National Fuel Gas CompanyNYSE: NFG

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

· Issued by National Fuel Gas Company via GlobeNewswire

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