 

(200,696

)

Tax impact of impairment of assets

 

 

 

 

 

(55,686

)

 

 

55,686

 

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

 

 

45

 

 

 

1,186

 

 

 

(1,141

)

Tax impact of unrealized (gain) loss on derivative asset

 

 

(12

)

 

 

(325

)

 

 

313

 

Adjusted Operating Results

 

$

86,704

 

 

$

33,843

 

 

$

52,861

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

$

202,488

 

 

$

128,535

 

 

$

73,953

 


Seneca’s third quarter GAAP earnings increased $198.7 million versus the prior year. GAAP earnings in the prior year included a non-cash, pre-tax ceiling test impairment of $200.7 million ($145.0 million after-tax) to write-down the carrying value of Seneca’s reserves under the full cost method of accounting. GAAP earnings also included the impact of unrealized losses related to reductions in the fair value of contingent consideration received in connection with the June 2022 divestiture of Seneca’s California assets.

Excluding items impacting comparability, Seneca’s adjusted operating results in the third quarter increased $52.9 million primarily due to higher realized natural gas prices and production, as well as lower per unit operating expenses.

During the third quarter, Seneca produced a Company record 112 Bcf of natural gas, an increase of 15 Bcf, or 16%, from the prior year. Two highly prolific Utica pads turned in line this year in the EDA’s 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 $2.71 per Mcf, an increase of $0.43 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

 

 

June 30,

(Cost per Mcf)

 

 

2025

 

 

 

2024

 

 

Variance

Lease Operating and Transportation Expense (“LOE”)

 

$

0.66

 

 

$

0.69

 

 

$

(0.03

)

General and Administrative Expense (“G&A”)

 

$

0.17

 

 

$

0.19

 

 

$

(0.02

)

Taxes and Other

 

$

0.08

 

 

$

0.08

 

 

$

 

Total Cash Operating Costs

 

$

0.91

 

 

$

0.96

 

 

$

(0.05

)

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

 

$

0.62

 

 

$

0.71

 

 

$

(0.09

)

Total Operating Costs

 

$

1.53

 

 

$

1.67

 

 

$

(0.14

)


On a per unit basis, third quarter total cash operating costs were lower compared to the prior year, primarily due to higher production. LOE included $61 million ($0.55 per Mcf), or 83% 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 $0.62 per Mcf, a decrease of $0.09 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

 

 

June 30,

(in thousands)

 

 

2025

 

 

 

2024

 

 

Variance

GAAP Earnings

 

$

28,857

 

 

$

30,690

 

 

$

(1,833

)

 

 

 

 

 

 

 

Adjusted EBITDA

 

$

67,019

 

 

$

68,221

 

 

$

(1,202

)


The Pipeline and Storage segment’s third quarter GAAP earnings decreased $1.8 million versus the prior year primarily due to higher Operations and Maintenance ("O&M") expense. The increase in O&M expense was due largely to typical inflationary increases related to higher personnel costs and third-party contractors.

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

 

 

June 30,

(in thousands)

 

 

2025

 

 

 

2024

 

 

Variance

GAAP Earnings

 

$

29,996

 

 

$

24,979

 

 

$

5,017

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

$

55,923

 

 

$

47,631

 

 

$

8,292

 


The Gathering segment’s third quarter GAAP earnings increased $5.0 million versus the prior year primarily due to higher operating revenues, which increased $7.8 million, or 13%, primarily due to an increase in throughput from Seneca’s new wells located in Tioga County.

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

 

 

June 30,

(in thousands)

 

 

2025

 

 

 

2024

 

 

Variance

GAAP Earnings

 

$

4,997

 

 

$

2,559

 

 

$

2,438

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

$

25,743

 

 

$

21,047

 

 

$

4,696

 


The Utility segment’s third quarter GAAP earnings increased $2.4 million, or 95%, primarily as a result of new rates approved in the Utility’s New York rate case settlement, which became effective October 1, 2024, partially offset by higher operating costs and interest expense.

For the quarter, customer margin (operating revenues less purchased gas sold) increased $8.4 million, primarily due to an increase in customer usage, due in part to colder weather, as well as an increase in rates as part of the New York rate case settlement. Other income increased $4.0 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 $2.7 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. DD&A expense increased by $1.6 million primarily due to higher average depreciable plant in service compared to the prior year. Further, interest expense increased $2.5 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 $0.7 million, which was largely consistent with the prior year.

EARNINGS TELECONFERENCE

A conference call to discuss the results will be held on Thursday, July 31, 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, August 7, 2025. To access the replay, dial 1-866-813-9403 and provide Access Code 592578.

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; the Company’s ability to complete strategic transactions; 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 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 nine months ended June 30, 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 investments during the remaining three 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.

 

 

Updated FY 2025 Guidance

 

Preliminary FY 2026 Guidance

 

 

 

 

 

Consolidated Adjusted Earnings per Share

 

$6.80 to $6.95

 

See sensitivity table on p.2

Consolidated Effective Tax Rate

 

~ 25.5%

 

~ 25.5%

 

 

 

 

 

Capital Expenditures (Millions)

 

 

 

 

Exploration and Production

 

$500 - $510

 

$470 - $500

Pipeline and Storage

 

$120 - $140

 

$210 - $250

Gathering

 

$95 - $110

 

$90 - $110

Utility

 

$175 - $195

 

$185 - $205

Consolidated Capital Expenditures

 

$890 - $955

 

$955 - $1,065

 

 

 

 

 

Exploration and Production Segment Guidance

 

 

 

 

 

 

 

 

 

Commodity Price Assumptions

 

(remaining three months)

 

 

NYMEX natural gas price (per MMBtu)

 

$3.25

 

$3.00 / $4.00 / $5.00

Appalachian basin spot price (per MMBtu)

 

$2.50

 

$2.30 / $3.10 / $3.90

 

 

 

 

 

Production (Bcf)

 

420 to 425

 

440 to 455

 

 

 

 

 

E&P Operating Costs ($/Mcf)

 

 

 

 

LOE

 

$0.67 - $0.68

 

$0.67 - $0.68

G&A

 

~$0.18

 

~$0.18

DD&A

 

$0.63 - $0.65

 

$0.65 - $0.69

 

 

 

 

 

Other Business Segment Guidance (Millions)

 

 

 

 

Gathering Segment Revenues

 

$255 - $260

 

$245 - $255

Pipeline and Storage Segment Revenues

 

$420 - $430

 

$415 - $430

 

 

 

 

 

Utility Segment Guidance (Millions)

 

 

 

 

Customer Margin*

 

$450 - $460

 

$470 - $490

O&M Expense

 

$240 - $245

 

$250 – $260

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 JUNE 30, 2025

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Upstream

 

Midstream

 

Downstream

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exploration &

 

Pipeline &

 

 

 

 

 

Corporate /

 

 

(Thousands of Dollars)

 

Production

 

Storage

 

Gathering

 

Utility

 

All Other

 

Consolidated*

 

 

 

 

 

 

 

 

 

 

 

 

 

Third quarter 2024 GAAP earnings

 

$

(112,028

)

 

$

30,690

 

 

$

24,979

 

 

$

2,559

 

 

$

(358

)

 

$

(54,158

)

Items impacting comparability:

 

 

 

 

 

 

 

 

 

 

 

 

Impairment of assets

 

 

200,696

 

 

 

 

 

 

 

 

 

 

 

200,696

 

Tax impact of impairment of assets

 

 

(55,686

)

 

 

 

 

 

 

 

 

 

 

(55,686

)

Unrealized (gain) loss on derivative asset

 

 

1,186

 

 

 

 

 

 

 

 

 

 

 

1,186

 

Tax impact of unrealized (gain) loss on derivative asset

 

 

(325

)

 

 

 

 

 

 

 

 

 

 

(325

)

Unrealized (gain) loss on other investments

 

 

 

 

 

 

 

 

 

 

15

 

 

 

15

 

Tax impact of unrealized (gain) loss on other investments

 

 

 

 

 

 

 

 

 

 

(3

)

 

 

(3

)

Third quarter 2024 adjusted operating results

 

 

33,843

 

 

 

30,690

 

 

 

24,979

 

 

 

2,559

 

 

 

(346

)

 

 

91,725

 

Drivers of adjusted operating results**

 

 

 

 

 

 

 

 

 

 

 

 

Upstream Revenues

 

 

 

 

 

 

 

 

 

 

 

 

Higher (lower) natural gas production

 

 

27,144

 

 

 

 

 

 

 

 

 

 

 

27,144

 

Higher (lower) realized natural gas prices, after hedging

 

 

38,281

 

 

 

 

 

 

 

 

 

 

 

38,281

 

Midstream Revenues

 

 

 

 

 

 

 

 

 

 

 

 

Higher (lower) operating revenues

 

 

 

 

 

 

6,125

 

 

 

 

 

 

 

6,125

 

Downstream Margins***

 

 

 

 

 

 

 

 

 

 

 

 

Impact of usage and weather

 

 

 

 

 

 

 

 

2,738

 

 

 

 

 

2,738

 

Impact of new rates in New York

 

 

 

 

 

 

 

 

2,788

 

 

 

 

 

2,788

 

Regulatory revenue adjustments

 

 

 

 

 

 

 

 

670

 

 

 

 

 

670

 

Operating Expenses

 

 

 

 

 

 

 

 

 

 

 

 

Lower (higher) lease operating and transportation expenses

 

 

(5,747

)

 

 

 

 

 

 

 

 

 

 

(5,747

)

Lower (higher) operating expenses

 

 

 

 

(1,687

)

 

 

 

 

(2,126

)

 

 

(1,463

)

 

 

(5,276

)

Lower (higher) property, franchise and other taxes

 

 

(1,636

)

 

 

 

 

 

 

 

 

 

 

(1,636

)

Lower (higher) depreciation / depletion

 

 

 

 

 

 

(882

)

 

 

(1,242

)

 

 

 

 

(2,124

)

Other Income (Expense)

 

 

 

 

 

 

 

 

 

 

 

 

Higher (lower) other income

 

 

(531

)

 

 

(1,238

)

 

 

 

 

3,169

 

 

 

1,352

 

 

 

2,752

 

(Higher) lower interest expense

 

 

589

 

 

 

510

 

 

 

 

 

(2,007

)

 

 

(1,616

)

 

 

(2,524

)

Income Taxes

 

 

 

 

 

 

 

 

 

 

 

 

Lower (higher) income tax expense / effective tax rate

 

 

(5,564

)

 

 

(39

)

 

 

(178

)

 

 

(1,190

)

 

 

710

 

 

 

(6,261

)

 

 

 

 

 

 

 

 

 

 

 

 

 

All other / rounding

 

 

325

 

 

 

621

 

 

 

(48

)

 

 

(362

)

 

 

12

 

 

 

548

 

Third quarter 2025 adjusted operating results

 

 

86,704

 

 

 

28,857

 

 

 

29,996

 

 

 

4,997

 

 

 

(1,351

)

 

 

149,203

 

Items impacting comparability:

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized gain (loss) on derivative asset

 

 

(45

)

 

 

 

 

 

 

 

 

 

 

(45

)

Tax impact of unrealized gain (loss) on derivative asset

 

 

12

 

 

 

 

 

 

 

 

 

 

 

12

 

Unrealized gain (loss) on other investments

 

 

 

 

 

 

 

 

 

 

820

 

 

 

820

 

Tax impact of unrealized gain (loss) on other investments

 

 

 

 

 

 

 

 

 

 

(172

)

 

 

(172

)

Third quarter 2025 GAAP earnings

 

$

86,671

 

 

$

28,857

 

 

$

29,996

 

 

$

4,997

 

 

$

(703

)

 

$

149,818

 

 

 

 

 

 

 

 

 

 

 

 

 

 

* 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 JUNE 30, 2025

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Upstream

 

Midstream

 

Downstream

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exploration &

 

Pipeline &

 

 

 

 

 

Corporate /

 

 

 

 

Production

 

Storage

 

Gathering

 

Utility

 

All Other

 

Consolidated*

 

 

 

 

 

 

 

 

 

 

 

 

 

Third quarter 2024 GAAP earnings per share

 

$

(1.22

)

 

$

0.33

 

 

$

0.27

 

 

$

0.03

 

 

$

 

 

$

(0.59

)

Items impacting comparability:

 

 

 

 

 

 

 

 

 

 

 

 

Impairment of assets, net of tax

 

 

1.58

 

 

 

 

 

 

 

 

 

 

 

1.58

 

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

 

 

0.01

 

 

 

 

 

 

 

 

 

 

 

0.01

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rounding

 

 

 

 

 

 

 

 

 

 

(0.01

)

 

 

(0.01

)

Third quarter 2024 adjusted operating results per share

 

 

0.37

 

 

 

0.33

 

 

 

0.27

 

 

 

0.03

 

 

 

(0.01

)

 

 

0.99

 

Drivers of adjusted operating results**

 

 

 

 

 

 

 

 

 

 

 

 

Upstream Revenues

 

 

 

 

 

 

 

 

 

 

 

 

Higher (lower) natural gas production

 

 

0.30

 

 

 

 

 

 

 

 

 

 

 

0.30

 

Higher (lower) realized natural gas prices, after hedging

 

 

0.42

 

 

 

 

 

 

 

 

 

 

 

0.42

 

Midstream Revenues

 

 

 

 

 

 

 

 

 

 

 

 

Higher (lower) operating revenues

 

 

 

 

 

 

0.07

 

 

 

 

 

 

 

0.07

 

Downstream Margins***

 

 

 

 

 

 

 

 

 

 

 

 

Impact of usage and weather

 

 

 

 

 

 

 

 

0.03

 

 

 

 

 

0.03

 

Impact of new rates in New York

 

 

 

 

 

 

 

 

0.03

 

 

 

 

 

0.03

 

Regulatory revenue adjustments

 

 

 

 

 

 

 

 

0.01

 

 

 

 

 

0.01

 

Operating Expenses

 

 

 

 

 

 

 

 

 

 

 

 

Lower (higher) lease operating and transportation expenses

 

 

(0.06

)

 

 

 

 

 

 

 

 

 

 

(0.06

)

Lower (higher) operating expenses

 

 

 

 

(0.02

)

 

 

 

 

(0.02

)

 

 

(0.02

)

 

 

(0.06

)

Lower (higher) property, franchise and other taxes

 

 

(0.02

)

 

 

 

 

 

 

 

 

 

 

(0.02

)

Lower (higher) depreciation / depletion

 

 

 

 

 

 

(0.01

)

 

 

(0.01

)

 

 

 

 

(0.02

)

Other Income (Expense)

 

 

 

 

 

 

 

 

 

 

 

 

Higher (lower) other income

 

 

(0.01

)

 

 

(0.01

)

 

 

 

 

0.03

 

 

 

0.01

 

 

 

0.02

 

(Higher) lower interest expense

 

 

0.01

 

 

 

0.01

 

 

 

 

 

(0.02

)

 

 

(0.02

)

 

 

(0.02

)

Income Taxes

 

 

 

 

 

 

 

 

 

 

 

 

Lower (higher) income tax expense / effective tax rate

 

 

(0.06

)

 

 

 

 

 

 

 

 

(0.01

)

 

 

0.01

 

 

 

(0.06

)

 

 

 

 

 

 

 

 

 

 

 

 

 

All other / rounding

 

 

 

 

 

0.01

 

 

 

 

 

 

(0.02

)

 

 

0.02

 

 

 

0.01

 

Third quarter 2025 adjusted operating results per share

 

 

0.95

 

 

 

0.32

 

 

 

0.33

 

 

 

0.05

 

 

 

(0.01

)

 

 

1.64

 

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

 

Rounding

 

 

 

 

 

 

 

 

 

 

(0.01

)

 

 

(0.01

)

Third quarter 2025 GAAP earnings per share

 

$

0.95

 

 

$

0.32

 

 

$

0.33

 

 

$

0.05

 

 

$

(0.01

)

 

$

1.64

 

 

 

 

 

 

 

 

 

 

 

 

 

 

* 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

NINE MONTHS ENDED JUNE 30, 2025

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Upstream

 

Midstream

 

Downstream

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exploration &

 

Pipeline &

 

 

 

 

 

Corporate /

 

 

(Thousands of Dollars)

 

Production

 

Storage

 

Gathering

 

Utility

 

All Other

 

Consolidated*

Nine months ended June 30, 2024 GAAP earnings

 

$

2,521

 

 

$

85,482

 

 

$

82,510

 

 

$

73,848

 

 

$

773

 

 

$

245,134

 

Items impacting comparability:

 

 

 

 

 

 

 

 

 

 

 

 

Impairment of assets

 

 

200,696

 

 

 

 

 

 

 

 

 

 

 

200,696

 

Tax impact of impairment of assets

 

 

(55,686

)

 

 

 

 

 

 

 

 

 

 

(55,686

)

Unrealized (gain) loss on derivative asset

 

 

4,848

 

 

 

 

 

 

 

 

 

 

 

4,848

 

Tax impact of unrealized (gain) loss on derivative asset

 

 

(1,330

)

 

 

 

 

 

 

 

 

 

 

(1,330

)

Unrealized (gain) loss on other investments

 

 

 

 

 

 

 

 

 

 

(1,803

)

 

 

(1,803

)

Tax impact of unrealized (gain) loss on other investments

 

 

 

 

 

 

 

 

 

 

379

 

 

 

379

 

Nine months ended June 30, 2024 adjusted operating results

 

 

151,049

 

 

 

85,482

 

 

 

82,510

 

 

 

73,848

 

 

 

(651

)

 

 

392,238

 

Drivers of adjusted operating results**

 

 

 

 

 

 

 

 

 

 

 

 

Upstream Revenues

 

 

 

 

 

 

 

 

 

 

 

 

Higher (lower) natural gas production

 

 

28,414

 

 

 

 

 

 

 

 

 

 

 

28,414

 

Higher (lower) realized natural gas prices, after hedging

 

 

70,158

 

 

 

 

 

 

 

 

 

 

 

70,158

 

Midstream Revenues

 

 

 

 

 

 

 

 

 

 

 

 

Higher (lower) operating revenues

 

 

 

 

12,241

 

 

 

5,793

 

 

 

 

 

 

 

18,034

 

Downstream Margins***

 

 

 

 

 

 

 

 

 

 

 

 

Impact of usage and weather

 

 

 

 

 

 

 

 

5,423

 

 

 

 

 

5,423

 

Impact of new rates in New York

 

 

 

 

 

 

 

 

25,230

 

 

 

 

 

25,230

 

Higher (lower) other operating revenues

 

 

 

 

 

 

 

 

(1,400

)

 

 

 

 

(1,400

)

Operating Expenses

 

 

 

 

 

 

 

 

 

 

 

 

Lower (higher) lease operating and transportation expenses

 

 

(5,810

)

 

 

 

 

 

 

 

 

 

 

(5,810

)

Lower (higher) operating expenses

 

 

(1,490

)

 

 

(3,790

)

 

 

(751

)

 

 

(6,700

)

 

 

(1,740

)

 

 

(14,471

)

Lower (higher) property, franchise and other taxes

 

 

(2,381

)

 

 

 

 

 

 

 

 

 

 

(2,381

)

Lower (higher) depreciation / depletion

 

 

13,760

 

 

 

 

 

(2,684

)

 

 

(2,551

)

 

 

 

 

8,525

 

Other Income (Expense)

 

 

 

 

 

 

 

 

 

 

 

 

Higher (lower) other income

 

 

(2,420

)

 

 

(1,840

)

 

 

 

 

14,888

 

 

 

3,653

 

 

 

14,281

 

(Higher) lower interest expense

 

 

 

 

838

 

 

 

(1,648

)

 

 

(5,686

)

 

 

(4,780

)

 

 

(11,276

)

Income Taxes

 

 

 

 

 

 

 

 

 

 

 

 

Lower (higher) income tax expense / effective tax rate

 

 

(7,902

)

 

 

(286

)

 

 

727

 

 

 

(2,318

)

 

 

755

 

 

 

(9,024

)

 

 

 

 

 

 

 

 

 

 

 

 

 

All other / rounding

 

 

555

 

 

 

374

 

 

 

234

 

 

 

306

 

 

 

67

 

 

 

1,536

 

Nine months ended June 30, 2025 adjusted operating results

 

 

243,933

 

 

 

93,019

 

 

 

84,181

 

 

 

101,040

 

 

 

(2,696

)

 

 

519,477

 

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

 

 

(729

)

 

 

 

 

 

 

 

 

 

 

(729

)

Tax impact of unrealized gain (loss) on derivative asset

 

 

196

 

 

 

 

 

 

 

 

 

 

 

196

 

Unrealized gain (loss) on other investments

 

 

 

 

 

 

 

 

 

 

(1,780

)

 

 

(1,780

)

Tax impact of unrealized gain (loss) on other investments

 

 

 

 

 

 

 

 

 

 

374

 

 

 

374

 

Nine months ended June 30, 2025 GAAP earnings

 

$

137,722

 

 

$

93,019

 

 

$

83,483

 

 

$

101,040

 

 

$

(4,102

)

 

$

411,162

 

 

 

 

 

 

 

 

 

 

 

 

 

 

* 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

NINE MONTHS ENDED JUNE 30, 2025

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Upstream

 

Midstream

 

Downstream

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exploration &

 

Pipeline &

 

 

 

 

 

Corporate /

 

 

 

 

Production

 

Storage

 

Gathering

 

Utility

 

All Other

 

Consolidated*

Nine months ended June 30, 2024 GAAP earnings per share

 

$

0.03

 

 

$

0.92

 

 

$

0.89

 

 

$

0.80

 

 

$

0.01

 

 

$

2.65

 

Items impacting comparability:

 

 

 

 

 

 

 

 

 

 

 

 

Impairment of assets, net of tax

 

 

1.57

 

 

 

 

 

 

 

 

 

 

 

1.57

 

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

 

 

0.04

 

 

 

 

 

 

 

 

 

 

 

0.04

 

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

 

 

 

 

 

 

 

 

 

 

(0.02

)

 

 

(0.02

)

Rounding

 

 

(0.01

)

 

 

 

 

 

 

 

 

0.01

 

 

 

 

Nine months ended June 30, 2024 adjusted operating results per share

 

 

1.63

 

 

 

0.92

 

 

 

0.89

 

 

 

0.80

 

 

 

 

 

 

4.24

 

Drivers of adjusted operating results**

 

 

 

 

 

 

 

 

 

 

 

 

Upstream Revenues

 

 

 

 

 

 

 

 

 

 

 

 

Higher (lower) natural gas production

 

 

0.31

 

 

 

 

 

 

 

 

 

 

 

0.31

 

Higher (lower) realized natural gas prices, after hedging

 

 

0.77

 

 

 

 

 

 

 

 

 

 

 

0.77

 

Midstream Revenues

 

 

 

 

 

 

 

 

 

 

 

 

Higher (lower) operating revenues

 

 

 

 

0.13

 

 

 

0.06

 

 

 

 

 

 

 

0.19

 

Downstream Margins***

 

 

 

 

 

 

 

 

 

 

 

 

Impact of usage and weather

 

 

 

 

 

 

 

 

0.06

 

 

 

 

 

0.06

 

Impact of new rates in New York

 

 

 

 

 

 

 

 

0.28

 

 

 

 

 

0.28

 

Higher (lower) other operating revenues

 

 

 

 

 

 

 

 

0.01

 

 

 

 

 

0.01

 

Operating Expenses

 

 

 

 

 

 

 

 

 

 

 

 

Lower (higher) lease operating and transportation expenses

 

 

(0.06

)

 

 

 

 

 

 

 

 

 

 

(0.06

)

Lower (higher) operating expenses

 

 

(0.02

)

 

 

(0.04

)

 

 

(0.01

)

 

 

(0.07

)

 

 

(0.02

)

 

 

(0.16

)

Lower (higher) property, franchise and other taxes

 

 

(0.03

)

 

 

 

 

 

 

 

 

 

 

(0.03

)

Lower (higher) depreciation / depletion

 

 

0.15

 

 

 

 

 

(0.03

)

 

 

(0.03

)

 

 

 

 

0.09

 

Other Income (Expense)

 

 

 

 

 

 

 

 

 

 

 

 

Higher (lower) other income

 

 

(0.03

)

 

 

(0.02

)

 

 

 

 

0.16

 

 

 

0.04

 

 

 

0.15

 

(Higher) lower interest expense

 

 

 

 

0.01

 

 

 

(0.02

)

 

 

(0.06

)

 

 

(0.05

)

 

 

(0.12

)

Income Taxes

 

 

 

 

 

 

 

 

 

 

 

 

Lower (higher) income tax expense / effective tax rate

 

 

(0.09

)

 

 

 

 

 

0.01

 

 

 

(0.03

)

 

 

0.01

 

 

 

(0.10

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Impact of reduction in shares

 

 

0.03

 

 

 

0.01

 

 

 

0.01

 

 

 

0.01

 

 

 

 

 

 

0.06

 

All other / rounding

 

 

0.01

 

 

 

0.01

 

 

 

0.01

 

 

 

(0.02

)

 

 

(0.01

)

 

 

 

Nine months ended June 30, 2025 adjusted operating results per share

 

 

2.67

 

 

 

1.02

 

 

 

0.92

 

 

 

1.11

 

 

 

(0.03

)

 

 

5.69

 

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

 

Nine months ended June 30, 2025 GAAP earnings per share

 

$

1.51

 

 

$

1.02

 

 

$

0.91

 

 

$

1.11

 

 

$

(0.04

)

 

$

4.51

 

 

 

 

 

 

 

 

 

 

 

 

 

 

* 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

 

Nine Months Ended

 

 

June 30,

 

June 30,

 

 

(Unaudited)

 

(Unaudited)

SUMMARY OF OPERATIONS

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Operating Revenues:

 

 

 

 

 

 

 

 

Utility Revenues

 

$

157,446

 

 

$

124,858

 

 

$

729,445

 

 

$

616,977

 

Exploration and Production and Other Revenues

 

 

303,883

 

 

 

220,905

 

 

 

864,701

 

 

 

739,537

 

Pipeline and Storage and Gathering Revenues

 

 

70,501

 

 

 

71,679

 

 

 

217,116

 

 

 

216,228

 

 

 

 

531,830

 

 

 

417,442

 

 

 

1,811,262

 

 

 

1,572,742

 

Operating Expenses:

 

 

 

 

 

 

 

 

Purchased Gas

 

 

27,986

 

 

 

4,952

 

 

 

228,661

 

 

 

167,444

 

Operation and Maintenance:

 

 

 

 

 

 

 

 

Utility

 

 

56,053

 

 

 

53,412

 

 

 

174,744

 

 

 

166,405

 

Exploration and Production and Other

 

 

35,272

 

 

 

35,148

 

 

 

103,874

 

 

 

102,768

 

Pipeline and Storage and Gathering

 

 

41,679

 

 

 

40,019

 

 

 

119,982

 

 

 

114,321

 

Property, Franchise and Other Taxes

 

 

24,180

 

 

 

21,201

 

 

 

71,450

 

 

 

66,635

 

Depreciation, Depletion and Amortization

 

 

116,408

 

 

 

113,454

 

 

 

337,055

 

 

 

348,179

 

Impairment of Assets

 

 

 

 

 

200,696

 

 

 

141,802

 

 

 

200,696

 

 

 

 

301,578

 

 

 

468,882

 

 

 

1,177,568

 

 

 

1,166,448

 

 

 

 

 

 

 

 

 

 

Operating Income (Loss)

 

 

230,252

 

 

 

(51,440

)

 

 

633,694

 

 

 

406,294

 

 

 

 

 

 

 

 

 

 

Other Income (Expense):

 

 

 

 

 

 

 

 

Other Income (Deductions)

 

 

8,534

 

 

 

3,188

 

 

 

31,486

 

 

 

12,989

 

Interest Expense on Long-Term Debt

 

 

(34,333

)

 

 

(32,876

)

 

 

(107,356

)

 

 

(89,791

)

Other Interest Expense

 

 

(3,556

)

 

 

(1,341

)

 

 

(13,033

)

 

 

(14,250

)

 

 

 

 

 

 

 

 

 

Income (Loss) Before Income Taxes

 

 

200,897

 

 

 

(82,469

)

 

 

544,791

 

 

 

315,242

 

 

 

 

 

 

 

 

 

 

Income Tax Expense (Benefit)

 

 

51,079

 

 

 

(28,311

)

 

 

133,629

 

 

 

70,108

 

 

 

 

 

 

 

 

 

 

Net Income (Loss) Available for Common Stock

 

$

149,818

 

 

$

(54,158

)

 

$

411,162

 

 

$

245,134

 

 

 

 

 

 

 

 

 

 

Earnings (Loss) Per Common Share

 

 

 

 

 

 

 

 

Basic

 

$

1.66

 

 

$

(0.59

)

 

$

4.54

 

 

$

2.67

 

Diluted

 

$

1.64

 

 

$

(0.59

)

 

$

4.51

 

 

$

2.65

 

 

 

 

 

 

 

 

 

 

Weighted Average Common Shares:

 

 

 

 

 

 

 

 

Used in Basic Calculation

 

 

90,358,018

 

 

 

91,874,049

 

 

 

90,546,228

 

 

 

91,966,034

 

Used in Diluted Calculation

 

 

91,139,556

 

 

 

91,874,049

 

 

 

91,247,547

 

 

 

92,467,787

 


NATIONAL FUEL GAS COMPANY

AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(Unaudited)

 

 

 

 

 

June 30,

 

September 30,

(Thousands of Dollars)

 

 

2025

 

 

 

2024

 

ASSETS

 

 

 

 

Property, Plant and Equipment

 

$

15,044,963

 

 

$

14,524,798

 

Less - Accumulated Depreciation, Depletion and Amortization

 

 

7,588,956

 

 

 

7,185,593

 

Net Property, Plant and Equipment

 

 

7,456,007

 

 

 

7,339,205

 

Current Assets:

 

 

 

 

Cash and Temporary Cash Investments

 

 

39,317

 

 

 

38,222

 

Receivables - Net

 

 

222,515

 

 

 

127,222

 

Unbilled Revenue

 

 

15,347

 

 

 

15,521

 

Gas Stored Underground

 

 

12,810

 

 

 

35,055

 

Materials and Supplies - at average cost

 

 

51,022

 

 

 

47,670

 

Unrecovered Purchased Gas Costs

 

 

2,903

 

 

 

 

Other Current Assets

 

 

64,241

 

 

 

92,229

 

Total Current Assets

 

 

408,155

 

 

 

355,919

 

Other Assets:

 

 

 

 

Recoverable Future Taxes

 

 

90,493

 

 

 

80,084

 

Unamortized Debt Expense

 

 

6,701

 

 

 

5,604

 

Other Regulatory Assets

 

 

124,300

 

 

 

108,022

 

Deferred Charges

 

 

71,426

 

 

 

69,662

 

Other Investments

 

 

73,764

 

 

 

81,705

 

Goodwill

 

 

5,476

 

 

 

5,476

 

Prepaid Pension and Post-Retirement Benefit Costs

 

 

199,286

 

 

 

180,230

 

Fair Value of Derivative Financial Instruments

 

 

2,394

 

 

 

87,905

 

Other

 

 

8,158

 

 

 

5,958

 

Total Other Assets

 

 

581,998

 

 

 

624,646

 

Total Assets

 

$

8,446,160

 

 

$

8,319,770

 

CAPITALIZATION AND LIABILITIES

 

 

 

 

Capitalization:

 

 

 

 

Comprehensive Shareholders' Equity

 

 

 

 

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

 

 

 

 

Outstanding - 90,355,956 Shares and 91,005,993 Shares, Respectively

 

$

90,356

 

 

$

91,006

 

Paid in Capital

 

 

1,047,406

 

 

 

1,045,487

 

Earnings Reinvested in the Business

 

 

1,953,533

 

 

 

1,727,326

 

Accumulated Other Comprehensive Loss

 

 

(115,807

)

 

 

(15,476

)

Total Comprehensive Shareholders' Equity

 

 

2,975,488

 

 

 

2,848,343

 

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

 

 

2,381,852

 

 

 

2,188,243

 

Total Capitalization

 

 

5,357,340

 

 

 

5,036,586

 

Current and Accrued Liabilities:

 

 

 

 

Notes Payable to Banks and Commercial Paper

 

 

61,500

 

 

 

90,700

 

Current Portion of Long-Term Debt

 

 

300,000

 

 

 

500,000

 

Accounts Payable

 

 

123,131

 

 

 

165,068

 

Amounts Payable to Customers

 

 

24,275

 

 

 

42,720

 

Dividends Payable

 

 

48,340

 

 

 

46,872

 

Interest Payable on Long-Term Debt

 

 

39,060

 

 

 

27,247

 

Customer Advances

 

 

 

 

 

19,373

 

Customer Security Deposits

 

 

28,739

 

 

 

36,265

 

Other Accruals and Current Liabilities

 

 

207,179

 

 

 

162,903

 

Fair Value of Derivative Financial Instruments

 

 

57,673

 

 

 

4,744

 

Total Current and Accrued Liabilities

 

 

889,897

 

 

 

1,095,892

 

Other Liabilities:

 

 

 

 

Deferred Income Taxes

 

 

1,153,427

 

 

 

1,111,165

 

Taxes Refundable to Customers

 

 

297,602

 

 

 

305,645

 

Cost of Removal Regulatory Liability

 

 

302,932

 

 

 

292,477

 

Other Regulatory Liabilities

 

 

137,025

 

 

 

151,452

 

Other Post-Retirement Liabilities

 

 

3,393

 

 

 

3,511

 

Asset Retirement Obligations

 

 

188,305

 

 

 

203,006

 

Other Liabilities

 

 

116,239

 

 

 

120,036

 

Total Other Liabilities

 

 

2,198,923

 

 

 

2,187,292

 

Commitments and Contingencies

 

 

 

 

 

 

Total Capitalization and Liabilities

 

$

8,446,160

 

 

$

8,319,770

 


NATIONAL FUEL GAS COMPANY

AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

 

 

 

Nine Months Ended

 

 

June 30,

(Thousands of Dollars)

 

 

2025

 

 

 

2024

 

 

 

 

 

 

Operating Activities:

 

 

 

 

Net Income Available for Common Stock

 

$

411,162

 

 

$

245,134

 

Adjustments to Reconcile Net Income to Net Cash

 

 

 

 

Provided by Operating Activities:

 

 

 

 

Impairment of Assets

 

 

141,802

 

 

 

200,696

 

Depreciation, Depletion and Amortization

 

 

337,055

 

 

 

348,179

 

Deferred Income Taxes

 

 

60,754

 

 

 

47,212

 

Premiums Paid on Early Redemption of Debt

 

 

2,385

 

 

 

 

Stock-Based Compensation

 

 

15,721

 

 

 

15,984

 

Other

 

 

19,296

 

 

 

18,542

 

Change in:

 

 

 

 

Receivables and Unbilled Revenue

 

 

(95,254

)

 

 

5,253

 

Gas Stored Underground and Materials and Supplies

 

 

18,803

 

 

 

18,981

 

Unrecovered Purchased Gas Costs

 

 

(2,903

)

 

 

 

Other Current Assets

 

 

28,038

 

 

 

17,431

 

Accounts Payable

 

 

1,744

 

 

 

(13,705

)

Amounts Payable to Customers

 

 

(18,445

)

 

 

3,550

 

Customer Advances

 

 

(19,373

)

 

 

(21,003

)

Customer Security Deposits

 

 

(7,526

)

 

 

7,910

 

Other Accruals and Current Liabilities

 

 

44,283

 

 

 

23,846

 

Other Assets

 

 

(35,348

)

 

 

(35,346

)

Other Liabilities

 

 

(39,918

)

 

 

(14,649

)

Net Cash Provided by Operating Activities

 

$

862,276

 

 

$

868,015

 

 

 

 

 

 

Investing Activities:

 

 

 

 

Capital Expenditures

 

$

(627,316

)

 

$

(684,200

)

Other

 

 

9,352

 

 

 

(1,371

)

Net Cash Used in Investing Activities

 

$

(617,964

)

 

$

(685,571

)

 

 

 

 

 

Financing Activities:

 

 

 

 

Changes in Notes Payable to Banks and Commercial Paper

 

 

(29,200

)

 

 

(287,500

)

Shares Repurchased Under Repurchase Plan

 

 

(54,430

)

 

 

(27,847

)

Reduction of Long-Term Debt

 

 

(1,004,086

)

 

 

 

Net Proceeds From Issuance of Long-Term Debt

 

 

988,731

 

 

 

299,396

 

Dividends Paid on Common Stock

 

 

(140,098

)

 

 

(136,610

)

Net Repurchases of Common Stock Under Stock and Benefit Plans

 

 

(4,134

)

 

 

(3,916

)

Net Cash Used in Financing Activities

 

$

(243,217

)

 

$

(156,477

)

 

 

 

 

 

Net Increase in Cash and Cash Equivalents

 

 

1,095

 

 

 

25,967

 

Cash and Cash Equivalents at Beginning of Period

 

 

38,222

 

 

 

55,447

 

Cash and Cash Equivalents at June 30

 

$

39,317

 

 

$

81,414

 


NATIONAL FUEL GAS COMPANY

AND SUBSIDIARIES

 

 

 

 

 

 

 

 

 

 

 

SEGMENT OPERATING RESULTS AND STATISTICS

(UNAUDITED)

 

 

 

 

 

 

 

 

 

 

 

UPSTREAM BUSINESS

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

(Thousands of Dollars, except per share amounts)

 

June 30,

 

June 30,

EXPLORATION AND PRODUCTION SEGMENT

 

 

2025

 

 

 

2024

 

 

Variance

 

 

2025

 

 

 

2024

 

 

Variance

Total Operating Revenues

 

$

303,883

 

 

$

220,905

 

 

$

82,978

 

 

$

864,701

 

 

$

739,537

 

 

$

125,164

 

Operating Expenses:

 

 

 

 

 

 

 

 

 

 

Operation and Maintenance:

 

 

 

 

 

 

 

 

 

 

General and Administrative Expense

 

 

18,602

 

 

 

18,213

 

 

 

389

 

 

 

56,776

 

 

 

53,170

 

 

 

3,606

 

Lease Operating and Transportation Expense

 

 

73,856

 

 

 

66,581

 

 

 

7,275

 

 

 

210,671

 

 

 

203,317

 

 

 

7,354

 

All Other Operation and Maintenance Expense

 

 

3,816

 

 

 

4,526

 

 

 

(710

)

 

 

10,994

 

 

 

12,714

 

 

 

(1,720

)

Property, Franchise and Other Taxes

 

 

5,121

 

 

 

3,050

 

 

 

2,071

 

 

 

12,778

 

 

 

9,764

 

 

 

3,014

 

Depreciation, Depletion and Amortization

 

 

68,848

 

 

 

68,778

 

 

 

70

 

 

 

196,773

 

 

 

214,191

 

 

 

(17,418

)

Impairment of Assets

 

 

 

 

 

200,696

 

 

 

(200,696

)

 

 

141,802

 

 

 

200,696

 

 

 

(58,894

)

 

 

 

170,243

 

 

 

361,844

 

 

 

(191,601

)

 

 

629,794

 

 

 

693,852

 

 

 

(64,058

)

 

 

 

 

 

 

 

 

 

 

 

Operating Income (Loss)

 

 

133,640

 

 

 

(140,939

)

 

 

274,579

 

 

 

234,907

 

 

 

45,685

 

 

 

189,222

 

 

 

 

 

 

 

 

 

 

 

 

Other Income (Expense):

 

 

 

 

 

 

 

 

 

 

Non-Service Pension and Post-Retirement Benefit Credit

 

 

37

 

 

 

100

 

 

 

(63

)

 

 

111

 

 

 

301

 

 

 

(190

)

Interest and Other Income (Deductions)

 

 

44

 

 

 

(488

)

 

 

532

 

 

 

416

 

 

 

(830

)

 

 

1,246

 

Interest Expense on Long-Term Debt

 

 

 

 

 

 

 

 

 

 

 

(1,949

)

 

 

 

 

 

(1,949

)

Other Interest Expense

 

 

(13,925

)

 

 

(14,670

)

 

 

745

 

 

 

(44,215

)

 

 

(45,046

)

 

 

831

 

Income (Loss) Before Income Taxes

 

 

119,796

 

 

 

(155,997

)

 

 

275,793

 

 

 

189,270

 

 

 

110

 

 

 

189,160

 

Income Tax Expense (Benefit)

 

 

33,125

 

 

 

(43,969

)

 

 

77,094

 

 

 

51,548

 

 

 

(2,411

)

 

 

53,959

 

Net Income (Loss)

 

$

86,671

 

 

$

(112,028

)

 

$

198,699

 

 

$

137,722

 

 

$

2,521

 

 

$

135,201

 

Net Income (Loss) Per Share (Diluted)

 

$

0.95

 

 

$

(1.22

)

 

$

2.17

 

 

$

1.51

 

 

$

0.03

 

 

$

1.48

 


NATIONAL FUEL GAS COMPANY

AND SUBSIDIARIES

 

 

 

 

 

 

 

 

 

 

 

SEGMENT OPERATING RESULTS AND STATISTICS

(UNAUDITED)

 

 

 

 

 

 

 

 

 

 

 

MIDSTREAM BUSINESSES

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

(Thousands of Dollars, except per share amounts)

 

June 30,

 

June 30,

PIPELINE AND STORAGE SEGMENT

 

 

2025

 

 

 

2024

 

 

Variance

 

 

2025

 

 

 

2024

 

 

Variance

Revenues from External Customers

 

$

67,982

 

 

$

68,035

 

 

$

(53

)

 

$

207,916

 

 

$

204,071

 

 

$

3,845

 

Intersegment Revenues

 

 

37,597

 

 

 

37,384

 

 

 

213

 

 

 

113,849

 

 

 

103,781

 

 

 

10,068

 

Total Operating Revenues

 

 

105,579

 

 

 

105,419

 

 

 

160

 

 

 

321,765

 

 

 

307,852

 

 

 

13,913

 

Operating Expenses:

 

 

 

 

 

 

 

 

 

 

Purchased Gas

 

 

(164

)

 

 

614

 

 

 

(778

)

 

 

(42

)

 

 

1,540

 

 

 

(1,582

)

Operation and Maintenance

 

 

30,264

 

 

 

28,128

 

 

 

2,136

 

 

 

87,940

 

 

 

83,142

 

 

 

4,798

 

Property, Franchise and Other Taxes

 

 

8,460

 

 

 

8,456

 

 

 

4

 

 

 

25,727

 

 

 

25,776

 

 

 

(49

)

Depreciation, Depletion and Amortization

 

 

18,601

 

 

 

18,453

 

 

 

148

 

 

 

55,733

 

 

 

56,157

 

 

 

(424

)

 

 

 

57,161

 

 

 

55,651

 

 

 

1,510

 

 

 

169,358

 

 

 

166,615

 

 

 

2,743

 

 

 

 

 

 

 

 

 

 

 

 

Operating Income

 

 

48,418

 

 

 

49,768

 

 

 

(1,350

)

 

 

152,407

 

 

 

141,237

 

 

 

11,170

 

 

 

 

 

 

 

 

 

 

 

 

Other Income (Expense):

 

 

 

 

 

 

 

 

 

 

Non-Service Pension and Post-Retirement Benefit Credit

 

 

952

 

 

 

1,257

 

 

 

(305

)

 

 

2,857

 

 

 

3,772

 

 

 

(915

)

Interest and Other Income

 

 

1,111

 

 

 

2,362

 

 

 

(1,251

)

 

 

4,945

 

 

 

6,340

 

 

 

(1,395

)

Interest Expense

 

 

(11,209

)

 

 

(11,855

)

 

 

646

 

 

 

(34,637

)

 

 

(35,698

)

 

 

1,061

 

Income Before Income Taxes

 

 

39,272

 

 

 

41,532

 

 

 

(2,260

)

 

 

125,572

 

 

 

115,651

 

 

 

9,921

 

Income Tax Expense

 

 

10,415

 

 

 

10,842

 

 

 

(427

)

 

 

32,553

 

 

 

30,169

 

 

 

2,384

 

Net Income

 

$

28,857

 

 

$

30,690

 

 

$

(1,833

)

 

$

93,019

 

 

$

85,482

 

 

$

7,537

 

Net Income Per Share (Diluted)

 

$

0.32

 

 

$

0.33

 

 

$

(0.01

)

 

$

1.02

 

 

$

0.92

 

 

$

0.10

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

June 30,

 

June 30,

GATHERING SEGMENT

 

 

2025

 

 

 

2024

 

 

Variance

 

 

2025

 

 

 

2024

 

 

Variance

Revenues from External Customers

 

$

2,519

 

 

$

3,644

 

 

$

(1,125

)

 

$

9,200

 

 

$

12,157

 

 

$

(2,957

)

Intersegment Revenues

 

 

65,354

 

 

 

56,476

 

 

 

8,878

 

 

 

184,834

 

 

 

174,544

 

 

 

10,290

 

Total Operating Revenues

 

 

67,873

 

 

 

60,120

 

 

 

7,753

 

 

 

194,034

 

 

 

186,701

 

 

 

7,333

 

Operating Expenses:

 

 

 

 

 

 

 

 

 

 

Operation and Maintenance

 

 

11,929

 

 

 

12,382

 

 

 

(453

)

 

 

33,633

 

 

 

32,682

 

 

 

951

 

Property, Franchise and Other Taxes

 

 

21

 

 

 

107

 

 

 

(86

)

 

 

(206

)

 

 

224

 

 

 

(430

)

Depreciation, Depletion and Amortization

 

 

10,848

 

 

 

9,732

 

 

 

1,116

 

 

 

32,197

 

 

 

28,800

 

 

 

3,397

 

 

 

 

22,798

 

 

 

22,221

 

 

 

577

 

 

 

65,624

 

 

 

61,706

 

 

 

3,918

 

 

 

 

 

 

 

 

 

 

 

 

Operating Income

 

 

45,075

 

 

 

37,899

 

 

 

7,176

 

 

 

128,410

 

 

 

124,995

 

 

 

3,415

 

 

 

 

 

 

 

 

 

 

 

 

Other Income (Expense):

 

 

 

 

 

 

 

 

 

 

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

 

 

(1

)

 

 

9

 

 

 

(10

)

 

 

(1

)

 

 

28

 

 

 

(29

)

Interest and Other Income

 

 

 

 

 

113

 

 

 

(113

)

 

 

152

 

 

 

257

 

 

 

(105

)

Interest Expense on Long-Term Debt

 

 

 

 

 

 

 

 

 

 

 

(1,334

)

 

 

 

 

 

(1,334

)

Other Interest Expense

 

 

(3,870

)

 

 

(3,393

)

 

 

(477

)

 

 

(12,531

)

 

 

(10,824

)

 

 

(1,707

)

Income Before Income Taxes

 

 

41,204

 

 

 

34,628

 

 

 

6,576

 

 

 

114,696

 

 

 

114,456

 

 

 

240

 

Income Tax Expense

 

 

11,208

 

 

 

9,649

 

 

 

1,559

 

 

 

31,213

 

 

 

31,946

 

 

 

(733

)

Net Income

 

$

29,996

 

 

$

24,979

 

 

$

5,017

 

 

$

83,483

 

 

$

82,510

 

 

$

973

 

Net Income Per Share (Diluted)

 

$

0.33

 

 

$

0.27

 

 

$

0.06

 

 

$

0.91

 

 

$

0.89

 

 

$

0.02

 


NATIONAL FUEL GAS COMPANY

AND SUBSIDIARIES

 

 

 

 

 

 

 

 

 

 

 

SEGMENT OPERATING RESULTS AND STATISTICS

(UNAUDITED)

 

 

 

 

 

 

 

 

 

 

 

DOWNSTREAM BUSINESS

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

(Thousands of Dollars, except per share amounts)

 

June 30,

 

June 30,

UTILITY SEGMENT

 

 

2025

 

 

 

2024

 

 

Variance

 

 

2025

 

 

 

2024

 

 

Variance

Revenues from External Customers

 

$

157,446

 

 

$

124,858

 

 

$

32,588

 

 

$

729,445

 

 

$

616,977

 

 

$

112,468

 

Intersegment Revenues

 

 

77

 

 

 

86

 

 

 

(9

)

 

 

279

 

 

 

479

 

 

 

(200

)

Total Operating Revenues

 

 

157,523

 

 

 

124,944

 

 

 

32,579

 

 

 

729,724

 

 

 

617,456

 

 

 

112,268

 

Operating Expenses:

 

 

 

 

 

 

 

 

 

 

Purchased Gas

 

 

64,292

 

 

 

40,096

 

 

 

24,196

 

 

 

337,541

 

 

 

264,983

 

 

 

72,558

 

Operation and Maintenance

 

 

57,039

 

 

 

54,349

 

 

 

2,690

 

 

 

177,742

 

 

 

169,261

 

 

 

8,481

 

Property, Franchise and Other Taxes

 

 

10,449

 

 

 

9,452

 

 

 

997

 

 

 

32,761

 

 

 

30,471

 

 

 

2,290

 

Depreciation, Depletion and Amortization

 

 

17,945

 

 

 

16,373

 

 

 

1,572

 

 

 

51,908

 

 

 

48,678

 

 

 

3,230

 

 

 

 

149,725

 

 

 

120,270

 

 

 

29,455

 

 

 

599,952

 

 

 

513,393

 

 

 

86,559

 

 

 

 

 

 

 

 

 

 

 

 

Operating Income

 

 

7,798

 

 

 

4,674

 

 

 

3,124

 

 

 

129,772

 

 

 

104,063

 

 

 

25,709

 

 

 

 

 

 

 

 

 

 

 

 

Other Income (Expense):

 

 

 

 

 

 

 

 

 

 

Non-Service Pension and Post-Retirement Benefit Credit

 

 

5,328

 

 

 

462

 

 

 

4,866

 

 

 

23,498

 

 

 

1,788

 

 

 

21,710

 

Interest and Other Income

 

 

628

 

 

 

1,485

 

 

 

(857

)

 

 

1,869

 

 

 

4,735

 

 

 

(2,866

)

Interest Expense

 

 

(10,958

)

 

 

(8,417

)

 

 

(2,541

)

 

 

(32,601

)

 

 

(25,402

)

 

 

(7,199

)

Income (Loss) Before Income Taxes

 

 

2,796

 

 

 

(1,796

)

 

 

4,592

 

 

 

122,538

 

 

 

85,184

 

 

 

37,354

 

Income Tax Expense (Benefit)

 

 

(2,201

)

 

 

(4,355

)

 

 

2,154

 

 

 

21,498

 

 

 

11,336

 

 

 

10,162

 

Net Income

 

$

4,997

 

 

$

2,559

 

 

$

2,438

 

 

$

101,040

 

 

$

73,848

 

 

$

27,192

 

Net Income Per Share (Diluted)

 

$

0.05

 

 

$

0.03

 

 

$

0.02

 

 

$

1.11

 

 

$

0.80

 

 

$

0.31

 


NATIONAL FUEL GAS COMPANY

AND SUBSIDIARIES

 

 

 

 

 

 

 

 

 

 

 

SEGMENT OPERATING RESULTS AND STATISTICS

(UNAUDITED)

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

(Thousands of Dollars, except per share amounts)

 

June 30,

 

June 30,

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)

 

 

(131

)

 

 

(65

)

 

 

(66

)

 

 

(489

)

 

 

(184

)

 

 

(305

)

Interest Expense

 

 

(141

)

 

 

(97

)

 

 

(44

)

 

 

(389

)

 

 

(262

)

 

 

(127

)

Loss before Income Taxes

 

 

(272

)

 

 

(162

)

 

 

(110

)

 

 

(878

)

 

 

(446

)

 

 

(432

)

Income Tax Benefit

 

 

(63

)

 

 

(38

)

 

 

(25

)

 

 

(204

)

 

 

(105

)

 

 

(99

)

Net Loss

 

$

(209

)

 

$

(124

)

 

$

(85

)

 

$

(674

)

 

$

(341

)

 

$

(333

)

Net Loss Per Share (Diluted)

 

$

 

 

$

 

 

$

 

 

$

(0.01

)

 

$

 

 

$

(0.01

)

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

June 30,

 

June 30,

CORPORATE

 

 

2025

 

 

 

2024

 

 

Variance

 

 

2025

 

 

 

2024

 

 

Variance

Revenues from External Customers

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Intersegment Revenues

 

 

1,341

 

 

 

1,285

 

 

 

56

 

 

 

4,024

 

 

 

3,856

 

 

 

168

 

Total Operating Revenues

 

 

1,341

 

 

 

1,285

 

 

 

56

 

 

 

4,024

 

 

 

3,856

 

 

 

168

 

Operating Expenses:

 

 

 

 

 

 

 

 

 

 

Operation and Maintenance

 

 

5,725

 

 

 

3,873

 

 

 

1,852

 

 

 

14,992

 

 

 

12,789

 

 

 

2,203

 

Property, Franchise and Other Taxes

 

 

129

 

 

 

136

 

 

 

(7

)

 

 

390

 

 

 

400

 

 

 

(10

)

Depreciation, Depletion and Amortization

 

 

166

 

 

 

118

 

 

 

48

 

 

 

444

 

 

 

353

 

 

 

91

 

 

 

 

6,020

 

 

 

4,127

 

 

 

1,893

 

 

 

15,826

 

 

 

13,542

 

 

 

2,284

 

 

 

 

 

 

 

 

 

 

 

 

Operating Loss

 

 

(4,679

)

 

 

(2,842

)

 

 

(1,837

)

 

 

(11,802

)

 

 

(9,686

)

 

 

(2,116

)

Other Income (Expense):

 

 

 

 

 

 

 

 

 

 

Non-Service Pension and Post-Retirement Benefit Costs

 

 

(212

)

 

 

(386

)

 

 

174

 

 

 

(635

)

 

 

(1,161

)

 

 

526

 

Interest and Other Income

 

 

41,073

 

 

 

39,025

 

 

 

2,048

 

 

 

123,918

 

 

 

120,288

 

 

 

3,630

 

Interest Expense on Long-Term Debt

 

 

(34,333

)

 

 

(32,876

)

 

 

(1,457

)

 

 

(104,073

)

 

 

(89,791

)

 

 

(14,282

)

Other Interest Expense

 

 

(3,748

)

 

 

(3,595

)

 

 

(153

)

 

 

(13,815

)

 

 

(19,363

)

 

 

5,548

 

Income (Loss) before Income Taxes

 

 

(1,899

)

 

 

(674

)

 

 

(1,225

)

 

 

(6,407

)

 

 

287

 

 

 

(6,694

)

Income Tax Benefit

 

 

(1,405

)

 

 

(440

)

 

 

(965

)

 

 

(2,979

)

 

 

(827

)

 

 

(2,152

)

Net Income (Loss)

 

$

(494

)

 

$

(234

)

 

$

(260

)

 

$

(3,428

)

 

$

1,114

 

 

$

(4,542

)

Net Income (Loss) Per Share (Diluted)

 

$

(0.01

)

 

$

 

 

$

(0.01

)

 

$

(0.03

)

 

$

0.01

 

 

$

(0.04

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

June 30,

 

June 30,

INTERSEGMENT ELIMINATIONS

 

 

2025

 

 

 

2024

 

 

Variance

 

 

2025

 

 

 

2024

 

 

Variance

Intersegment Revenues

 

$

(104,369

)

 

$

(95,231

)

 

$

(9,138

)

 

$

(302,986

)

 

$

(282,660

)

 

$

(20,326

)

Operating Expenses:

 

 

 

 

 

 

 

 

 

 

Purchased Gas

 

 

(36,142

)

 

 

(35,758

)

 

 

(384

)

 

 

(108,838

)

 

 

(99,079

)

 

 

(9,759

)

Operation and Maintenance

 

 

(68,227

)

 

 

(59,473

)

 

 

(8,754

)

 

 

(194,148

)

 

 

(183,581

)

 

 

(10,567

)

 

 

 

(104,369

)

 

 

(95,231

)

 

 

(9,138

)

 

 

(302,986

)

 

 

(282,660

)

 

 

(20,326

)

Operating Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Income (Expense):

 

 

 

 

 

 

 

 

 

 

Interest and Other Deductions

 

 

(40,295

)

 

 

(40,686

)

 

 

391

 

 

 

(125,155

)

 

 

(122,345

)

 

 

(2,810

)

Interest Expense

 

 

40,295

 

 

 

40,686

 

 

 

(391

)

 

 

125,155

 

 

 

122,345

 

 

 

2,810

 

Net Income

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Net Income Per Share (Diluted)

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 


NATIONAL FUEL GAS COMPANY

AND SUBSIDIARIES

 

 

 

 

 

 

 

 

 

 

 

 

 

SEGMENT INFORMATION (Continued)

(Thousands of Dollars)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

June 30,

 

June 30,

 

 

(Unaudited)

 

(Unaudited)

 

 

 

 

 

 

Increase

 

 

 

 

 

Increase

 

 

 

2025

 

 

 

2024

 

 

(Decrease)

 

 

2025

 

 

 

2024

 

 

(Decrease)

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital Expenditures:

 

 

 

 

 

 

 

 

 

 

 

 

Exploration and Production

 

$

123,369

 

(1)

$

114,679

 

(3)

$

8,690

 

 

$

354,355

 

(1)(2)

$

399,820

 

(3)(4)

$

(45,465

)

Pipeline and Storage

 

 

22,700

 

(1)

 

26,212

 

(3)

 

(3,512

)

 

 

58,117

 

(1)(2)

 

68,791

 

(3)(4)

 

(10,674

)

Gathering

 

 

26,638

 

(1)

 

29,570

 

(3)

 

(2,932

)

 

 

58,164

 

(1)(2)

 

69,088

 

(3)(4)

 

(10,924

)

Utility

 

 

50,025

 

(1)

 

49,257

 

(3)

 

768

 

 

 

128,322

 

(1)(2)

 

117,508

 

(3)(4)

 

10,814

 

Total Reportable Segments

 

 

222,732

 

 

 

219,718

 

 

 

3,014

 

 

 

598,958

 

 

 

655,207

 

 

 

(56,249

)

All Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate

 

 

138

 

 

 

71

 

 

 

67

 

 

 

518

 

 

 

253

 

 

 

265

 

Eliminations

 

 

 

 

 

 

 

 

 

 

 

(3,520

)

 

 

 

 

 

(3,520

)

Total Capital Expenditures

 

$

222,870

 

 

$

219,789

 

 

$

3,081

 

 

$

595,956

 

 

$

655,460

 

 

$

(59,504

)


(1) Capital expenditures for the quarter and nine months ended June 30, 2025, include accounts payable and accrued liabilities related to capital expenditures of $61.5 million, $5.7 million, $11.6 million, and $9.8 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 June 30, 2025, since they represent non-cash investing activities at that date.

(2) Capital expenditures for the nine months ended June 30, 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 nine months ended June 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 June 30, 2025.

(3) Capital expenditures for the quarter and nine months ended June 30, 2024, include accounts payable and accrued liabilities related to capital expenditures of $50.9 million, $7.0 million, $14.6 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 June 30, 2024, since they represented non-cash investing activities at that date.

(4) Capital expenditures for the nine months ended June 30, 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 nine months ended June 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 June 30, 2024.


DEGREE DAYS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Percent Colder

 

 

 

 

 

 

 

 

 

 

 

(Warmer) Than:

Three Months Ended June 30,

 

Normal

 

2025

 

2024

 

Normal (1)

 

Last Year (1)

Buffalo, NY (2)

 

843

 

 

825

 

 

565

 

 

(2.1

)

 

46.0

 

Erie, PA

 

776

 

 

813

 

 

519

 

 

4.8

 

 

56.6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended June 30,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Buffalo, NY (2)

 

6,195

 

 

5,825

 

 

5,128

 

 

(6.0

)

 

13.6

 

Erie, PA

 

5,693

 

 

5,527

 

 

4,759

 

 

(2.9

)

 

16.1

 


(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

 

Nine Months Ended

 

 

June 30,

 

June 30,

 

 

 

 

 

 

Increase

 

 

 

 

 

Increase

 

 

 

2025

 

 

 

2024

 

 

(Decrease)

 

 

2025

 

 

 

2024

 

 

(Decrease)

 

 

 

 

 

 

 

 

 

 

 

 

 

Gas Production/Prices:

 

 

 

 

 

 

 

 

 

 

 

 

Production (MMcf)

 

 

 

 

 

 

 

 

 

 

 

 

Appalachia

 

 

111,588

 

 

 

96,504

 

 

 

15,084

 

 

 

314,819

 

 

 

300,144

 

 

 

14,675

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Prices (Per Mcf)

 

 

 

 

 

 

 

 

 

 

 

 

Weighted Average

 

$

2.69

 

 

$

1.50

 

 

$

1.19

 

 

$

2.66

 

 

$

1.93

 

 

$

0.73

 

Weighted Average after Hedging

 

$

2.71

 

 

$

2.28

 

 

$

0.43

 

 

$

2.73

 

 

$

2.45

 

 

$

0.28

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Operating Performance Statistics:

 

 

 

 

 

 

 

 

 

 

 

 

General and Administrative Expense per Mcf (1)

 

$

0.17

 

 

$

0.19

 

 

$

(0.02

)

 

$

0.18

 

 

$

0.18

 

 

$

 

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

 

$

0.66

 

 

$

0.69

 

 

$

(0.03

)

 

$

0.67

 

 

$

0.68

 

 

$

(0.01

)

Depreciation, Depletion and Amortization per Mcf (1)

 

$

0.62

 

 

$

0.71

 

 

$

(0.09

)

 

$

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 $0.56 and $0.59 per Mcf for the three months ended June 30, 2025 and June 30, 2024, respectively. Amounts include transportation expense of $0.57 per Mcf for the nine months ended June 30, 2025 and June 30, 2024.


NATIONAL FUEL GAS COMPANY

AND SUBSIDIARIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

June 30,

 

June 30,

 

 

 

 

 

 

 

 

Increase

 

 

 

 

 

 

 

Increase

 

 

2025

 

2024

 

(Decrease)

 

2025

 

2024

 

(Decrease)

Firm Transportation - Affiliated

 

20,123

 

 

18,377

 

 

1,746

 

 

101,233

 

 

92,433

 

 

8,800

 

Firm Transportation - Non-Affiliated

 

158,910

 

 

150,133

 

 

8,777

 

 

515,411

 

 

498,435

 

 

16,976

 

Interruptible Transportation

 

149

 

 

118

 

 

31

 

 

665

 

 

1,508

 

 

(843

)

 

 

179,182

 

 

168,628

 

 

10,554

 

 

617,309

 

 

592,376

 

 

24,933

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gathering Volume - (MMcf)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

June 30,

 

June 30,

 

 

 

 

 

 

 

 

Increase

 

 

 

 

 

 

 

Increase

 

 

2025

 

2024

 

(Decrease)

 

2025

 

2024

 

(Decrease)

Gathered Volume

 

133,271

 

 

118,445

 

 

14,826

 

 

384,003

 

 

367,832

 

 

16,171

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Utility Throughput - (MMcf)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

June 30,

 

June 30,

 

 

 

 

 

 

 

 

Increase

 

 

 

 

 

 

 

Increase

 

 

2025

 

2024

 

(Decrease)

 

2025

 

2024

 

(Decrease)

Retail Sales:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Sales

 

10,151

 

 

8,123

 

 

2,028

 

 

60,738

 

 

53,168

 

 

7,570

 

Commercial Sales

 

1,658

 

 

1,308

 

 

350

 

 

9,997

 

 

8,401

 

 

1,596

 

Industrial Sales

 

93

 

 

62

 

 

31

 

 

594

 

 

389

 

 

205

 

 

 

11,902

 

 

9,493

 

 

2,409

 

 

71,329

 

 

61,958

 

 

9,371

 

Transportation

 

13,853

 

 

12,819

 

 

1,034

 

 

55,881

 

 

52,984

 

 

2,897

 

 

 

25,755

 

 

22,312

 

 

3,443

 

 

127,210

 

 

114,942

 

 

12,268

 


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 nine months ended June 30, 2025 and 2024:

 

 

Three Months Ended

 

Nine Months Ended

 

 

June 30,

 

June 30,

(in thousands except per share amounts)

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Reported GAAP Earnings

 

$

149,818

 

 

$

(54,158

)

 

$

411,162

 

 

$

245,134

 

Items impacting comparability:

 

 

 

 

 

 

 

 

Impairment of assets (E&P)

 

 

 

 

 

200,696

 

 

 

141,802

 

 

 

200,696

 

Tax impact of impairment of assets

 

 

 

 

 

(55,686

)

 

 

(37,169

)

 

 

(55,686

)

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

 

 

 

 

 

 

 

 

2,385

 

 

 

 

Tax impact of premiums paid on early redemption of debt

 

 

 

 

 

 

 

 

(642

)

 

 

 

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

 

 

45

 

 

 

1,186

 

 

 

729

 

 

 

4,848

 

Tax impact of unrealized (gain) loss on derivative asset

 

 

(12

)

 

 

(325

)

 

 

(196

)

 

 

(1,330

)

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

 

 

(820

)

 

 

15

 

 

 

1,780

 

 

 

(1,803

)

Tax impact of unrealized (gain) loss on other investments

 

 

172

 

 

 

(3

)

 

 

(374

)

 

 

379

 

Adjusted Operating Results

 

$

149,203

 

 

$

91,725

 

 

$

519,477

 

 

$

392,238

 

 

 

 

 

 

 

 

 

 

Reported GAAP Earnings Per Share

 

$

1.64

 

 

$

(0.59

)

 

$

4.51

 

 

$

2.65

 

Items impacting comparability:

 

 

 

 

 

 

 

 

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

 

 

 

 

 

1.58

 

 

 

1.14

 

 

 

1.57

 

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

 

 

 

 

 

 

 

 

0.02

 

 

 

 

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

 

 

 

 

 

0.01

 

 

 

0.01

 

 

 

0.04

 

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

 

 

(0.01

)

 

 

 

 

 

0.02

 

 

 

(0.02

)

Rounding

 

 

0.01

 

 

 

(0.01

)

 

 

(0.01

)

 

 

 

Adjusted Operating Results Per Share

 

$

1.64

 

 

$

0.99

 

 

$

5.69

 

 

$

4.24

 


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 nine months ended June 30, 2025 and 2024:

 

 

Three Months Ended

 

Nine Months Ended

 

 

June 30,

 

June 30,

(in thousands)

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Reported GAAP Earnings

 

$

149,818

 

 

$

(54,158

)

 

$

411,162

 

 

$

245,134

 

Depreciation, Depletion and Amortization

 

 

116,408

 

 

 

113,454

 

 

 

337,055

 

 

 

348,179

 

Other (Income) Deductions

 

 

(8,534

)

 

 

(3,188

)

 

 

(31,486

)

 

 

(12,989

)

Interest Expense

 

 

37,889

 

 

 

34,217

 

 

 

120,389

 

 

 

104,041

 

Income Taxes

 

 

51,079

 

 

 

(28,311

)

 

 

133,629

 

 

 

70,108

 

Impairment of Assets

 

 

 

 

 

200,696

 

 

 

141,802

 

 

 

200,696

 

Adjusted EBITDA

 

$

346,660

 

 

$

262,710

 

 

$

1,112,551

 

 

$

955,169

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA by Segment

 

 

 

 

 

 

 

 

Pipeline and Storage Adjusted EBITDA

 

$

67,019

 

 

$

68,221

 

 

$

208,140

 

 

$

197,394

 

Gathering Adjusted EBITDA

 

 

55,923

 

 

 

47,631

 

 

 

160,607

 

 

 

153,795

 

Total Midstream Businesses Adjusted EBITDA

 

 

122,942

 

 

 

115,852

 

 

 

368,747

 

 

 

351,189

 

Exploration and Production Adjusted EBITDA

 

 

202,488

 

 

 

128,535

 

 

 

573,482

 

 

 

460,572

 

Utility Adjusted EBITDA

 

 

25,743

 

 

 

21,047

 

 

 

181,680

 

 

 

152,741

 

Corporate and All Other Adjusted EBITDA

 

 

(4,513

)

 

 

(2,724

)

 

 

(11,358

)

 

 

(9,333

)

Total Adjusted EBITDA

 

$

346,660

 

 

$

262,710

 

 

$

1,112,551

 

 

$

955,169

 


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

 

 

Three Months Ended

 

Nine Months Ended

 

 

June 30,

 

June 30,

(in thousands)

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Exploration and Production Segment

 

 

 

 

 

 

 

 

Reported GAAP Earnings

 

$

86,671

 

 

$

(112,028

)

 

$

137,722

 

 

$

2,521

 

Depreciation, Depletion and Amortization

 

 

68,848

 

 

 

68,778

 

 

 

196,773

 

 

 

214,191

 

Other (Income) Deductions

 

 

(81

)

 

 

388

 

 

 

(527

)

 

 

529

 

Interest Expense

 

 

13,925

 

 

 

14,670

 

 

 

46,164

 

 

 

45,046

 

Income Taxes

 

 

33,125

 

 

 

(43,969

)

 

 

51,548

 

 

 

(2,411

)

Impairment of Assets

 

 

 

 

 

200,696

 

 

 

141,802

 

 

 

200,696

 

Adjusted EBITDA

 

$

202,488

 

 

$

128,535

 

 

$

573,482

 

 

$

460,572

 

 

 

 

 

 

 

 

 

 

Pipeline and Storage Segment

 

 

 

 

 

 

 

 

Reported GAAP Earnings

 

$

28,857

 

 

$

30,690

 

 

$

93,019

 

 

$

85,482

 

Depreciation, Depletion and Amortization

 

 

18,601

 

 

 

18,453

 

 

 

55,733

 

 

 

56,157

 

Other (Income) Deductions

 

 

(2,063

)

 

 

(3,619

)

 

 

(7,802

)

 

 

(10,112

)

Interest Expense

 

 

11,209

 

 

 

11,855

 

 

 

34,637

 

 

 

35,698

 

Income Taxes

 

 

10,415

 

 

 

10,842

 

 

 

32,553

 

 

 

30,169

 

Adjusted EBITDA

 

$

67,019

 

 

$

68,221

 

 

$

208,140

 

 

$

197,394

 

 

 

 

 

 

 

 

 

 

Gathering Segment

 

 

 

 

 

 

 

 

Reported GAAP Earnings

 

$

29,996

 

 

$

24,979

 

 

$

83,483

 

 

$

82,510

 

Depreciation, Depletion and Amortization

 

 

10,848

 

 

 

9,732

 

 

 

32,197

 

 

 

28,800

 

Other (Income) Deductions

 

 

1

 

 

 

(122

)

 

 

(151

)

 

 

(285

)

Interest Expense

 

 

3,870

 

 

 

3,393

 

 

 

13,865

 

 

 

10,824

 

Income Taxes

 

 

11,208

 

 

 

9,649

 

 

 

31,213

 

 

 

31,946

 

Adjusted EBITDA

 

$

55,923

 

 

$

47,631

 

 

$

160,607

 

 

$

153,795

 

 

 

 

 

 

 

 

 

 

Utility Segment

 

 

 

 

 

 

 

 

Reported GAAP Earnings

 

$

4,997

 

 

$

2,559

 

 

$

101,040

 

 

$

73,848

 

Depreciation, Depletion and Amortization

 

 

17,945

 

 

 

16,373

 

 

 

51,908

 

 

 

48,678

 

Other (Income) Deductions

 

 

(5,956

)

 

 

(1,947

)

 

 

(25,367

)

 

 

(6,523

)

Interest Expense

 

 

10,958

 

 

 

8,417

 

 

 

32,601

 

 

 

25,402

 

Income Taxes

 

 

(2,201

)

 

 

(4,355

)

 

 

21,498

 

 

 

11,336

 

Adjusted EBITDA

 

$

25,743

 

 

$

21,047

 

 

$

181,680

 

 

$

152,741

 

 

 

 

 

 

 

 

 

 

Corporate and All Other

 

 

 

 

 

 

 

 

Reported GAAP Earnings

 

$

(703

)

 

$

(358

)

 

$

(4,102

)

 

$

773

 

Depreciation, Depletion and Amortization

 

 

166

 

 

 

118

 

 

 

444

 

 

 

353

 

Other (Income) Deductions

 

 

(435

)

 

 

2,112

 

 

 

2,361

 

 

 

3,402

 

Interest Expense

 

 

(2,073

)

 

 

(4,118

)

 

 

(6,878

)

 

 

(12,929

)

Income Taxes

 

 

(1,468

)

 

 

(478

)

 

 

(3,183

)

 

 

(932

)

Adjusted EBITDA

 

$

(4,513

)

 

$

(2,724

)

 

$

(11,358

)

 

$

(9,333

)


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