WILLIAMSVILLE, N.Y., May 01, 2024 (GLOBE
NEWSWIRE) -- National Fuel Gas Company (“National Fuel” or the
“Company”) (NYSE:NFG) today announced consolidated results for the
second quarter of its 2024 fiscal year and for the six months ended
March 31, 2024.
FISCAL 2024 SECOND QUARTER
SUMMARY
- GAAP net income of
$166.3 million, or $1.80 per share, compared to GAAP net income of
$140.9 million, or $1.53 per share, in the prior year, an increase
of 18% per share.
- Adjusted operating
results of $165.3 million, or $1.79 per share, compared to $141.8
million, or $1.54 per share, in the prior year, an increase of 16%
per share (see non-GAAP reconciliation on page 2).
- Pipeline and
Storage segment revenue was up $12.9 million, or 14%, from the
prior year, primarily due to the resolution of the National Fuel
Gas Supply Corporation (“Supply Corporation”) rate proceeding,
which is expected to increase annual revenues by $56 million.
- Exploration and
Production segment produced 103 Bcf of natural gas, an increase of
10% from the prior year, driven by strong operational execution,
particularly in the highly productive Eastern Development Area
(“EDA”).
- Gathering segment
revenue increased $7.0 million, or 12%, from the prior year,
primarily as a result of a 15% increase in throughput, driven by
both Seneca Resources and third-party producers.
- Utility segment
earnings increased by $13.0 million, or 41%, from the prior year
largely due to an increase in base rate delivery revenues from our
2023 Pennsylvania jurisdiction rate case settlement.
- Company is revising
its fiscal 2024 earnings guidance to a range of $4.75 to $5.05 per
share, excluding items impacting comparability, while lowering
capital expenditure guidance to a range of $885 to $980
million.
MANAGEMENT COMMENTS
David P. Bauer, President and Chief Executive
Officer of National Fuel Gas Company, stated: “National Fuel had an
excellent second quarter with adjusted operating results increasing
16% compared to the prior year. Leading the way was strong
performance from our regulated businesses, which collectively
delivered earnings growth of 36%, primarily driven by the
completion of rate proceedings in our FERC-regulated Supply
Corporation and the Pennsylvania jurisdiction of our Utility
business.
“Operationally, we continue to execute on
strategic objectives across our asset base. Of note, the ongoing
transition to the EDA is exceeding expectations and was the main
driver behind the double-digit growth in Seneca’s production and
Gathering business throughput. While lower natural gas prices were
a headwind compared to last year’s second quarter, our disciplined
hedging program mitigated a majority of the commodity price
impacts.
“Looking ahead, the underlying strength of each
of our businesses, and our commitment to hedging through the
cycles, provide confidence in our long-term outlook for the
Company. This outlook supports our long-standing commitment to
shareholder returns, which was further enhanced in the second
quarter with the commencement of a new $200 million share buyback
program. Together, our outlook for growth and commitment to
returning capital to shareholders position the Company to create
value in the coming years.”
RECONCILIATION OF GAAP EARNINGS TO
ADJUSTED OPERATING RESULTS
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Six Months Ended |
|
March 31, |
|
March 31, |
(in thousands except per share amounts) |
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
Reported GAAP
Earnings |
$ |
166,272 |
|
|
$ |
140,880 |
|
|
$ |
299,292 |
|
|
$ |
310,570 |
|
Items impacting comparability: |
|
|
|
|
|
|
|
Unrealized (gain) loss on derivative asset (E&P) |
|
(536 |
) |
|
|
2,471 |
|
|
|
3,662 |
|
|
|
2,273 |
|
Tax impact of unrealized (gain) loss on derivative asset |
|
147 |
|
|
|
(677 |
) |
|
|
(1,004 |
) |
|
|
(623 |
) |
Unrealized (gain) loss on other investments (Corporate / All
Other) |
|
(769 |
) |
|
|
(1,068 |
) |
|
|
(1,818 |
) |
|
|
(1,278 |
) |
Tax impact of unrealized (gain) loss on other investments |
|
162 |
|
|
|
224 |
|
|
|
382 |
|
|
|
268 |
|
Adjusted Operating
Results |
$ |
165,276 |
|
|
$ |
141,830 |
|
|
$ |
300,514 |
|
|
$ |
311,210 |
|
|
|
|
|
|
|
|
|
Reported GAAP Earnings
Per Share |
$ |
1.80 |
|
|
$ |
1.53 |
|
|
$ |
3.24 |
|
|
$ |
3.37 |
|
Items impacting comparability: |
|
|
|
|
|
|
|
Unrealized (gain) loss on derivative asset, net of tax
(E&P) |
|
— |
|
|
|
0.02 |
|
|
|
0.03 |
|
|
|
0.02 |
|
Unrealized (gain) loss on other investments, net of tax (Corporate
/ All Other) |
|
(0.01 |
) |
|
|
(0.01 |
) |
|
|
(0.02 |
) |
|
|
(0.01 |
) |
Rounding |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(0.01 |
) |
Adjusted Operating
Results Per Share |
$ |
1.79 |
|
|
$ |
1.54 |
|
|
$ |
3.25 |
|
|
$ |
3.37 |
|
FISCAL 2024 GUIDANCE UPDATE
National Fuel is revising its fiscal 2024
earnings guidance to reflect the results of the second quarter
along with updated forecast assumptions and projections. The
Company is now projecting that earnings, excluding anticipated
non-cash ceiling test impairment charges and other items impacting
comparability, will be within the range of $4.75 to $5.05 per
share, a decrease of $0.15 per share from the midpoint of the
Company’s prior guidance range. The decrease from the Company’s
prior earnings guidance primarily reflects the full year impact of
lower natural gas prices and price-related production curtailments
at Seneca during the second quarter, partially offset by an
increase in revenue in the Pipeline and Storage segment.
The Company is now assuming that NYMEX natural
gas prices will average $2.00 per MMBtu for the remainder of fiscal
2024, a decrease of $0.40 per MMBtu. For guidance purposes, the
Company’s updated natural gas price projections approximate the
current NYMEX forward curve and consider the impact of local sales
point differentials and new physical firm sales, transportation,
and financial hedge contracts. Given the Company's price
projections, we expect to experience a ceiling test impairment in
each of the two remaining quarters of fiscal 2024.
The Exploration and Production segment’s fiscal
2024 net production is now expected to be in the range of 390 to
405 Bcf, which reflects the impacts of approximately 5 Bcf of
price-related curtailments due to low in-basin pricing during the
second quarter. This guidance range does not incorporate any
additional price-related curtailments over the remainder of the
fiscal year. Seneca currently has firm sales contracts in place for
approximately 95% of its projected remaining fiscal 2024 natural
gas production, significantly limiting its exposure to in-basin
markets. Approximately 74% of expected remaining production is
either matched by a financial hedge or was entered into at a fixed
price.
The Pipeline and Storage segment’s revenues are
now expected to be in the range of $400 to $420 million, a $10
million increase at the midpoint. The increase is attributable to
several factors, including the settlement of the Supply Corporation
rate case.
The Company’s consolidated capital expenditures
are now expected to be in the range of $885 to $980 million, a $10
million decrease at the midpoint. During the first half of the
fiscal year, the Company operated a two-rig program with a
dedicated completion crew, while also periodically utilizing a
top-hole rig. As previously planned, the Company dropped a rig at
the end of the second quarter and expects to maintain a reduced
activity level for the balance of the fiscal year.
The Company’s other guidance assumptions are
outlined in the table on page 7.
DISCUSSION OF SECOND QUARTER RESULTS BY
SEGMENT
The following earnings discussion of each
operating segment for the quarter ended March 31, 2024 is
summarized in a tabular form on pages 8 and 9 of this report
(earnings drivers for the six months ended March 31, 2024 are
summarized on pages 10 and 11). It may be helpful to refer to those
tables while reviewing this discussion.
Note that management defines Adjusted Operating
Results as reported GAAP earnings adjusted for items impacting
comparability, and Adjusted EBITDA as reported GAAP earnings before
the following items: interest expense, income taxes, depreciation,
depletion and amortization, other income and deductions,
impairments, and other items reflected in operating income that
impact comparability.
Upstream Business
Exploration and Production Segment
The Exploration and Production segment
operations are carried out by Seneca Resources Company, LLC
(“Seneca”). Seneca explores for, develops and produces primarily
natural gas reserves in Pennsylvania.
|
Three Months Ended |
|
March 31, |
(in thousands) |
|
2024 |
|
|
|
2023 |
|
Variance |
GAAP Earnings |
$ |
62,065 |
|
|
$ |
60,982 |
|
$ |
1,083 |
|
Unrealized (gain) loss on
derivative asset, net of tax |
|
(389 |
) |
|
|
1,794 |
|
|
(2,183 |
) |
Adjusted Operating
Results |
$ |
61,676 |
|
|
$ |
62,776 |
|
$ |
(1,100 |
) |
|
|
|
|
|
|
Adjusted EBITDA |
$ |
172,068 |
|
|
$ |
154,574 |
|
$ |
17,494 |
|
Seneca’s second quarter GAAP earnings increased $1.1 million versus
the prior year. Higher natural gas production, lower per unit lease
operating and transportation expense (“LOE”), and lower other taxes
were partially offset by lower realized natural gas prices, and
increases in per unit depreciation, depletion and amortization
(“DD&A”) and interest expenses.
The GAAP earnings increase also includes an
unrealized gain of $0.5 million ($0.4 million after-tax) recognized
during the current-year second quarter related to an increase in
the fair value of contingent consideration Seneca received in
connection with the June 2022 divestiture of its California assets.
In the prior year's second quarter, Seneca recorded an unrealized
loss of $2.5 million ($1.8 million after-tax) on that contingent
consideration. Excluding these unrealized gains and losses,
Seneca's adjusted operating results decreased $1.1 million.
During the second quarter, Seneca produced 102.9
Bcf of natural gas, an increase of 9.6 Bcf, or 10%, from the prior
year, despite the impact of approximately 5 Bcf of price-related
curtailments due to low in-basin pricing. The increase in
production was largely due to production from new Marcellus and
Utica wells in Seneca's EDA.
Seneca’s average realized natural gas price,
after the impact of hedging and transportation costs, was $2.56 per
Mcf, a decrease of $0.02 per Mcf from the prior year. Pre-hedging
realized natural gas prices decreased 29% from the prior year;
however, Seneca’s hedging portfolio, which experienced a gain of
$0.58 per Mcf during the quarter, mitigated a significant portion
of this impact.
On a per unit basis, LOE was $0.68 per Mcf, a
decrease of $0.03 per Mcf from the prior year. On an absolute
basis, LOE increased $3.9 million primarily due to higher
transportation and gathering costs as a result of increased
production, partially offset by a decrease in water management
costs. LOE included $58.1 million for gathering and compression
services from the Company's Gathering segment to connect Seneca’s
production to sales points along interstate pipelines.
DD&A expense was $0.71 per Mcf, an increase
of $0.08 per Mcf from the prior year. Absolute DD&A expense
increased $14.8 million due to higher natural gas production and a
higher per unit DD&A rate. The higher per unit rate was driven
by an increase in Seneca's full cost pool due to a combination of
higher capitalized costs and an increase in estimated future
development costs related to proved undeveloped wells.
Other taxes decreased $1.6 million largely as a
result of lower Impact Fees in Pennsylvania due to the decline in
NYMEX natural gas prices.
Interest expense increased $2.9 million
primarily due to a higher average amount of net borrowings combined
with higher average interest rates.
Midstream Businesses
Pipeline and Storage Segment
The Pipeline and Storage segment’s operations
are carried out by Supply Corporation and Empire Pipeline, Inc.
(“Empire”). The Pipeline and Storage segment provides natural gas
transportation and storage services to affiliated and
non-affiliated companies through an integrated system of pipelines
and underground natural gas storage fields in western New York and
Pennsylvania.
|
Three Months Ended |
|
March 31, |
(in thousands) |
|
2024 |
|
|
2023 |
|
Variance |
GAAP Earnings |
$ |
30,737 |
|
$ |
23,858 |
|
$ |
6,879 |
|
|
|
|
|
|
Adjusted EBITDA |
$ |
70,033 |
|
$ |
58,926 |
|
$ |
11,107 |
The Pipeline and Storage segment’s second quarter GAAP earnings
increased $6.9 million versus the prior year primarily due to
higher operating revenues, partly offset by higher operation and
maintenance (“O&M”) and DD&A expenses.
The increase in operating revenues of $12.9
million was primarily attributable to an increase in Supply
Corporation’s transportation and storage rates effective February
1, 2024, in accordance with the approved interim rates in
connection with its rate case settlement, which is pending final
Federal Energy Regulatory Commission approval. In addition, Supply
Corporation recorded a final true-up adjustment to a surcharge for
pipeline safety and greenhouse gas costs that concluded with the
effective date of its rate increase, reflective of investments made
in those areas.
O&M expense increased $1.8 million primarily
due to an increase in personnel costs and compressor maintenance
costs. The increase in DD&A expense of $1.8 million was
attributable to higher average depreciable plant in service
compared to the prior year.
Gathering Segment
The Gathering segment’s operations are carried
out by National Fuel Gas Midstream Company, LLC’s limited liability
companies. The Gathering segment constructs, owns and operates
natural gas gathering pipelines and compression facilities in the
Appalachian region, which delivers Seneca and other non-affiliated
Appalachian production to the interstate pipeline system.
|
Three Months Ended |
|
March 31, |
(in thousands) |
|
2024 |
|
|
2023 |
|
Variance |
GAAP Earnings |
$ |
28,706 |
|
$ |
24,334 |
|
$ |
4,372 |
|
|
|
|
|
|
Adjusted EBITDA |
$ |
53,103 |
|
$ |
46,263 |
|
$ |
6,840 |
The Gathering segment’s second quarter GAAP earnings increased $4.4
million versus the prior year primarily due to higher operating
revenues, partly offset by higher DD&A expense. Operating
revenues increased $7.0 million, or 12%, which was the result of a
$4.8 million increase in revenue from Seneca and a $2.2 million
increase in revenue from non-affiliated parties. DD&A expense
increased $0.7 million primarily due to higher average depreciable
plant in service compared to the prior year.
Downstream Business
Utility Segment
The Utility segment operations are carried out
by National Fuel Gas Distribution Corporation (“Distribution”),
which sells or transports natural gas to customers located in
western New York and northwestern Pennsylvania.
|
Three Months Ended |
|
March 31, |
(in thousands) |
|
2024 |
|
|
2023 |
|
Variance |
GAAP Earnings |
$ |
44,739 |
|
$ |
31,720 |
|
$ |
13,019 |
|
|
|
|
|
|
Adjusted EBITDA |
$ |
78,326 |
|
$ |
65,820 |
|
$ |
12,506 |
The Utility segment’s second quarter GAAP earnings increased $13.0
million versus the prior year due to higher customer margins
(operating revenues less purchased gas sold), lower interest
expense and a lower effective income tax rate, partially offset by
an increase in O&M expense.
The $14.4 million increase in customer margin
for the quarter was primarily due to the impact of the base rate
increase in Distribution's Pennsylvania jurisdiction. Last year,
the Company received approval for a $23 million annual rate
increase that went into effect in August 2023 and the ability to
implement a weather normalization adjustment (“WNA”), which serves
to help mitigate the impact of temperature fluctuations on usage
and margin revenues (subject to a 3% deadband). Despite lower usage
due to warmer weather, the Company recovered approximately $4.6
million from the Pennsylvania WNA mechanism in the current quarter.
Distribution continues to benefit from a WNA mechanism in its New
York jurisdiction, which helped to mitigate the impact of warmer
weather on margins in the current and prior year quarters. Higher
revenues from the Company’s system modernization tracking
mechanisms in its New York service territory also contributed to
the increase.
O&M expense increased by $2.9 million,
primarily driven by higher personnel costs. These increases were
partially offset by a decline in the accrual for uncollectible
accounts due to a decrease in the natural gas commodity component
of customer bills.
Interest expense declined $1.2 million primarily
due to lower average amount of net borrowings, partially offset by
higher average interest rates.
The reduction in the Utility segment's effective
income tax rate was primarily driven by an increase in tax
deductions related to certain repairs and maintenance expenditures
as a result of updated IRS guidance published in 2023.
Corporate and All Other
The Company’s operations that are included in
Corporate and All Other generated combined earnings of less than
$0.1 million in the current-year second quarter, which was
essentially flat compared to a combined net loss of less than $0.1
million in the prior-year second quarter.
EARNINGS TELECONFERENCE
The Company will host a conference call on
Thursday, May 2, 2024, at 10 a.m. Eastern Time to discuss this
announcement. To pre-register for the call (recommended), please
visit https://www.netroadshow.com/events/login?show=08edd3c2&confId=63859.
After registering, you will receive your access details via email.
To join by telephone on the day of the call, dial U.S. toll free
1-833–470–1428 and provide Participant Access Code 450696. The
teleconference will also be simultaneously webcast online and can
be accessed on the NFG Investor Relations website at investor.nationalfuelgas.com. A
telephone replay of the teleconference call will be available
through the end of the day on Thursday, May 9, 2024. To access the
replay, dial U.S. toll free 1-866-813-9403 and provide Replay
Access Code 407920.
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.nationalfuelgas.com.
|
|
|
Analyst
Contact: |
Natalie M.
Fischer |
716-857-7315 |
Media
Contact: |
Karen L.
Merkel |
716-857-7654 |
|
Certain statements contained herein, including
statements identified by the use of the words “anticipates,”
“estimates,” “expects,” “forecasts,” “intends,” “plans,”
“predicts,” “projects,” “believes,” “seeks,” “will,” “may” and
similar expressions, and statements which are other than statements
of historical facts, are “forward-looking statements” as defined by
the Private Securities Litigation Reform Act of 1995.
Forward-looking statements involve risks and uncertainties, which
could cause actual results or outcomes to differ materially from
those expressed in the forward-looking statements. The Company’s
expectations, beliefs and projections contained herein are
expressed in good faith and are believed to have a reasonable
basis, but there can be no assurance that such expectations,
beliefs or projections will result or be achieved or accomplished.
In addition to other factors, the following are important factors
that could cause actual results to differ materially from those
discussed in the forward-looking statements: impairments under the
SEC’s full cost ceiling test for natural gas reserves; changes in
the price of natural gas; 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;
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; changes in economic conditions, including 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 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; 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; 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; factors affecting the Company’s ability to successfully
identify, drill for and produce economically viable natural gas
reserves, including among others geology, lease availability and
costs, title disputes, weather conditions, water availability and
disposal or recycling opportunities of used water, shortages,
delays or unavailability of equipment and services required in
drilling operations, insufficient gathering, processing and
transportation capacity, the need to obtain governmental approvals
and permits, and compliance with environmental laws and
regulations; the Company’s ability to complete strategic
transactions; 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 earnings guidance for fiscal 2024. Additional details on the
Company's forecast assumptions and business segment guidance are
outlined in the table below.
The revised earnings guidance range does not
include the impact of certain items that impacted the comparability
of earnings during the six months ended March 31, 2024, including:
(1) after-tax unrealized losses on a derivative asset, which
reduced earnings by $0.03 per share; and (2) after-tax unrealized
gains on other investments, which increased earnings by $0.02 per
share. While the Company expects to record certain adjustments to
unrealized gain or loss on a derivative asset and unrealized gain
or loss on investments during the six months ending September 30,
2024, the amounts of these and other potential adjustments and
charges, including ceiling test impairments, are not reasonably
determinable at this time. As such, the Company is unable to
provide earnings guidance other than on a non-GAAP basis.
|
Previous FY 2024 Guidance |
|
Updated FY 2024 Guidance |
Adjusted Consolidated
Earnings per Share, excluding items impacting
comparability |
$4.90 to $5.20 |
|
$4.75 to $5.05 |
Consolidated Effective
Tax Rate |
~ 25 - 25.5% |
|
~ 25% |
|
|
|
|
Capital
Expenditures (Millions) |
|
|
|
Exploration and Production |
$525 - $575 |
|
$525 - $555 |
Pipeline and Storage |
$120 - $140 |
|
$120 - $140 |
Gathering |
$90 - $110 |
|
$90 - $110 |
Utility |
$150 - $175 |
|
$150 - $175 |
Consolidated Capital Expenditures |
$885 - $1,000 |
|
$885 - $980 |
|
|
|
|
Exploration and
Production Segment Guidance* |
|
|
|
|
|
|
|
Commodity Price Assumptions |
|
|
|
NYMEX natural gas price |
$2.40 /MMBtu |
|
$2.00 /MMBtu |
Appalachian basin spot price |
$1.70 /MMBtu |
|
$1.60 /MMBtu |
|
|
|
|
Production (Bcf) |
395 to 410 |
|
390 to 405 |
|
|
|
|
E&P Operating Costs ($/Mcf) |
|
|
|
LOE |
$0.69 - $0.70 |
|
$0.69 - $0.70 |
G&A |
$0.17 - $0.19 |
|
$0.17 - $0.19 |
DD&A |
$0.69 - $0.74 |
|
$0.69 - $0.74 |
|
|
|
|
Other Business Segment
Guidance (Millions) |
|
|
|
Gathering Segment Revenues |
$245 - $260 |
|
$240 - $255 |
Pipeline and Storage Segment Revenues |
$380 - $420 |
|
$400 - $420 |
* Commodity price assumptions are for the
remaining 6 months of the fiscal year.
|
NATIONAL FUEL GAS COMPANY |
RECONCILIATION OF CURRENT AND PRIOR YEAR GAAP
EARNINGS |
QUARTER ENDED MARCH 31, 2024 |
(Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Upstream |
|
Midstream |
|
Downstream |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exploration & |
|
Pipeline & |
|
|
|
|
|
Corporate / |
|
|
(Thousands of Dollars) |
Production |
|
Storage |
|
Gathering |
|
Utility |
|
All Other |
|
Consolidated* |
|
|
|
|
|
|
|
|
|
|
|
|
Second quarter 2023 GAAP earnings |
$ |
60,982 |
|
|
$ |
23,858 |
|
|
$ |
24,334 |
|
|
$ |
31,720 |
|
|
$ |
(14 |
) |
|
$ |
140,880 |
|
Items impacting
comparability: |
|
|
|
|
|
|
|
|
|
|
|
Unrealized (gain) loss on
derivative asset |
|
2,471 |
|
|
|
|
|
|
|
|
|
|
|
2,471 |
|
Tax impact of unrealized
(gain) loss on derivative asset |
|
(677 |
) |
|
|
|
|
|
|
|
|
|
|
(677 |
) |
Unrealized (gain) loss on
other investments |
|
|
|
|
|
|
|
|
|
(1,068 |
) |
|
|
(1,068 |
) |
Tax impact of unrealized
(gain) loss on other investments |
|
|
|
|
|
|
|
|
|
224 |
|
|
|
224 |
|
Second quarter 2023
adjusted operating results |
|
62,776 |
|
|
|
23,858 |
|
|
|
24,334 |
|
|
|
31,720 |
|
|
|
(858 |
) |
|
|
141,830 |
|
Drivers of adjusted
operating results** |
|
|
|
|
|
|
|
|
|
|
|
Upstream
Revenues |
|
|
|
|
|
|
|
|
|
|
|
Higher (lower) natural gas
production |
|
19,687 |
|
|
|
|
|
|
|
|
|
|
|
19,687 |
|
Higher (lower) realized
natural gas prices, after hedging |
|
(2,006 |
) |
|
|
|
|
|
|
|
|
|
|
(2,006 |
) |
Higher (lower) other operating
revenues |
|
(1,830 |
) |
|
|
|
|
|
|
|
|
|
|
(1,830 |
) |
Midstream
Revenues |
|
|
|
|
|
|
|
|
|
|
|
Higher (lower) operating
revenues |
|
|
|
10,204 |
|
|
|
5,539 |
|
|
|
|
|
|
|
15,743 |
|
Downstream
Margins*** |
|
|
|
|
|
|
|
|
|
|
|
Impact of usage and
weather |
|
|
|
|
|
|
|
4,452 |
|
|
|
|
|
4,452 |
|
Impact of new rates in
Pennsylvania |
|
|
|
|
|
|
|
8,530 |
|
|
|
|
|
8,530 |
|
System modernization and
improvement tracker revenues |
|
|
|
|
|
|
|
1,764 |
|
|
|
|
|
1,764 |
|
Regulatory revenue
adjustments |
|
|
|
|
|
|
|
(1,554 |
) |
|
|
|
|
(1,554 |
) |
Higher (lower) other operating
revenues |
|
|
|
|
|
|
|
(987 |
) |
|
|
|
|
(987 |
) |
Operating
Expenses |
|
|
|
|
|
|
|
|
|
|
|
Lower (higher) lease operating
and transportation expenses |
|
(3,064 |
) |
|
|
|
|
|
|
|
|
|
|
(3,064 |
) |
Lower (higher) operating
expenses |
|
|
|
(1,412 |
) |
|
|
|
|
(2,320 |
) |
|
|
(676 |
) |
|
|
(4,408 |
) |
Lower (higher) property,
franchise and other taxes |
|
1,261 |
|
|
|
|
|
|
|
|
|
|
|
1,261 |
|
Lower (higher) depreciation /
depletion |
|
(11,726 |
) |
|
|
(1,392 |
) |
|
|
(547 |
) |
|
|
|
|
|
|
(13,665 |
) |
Other Income
(Expense) |
|
|
|
|
|
|
|
|
|
|
|
Higher (lower) other
income |
|
|
|
941 |
|
|
|
|
|
|
|
|
|
941 |
|
(Higher) lower interest
expense |
|
(2,308 |
) |
|
|
(981 |
) |
|
|
|
|
730 |
|
|
|
900 |
|
|
|
(1,659 |
) |
Income
Taxes |
|
|
|
|
|
|
|
|
|
|
|
Lower (higher) income tax
expense / effective tax rate |
|
(521 |
) |
|
|
(463 |
) |
|
|
(498 |
) |
|
|
2,429 |
|
|
|
178 |
|
|
|
1,125 |
|
All other / rounding |
|
(593 |
) |
|
|
(18 |
) |
|
|
(122 |
) |
|
|
(25 |
) |
|
|
(126 |
) |
|
|
(884 |
) |
Second quarter 2024
adjusted operating results |
|
61,676 |
|
|
|
30,737 |
|
|
|
28,706 |
|
|
|
44,739 |
|
|
|
(582 |
) |
|
|
165,276 |
|
Items impacting
comparability: |
|
|
|
|
|
|
|
|
|
|
|
Unrealized gain (loss) on
derivative asset |
|
536 |
|
|
|
|
|
|
|
|
|
|
|
536 |
|
Tax impact of unrealized gain
(loss) on derivative asset |
|
(147 |
) |
|
|
|
|
|
|
|
|
|
|
(147 |
) |
Unrealized gain (loss) on
other investments |
|
|
|
|
|
|
|
|
|
769 |
|
|
|
769 |
|
Tax impact of unrealized gain
(loss) on other investments |
|
|
|
|
|
|
|
|
|
(162 |
) |
|
|
(162 |
) |
Second quarter 2024
GAAP earnings |
$ |
62,065 |
|
|
$ |
30,737 |
|
|
$ |
28,706 |
|
|
$ |
44,739 |
|
|
$ |
25 |
|
|
$ |
166,272 |
|
|
|
|
|
|
|
|
|
|
|
|
|
* Amounts do not
reflect intercompany eliminations. |
** Drivers of
adjusted operating results have been calculated using the 21%
federal statutory rate. |
*** Downstream
margin defined as operating revenues less purchased gas
expense. |
|
NATIONAL FUEL GAS COMPANY |
RECONCILIATION OF CURRENT AND PRIOR YEAR GAAP EARNINGS PER
SHARE |
QUARTER ENDED MARCH 31, 2024 |
(Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Upstream |
|
Midstream |
|
Downstream |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exploration & |
|
Pipeline & |
|
|
|
|
|
Corporate / |
|
|
|
Production |
|
Storage |
|
Gathering |
|
Utility |
|
All Other |
|
Consolidated* |
|
|
|
|
|
|
|
|
|
|
|
|
Second quarter 2023 GAAP earnings per share |
$ |
0.66 |
|
|
$ |
0.26 |
|
|
$ |
0.26 |
|
|
$ |
0.35 |
|
|
$ |
— |
|
|
$ |
1.53 |
|
Items impacting
comparability: |
|
|
|
|
|
|
|
|
|
|
|
Unrealized (gain) loss on
derivative asset, net of tax |
|
0.02 |
|
|
|
|
|
|
|
|
|
|
|
0.02 |
|
Unrealized (gain) loss on
other investments, net of tax |
|
|
|
|
|
|
|
|
|
(0.01 |
) |
|
|
(0.01 |
) |
Second quarter 2023
adjusted operating results per share |
|
0.68 |
|
|
|
0.26 |
|
|
|
0.26 |
|
|
|
0.35 |
|
|
|
(0.01 |
) |
|
|
1.54 |
|
Drivers of adjusted
operating results** |
|
|
|
|
|
|
|
|
|
|
|
Upstream
Revenues |
|
|
|
|
|
|
|
|
|
|
|
Higher (lower) natural gas
production |
|
0.21 |
|
|
|
|
|
|
|
|
|
|
|
0.21 |
|
Higher (lower) realized
natural gas prices, after hedging |
|
(0.02 |
) |
|
|
|
|
|
|
|
|
|
|
(0.02 |
) |
Higher (lower) other operating
revenues |
|
(0.02 |
) |
|
|
|
|
|
|
|
|
|
|
(0.02 |
) |
Midstream
Revenues |
|
|
|
|
|
|
|
|
|
|
|
Higher (lower) operating
revenues |
|
|
|
0.11 |
|
|
|
0.06 |
|
|
|
|
|
|
|
0.17 |
|
Downstream
Margins*** |
|
|
|
|
|
|
|
|
|
|
|
Impact of usage and
weather |
|
|
|
|
|
|
|
0.05 |
|
|
|
|
|
0.05 |
|
Impact of new rates in
Pennsylvania |
|
|
|
|
|
|
|
0.09 |
|
|
|
|
|
0.09 |
|
System modernization and
improvement tracker revenues |
|
|
|
|
|
|
|
0.02 |
|
|
|
|
|
0.02 |
|
Regulatory revenue
adjustments |
|
|
|
|
|
|
|
(0.02 |
) |
|
|
|
|
(0.02 |
) |
Higher (lower) other operating
revenues |
|
|
|
|
|
|
|
(0.01 |
) |
|
|
|
|
(0.01 |
) |
Operating
Expenses |
|
|
|
|
|
|
|
|
|
|
|
Lower (higher) lease operating
and transportation expenses |
|
(0.03 |
) |
|
|
|
|
|
|
|
|
|
|
(0.03 |
) |
Lower (higher) operating
expenses |
|
|
|
(0.02 |
) |
|
|
|
|
(0.03 |
) |
|
|
(0.01 |
) |
|
|
(0.06 |
) |
Lower (higher) property,
franchise and other taxes |
|
0.01 |
|
|
|
|
|
|
|
|
|
|
|
0.01 |
|
Lower (higher) depreciation /
depletion |
|
(0.13 |
) |
|
|
(0.02 |
) |
|
|
(0.01 |
) |
|
|
|
|
|
|
(0.16 |
) |
Other Income
(Expense) |
|
|
|
|
|
|
|
|
|
|
|
Higher (lower) other
income |
|
|
|
0.01 |
|
|
|
|
|
|
|
|
|
0.01 |
|
(Higher) lower interest
expense |
|
(0.02 |
) |
|
|
(0.01 |
) |
|
|
|
|
0.01 |
|
|
|
0.01 |
|
|
|
(0.01 |
) |
Income
Taxes |
|
|
|
|
|
|
|
|
|
|
|
Lower (higher) income tax
expense / effective tax rate |
|
(0.01 |
) |
|
|
(0.01 |
) |
|
|
(0.01 |
) |
|
|
0.03 |
|
|
|
— |
|
|
|
— |
|
All other / rounding |
|
— |
|
|
|
0.01 |
|
|
|
0.01 |
|
|
|
(0.01 |
) |
|
|
0.01 |
|
|
|
0.02 |
|
Second quarter 2024
adjusted operating results per share |
|
0.67 |
|
|
|
0.33 |
|
|
|
0.31 |
|
|
|
0.48 |
|
|
|
— |
|
|
|
1.79 |
|
Items impacting
comparability: |
|
|
|
|
|
|
|
|
|
|
|
Unrealized gain (loss) on
derivative asset, net of tax |
|
— |
|
|
|
|
|
|
|
|
|
|
|
— |
|
Unrealized gain (loss) on
other investments, net of tax |
|
|
|
|
|
|
|
|
|
0.01 |
|
|
|
0.01 |
|
Second quarter 2024
GAAP earnings per share |
$ |
0.67 |
|
|
$ |
0.33 |
|
|
$ |
0.31 |
|
|
$ |
0.48 |
|
|
$ |
0.01 |
|
|
$ |
1.80 |
|
|
|
|
|
|
|
|
|
|
|
|
|
* Amounts do not
reflect intercompany eliminations. |
** Drivers of
adjusted operating results have been calculated using the 21%
federal statutory rate. |
*** Downstream
margin defined as operating revenues less purchased gas
expense. |
|
NATIONAL FUEL GAS COMPANY |
RECONCILIATION OF CURRENT AND PRIOR YEAR GAAP
EARNINGS |
SIX MONTHS ENDED MARCH 31, 2024 |
(Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Upstream |
|
Midstream |
|
Downstream |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exploration & |
|
Pipeline & |
|
|
|
|
|
Corporate / |
|
|
(Thousands of Dollars) |
Production |
|
Storage |
|
Gathering |
|
Utility |
|
All Other |
|
Consolidated* |
Six months ended March 31, 2023 GAAP earnings |
$ |
152,174 |
|
|
$ |
53,335 |
|
|
$ |
49,072 |
|
|
$ |
55,537 |
|
|
$ |
452 |
|
|
$ |
310,570 |
|
Items impacting
comparability: |
|
|
|
|
|
|
|
|
|
|
|
Unrealized (gain) loss on
derivative asset |
|
2,273 |
|
|
|
|
|
|
|
|
|
|
|
2,273 |
|
Tax impact of unrealized
(gain) loss on derivative asset |
|
(623 |
) |
|
|
|
|
|
|
|
|
|
|
(623 |
) |
Unrealized (gain) loss on
other investments |
|
|
|
|
|
|
|
|
|
(1,278 |
) |
|
|
(1,278 |
) |
Tax impact of unrealized
(gain) loss on other investments |
|
|
|
|
|
|
|
|
|
268 |
|
|
|
268 |
|
Six months ended March
31, 2023 adjusted operating results |
|
153,824 |
|
|
|
53,335 |
|
|
|
49,072 |
|
|
|
55,537 |
|
|
|
(558 |
) |
|
|
311,210 |
|
Drivers of adjusted
operating results** |
|
|
|
|
|
|
|
|
|
|
|
Upstream
Revenues |
|
|
|
|
|
|
|
|
|
|
|
Higher (lower) natural gas
production |
|
43,811 |
|
|
|
|
|
|
|
|
|
|
|
43,811 |
|
Higher (lower) realized
natural gas prices, after hedging |
|
(42,547 |
) |
|
|
|
|
|
|
|
|
|
|
(42,547 |
) |
Higher (lower) other operating
revenues |
|
(3,593 |
) |
|
|
|
|
|
|
|
|
|
|
(3,593 |
) |
Midstream
Revenues |
|
|
|
|
|
|
|
|
|
|
|
Higher (lower) operating
revenues |
|
|
|
7,642 |
|
|
|
10,418 |
|
|
|
|
|
|
|
18,060 |
|
Downstream
Margins*** |
|
|
|
|
|
|
|
|
|
|
|
Impact of usage and
weather |
|
|
|
|
|
|
|
1,694 |
|
|
|
|
|
1,694 |
|
Impact of new rates in
Pennsylvania |
|
|
|
|
|
|
|
15,378 |
|
|
|
|
|
15,378 |
|
System modernization and
improvement tracker revenues |
|
|
|
|
|
|
|
2,682 |
|
|
|
|
|
2,682 |
|
Regulatory revenue
adjustments |
|
|
|
|
|
|
|
(1,950 |
) |
|
|
|
|
(1,950 |
) |
Higher (lower) other operating
revenues |
|
|
|
|
|
|
|
(1,488 |
) |
|
|
|
|
(1,488 |
) |
Operating
Expenses |
|
|
|
|
|
|
|
|
|
|
|
Lower (higher) lease operating
and transportation expenses |
|
(7,432 |
) |
|
|
|
|
|
|
|
|
|
|
(7,432 |
) |
Lower (higher) operating
expenses |
|
(4,346 |
) |
|
|
(2,938 |
) |
|
|
|
|
(5,014 |
) |
|
|
(1,144 |
) |
|
|
(13,442 |
) |
Lower (higher) property,
franchise and other taxes |
|
3,898 |
|
|
|
|
|
|
|
|
|
|
|
3,898 |
|
Lower (higher) depreciation /
depletion |
|
(24,687 |
) |
|
|
(2,024 |
) |
|
|
(1,139 |
) |
|
|
(1,483 |
) |
|
|
|
|
(29,333 |
) |
Other Income
(Expense) |
|
|
|
|
|
|
|
|
|
|
|
Higher (lower) other
income |
|
|
|
890 |
|
|
|
|
|
1,089 |
|
|
|
(1,170 |
) |
|
|
809 |
|
(Higher) lower interest
expense |
|
(3,916 |
) |
|
|
(1,591 |
) |
|
|
404 |
|
|
|
|
|
2,180 |
|
|
|
(2,923 |
) |
Income
Taxes |
|
|
|
|
|
|
|
|
|
|
|
Lower (higher) income tax
expense / effective tax rate |
|
1,482 |
|
|
|
(336 |
) |
|
|
(981 |
) |
|
|
4,245 |
|
|
|
207 |
|
|
|
4,617 |
|
All other / rounding |
|
712 |
|
|
|
(186 |
) |
|
|
(243 |
) |
|
|
599 |
|
|
|
181 |
|
|
|
1,063 |
|
Six months ended March
31, 2024 adjusted operating results |
|
117,206 |
|
|
|
54,792 |
|
|
|
57,531 |
|
|
|
71,289 |
|
|
|
(304 |
) |
|
|
300,514 |
|
Items impacting
comparability: |
|
|
|
|
|
|
|
|
|
|
|
Unrealized gain (loss) on
derivative asset |
|
(3,662 |
) |
|
|
|
|
|
|
|
|
|
|
(3,662 |
) |
Tax impact of unrealized gain
(loss) on derivative asset |
|
1,004 |
|
|
|
|
|
|
|
|
|
|
|
1,004 |
|
Unrealized gain (loss) on
other investments |
|
|
|
|
|
|
|
|
|
1,818 |
|
|
|
1,818 |
|
Tax impact of unrealized gain
(loss) on other investments |
|
|
|
|
|
|
|
|
|
(382 |
) |
|
|
(382 |
) |
Six months ended March
31, 2024 GAAP earnings |
$ |
114,548 |
|
|
$ |
54,792 |
|
|
$ |
57,531 |
|
|
$ |
71,289 |
|
|
$ |
1,132 |
|
|
$ |
299,292 |
|
|
|
|
|
|
|
|
|
|
|
|
|
* Amounts do not
reflect intercompany eliminations. |
** Drivers of
adjusted operating results have been calculated using the 21%
federal statutory rate. |
*** Downstream
margin defined as operating revenues less purchased gas
expense. |
NATIONAL FUEL GAS COMPANY |
RECONCILIATION OF CURRENT AND PRIOR YEAR GAAP EARNINGS PER
SHARE |
SIX MONTHS ENDED MARCH 31, 2024 |
(Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Upstream |
|
Midstream |
|
Downstream |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exploration & |
|
Pipeline & |
|
|
|
|
|
Corporate / |
|
|
|
Production |
|
Storage |
|
Gathering |
|
Utility |
|
All Other |
|
Consolidated* |
Six months ended March 31, 2023 GAAP earnings per
share |
$ |
1.65 |
|
|
$ |
0.58 |
|
|
$ |
0.53 |
|
|
$ |
0.60 |
|
|
$ |
0.01 |
|
|
$ |
3.37 |
|
Items impacting
comparability: |
|
|
|
|
|
|
|
|
|
|
|
Unrealized (gain) loss on
derivative asset, net of tax |
|
0.02 |
|
|
|
|
|
|
|
|
|
|
|
0.02 |
|
Unrealized (gain) loss on
other investments, net of tax |
|
|
|
|
|
|
|
|
|
(0.01 |
) |
|
|
(0.01 |
) |
Rounding |
|
|
|
|
|
|
|
|
|
(0.01 |
) |
|
|
(0.01 |
) |
Six months ended March
31, 2023 adjusted operating results per share |
|
1.67 |
|
|
|
0.58 |
|
|
|
0.53 |
|
|
|
0.60 |
|
|
|
(0.01 |
) |
|
|
3.37 |
|
Drivers of adjusted
operating results** |
|
|
|
|
|
|
|
|
|
|
|
Upstream
Revenues |
|
|
|
|
|
|
|
|
|
|
|
Higher (lower) natural gas
production |
|
0.47 |
|
|
|
|
|
|
|
|
|
|
|
0.47 |
|
Higher (lower) realized
natural gas prices, after hedging |
|
(0.46 |
) |
|
|
|
|
|
|
|
|
|
|
(0.46 |
) |
Higher (lower) other operating
revenues |
|
(0.04 |
) |
|
|
|
|
|
|
|
|
|
|
(0.04 |
) |
Midstream
Revenues |
|
|
|
|
|
|
|
|
|
|
|
Higher (lower) operating
revenues |
|
|
|
0.08 |
|
|
|
0.11 |
|
|
|
|
|
|
|
0.19 |
|
Downstream
Margins*** |
|
|
|
|
|
|
|
|
|
|
|
Impact of usage and
weather |
|
|
|
|
|
|
|
0.02 |
|
|
|
|
|
0.02 |
|
Impact of new rates in
Pennsylvania |
|
|
|
|
|
|
|
0.17 |
|
|
|
|
|
0.17 |
|
System modernization and
improvement tracker revenues |
|
|
|
|
|
|
|
0.03 |
|
|
|
|
|
0.03 |
|
Regulatory revenue
adjustments |
|
|
|
|
|
|
|
(0.02 |
) |
|
|
|
|
(0.02 |
) |
Higher (lower) other operating
revenues |
|
|
|
|
|
|
|
(0.02 |
) |
|
|
|
|
(0.02 |
) |
Operating
Expenses |
|
|
|
|
|
|
|
|
|
|
|
Lower (higher) lease operating
and transportation expenses |
|
(0.08 |
) |
|
|
|
|
|
|
|
|
|
|
(0.08 |
) |
Lower (higher) operating
expenses |
|
(0.05 |
) |
|
|
(0.03 |
) |
|
|
|
|
(0.05 |
) |
|
|
(0.01 |
) |
|
|
(0.14 |
) |
Lower (higher) property,
franchise and other taxes |
|
0.04 |
|
|
|
|
|
|
|
|
|
|
|
0.04 |
|
Lower (higher) depreciation /
depletion |
|
(0.27 |
) |
|
|
(0.02 |
) |
|
|
(0.01 |
) |
|
|
(0.02 |
) |
|
|
|
|
(0.32 |
) |
Other Income
(Expense) |
|
|
|
|
|
|
|
|
|
|
|
Higher (lower) other
income |
|
|
|
0.01 |
|
|
|
|
|
0.01 |
|
|
|
(0.01 |
) |
|
|
0.01 |
|
(Higher) lower interest
expense |
|
(0.04 |
) |
|
|
(0.02 |
) |
|
|
— |
|
|
|
|
|
0.02 |
|
|
|
(0.04 |
) |
Income
Taxes |
|
|
|
|
|
|
|
|
|
|
|
Lower (higher) income tax
expense / effective tax rate |
|
0.02 |
|
|
|
— |
|
|
|
(0.01 |
) |
|
|
0.05 |
|
|
|
— |
|
|
|
0.06 |
|
All other / rounding |
|
0.01 |
|
|
|
(0.01 |
) |
|
|
— |
|
|
|
— |
|
|
|
0.01 |
|
|
|
0.01 |
|
Six months ended March
31, 2024 adjusted operating results per share |
|
1.27 |
|
|
|
0.59 |
|
|
|
0.62 |
|
|
|
0.77 |
|
|
|
— |
|
|
|
3.25 |
|
Items impacting
comparability: |
|
|
|
|
|
|
|
|
|
|
|
Unrealized gain (loss) on
derivative asset, net of tax |
|
(0.03 |
) |
|
|
|
|
|
|
|
|
|
|
(0.03 |
) |
Unrealized gain (loss) on
other investments, net of tax |
|
|
|
|
|
|
|
|
|
0.02 |
|
|
|
0.02 |
|
Six months ended March
31, 2024 GAAP earnings per share |
$ |
1.24 |
|
|
$ |
0.59 |
|
|
$ |
0.62 |
|
|
$ |
0.77 |
|
|
$ |
0.02 |
|
|
$ |
3.24 |
|
|
|
|
|
|
|
|
|
|
|
|
|
* Amounts do not
reflect intercompany eliminations. |
** Drivers of
adjusted operating results have been calculated using the 21%
federal statutory rate. |
*** Downstream
margin defined as operating revenues less purchased gas
expense. |
|
|
|
|
|
|
|
|
NATIONAL FUEL GAS COMPANY |
AND SUBSIDIARIES |
|
|
|
|
|
|
|
|
(Thousands of
Dollars, except per share amounts) |
|
Three Months Ended |
|
Six Months Ended |
|
March 31, |
|
March 31, |
|
(Unaudited) |
|
(Unaudited) |
SUMMARY OF OPERATIONS |
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
Operating Revenues: |
|
|
|
|
|
|
|
Utility Revenues |
$ |
290,198 |
|
|
$ |
406,758 |
|
|
$ |
492,119 |
|
|
$ |
718,376 |
|
Exploration and Production and Other Revenues |
|
264,614 |
|
|
|
244,552 |
|
|
|
518,633 |
|
|
|
521,525 |
|
Pipeline and Storage and Gathering Revenues |
|
75,127 |
|
|
|
65,951 |
|
|
|
144,549 |
|
|
|
136,218 |
|
|
|
629,939 |
|
|
|
717,261 |
|
|
|
1,155,301 |
|
|
|
1,376,119 |
|
Operating Expenses: |
|
|
|
|
|
|
|
Purchased Gas |
|
105,940 |
|
|
|
243,839 |
|
|
|
162,491 |
|
|
|
415,035 |
|
Operation and Maintenance: |
|
|
|
|
|
|
|
Utility |
|
59,288 |
|
|
|
56,453 |
|
|
|
112,993 |
|
|
|
106,805 |
|
Exploration and Production and Other |
|
32,794 |
|
|
|
31,782 |
|
|
|
67,620 |
|
|
|
58,655 |
|
Pipeline and Storage and Gathering |
|
39,340 |
|
|
|
37,479 |
|
|
|
74,303 |
|
|
|
70,740 |
|
Property, Franchise and Other Taxes |
|
23,019 |
|
|
|
25,367 |
|
|
|
45,434 |
|
|
|
51,572 |
|
Depreciation, Depletion and Amortization |
|
118,935 |
|
|
|
100,964 |
|
|
|
234,725 |
|
|
|
197,564 |
|
|
|
379,316 |
|
|
|
495,884 |
|
|
|
697,566 |
|
|
|
900,371 |
|
|
|
|
|
|
|
|
|
Operating Income |
|
250,623 |
|
|
|
221,377 |
|
|
|
457,735 |
|
|
|
475,748 |
|
|
|
|
|
|
|
|
|
Other Income (Expense): |
|
|
|
|
|
|
|
Other Income (Deductions) |
|
6,070 |
|
|
|
2,884 |
|
|
|
9,801 |
|
|
|
9,203 |
|
Interest Expense on Long-Term Debt |
|
(28,453 |
) |
|
|
(27,583 |
) |
|
|
(56,915 |
) |
|
|
(57,188 |
) |
Other Interest Expense |
|
(6,636 |
) |
|
|
(5,861 |
) |
|
|
(12,910 |
) |
|
|
(9,704 |
) |
|
|
|
|
|
|
|
|
Income Before Income
Taxes |
|
221,604 |
|
|
|
190,817 |
|
|
|
397,711 |
|
|
|
418,059 |
|
|
|
|
|
|
|
|
|
Income Tax Expense |
|
55,332 |
|
|
|
49,937 |
|
|
|
98,419 |
|
|
|
107,489 |
|
|
|
|
|
|
|
|
|
Net Income Available for
Common Stock |
$ |
166,272 |
|
|
$ |
140,880 |
|
|
$ |
299,292 |
|
|
$ |
310,570 |
|
|
|
|
|
|
|
|
|
Earnings Per Common Share |
|
|
|
|
|
|
|
Basic |
$ |
1.81 |
|
|
$ |
1.53 |
|
|
$ |
3.25 |
|
|
$ |
3.39 |
|
Diluted |
$ |
1.80 |
|
|
$ |
1.53 |
|
|
$ |
3.24 |
|
|
$ |
3.37 |
|
|
|
|
|
|
|
|
|
Weighted Average
Common Shares: |
|
|
|
|
|
|
|
Used in Basic Calculation |
|
92,114,415 |
|
|
|
91,794,765 |
|
|
|
92,011,772 |
|
|
|
91,686,110 |
|
Used in Diluted
Calculation |
|
92,512,447 |
|
|
|
92,256,348 |
|
|
|
92,478,604 |
|
|
|
92,264,717 |
|
NATIONAL FUEL GAS COMPANY |
AND SUBSIDIARIES |
CONSOLIDATED BALANCE SHEETS |
(Unaudited) |
|
|
|
March 31, |
|
September 30, |
(Thousands of Dollars) |
|
2024 |
|
|
2023 |
|
ASSETS |
|
|
|
Property, Plant and
Equipment |
$ |
14,056,169 |
|
$ |
13,635,303 |
|
Less -
Accumulated Depreciation, Depletion and Amortization |
|
6,548,662 |
|
|
6,335,441 |
|
Net Property, Plant and Equipment |
|
7,507,507 |
|
|
7,299,862 |
|
Current Assets: |
|
|
|
Cash and Temporary Cash
Investments |
|
50,769 |
|
|
55,447 |
|
Receivables - Net |
|
180,717 |
|
|
160,601 |
|
Unbilled Revenue |
|
46,571 |
|
|
16,622 |
|
Gas Stored Underground |
|
8,565 |
|
|
32,509 |
|
Materials and Supplies - at
average cost |
|
47,258 |
|
|
48,989 |
|
Other Current Assets |
|
85,123 |
|
|
100,260 |
|
Total Current Assets |
|
419,003 |
|
|
414,428 |
|
Other Assets: |
|
|
|
Recoverable Future Taxes |
|
77,416 |
|
|
69,045 |
|
Unamortized Debt Expense |
|
6,418 |
|
|
7,240 |
|
Other Regulatory Assets |
|
69,609 |
|
|
72,138 |
|
Deferred Charges |
|
89,004 |
|
|
82,416 |
|
Other Investments |
|
78,744 |
|
|
73,976 |
|
Goodwill |
|
5,476 |
|
|
5,476 |
|
Prepaid Pension and
Post-Retirement Benefit Costs |
|
222,834 |
|
|
200,301 |
|
Fair Value of Derivative
Financial Instruments |
|
196,291 |
|
|
50,487 |
|
Other |
|
4,723 |
|
|
4,891 |
|
Total Other Assets |
|
750,515 |
|
|
565,970 |
|
Total Assets |
$ |
8,677,025 |
|
$ |
8,280,260 |
|
CAPITALIZATION AND LIABILITIES |
|
|
|
Capitalization: |
|
|
|
Comprehensive Shareholders'
Equity |
|
|
|
Common Stock, $1 Par Value
Authorized - 200,000,000 Shares; Issued and |
|
|
|
Outstanding - 92,031,724
Shares and 91,819,405 Shares, Respectively |
$ |
92,032 |
|
$ |
91,819 |
|
Paid in Capital |
|
1,045,929 |
|
|
1,040,761 |
|
Earnings Reinvested in the
Business |
|
2,090,172 |
|
|
1,885,856 |
|
Accumulated Other Comprehensive Income (Loss) |
|
75,340 |
|
|
(55,060 |
) |
Total Comprehensive Shareholders' Equity |
|
3,303,473 |
|
|
2,963,376 |
|
Long-Term Debt, Net of Current Portion and Unamortized Discount and
Debt Issuance Costs |
|
2,386,574 |
|
|
2,384,485 |
|
Total Capitalization |
|
5,690,047 |
|
|
5,347,861 |
|
Current and Accrued Liabilities: |
|
|
|
Notes Payable to Banks and
Commercial Paper |
|
278,900 |
|
|
287,500 |
|
Accounts Payable |
|
93,996 |
|
|
152,193 |
|
Amounts Payable to
Customers |
|
72,346 |
|
|
59,019 |
|
Dividends Payable |
|
45,563 |
|
|
45,451 |
|
Interest Payable on Long-Term
Debt |
|
22,553 |
|
|
20,399 |
|
Customer Advances |
|
— |
|
|
21,003 |
|
Customer Security
Deposits |
|
30,600 |
|
|
28,764 |
|
Other Accruals and Current
Liabilities |
|
183,966 |
|
|
160,974 |
|
Fair
Value of Derivative Financial Instruments |
|
— |
|
|
31,009 |
|
Total Current and Accrued Liabilities |
|
727,924 |
|
|
806,312 |
|
Other Liabilities: |
|
|
|
Deferred Income Taxes |
|
1,199,909 |
|
|
1,124,170 |
|
Taxes Refundable to
Customers |
|
316,455 |
|
|
268,562 |
|
Cost of Removal Regulatory
Liability |
|
288,819 |
|
|
277,694 |
|
Other Regulatory
Liabilities |
|
165,023 |
|
|
165,441 |
|
Other Post-Retirement
Liabilities |
|
2,803 |
|
|
2,915 |
|
Asset Retirement
Obligations |
|
161,027 |
|
|
165,492 |
|
Other
Liabilities |
|
125,018 |
|
|
121,813 |
|
Total Other Liabilities |
|
2,259,054 |
|
|
2,126,087 |
|
Commitments and Contingencies |
|
— |
|
|
— |
|
Total Capitalization and Liabilities |
$ |
8,677,025 |
|
$ |
8,280,260 |
|
|
|
|
|
NATIONAL FUEL GAS COMPANY |
AND SUBSIDIARIES |
CONSOLIDATED STATEMENTS OF CASH FLOWS |
(Unaudited) |
|
Six Months Ended |
|
March 31, |
(Thousands of Dollars) |
|
2024 |
|
|
|
2023 |
|
|
|
|
|
Operating Activities: |
|
|
|
Net Income Available for
Common Stock |
$ |
299,292 |
|
|
$ |
310,570 |
|
Adjustments to Reconcile Net Income to Net Cash Provided by
Operating Activities:
|
|
|
|
Depreciation, Depletion and Amortization |
|
234,725 |
|
|
|
197,564 |
|
Deferred Income Taxes |
|
65,187 |
|
|
|
80,745 |
|
Stock-Based Compensation |
|
10,477 |
|
|
|
11,286 |
|
Other |
|
11,874 |
|
|
|
10,758 |
|
Change in: |
|
|
|
Receivables and Unbilled Revenue |
|
(50,123 |
) |
|
|
71,760 |
|
Gas Stored Underground and Materials and Supplies |
|
25,675 |
|
|
|
21,243 |
|
Unrecovered Purchased Gas Costs |
|
— |
|
|
|
72,491 |
|
Other Current Assets |
|
15,201 |
|
|
|
(15,864 |
) |
Accounts Payable |
|
(15,641 |
) |
|
|
(29,169 |
) |
Amounts Payable to Customers |
|
13,327 |
|
|
|
2,411 |
|
Customer Advances |
|
(21,003 |
) |
|
|
(26,108 |
) |
Customer Security Deposits |
|
1,836 |
|
|
|
10,099 |
|
Other Accruals and Current Liabilities |
|
26,927 |
|
|
|
28,741 |
|
Other Assets |
|
(22,165 |
) |
|
|
(26,901 |
) |
Other Liabilities |
|
(9,328 |
) |
|
|
(8,417 |
) |
Net Cash Provided by Operating Activities |
$ |
586,261 |
|
|
$ |
711,209 |
|
|
|
|
|
Investing Activities: |
|
|
|
Capital Expenditures |
$ |
(481,958 |
) |
|
$ |
(496,362 |
) |
Deposit Paid for Upstream
Assets |
|
— |
|
|
|
(12,700 |
) |
Sale of Fixed Income Mutual
Fund Shares in Grantor Trust |
|
— |
|
|
|
10,000 |
|
Other |
|
(1,189 |
) |
|
|
14,413 |
|
Net Cash Used in Investing Activities |
$ |
(483,147 |
) |
|
$ |
(484,649 |
) |
|
|
|
|
Financing Activities: |
|
|
|
Proceeds from Issuance of
Short-Term Note Payable to Bank |
$ |
— |
|
|
$ |
250,000 |
|
Net Change in Other Short-Term
Notes Payable to Banks and Commercial Paper |
|
(8,600 |
) |
|
|
100,000 |
|
Shares Repurchased Under
Repurchase Plan |
|
(4,230 |
) |
|
|
— |
|
Reduction of Long-Term
Debt |
|
— |
|
|
|
(549,000 |
) |
Dividends Paid on Common
Stock |
|
(91,048 |
) |
|
|
(87,051 |
) |
Net
Repurchases of Common Stock Under Stock and Benefit Plans |
|
(3,914 |
) |
|
|
(6,694 |
) |
Net Cash Used in Financing Activities |
$ |
(107,792 |
) |
|
$ |
(292,745 |
) |
|
|
|
|
Net Decrease in Cash, Cash
Equivalents, and Restricted Cash |
|
(4,678 |
) |
|
|
(66,185 |
) |
Cash,
Cash Equivalents, and Restricted Cash at Beginning of Period |
|
55,447 |
|
|
|
137,718 |
|
Cash, Cash Equivalents, and Restricted Cash at March 31 |
$ |
50,769 |
|
|
$ |
71,533 |
|
|
|
|
|
|
|
|
|
|
|
NATIONAL FUEL GAS COMPANY |
AND SUBSIDIARIES |
|
|
|
|
|
|
|
|
|
|
SEGMENT OPERATING RESULTS AND STATISTICS |
(UNAUDITED) |
|
|
|
|
|
|
|
|
|
|
UPSTREAM BUSINESS |
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Six Months Ended |
(Thousands of Dollars, except
per share amounts) |
March 31, |
|
March 31, |
EXPLORATION AND
PRODUCTION SEGMENT |
|
2024 |
|
|
|
2023 |
|
|
Variance |
|
|
2024 |
|
|
2023 |
|
Variance |
Total Operating Revenues |
$ |
264,614 |
|
|
$ |
244,552 |
|
|
$ |
20,062 |
|
|
$ |
518,633 |
|
$ |
521,525 |
|
$ |
(2,892 |
) |
Operating Expenses: |
|
|
|
|
|
|
|
|
|
Operation and Maintenance: |
|
|
|
|
|
|
|
|
|
General and Administrative Expense |
|
17,165 |
|
|
|
17,435 |
|
|
|
(270 |
) |
|
|
34,958 |
|
|
33,033 |
|
|
1,925 |
|
Lease Operating and Transportation Expense |
|
69,662 |
|
|
|
65,783 |
|
|
|
3,879 |
|
|
|
136,736 |
|
|
127,328 |
|
|
9,408 |
|
All Other Operation and Maintenance Expense |
|
2,644 |
|
|
|
2,089 |
|
|
|
555 |
|
|
|
8,188 |
|
|
4,612 |
|
|
3,576 |
|
Property, Franchise and Other Taxes |
|
3,075 |
|
|
|
4,671 |
|
|
|
(1,596 |
) |
|
|
6,713 |
|
|
11,647 |
|
|
(4,934 |
) |
Depreciation, Depletion and Amortization |
|
73,448 |
|
|
|
58,605 |
|
|
|
14,843 |
|
|
|
145,413 |
|
|
114,164 |
|
|
31,249 |
|
|
|
165,994 |
|
|
|
148,583 |
|
|
|
17,411 |
|
|
|
332,008 |
|
|
290,784 |
|
|
41,224 |
|
|
|
|
|
|
|
|
|
|
|
Operating Income |
|
98,620 |
|
|
|
95,969 |
|
|
|
2,651 |
|
|
|
186,625 |
|
|
230,741 |
|
|
(44,116 |
) |
|
|
|
|
|
|
|
|
|
|
Other Income (Expense): |
|
|
|
|
|
|
|
|
|
Non-Service Pension and Post-Retirement Benefit Credit |
|
100 |
|
|
|
347 |
|
|
|
(247 |
) |
|
|
201 |
|
|
694 |
|
|
(493 |
) |
Interest and Other Income (Deductions) |
|
1,170 |
|
|
|
(1,623 |
) |
|
|
2,793 |
|
|
|
(342 |
) |
|
(292 |
) |
|
(50 |
) |
Interest Expense |
|
(15,108 |
) |
|
|
(12,186 |
) |
|
|
(2,922 |
) |
|
|
(30,377 |
) |
|
(25,420 |
) |
|
(4,957 |
) |
Income Before Income
Taxes |
|
84,782 |
|
|
|
82,507 |
|
|
|
2,275 |
|
|
|
156,107 |
|
|
205,723 |
|
|
(49,616 |
) |
Income Tax Expense |
|
22,717 |
|
|
|
21,525 |
|
|
|
1,192 |
|
|
|
41,559 |
|
|
53,549 |
|
|
(11,990 |
) |
Net Income |
$ |
62,065 |
|
|
$ |
60,982 |
|
|
$ |
1,083 |
|
|
$ |
114,548 |
|
$ |
152,174 |
|
$ |
(37,626 |
) |
Net Income Per Share
(Diluted) |
$ |
0.67 |
|
|
$ |
0.66 |
|
|
$ |
0.01 |
|
|
$ |
1.24 |
|
$ |
1.65 |
|
$ |
(0.41 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NATIONAL FUEL GAS COMPANY |
AND SUBSIDIARIES |
|
|
|
|
|
|
|
|
|
|
SEGMENT OPERATING RESULTS AND STATISTICS |
(UNAUDITED) |
|
|
|
|
|
|
|
|
|
|
MIDSTREAM BUSINESSES |
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Six Months Ended |
(Thousands of Dollars, except
per share amounts) |
March 31, |
|
March 31, |
PIPELINE AND
STORAGE SEGMENT |
|
2024 |
|
|
|
2023 |
|
|
Variance |
|
|
2024 |
|
|
2023 |
|
Variance |
Revenues from External Customers |
$ |
71,210 |
|
|
$ |
64,223 |
|
|
$ |
6,987 |
|
|
$ |
136,036 |
|
$ |
131,844 |
|
$ |
4,192 |
|
Intersegment Revenues |
|
36,810 |
|
|
|
30,880 |
|
|
|
5,930 |
|
|
|
66,397 |
|
|
60,915 |
|
|
5,482 |
|
Total Operating Revenues |
|
108,020 |
|
|
|
95,103 |
|
|
|
12,917 |
|
|
|
202,433 |
|
|
192,759 |
|
|
9,674 |
|
Operating Expenses: |
|
|
|
|
|
|
|
|
|
Purchased Gas |
|
325 |
|
|
|
462 |
|
|
|
(137 |
) |
|
|
926 |
|
|
887 |
|
|
39 |
|
Operation and Maintenance |
|
29,062 |
|
|
|
27,275 |
|
|
|
1,787 |
|
|
|
55,013 |
|
|
51,294 |
|
|
3,719 |
|
Property, Franchise and Other Taxes |
|
8,600 |
|
|
|
8,440 |
|
|
|
160 |
|
|
|
17,320 |
|
|
17,123 |
|
|
197 |
|
Depreciation, Depletion and Amortization |
|
19,490 |
|
|
|
17,728 |
|
|
|
1,762 |
|
|
|
37,704 |
|
|
35,142 |
|
|
2,562 |
|
|
|
57,477 |
|
|
|
53,905 |
|
|
|
3,572 |
|
|
|
110,963 |
|
|
104,446 |
|
|
6,517 |
|
|
|
|
|
|
|
|
|
|
|
Operating Income |
|
50,543 |
|
|
|
41,198 |
|
|
|
9,345 |
|
|
|
91,470 |
|
|
88,313 |
|
|
3,157 |
|
|
|
|
|
|
|
|
|
|
|
Other Income (Expense): |
|
|
|
|
|
|
|
|
|
Non-Service Pension and Post-Retirement Benefit Credit |
|
1,257 |
|
|
|
1,330 |
|
|
|
(73 |
) |
|
|
2,515 |
|
|
2,660 |
|
|
(145 |
) |
Interest and Other Income |
|
2,046 |
|
|
|
958 |
|
|
|
1,088 |
|
|
|
3,978 |
|
|
2,822 |
|
|
1,156 |
|
Interest Expense |
|
(12,119 |
) |
|
|
(10,877 |
) |
|
|
(1,242 |
) |
|
|
(23,843 |
) |
|
(21,829 |
) |
|
(2,014 |
) |
Income Before Income
Taxes |
|
41,727 |
|
|
|
32,609 |
|
|
|
9,118 |
|
|
|
74,120 |
|
|
71,966 |
|
|
2,154 |
|
Income Tax Expense |
|
10,990 |
|
|
|
8,751 |
|
|
|
2,239 |
|
|
|
19,328 |
|
|
18,631 |
|
|
697 |
|
Net Income |
$ |
30,737 |
|
|
$ |
23,858 |
|
|
$ |
6,879 |
|
|
$ |
54,792 |
|
$ |
53,335 |
|
$ |
1,457 |
|
Net Income Per Share
(Diluted) |
$ |
0.33 |
|
|
$ |
0.26 |
|
|
$ |
0.07 |
|
|
$ |
0.59 |
|
$ |
0.58 |
|
$ |
0.01 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Six Months Ended |
|
March 31, |
|
March 31, |
GATHERING
SEGMENT |
|
2024 |
|
|
|
2023 |
|
|
Variance |
|
|
2024 |
|
|
2023 |
|
Variance |
Revenues from External
Customers |
$ |
3,917 |
|
|
$ |
1,728 |
|
|
$ |
2,189 |
|
|
$ |
8,513 |
|
$ |
4,374 |
|
$ |
4,139 |
|
Intersegment Revenues |
|
60,076 |
|
|
|
55,253 |
|
|
|
4,823 |
|
|
|
118,068 |
|
|
109,020 |
|
|
9,048 |
|
Total Operating Revenues |
|
63,993 |
|
|
|
56,981 |
|
|
|
7,012 |
|
|
|
126,581 |
|
|
113,394 |
|
|
13,187 |
|
Operating Expenses: |
|
|
|
|
|
|
|
|
|
Operation and Maintenance |
|
10,796 |
|
|
|
10,715 |
|
|
|
81 |
|
|
|
20,300 |
|
|
20,403 |
|
|
(103 |
) |
Property, Franchise and Other Taxes |
|
94 |
|
|
|
3 |
|
|
|
91 |
|
|
|
117 |
|
|
14 |
|
|
103 |
|
Depreciation, Depletion and Amortization |
|
9,611 |
|
|
|
8,918 |
|
|
|
693 |
|
|
|
19,068 |
|
|
17,626 |
|
|
1,442 |
|
|
|
20,501 |
|
|
|
19,636 |
|
|
|
865 |
|
|
|
39,485 |
|
|
38,043 |
|
|
1,442 |
|
|
|
|
|
|
|
|
|
|
|
Operating Income |
|
43,492 |
|
|
|
37,345 |
|
|
|
6,147 |
|
|
|
87,096 |
|
|
75,351 |
|
|
11,745 |
|
|
|
|
|
|
|
|
|
|
|
Other Income (Expense): |
|
|
|
|
|
|
|
|
|
Non-Service Pension and Post-Retirement Benefit Credit |
|
9 |
|
|
|
37 |
|
|
|
(28 |
) |
|
|
19 |
|
|
75 |
|
|
(56 |
) |
Interest and Other Income |
|
72 |
|
|
|
225 |
|
|
|
(153 |
) |
|
|
143 |
|
|
395 |
|
|
(252 |
) |
Interest Expense |
|
(3,701 |
) |
|
|
(3,900 |
) |
|
|
199 |
|
|
|
(7,431 |
) |
|
(7,943 |
) |
|
512 |
|
Income Before Income
Taxes |
|
39,872 |
|
|
|
33,707 |
|
|
|
6,165 |
|
|
|
79,827 |
|
|
67,878 |
|
|
11,949 |
|
Income Tax Expense |
|
11,166 |
|
|
|
9,373 |
|
|
|
1,793 |
|
|
|
22,296 |
|
|
18,806 |
|
|
3,490 |
|
Net Income |
$ |
28,706 |
|
|
$ |
24,334 |
|
|
$ |
4,372 |
|
|
$ |
57,531 |
|
$ |
49,072 |
|
$ |
8,459 |
|
Net Income Per Share
(Diluted) |
$ |
0.31 |
|
|
$ |
0.26 |
|
|
$ |
0.05 |
|
|
$ |
0.62 |
|
$ |
0.53 |
|
$ |
0.09 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NATIONAL FUEL GAS COMPANY |
AND SUBSIDIARIES |
|
|
|
|
|
|
|
|
|
|
SEGMENT OPERATING RESULTS AND STATISTICS |
(UNAUDITED) |
|
|
|
|
|
|
|
|
|
|
DOWNSTREAM BUSINESS |
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Six Months Ended |
(Thousands of Dollars, except
per share amounts) |
March 31, |
|
March 31, |
UTILITY
SEGMENT |
|
2024 |
|
|
|
2023 |
|
|
Variance |
|
|
2024 |
|
|
2023 |
|
Variance |
Revenues from External Customers |
$ |
290,198 |
|
|
$ |
406,758 |
|
|
$ |
(116,560 |
) |
|
$ |
492,119 |
|
$ |
718,376 |
|
$ |
(226,257 |
) |
Intersegment Revenues |
|
306 |
|
|
|
358 |
|
|
|
(52 |
) |
|
|
393 |
|
|
420 |
|
|
(27 |
) |
Total Operating Revenues |
|
290,504 |
|
|
|
407,116 |
|
|
|
(116,612 |
) |
|
|
492,512 |
|
|
718,796 |
|
|
(226,284 |
) |
Operating Expenses: |
|
|
|
|
|
|
|
|
|
Purchased Gas |
|
140,836 |
|
|
|
271,881 |
|
|
|
(131,045 |
) |
|
|
224,886 |
|
|
470,301 |
|
|
(245,415 |
) |
Operation and Maintenance |
|
60,229 |
|
|
|
57,292 |
|
|
|
2,937 |
|
|
|
114,913 |
|
|
108,568 |
|
|
6,345 |
|
Property, Franchise and Other Taxes |
|
11,113 |
|
|
|
12,123 |
|
|
|
(1,010 |
) |
|
|
21,019 |
|
|
22,531 |
|
|
(1,512 |
) |
Depreciation, Depletion and Amortization |
|
16,268 |
|
|
|
15,553 |
|
|
|
715 |
|
|
|
32,305 |
|
|
30,428 |
|
|
1,877 |
|
|
|
228,446 |
|
|
|
356,849 |
|
|
|
(128,403 |
) |
|
|
393,123 |
|
|
631,828 |
|
|
(238,705 |
) |
|
|
|
|
|
|
|
|
|
|
Operating Income |
|
62,058 |
|
|
|
50,267 |
|
|
|
11,791 |
|
|
|
99,389 |
|
|
86,968 |
|
|
12,421 |
|
|
|
|
|
|
|
|
|
|
|
Other Income (Expense): |
|
|
|
|
|
|
|
|
|
Non-Service Pension and Post-Retirement Benefit Credit (Costs) |
|
857 |
|
|
|
(5 |
) |
|
|
862 |
|
|
|
1,327 |
|
|
(13 |
) |
|
1,340 |
|
Interest and Other Income |
|
1,340 |
|
|
|
1,769 |
|
|
|
(429 |
) |
|
|
3,250 |
|
|
3,211 |
|
|
39 |
|
Interest Expense |
|
(8,528 |
) |
|
|
(9,709 |
) |
|
|
1,181 |
|
|
|
(16,986 |
) |
|
(17,752 |
) |
|
766 |
|
Income Before Income
Taxes |
|
55,727 |
|
|
|
42,322 |
|
|
|
13,405 |
|
|
|
86,980 |
|
|
72,414 |
|
|
14,566 |
|
Income Tax Expense |
|
10,988 |
|
|
|
10,602 |
|
|
|
386 |
|
|
|
15,691 |
|
|
16,877 |
|
|
(1,186 |
) |
Net Income |
$ |
44,739 |
|
|
$ |
31,720 |
|
|
$ |
13,019 |
|
|
$ |
71,289 |
|
$ |
55,537 |
|
$ |
15,752 |
|
Net Income Per Share
(Diluted) |
$ |
0.48 |
|
|
$ |
0.35 |
|
|
$ |
0.13 |
|
|
$ |
0.77 |
|
$ |
0.60 |
|
$ |
0.17 |
|
|
|
|
|
|
|
|
|
|
|
NATIONAL FUEL GAS COMPANY |
AND SUBSIDIARIES |
|
|
|
|
|
|
|
|
|
|
SEGMENT OPERATING RESULTS AND STATISTICS |
(UNAUDITED) |
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Six Months Ended |
(Thousands of Dollars, except
per share amounts) |
March 31, |
|
March 31, |
ALL
OTHER |
|
2024 |
|
|
|
2023 |
|
|
Variance |
|
|
2024 |
|
|
2023 |
|
Variance |
Total Operating Revenues |
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
Operating Expenses: |
|
|
|
|
|
|
|
|
|
Operation and Maintenance |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
21 |
|
|
(21 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
21 |
|
|
(21 |
) |
|
|
|
|
|
|
|
|
|
|
Operating Loss |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
(21 |
) |
|
21 |
|
Other Income (Expense): |
|
|
|
|
|
|
|
|
|
Interest and Other Income (Deductions) |
|
(41 |
) |
|
|
(62 |
) |
|
|
21 |
|
|
|
(119 |
) |
|
(387 |
) |
|
268 |
|
Interest Expense |
|
(84 |
) |
|
|
(28 |
) |
|
|
(56 |
) |
|
|
(165 |
) |
|
(49 |
) |
|
(116 |
) |
Loss before Income Taxes |
|
(125 |
) |
|
|
(90 |
) |
|
|
(35 |
) |
|
|
(284 |
) |
|
(457 |
) |
|
173 |
|
Income Tax Benefit |
|
(29 |
) |
|
|
(21 |
) |
|
|
(8 |
) |
|
|
(67 |
) |
|
(107 |
) |
|
40 |
|
Net Loss |
$ |
(96 |
) |
|
$ |
(69 |
) |
|
$ |
(27 |
) |
|
$ |
(217 |
) |
$ |
(350 |
) |
$ |
133 |
|
Net Loss Per Share
(Diluted) |
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
|
|
|
|
|
|
|
Three Months Ended |
|
Six Months Ended |
|
March 31, |
|
March 31, |
CORPORATE |
|
2024 |
|
|
|
2023 |
|
|
Variance |
|
|
2024 |
|
|
2023 |
|
Variance |
Revenues from External
Customers |
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
Intersegment Revenues |
|
1,286 |
|
|
|
1,153 |
|
|
|
133 |
|
|
|
2,571 |
|
|
2,304 |
|
|
267 |
|
Total Operating Revenues |
|
1,286 |
|
|
|
1,153 |
|
|
|
133 |
|
|
|
2,571 |
|
|
2,304 |
|
|
267 |
|
Operating Expenses: |
|
|
|
|
|
|
|
|
|
Operation and Maintenance |
|
5,121 |
|
|
|
4,265 |
|
|
|
856 |
|
|
|
8,916 |
|
|
7,447 |
|
|
1,469 |
|
Property, Franchise and Other Taxes |
|
137 |
|
|
|
130 |
|
|
|
7 |
|
|
|
265 |
|
|
257 |
|
|
8 |
|
Depreciation, Depletion and Amortization |
|
118 |
|
|
|
160 |
|
|
|
(42 |
) |
|
|
235 |
|
|
204 |
|
|
31 |
|
|
|
5,376 |
|
|
|
4,555 |
|
|
|
821 |
|
|
|
9,416 |
|
|
7,908 |
|
|
1,508 |
|
|
|
|
|
|
|
|
|
|
|
Operating Loss |
|
(4,090 |
) |
|
|
(3,402 |
) |
|
|
(688 |
) |
|
|
(6,845 |
) |
|
(5,604 |
) |
|
(1,241 |
) |
Other Income (Expense): |
|
|
|
|
|
|
|
|
|
Non-Service Pension and Post-Retirement Benefit Costs |
|
(387 |
) |
|
|
(354 |
) |
|
|
(33 |
) |
|
|
(774 |
) |
|
(709 |
) |
|
(65 |
) |
Interest and Other Income |
|
40,234 |
|
|
|
37,409 |
|
|
|
2,825 |
|
|
|
81,262 |
|
|
75,286 |
|
|
5,976 |
|
Interest Expense on Long-Term Debt |
|
(28,453 |
) |
|
|
(27,583 |
) |
|
|
(870 |
) |
|
|
(56,915 |
) |
|
(57,188 |
) |
|
273 |
|
Other Interest Expense |
|
(7,683 |
) |
|
|
(6,308 |
) |
|
|
(1,375 |
) |
|
|
(15,767 |
) |
|
(11,250 |
) |
|
(4,517 |
) |
Income (Loss) before Income
Taxes |
|
(379 |
) |
|
|
(238 |
) |
|
|
(141 |
) |
|
|
961 |
|
|
535 |
|
|
426 |
|
Income Tax Benefit |
|
(500 |
) |
|
|
(293 |
) |
|
|
(207 |
) |
|
|
(388 |
) |
|
(267 |
) |
|
(121 |
) |
Net Income |
$ |
121 |
|
|
$ |
55 |
|
|
$ |
66 |
|
|
$ |
1,349 |
|
$ |
802 |
|
$ |
547 |
|
Net Income Per Share
(Diluted) |
$ |
0.01 |
|
|
$ |
— |
|
|
$ |
0.01 |
|
|
$ |
0.02 |
|
$ |
0.01 |
|
$ |
0.01 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Six Months Ended |
|
March 31, |
|
March 31, |
INTERSEGMENT
ELIMINATIONS |
|
2024 |
|
|
|
2023 |
|
|
Variance |
|
|
2024 |
|
|
2023 |
|
Variance |
Intersegment Revenues |
$ |
(98,478 |
) |
|
$ |
(87,644 |
) |
|
$ |
(10,834 |
) |
|
$ |
(187,429 |
) |
$ |
(172,659 |
) |
$ |
(14,770 |
) |
Operating Expenses: |
|
|
|
|
|
|
|
|
|
Purchased Gas |
|
(35,221 |
) |
|
|
(28,504 |
) |
|
|
(6,717 |
) |
|
|
(63,321 |
) |
|
(56,153 |
) |
|
(7,168 |
) |
Operation and Maintenance |
|
(63,257 |
) |
|
|
(59,140 |
) |
|
|
(4,117 |
) |
|
|
(124,108 |
) |
|
(116,506 |
) |
|
(7,602 |
) |
|
|
(98,478 |
) |
|
|
(87,644 |
) |
|
|
(10,834 |
) |
|
|
(187,429 |
) |
|
(172,659 |
) |
|
(14,770 |
) |
Operating Income |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
— |
|
|
— |
|
Other Income (Expense): |
|
|
|
|
|
|
|
|
|
Interest and Other Deductions |
|
(40,587 |
) |
|
|
(37,147 |
) |
|
|
(3,440 |
) |
|
|
(81,659 |
) |
|
(74,539 |
) |
|
(7,120 |
) |
Interest Expense |
|
40,587 |
|
|
|
37,147 |
|
|
|
3,440 |
|
|
|
81,659 |
|
|
74,539 |
|
|
7,120 |
|
Net Income |
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
Net Income Per Share
(Diluted) |
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
NATIONAL FUEL GAS COMPANY |
AND SUBSIDIARIES |
|
|
|
|
|
|
|
|
|
|
|
|
SEGMENT INFORMATION (Continued) |
(Thousands of Dollars) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Six Months Ended |
|
March 31, |
|
March 31, |
|
(Unaudited) |
|
(Unaudited) |
|
|
|
|
|
Increase |
|
|
|
|
|
Increase |
|
|
2024 |
|
|
2023 |
|
(Decrease) |
|
|
2024 |
|
|
2023 |
|
(Decrease) |
|
|
|
|
|
|
|
|
|
|
|
|
Capital
Expenditures: |
|
|
|
|
|
|
|
|
|
|
|
Exploration and Production |
$ |
124,184 |
(1) |
$ |
155,112 |
(3) |
$ |
(30,928 |
) |
|
$ |
285,141 |
(1)(2) |
$ |
323,617 |
(3)(4) |
$ |
(38,476 |
) |
Pipeline and Storage |
|
18,025 |
(1) |
|
16,838 |
(3) |
|
1,187 |
|
|
|
42,579 |
(1)(2) |
|
33,265 |
(3)(4) |
|
9,314 |
|
Gathering |
|
19,949 |
(1) |
|
20,788 |
(3) |
|
(839 |
) |
|
|
39,518 |
(1)(2) |
|
34,081 |
(3)(4) |
|
5,437 |
|
Utility |
|
37,741 |
(1) |
|
23,942 |
(3) |
|
13,799 |
|
|
|
68,251 |
(1)(2) |
|
49,230 |
(3)(4) |
|
19,021 |
|
Total Reportable Segments |
|
199,899 |
|
|
216,680 |
|
|
(16,781 |
) |
|
|
435,489 |
|
|
440,193 |
|
|
(4,704 |
) |
All Other |
|
— |
|
|
— |
|
|
— |
|
|
|
— |
|
|
— |
|
|
— |
|
Corporate |
|
121 |
|
|
391 |
|
|
(270 |
) |
|
|
182 |
|
|
403 |
|
|
(221 |
) |
Total Capital Expenditures |
$ |
200,020 |
|
$ |
217,071 |
|
$ |
(17,051 |
) |
|
$ |
435,671 |
|
$ |
440,596 |
|
$ |
(4,925 |
) |
(1) |
Capital expenditures for the quarter and six months ended March 31,
2024, include accounts payable and accrued liabilities related to
capital expenditures of $44.4 million, $5.0 million, $5.5 million,
and $8.0 million in the Exploration and Production segment,
Pipeline and Storage segment, Gathering segment and Utility
segment, respectively. These amounts have been excluded from the
Consolidated Statement of Cash Flows at March 31, 2024, since they
represent non-cash investing activities at that date. |
(2) |
Capital expenditures for the six months ended March 31, 2024,
exclude capital expenditures of $43.2 million, $31.8 million, $20.6
million and $13.6 million in the Exploration and Production
segment, Pipeline and Storage segment, Gathering segment and
Utility segment, respectively. These amounts were in accounts
payable and accrued liabilities at September 30, 2023 and paid
during the six months ended March 31, 2024. These amounts were
excluded from the Consolidated Statement of Cash Flows at September
30, 2023, since they represented non-cash investing activities at
that date. These amounts have been included in the Consolidated
Statement of Cash Flows at March 31, 2024. |
(3) |
Capital expenditures for the quarter and six months ended March 31,
2023, include accounts payable and accrued liabilities related to
capital expenditures of $56.1 million, $2.2 million, $2.0 million,
and $4.2 million in the Exploration and Production segment,
Pipeline and Storage segment, Gathering segment and Utility
segment, respectively. These amounts were excluded from the
Consolidated Statement of Cash Flows at March 31, 2023, since they
represented non-cash investing activities at that date. |
(4) |
Capital expenditures for the six months ended March 31, 2023,
exclude capital expenditures of $83.0 million, $15.2 million, $10.7
million and $11.4 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, 2022 and paid
during the six months ended March 31, 2023. These amounts were
excluded from the Consolidated Statement of Cash Flows at September
30, 2022, since they represented non-cash investing activities at
that date. These amounts have been included in the Consolidated
Statement of Cash Flows at March 31, 2023. |
|
|
|
|
|
|
|
|
|
|
DEGREE
DAYS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Percent Colder |
|
|
|
|
|
|
|
(Warmer) Than: |
Three Months Ended March
31, |
Normal |
|
2024 |
|
2023 |
|
Normal (1) |
|
Last Year (1) |
Buffalo, NY |
3,326 |
|
2,705 |
|
2,820 |
|
(18.7 |
) |
|
(4.1 |
) |
Erie, PA(2) |
3,057 |
|
2,576 |
|
2,645 |
|
(15.7 |
) |
|
(2.6 |
) |
|
|
|
|
|
|
|
|
|
|
Six Months Ended March
31, |
|
|
|
|
|
|
|
|
|
Buffalo, NY |
5,579 |
|
4,563 |
|
4,868 |
|
(18.2 |
) |
|
(6.3 |
) |
Erie, PA(2) |
4,951 |
|
4,240 |
|
4,632 |
|
(14.4 |
) |
|
(8.5 |
) |
(1) |
Percents compare actual 2024 degree days to normal degree days and
actual 2024 degree days to actual 2023 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 Pennsylvania in August
2023. |
|
|
|
|
|
|
|
|
|
|
|
|
NATIONAL FUEL GAS COMPANY |
AND SUBSIDIARIES |
|
|
|
|
|
|
|
|
|
|
|
|
EXPLORATION AND PRODUCTION INFORMATION |
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Six Months Ended |
|
March 31, |
|
March 31, |
|
|
|
|
|
Increase |
|
|
|
|
|
Increase |
|
|
2024 |
|
|
2023 |
|
(Decrease) |
|
|
2024 |
|
|
2023 |
|
(Decrease) |
|
|
|
|
|
|
|
|
|
|
|
|
Gas
Production/Prices: |
|
|
|
|
|
|
|
|
|
|
|
Production (MMcf) |
|
|
|
|
|
|
|
|
|
|
|
Appalachia |
|
102,883 |
|
|
93,241 |
|
|
9,642 |
|
|
|
203,640 |
|
|
183,815 |
|
|
19,825 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Average Prices (Per Mcf) |
|
|
|
|
|
|
|
|
|
|
|
Weighted Average |
$ |
1.98 |
|
$ |
2.79 |
|
$ |
(0.81 |
) |
|
|
2.14 |
|
|
3.77 |
|
|
(1.63 |
) |
Weighted Average after Hedging |
|
2.56 |
|
|
2.58 |
|
|
(0.02 |
) |
|
|
2.53 |
|
|
2.80 |
|
|
(0.27 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Selected Operating
Performance Statistics: |
|
|
|
|
|
|
|
|
|
|
|
General and Administrative
Expense per Mcf (1) |
$ |
0.17 |
|
$ |
0.19 |
|
$ |
(0.02 |
) |
|
$ |
0.17 |
|
$ |
0.18 |
|
$ |
(0.01 |
) |
Lease Operating and
Transportation Expense per Mcf (1)(2) |
$ |
0.68 |
|
$ |
0.71 |
|
$ |
(0.03 |
) |
|
$ |
0.67 |
|
$ |
0.69 |
|
$ |
(0.02 |
) |
Depreciation, Depletion and
Amortization per Mcf (1) |
$ |
0.71 |
|
$ |
0.63 |
|
$ |
0.08 |
|
|
$ |
0.71 |
|
$ |
0.62 |
|
$ |
0.09 |
|
(1) |
Refer to page 15 for the General and Administrative Expense, Lease
Operating and Transportation Expense and Depreciation, Depletion,
and Amortization Expense for the Exploration and Production
segment. |
(2) |
Amounts include transportation expense of $0.57 and $0.58 per Mcf
for the three months ended March 31, 2024 and March 31, 2023,
respectively. Amounts include transportation expense of $0.57 and
$0.58 per Mcf for the six months ended March 31, 2024 and March 31,
2023, respectively. |
NATIONAL FUEL GAS COMPANY |
AND SUBSIDIARIES |
|
|
|
|
|
|
|
EXPLORATION AND PRODUCTION INFORMATION |
|
Hedging Summary for
Remaining Six Months of Fiscal 2024 |
|
Volume |
|
|
Average Hedge
Price |
Gas Swaps |
|
|
|
|
|
|
NYMEX |
|
77,340,000 |
MMBTU |
|
$ |
3.35 / MMBTU |
No Cost Collars |
|
28,800,000 |
MMBTU |
|
$ |
3.22 / MMBTU (Floor) / $3.79 /
MMBTU (Ceiling) |
Fixed Price Physical
Sales |
|
40,856,860 |
MMBTU |
|
$ |
2.34 / MMBTU |
Total |
|
146,996,860 |
MMBTU |
|
|
|
|
|
|
|
|
|
|
Hedging Summary for
Fiscal 2025 |
|
Volume |
|
|
Average Hedge
Price |
Gas Swaps |
|
|
|
|
|
|
NYMEX |
|
101,080,000 |
MMBTU |
|
$ |
3.50 / MMBTU |
No Cost Collars |
|
43,960,000 |
MMBTU |
|
$ |
3.49 / MMBTU (Floor) / $4.65 /
MMBTU (Ceiling) |
Fixed Price Physical
Sales |
|
76,440,261 |
MMBTU |
|
$ |
2.47 / MMBTU |
Total |
|
221,480,261 |
MMBTU |
|
|
|
|
|
|
|
|
|
|
Hedging Summary for
Fiscal 2026 |
|
Volume |
|
|
Average Hedge
Price |
Gas Swaps |
|
|
|
|
|
|
NYMEX |
|
40,060,000 |
MMBTU |
|
$ |
3.96 / MMBTU |
No Cost Collars |
|
42,720,000 |
MMBTU |
|
$ |
3.53 / MMBTU (Floor) / $4.76 /
MMBTU (Ceiling) |
Fixed Price Physical
Sales |
|
71,623,404 |
MMBTU |
|
$ |
2.42 / MMBTU |
Total |
|
154,403,404 |
MMBTU |
|
|
|
|
|
|
|
|
|
|
Hedging Summary for
Fiscal 2027 |
|
Volume |
|
|
Average Hedge
Price |
Gas Swaps |
|
|
|
|
|
|
NYMEX |
|
21,750,000 |
MMBTU |
|
$ |
4.16 / MMBTU |
No Cost Collars |
|
3,560,000 |
MMBTU |
|
$ |
3.53 / MMBTU (Floor) / $4.76 /
MMBTU (Ceiling) |
Fixed Price Physical
Sales |
|
53,921,121 |
MMBTU |
|
$ |
2.46 / MMBTU |
Total |
|
79,231,121 |
MMBTU |
|
|
|
|
|
|
|
|
|
|
Hedging Summary for
Fiscal 2028 |
|
Volume |
|
|
Average Hedge
Price |
Gas Swaps |
|
|
|
|
|
|
NYMEX |
|
1,750,000 |
MMBTU |
|
$ |
4.16 / MMBTU |
Fixed Price Physical
Sales |
|
17,189,881 |
MMBTU |
|
$ |
2.61 / MMBTU |
Total |
|
18,939,881 |
MMBTU |
|
|
|
|
|
|
|
|
|
|
Hedging Summary for
Fiscal 2029 |
|
Volume |
|
|
Average Hedge
Price |
Fixed Price Physical
Sales |
|
3,891,892 |
MMBTU |
|
$ |
2.85 / MMBTU |
|
|
|
|
|
|
|
Hedging Summary for
Fiscal 2030 |
|
Volume |
|
|
Average Hedge
Price |
Fixed Price Physical
Sales |
|
131,856 |
MMBTU |
|
$ |
2.93 / MMBTU |
NATIONAL FUEL GAS COMPANY |
AND SUBSIDIARIES |
|
|
|
|
|
|
|
|
|
|
|
|
Pipeline
and Storage Throughput - (millions of cubic feet -
MMcf) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Six Months Ended |
|
March 31, |
|
March 31, |
|
|
|
|
|
Increase |
|
|
|
|
|
Increase |
|
2024 |
|
2023 |
|
(Decrease) |
|
2024 |
|
2023 |
|
(Decrease) |
Firm Transportation - Affiliated |
42,561 |
|
48,147 |
|
(5,586 |
) |
|
74,056 |
|
86,616 |
|
(12,560 |
) |
Firm Transportation -
Non-Affiliated |
179,697 |
|
182,934 |
|
(3,237 |
) |
|
348,303 |
|
369,089 |
|
(20,786 |
) |
Interruptible
Transportation |
1,271 |
|
619 |
|
652 |
|
|
1,389 |
|
1,927 |
|
(538 |
) |
|
223,529 |
|
231,700 |
|
(8,171 |
) |
|
423,748 |
|
457,632 |
|
(33,884 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Gathering Volume -
(MMcf) |
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Six Months Ended |
|
March 31, |
|
March 31, |
|
|
|
|
|
Increase |
|
|
|
|
|
Increase |
|
2024 |
|
2023 |
|
(Decrease) |
|
2024 |
|
2023 |
|
(Decrease) |
Gathered Volume |
125,565 |
|
109,344 |
|
16,221 |
|
|
249,388 |
|
217,371 |
|
32,017 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Utility Throughput -
(MMcf) |
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Six Months Ended |
|
March 31, |
|
March 31, |
|
|
|
|
|
Increase |
|
|
|
|
|
Increase |
|
2024 |
|
2023 |
|
(Decrease) |
|
2024 |
|
2023 |
|
(Decrease) |
Retail Sales: |
|
|
|
|
|
|
|
|
|
|
|
Residential Sales |
27,063 |
|
27,884 |
|
(821 |
) |
|
45,045 |
|
48,037 |
|
(2,992 |
) |
Commercial Sales |
4,293 |
|
4,384 |
|
(91 |
) |
|
7,093 |
|
7,378 |
|
(285 |
) |
Industrial Sales |
190 |
|
267 |
|
(77 |
) |
|
327 |
|
418 |
|
(91 |
) |
|
31,546 |
|
32,535 |
|
(989 |
) |
|
52,465 |
|
55,833 |
|
(3,368 |
) |
Transportation |
22,637 |
|
22,788 |
|
(151 |
) |
|
40,166 |
|
41,098 |
|
(932 |
) |
|
54,183 |
|
55,323 |
|
(1,140 |
) |
|
92,631 |
|
96,931 |
|
(4,300 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
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 and Adjusted EBITDA, which are non-GAAP financial
measures. The Company believes that these non-GAAP financial
measures are useful to investors because they provide an
alternative method for assessing the Company's ongoing operating
results or liquidity and for comparing the Company’s financial
performance to other companies. The Company's management uses these
non-GAAP financial measures for the same purpose, and for planning
and forecasting purposes. The presentation of non-GAAP financial
measures is not meant to be a substitute for financial measures in
accordance with GAAP.
Management defines Adjusted Operating Results as
reported GAAP earnings before items impacting comparability. The
following table reconciles National Fuel's reported GAAP earnings
to Adjusted Operating Results for the three and six months ended
March 31, 2024 and 2023:
|
Three Months Ended |
|
Six Months Ended |
|
March 31, |
|
March 31, |
(in thousands except per share amounts) |
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
Reported GAAP
Earnings |
$ |
166,272 |
|
|
$ |
140,880 |
|
|
$ |
299,292 |
|
|
$ |
310,570 |
|
Items impacting comparability: |
|
|
|
|
|
|
|
Unrealized (gain) loss on derivative asset (E&P) |
|
(536 |
) |
|
|
2,471 |
|
|
|
3,662 |
|
|
|
2,273 |
|
Tax impact of unrealized (gain) loss on derivative asset |
|
147 |
|
|
|
(677 |
) |
|
|
(1,004 |
) |
|
|
(623 |
) |
Unrealized (gain) loss on other investments (Corporate / All
Other) |
|
(769 |
) |
|
|
(1,068 |
) |
|
|
(1,818 |
) |
|
|
(1,278 |
) |
Tax impact of unrealized (gain) loss on other investments |
|
162 |
|
|
|
224 |
|
|
|
382 |
|
|
|
268 |
|
Adjusted Operating
Results |
$ |
165,276 |
|
|
$ |
141,830 |
|
|
$ |
300,514 |
|
|
$ |
311,210 |
|
|
|
|
|
|
|
|
|
Reported GAAP Earnings
Per Share |
$ |
1.80 |
|
|
$ |
1.53 |
|
|
$ |
3.24 |
|
|
$ |
3.37 |
|
Items impacting comparability: |
|
|
|
|
|
|
|
Unrealized (gain) loss on derivative asset, net of tax
(E&P) |
|
— |
|
|
|
0.02 |
|
|
|
0.03 |
|
|
|
0.02 |
|
Unrealized (gain) loss on other investments, net of tax (Corporate
/ All Other) |
|
(0.01 |
) |
|
|
(0.01 |
) |
|
|
(0.02 |
) |
|
|
(0.01 |
) |
Rounding |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(0.01 |
) |
Adjusted Operating
Results Per Share |
$ |
1.79 |
|
|
$ |
1.54 |
|
|
$ |
3.25 |
|
|
$ |
3.37 |
|
Management defines Adjusted EBITDA as reported GAAP earnings before
the following items: interest expense, income taxes, depreciation,
depletion and amortization, other income and deductions,
impairments, and other items reflected in operating income that
impact comparability. The following tables reconcile National
Fuel's reported GAAP earnings to Adjusted EBITDA for the three and
six months ended March 31, 2024 and 2023:
|
Three Months Ended |
|
Six Months Ended |
|
March 31, |
|
March 31, |
(in thousands) |
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
Reported GAAP
Earnings |
$ |
166,272 |
|
|
$ |
140,880 |
|
|
$ |
299,292 |
|
|
$ |
310,570 |
|
Depreciation, Depletion and Amortization |
|
118,935 |
|
|
|
100,964 |
|
|
|
234,725 |
|
|
|
197,564 |
|
Other (Income) Deductions |
|
(6,070 |
) |
|
|
(2,884 |
) |
|
|
(9,801 |
) |
|
|
(9,203 |
) |
Interest Expense |
|
35,089 |
|
|
|
33,444 |
|
|
|
69,825 |
|
|
|
66,892 |
|
Income Taxes |
|
55,332 |
|
|
|
49,937 |
|
|
|
98,419 |
|
|
|
107,489 |
|
Adjusted
EBITDA |
$ |
369,558 |
|
|
$ |
322,341 |
|
|
$ |
692,460 |
|
|
$ |
673,312 |
|
|
|
|
|
|
|
|
|
Adjusted EBITDA by
Segment |
|
|
|
|
|
|
|
Pipeline and Storage Adjusted
EBITDA |
$ |
70,033 |
|
|
$ |
58,926 |
|
|
$ |
129,174 |
|
|
$ |
123,455 |
|
Gathering Adjusted EBITDA |
|
53,103 |
|
|
|
46,263 |
|
|
|
106,164 |
|
|
|
92,977 |
|
Total Midstream Businesses
Adjusted EBITDA |
|
123,136 |
|
|
|
105,189 |
|
|
|
235,338 |
|
|
|
216,432 |
|
Exploration and Production
Adjusted EBITDA |
|
172,068 |
|
|
|
154,574 |
|
|
|
332,038 |
|
|
|
344,905 |
|
Utility Adjusted EBITDA |
|
78,326 |
|
|
|
65,820 |
|
|
|
131,694 |
|
|
|
117,396 |
|
Corporate and All Other
Adjusted EBITDA |
|
(3,972 |
) |
|
|
(3,242 |
) |
|
|
(6,610 |
) |
|
|
(5,421 |
) |
Total Adjusted
EBITDA |
$ |
369,558 |
|
|
$ |
322,341 |
|
|
$ |
692,460 |
|
|
$ |
673,312 |
|
NATIONAL FUEL GAS COMPANY
AND SUBSIDIARIES
NON-GAAP FINANCIAL MEASURES
SEGMENT ADJUSTED EBITDA
|
Three Months Ended |
|
Six Months Ended |
|
March 31, |
|
March 31, |
(in thousands) |
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
Exploration and
Production Segment |
|
|
|
|
|
|
|
Reported GAAP Earnings |
$ |
62,065 |
|
|
$ |
60,982 |
|
|
$ |
114,548 |
|
|
$ |
152,174 |
|
Depreciation, Depletion and Amortization |
|
73,448 |
|
|
|
58,605 |
|
|
|
145,413 |
|
|
|
114,164 |
|
Other (Income) Deductions |
|
(1,270 |
) |
|
|
1,276 |
|
|
|
141 |
|
|
|
(402 |
) |
Interest Expense |
|
15,108 |
|
|
|
12,186 |
|
|
|
30,377 |
|
|
|
25,420 |
|
Income Taxes |
|
22,717 |
|
|
|
21,525 |
|
|
|
41,559 |
|
|
|
53,549 |
|
Adjusted EBITDA |
$ |
172,068 |
|
|
$ |
154,574 |
|
|
$ |
332,038 |
|
|
$ |
344,905 |
|
|
|
|
|
|
|
|
|
Pipeline and
Storage Segment |
|
|
|
|
|
|
|
Reported GAAP Earnings |
$ |
30,737 |
|
|
$ |
23,858 |
|
|
$ |
54,792 |
|
|
$ |
53,335 |
|
Depreciation, Depletion and Amortization |
|
19,490 |
|
|
|
17,728 |
|
|
|
37,704 |
|
|
|
35,142 |
|
Other (Income) Deductions |
|
(3,303 |
) |
|
|
(2,288 |
) |
|
|
(6,493 |
) |
|
|
(5,482 |
) |
Interest Expense |
|
12,119 |
|
|
|
10,877 |
|
|
|
23,843 |
|
|
|
21,829 |
|
Income Taxes |
|
10,990 |
|
|
|
8,751 |
|
|
|
19,328 |
|
|
|
18,631 |
|
Adjusted EBITDA |
$ |
70,033 |
|
|
$ |
58,926 |
|
|
$ |
129,174 |
|
|
$ |
123,455 |
|
|
|
|
|
|
|
|
|
Gathering
Segment |
|
|
|
|
|
|
|
Reported GAAP Earnings |
$ |
28,706 |
|
|
$ |
24,334 |
|
|
$ |
57,531 |
|
|
$ |
49,072 |
|
Depreciation, Depletion and Amortization |
|
9,611 |
|
|
|
8,918 |
|
|
|
19,068 |
|
|
|
17,626 |
|
Other (Income) Deductions |
|
(81 |
) |
|
|
(262 |
) |
|
|
(162 |
) |
|
|
(470 |
) |
Interest Expense |
|
3,701 |
|
|
|
3,900 |
|
|
|
7,431 |
|
|
|
7,943 |
|
Income Taxes |
|
11,166 |
|
|
|
9,373 |
|
|
|
22,296 |
|
|
|
18,806 |
|
Adjusted EBITDA |
$ |
53,103 |
|
|
$ |
46,263 |
|
|
$ |
106,164 |
|
|
$ |
92,977 |
|
|
|
|
|
|
|
|
|
Utility
Segment |
|
|
|
|
|
|
|
Reported GAAP Earnings |
$ |
44,739 |
|
|
$ |
31,720 |
|
|
$ |
71,289 |
|
|
$ |
55,537 |
|
Depreciation, Depletion and Amortization |
|
16,268 |
|
|
|
15,553 |
|
|
|
32,305 |
|
|
|
30,428 |
|
Other (Income) Deductions |
|
(2,197 |
) |
|
|
(1,764 |
) |
|
|
(4,577 |
) |
|
|
(3,198 |
) |
Interest Expense |
|
8,528 |
|
|
|
9,709 |
|
|
|
16,986 |
|
|
|
17,752 |
|
Income Taxes |
|
10,988 |
|
|
|
10,602 |
|
|
|
15,691 |
|
|
|
16,877 |
|
Adjusted EBITDA |
$ |
78,326 |
|
|
$ |
65,820 |
|
|
$ |
131,694 |
|
|
$ |
117,396 |
|
|
|
|
|
|
|
|
|
Corporate and All
Other |
|
|
|
|
|
|
|
Reported GAAP Earnings |
$ |
25 |
|
|
$ |
(14 |
) |
|
$ |
1,132 |
|
|
$ |
452 |
|
Depreciation, Depletion and Amortization |
|
118 |
|
|
|
160 |
|
|
|
235 |
|
|
|
204 |
|
Other (Income) Deductions |
|
781 |
|
|
|
154 |
|
|
|
1,290 |
|
|
|
349 |
|
Interest Expense |
|
(4,367 |
) |
|
|
(3,228 |
) |
|
|
(8,812 |
) |
|
|
(6,052 |
) |
Income Taxes |
|
(529 |
) |
|
|
(314 |
) |
|
|
(455 |
) |
|
|
(374 |
) |
Adjusted EBITDA |
$ |
(3,972 |
) |
|
$ |
(3,242 |
) |
|
$ |
(6,610 |
) |
|
$ |
(5,421 |
) |
Natalie M. Fischer
Investor Relations
716-857-7315
Timothy J. Silverstein
Treasurer
716-857-6987
National Fuel Gas (NYSE:NFG)
Gráfico Histórico do Ativo
De Nov 2024 até Dez 2024
National Fuel Gas (NYSE:NFG)
Gráfico Histórico do Ativo
De Dez 2023 até Dez 2024